{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Overview","Commentary","CDCM Forecast Data","Table 1","Smoothed Input Details","Mat of App","CDCM Volume Forecasts","CDCM Timebands","(Y)","(Y+1)","(Y+2)","(Y+3)","(Y+4)","Tariffs ARP","Typical Bill","Vlookup","Tariffs","Summary","CDCM"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":15,"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":"Overview","index":0,"n_rows":32,"n_cols":2,"rows_kept":32,"cut":false,"hidden":false,"merged":[[6,0,9,3],[13,1,13,3],[14,1,14,3],[15,1,15,3],[17,1,17,3],[16,1,16,3],[18,1,18,3],[25,1,25,3],[19,1,19,3],[20,1,20,3],[21,1,21,3],[22,1,22,3],[23,1,23,3],[24,1,24,3]]}
[]
["CDCM Annual Review Pack"]
[]
["Company:",{"$f":"'CDCM Forecast Data'!E3","v":"WPD South Wales"}]
["Date of Issue:",{"$f":"'CDCM Forecast Data'!E4","v":"2018-01-01"}]
[]
[{"$f":" \"Although every effort has been made to ensure the accuracy of the information provided in this annual review pack, \" & 'CDCM Forecast Data'!E3 & \" does not accept any liability for the accuracy of the information contained herein and, in particular, \" & 'CDCM Forecast Data'!E3 & \" or any of its employees, shall not be held liable for any misstatement or opinion on which the recipient of this statement relies or seeks to rely.\"","v":"Although every effort has been made to ensure the accuracy of the information provided in this annual review pack, WPD South Wales does not accept any liability for the accuracy of the information contained herein and, in particular, WPD South Wales or any of its employees, shall not be held liable for any misstatement or opinion on which the recipient of this statement relies or seeks to rely."}]
[]
[]
[]
[]
["Contents:"]
[]
["Sheet Name","Detail"]
["Commentary","This sheet contains the DNO's commentary on the forecast input CDCM data for the forecast over the 5 year period."]
["CDCM Forecast Data","This sheet contains historical and forecast data for all CDCM inputs except for volume data (table 1053) and matrix of applicability data (table 1025 - 1028).\nThe RPI forecast is seperated out and listed as a standalone assumption.  Any forecasts that relate to RPI will be linked to this row.\nComments are provided alongside each forecast explaining any assumptions made by the DNO."]
["Table 1","This sheet contains the DNO's table 1 produced in accordance with DCUSA Schedule 15 \"cost information table\"."]
["Mat of App","This sheet contains the forecast CDCM matrix of applicability data (table 1025 - 1028).  The default value is that the same matrix will be used for each of the five years."]
["CDCM Volume Forecasts","This sheet contains forecast CDCM volume data (table 1053).  The matrix at the top can be used to apply different growth rates to groups of customers."]
["CDCM Timebands","Contains the time bands that the DNO plans to use for the coming year and advance warning of any changes."]
["CDCM Input Sheet (Y)","This sheet contains the CDCM input sheet for base year 0 (Y) in a format that can be copy and pasted (paste-value) into the CDCM spreadsheet model."]
["CDCM Input Sheet (Y + 1)","This sheet contains the CDCM input sheet for base year +1 (Y+1) in a format that can be copy and pasted (paste-value) into the CDCM spreadsheet model."]
["CDCM Input Sheet (Y + 2)","This sheet contains the CDCM input sheet for base year +2 (Y+2) in a format that can be copy and pasted (paste-value) into the CDCM spreadsheet model."]
["CDCM Input Sheet (Y + 3)","This sheet contains the CDCM input sheet for base year +3 (Y+3) in a format that can be copy and pasted (paste-value) into the CDCM spreadsheet model."]
["CDCM Input Sheet (Y + 4)","This sheet contains the CDCM input sheet for base year +4 (Y+4) in a format that can be copy and pasted (paste-value) into the CDCM spreadsheet model."]
["Tariffs ARP","This sheet contains the CDCM tariffs that are produced from the CDCM input data, after the Macro on this sheet has been run.  It contains the tariffs for each of the 5 years."]
[]
[]
["This document, model or dataset has been prepared by or for Reckon LLP on the instructions of the DCUSA Panel or"]
["one of its working groups.  Only the DCUSA Panel and its working groups have authority to approve this"]
["material as meeting their requirements.  Reckon LLP makes no representation about the suitability of this"]
["material for the purposes of complying with any licence conditions or furthering any relevant objective."]

{"sheet":"Commentary","index":1,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,{"$f":"'CDCM Forecast Data'!E3","v":"WPD South Wales"}]

{"sheet":"CDCM Forecast Data","index":2,"n_rows":271,"n_cols":10,"rows_kept":271,"cut":false,"hidden":false,"merged":[[2,4,2,5],[3,4,3,5],[4,4,4,5],[8,2,8,3],[8,5,8,8]]}
[]
[]
[null,null,null,"Company:","WPD South Wales"]
[null,null,null,"Date of Issue:","2018-01-01"]
[null,null,null,"Status","ARP"]
[]
[]
[]
[null,null,"Historical CDCM Input Data (Actuals)",null,{"$f":"\"CDCM Values - \"&E5","v":"CDCM Values - ARP"},"Forecast CDCM Values"]
[null,"Year Ref ->","Y-2","Y-1","Y","Y+1","Y+2","Y+3","Y+4"]
[null,"Charging Year ->","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24"]
[null,"DPCR ->","RIIO - ED1","RIIO - ED1","RIIO - ED1","RIIO - ED1","RIIO - ED1","RIIO - ED1","RIIO - ED2","Assumptions"]
[null,"RPI Forecast:",null,3.4790365744870488E-2,3.1034482758620641E-2,3.177257525083621E-2,3.0794165316045508E-2,3.1446540880503138E-2,3.1E-2]
[1,"1000 Company name, charging year and model version"]
[2,"Company",{"$f":"E3","v":"WPD South Wales"},{"$f":"C15","v":"WPD South Wales"},{"$f":"D15","v":"WPD South Wales"},"WPD South Wales","WPD South Wales","WPD South Wales","WPD South Wales"]
[3,"Year",{"$f":"C11","v":"2017/18"},{"$f":"D11","v":"2018/19"},"2019/20","2020/21","2021/22","2022/23","2023/24"]
[4,"Version","Finals","Finals","Finals","Forecast","Forecast","Forecast","Forecast"]
[5,"1010 Financial and general assumptions"]
[6,"Rate of return",4.3099999999999999E-2,4.2099999999999999E-2,4.0800000000000003E-2,4.2099999999999999E-2,4.2099999999999999E-2,4.2099999999999999E-2,4.2099999999999999E-2]
[7,"Annualisation period (years)",40,40,40,40,40,40,40]
[8,"Power factor",0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[9,"Days in the charging period",365,365,366,365,365,365,366]
[10,"1017 Diversity allowance between top and bottom of network level"]
[11,"GSPs",6.3829787234042507E-2,6.3829787234042507E-2,6.3829787234042507E-2,{"$f":"E24","v":6.3829787234042507E-2},{"$f":"F24","v":6.3829787234042507E-2},6.3829787234042507E-2,6.3829787234042507E-2]
[12,"132kV",5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,{"$f":"E25","v":5.2999999999999999E-2},5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2]
[13,"EHV",9.9000000000000005E-2,9.9000000000000005E-2,9.9000000000000005E-2,9.9000000000000005E-2,9.9000000000000005E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[14,"HV",0.37,0.37,0.37,0.37,0.37,0.37,0.37]
[15,"1018 Proportion of relevant load going through 132kV/HV direct transformation",0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[16,"1019 Network model GSP demand (MW)",500,500,500,500,500,500,500]
[17,"1020 Gross asset cost by network level (£)"]
[18,"132kV",133758717.89314428,137871798.46835849,134609065.39407229,{"$f":"E31*(1+F$13)","v":138885942.05375019},{"$f":"F31*(1+G$13)","v":143162818.71342808},147664794.14466795,152242402.76315266]
[19,"132kV/EHV",11814327.312391801,12177617.877247849,12891261.173388179,13300849.739097839,13710438.304807499,14141584.163449245,14579973.272516171]
[20,"EHV",35057444.526430197,36135460.945617929,33912714.89487204,34990209.180829518,36067703.466786996,37201907.97832118,38355167.125649132]
[21,"EHV/HV",30499732.641889557,31437599.420627661,29229119.30978217,30157803.702567894,31086488.095353618,32064050.61407543,33058036.183111764]
[22,"132kV/HV",9821372.7848144993,10123379.997947546,10770472.297892975,11112677.939464826,11454883.581036678,11815100.045849152,12181368.147270475]
[23,"HV",147122629.81108353,151646650.67777434,152618877.93741199,157467972.7213766,162317067.5053412,167421377.80425131,172611440.51618308]
[24,"HV/LV",56838107.740194902,58585879.5532059,57495908.470364198,59322701.548854038,61149494.627343878,63072434.709964752,65027680.185973652]
[25,"LV circuits",117060731.64515546,120660349.143244,129636887.92257702,133755785.69938132,137874683.47618562,142210365.34650591,146618886.67224759]
[26,"1022 LV service model asset cost (£)"]
[27,"LV service model 1",5262.1609041399997,5423.9723519423051,4357.328300000001,{"$f":"E40*(1+F$13)","v":4495.7718413043494},4634.2153826086978,4779.9454260869588,4928.1237342956538]
[28,"LV service model 2",591.94049120500006,610.14266130955389,664.33208833333356,685.43962960144961,706.54717086956566,728.76563536231924,751.35737005855106]
[29,"LV service model 3",720.68333077999989,742.84434320148489,768.35503333333349,792.7676514492756,817.18026956521771,842.87776231884095,869.00697295072496]
[30,"LV service model 4",534.47314829999993,550.90819761022499,557.61393999999996,575.33077086956519,593.04760173913053,611.69689739130445,630.65950121043488]
[31,"LV service model 5",1214.9764092760001,1252.3369338612372,1230.2180106666669,1269.3052049855075,1308.3923993043484,1349.5368143768121,1391.3724556224931]
[32,"LV service model 6",935.79073381500018,964.56629887981148,960.35940000000016,990.87249130434805,1021.385582608696,1053.5046260869569,1086.1632694956525]
[33,"LV service model 7",0,0,0,0,0,0,0]
[34,"LV service model 8",489.42401340000009,504.47380181205011,525.61261999999999,542.31268652173912,559.01275304347837,576.59177043478269,594.4661153182609]
[35,"1023 HV service model asset cost (£)"]
[36,"HV service model 1",9284.1299391119992,9569.6169347396935,10371.625680000001,{"$f":"E49*(1+F$13)","v":10701.158937391307},11030.692194782612,11377.56930782609,11730.273956368697]
[37,"HV service model 2",4476.1926720000001,4613.8355966640001,4264,4399.4782608695659,4534.9565217391319,4677.5652173913059,4822.5697391304357]
[38,"HV service model 3",0,0,0,0,0,0,0]
[39,"HV service model 4",0,0,0,0,0,0,0]
[40,"HV service model 5",0,0,0,0,0,0,0]
[41,"1025 Matrix of applicability of LV service models to tariffs with fixed charges"]
[42,"1026 Matrix of applicability of LV service models to unmetered tariffs"]
[43,"1028 Matrix of applicability of HV service models to tariffs with fixed charges"]
[44,"1032 Loss adjustment factors to transmission"]
[45,"132kV",1.0089999999999999,1.0089999999999999,1.0089999999999999,{"$f":"E58","v":1.0089999999999999},1.0089999999999999,1.0089999999999999,1.0089999999999999]
[46,"132kV/EHV",1.014,1.014,1.0129999999999999,1.0129999999999999,1.0129999999999999,1.0129999999999999,1.0129999999999999]
[47,"EHV",1.026,1.026,1.024,1.024,1.024,1.024,1.024]
[48,"EHV/HV",1.0329999999999999,1.0329999999999999,1.032,1.032,1.032,1.032,1.032]
[49,"HV",1.0429999999999999,1.0429999999999999,1.0409999999999999,1.0409999999999999,1.0409999999999999,1.0409999999999999,1.0409999999999999]
[50,"HV/LV",1.0629999999999999,1.0629999999999999,1.0589999999999999,1.0589999999999999,1.0589999999999999,1.0589999999999999,1.0589999999999999]
[51,"LV circuits",1.0840000000000001,1.0840000000000001,1.077,1.077,1.077,1.077,1.077]
[52,"1037 Embedded network (LDNO) discounts"]
[53,"LDNO LV: LV user",0.32067063310301314,0.32652035190970308,0.31992553007788543,{"$f":"E66","v":0.31992553007788543},0.31992553007788543,0.31992553007788543,0.31992553007788543]
[54,"LDNO HV: LV user",0.64016124378084038,0.63696517951604736,0.63347612207875947,0.63347612207875947,0.63347612207875947,0.63347612207875947,0.63347612207875947]
[55,"LDNO HV: LV sub user",0.45121969434751508,0.44423374225997514,0.43848857992423512,0.43848857992423512,0.43848857992423512,0.43848857992423512,0.43848857992423512]
[56,"LDNO HV: HV user",0.34018760917340396,0.32994932311782349,0.3226874527022579,0.3226874527022579,0.3226874527022579,0.3226874527022579,0.3226874527022579]
[57,"1041 Load profile data for demand users: coincidence factor"]
[58,"Domestic Unrestricted",0.88366715453058486,0.89258901112898392,0.91570747527312346,{"$f":"E71","v":0.91570747527312346},0.91570747527312346,0.91570747527312346,0.91570747527312346]
[59,"Domestic Two Rate",0.31604825984284601,0.33810214851797776,0.3567074091761453,0.3567074091761453,0.3567074091761453,0.3567074091761453,0.3567074091761453]
[60,"Domestic Off Peak (related MPAN)",0]
[61,"Small Non Domestic Unrestricted",0.60479743276662501,0.55766028565102488,0.50922868825789314,{"$f":"E74","v":0.50922868825789314},0.50922868825789314,0.50922868825789314,0.50922868825789314]
[62,"Small Non Domestic Two Rate",0.74406180647286924,0.73697666785917759,0.73640777009708958,0.73640777009708958,0.73640777009708958,0.73640777009708958,0.73640777009708958]
[63,"Small Non Domestic Off Peak (related MPAN)",0]
[64,"LV Medium Non-Domestic",0.74850665289430829,0.7163545460376568,0.7163545460376568,{"$f":"E77","v":0.7163545460376568},0.7163545460376568,0.7163545460376568,0.7163545460376568]
[65,"LV Sub Medium Non-Domestic",0.74850665289430829,0.7163545460376568,0.7163545460376568,0.7163545460376568,0.7163545460376568,0.7163545460376568,0.7163545460376568]
[66,"HV Medium Non-Domestic",0.5012726351506539,0.49548311186966715,0.49548311186966715,0.49548311186966715,0.49548311186966715,0.49548311186966715,0.49548311186966715]
[67,"LV Network Domestic",0.85152973771129525,0.86119510301330482,0.88405803883910183,0.88405803883910183,0.88405803883910183,0.88405803883910183,0.88405803883910183]
[68,"LV Network Non-Domestic Non-CT",0.62901309677030937,0.58884030065664406,0.54873119825436623,0.54873119825436623,0.54873119825436623,0.54873119825436623,0.54873119825436623]
[69,"LV HH Metered",0.76028346756525822,0.74023281396323071,0.74023281396323071,0.74023281396323071,0.74023281396323071,0.74023281396323071,0.74023281396323071]
[70,"LV Sub HH Metered",0.76028346756525822,0.74070176869579363,0.71994257839870013,0.71994257839870013,0.71994257839870013,0.71994257839870013,0.71994257839870013]
[71,"HV HH Metered",0.84170464938843281,0.82051476200349971,0.79897895657208151,0.79897895657208151,0.79897895657208151,0.79897895657208151,0.79897895657208151]
[72,"NHH UMS category A",1,1,1,1,1,1,1]
[73,"NHH UMS category B",0.97671820933000442,0.98283467587265061,0.98283467587265061,0.98283467587265061,0.98283467587265061,0.98283467587265061,0.98283467587265061]
[74,"NHH UMS category C",0.53310969765618188,0.74653655136359676,0.78260869565217384,0.78260869565217384,0.78260869565217384,0.78260869565217384,0.78260869565217384]
[75,"NHH UMS category D",0,0,0,0,0,0,0]
[76,"LV UMS (Pseudo HH Metered)",0.9653276569200776,0.96163025404650693,0.94771642545076407,0.94771642545076407,0.94771642545076407,0.94771642545076407,0.94771642545076407]
[77,"1041 Load profile data for demand users: load factor"]
[78,"Domestic Unrestricted",0.44409431255918869,0.4374095139953918,0.43080525661038854,{"$f":"E91","v":0.43080525661038854},0.43080525661038854,0.43080525661038854,0.43080525661038854]
[79,"Domestic Two Rate",0.26509166070686102,0.27445965153491053,0.27692100978759765,0.27692100978759765,0.27692100978759765,0.27692100978759765,0.27692100978759765]
[80,"Domestic Off Peak (related MPAN)",0.18637162312049413,0.18966155822546696,0.19563680531224148,0.19563680531224148,0.19563680531224148,0.19563680531224148,0.19563680531224148]
[81,"Small Non Domestic Unrestricted",0.41771611273119014,0.41819209172595656,0.41658390851857519,0.41658390851857519,0.41658390851857519,0.41658390851857519,0.41658390851857519]
[82,"Small Non Domestic Two Rate",0.57282340650158292,0.58204511871872677,0.58526495371410725,0.58526495371410725,0.58526495371410725,0.58526495371410725,0.58526495371410725]
[83,"Small Non Domestic Off Peak (related MPAN)",0.19988897878867926,0.20149491765434835,0.20227776137551426,0.20227776137551426,0.20227776137551426,0.20227776137551426,0.20227776137551426]
[84,"LV Medium Non-Domestic",0.54885334315588385,0.54243174039390796,0.54243174039390796,0.54243174039390796,0.54243174039390796,0.54243174039390796,0.54243174039390796]
[85,"LV Sub Medium Non-Domestic",0.54885334315588385,0.54243174039390796,0.54243174039390796,0.54243174039390796,0.54243174039390796,0.54243174039390796,0.54243174039390796]
[86,"HV Medium Non-Domestic",0.35631108477336887,0.41577723175121495,0.41577723175121495,0.41577723175121495,0.41577723175121495,0.41577723175121495,0.41577723175121495]
[87,"LV Network Domestic",0.433715974607842,0.42794897095675583,0.42186986078951366,0.42186986078951366,0.42186986078951366,0.42186986078951366,0.42186986078951366]
[88,"LV Network Non-Domestic Non-CT",0.44377223298168228,0.44576748401317584,0.44500460473846437,0.44500460473846437,0.44500460473846437,0.44500460473846437,0.44500460473846437]
[89,"LV HH Metered",0.58987432862419997,0.58775668415038496,0.58775668415038496,0.58775668415038496,0.58775668415038496,0.58775668415038496,0.58775668415038496]
[90,"LV Sub HH Metered",0.58987432862419997,0.58814796912799416,0.59620798018399168,0.59620798018399168,0.59620798018399168,0.59620798018399168,0.59620798018399168]
[91,"HV HH Metered",0.73799331761620912,0.73482947333654136,0.73213913045962242,0.73213913045962242,0.73213913045962242,0.73213913045962242,0.73213913045962242]
[92,"NHH UMS category A",1,1,1,1,1,1,1]
[93,"NHH UMS category B",0.47518621675820044,0.47496234626804279,0.4753987679091905,0.4753987679091905,0.4753987679091905,0.4753987679091905,0.4753987679091905]
[94,"NHH UMS category C",0.24408376802346718,0.26209481928367823,0.2733634898500597,{"$f":"E107","v":0.2733634898500597},0.2733634898500597,0.2733634898500597,0.2733634898500597]
[95,"NHH UMS category D",0.51551895355157085,0.51554248601040242,0.515566018469234,0.515566018469234,0.515566018469234,0.515566018469234,0.515566018469234]
[96,"LV UMS (Pseudo HH Metered)",0.46717956375383923,0.4584492601083543,0.4501908685755347,0.4501908685755347,0.4501908685755347,0.4501908685755347,0.4501908685755347]
[97,"1053. Volume forecasts for the charging year"]
[98,"1055 Transmission exit charges (£/year)",11444160.8148655,11262189.0553302,11342977.302839,11703372.902761953,12063768.50268493,12613692.292077538,{"$f":"H111*(1+I$13)","v":13004716.753131941}]
[99,"1059 Other Expenditure (£/year)"]
[100,"Direct cost (£/year)",18253433.830107432,23157412.405882299,24823838.651556499,25612555.933127694,26401273.214698892,27231501.932142254,28075678.49203866]
[101,"Indirect cost (£/year)",61291884.85526979,65849516.194964699,66956805.208519898,69084195.340563178,71211585.472606465,73450943.506336227,75727922.755032644]
[102,"Indirect cost proportion",0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[103,"Network rates (£/year)",21274811.995499998,13690350.439999999,14127199.321332,14551015.300971961,14987545.760001117,15437172.132801151,15915724.468917985]
[104,"1060 Customer contributions under current connection charging policy"]
[105,"LV network"]
[106,"Assets 132kV",0,0,0,{"$f":"E119","v":0},0,0,0]
[107,"Assets 132kV/EHV",0,0,0,0,0,0,0]
[108,"Assets EHV",0,0,0,0,0,0,0]
[109,"Assets EHV/HV",0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[110,"Assets 132kV/HV",0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[111,"Assets HV",0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[112,"Assets HV/LV",0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[113,"Assets LV circuits",0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[114,"LV substation"]
[115,"Assets 132kV",0,0,0,{"$f":"E128","v":0},0,0,0]
[116,"Assets 132kV/EHV",0,0,0,0,0,0,0]
[117,"Assets EHV",0,0,0,0,0,0,0]
[118,"Assets EHV/HV",0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[119,"Assets 132kV/HV",0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[120,"Assets HV",0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[121,"Assets HV/LV",0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[122,"HV network"]
[123,"Assets 132kV",0,0,0,{"$f":"E136","v":0},0,0,0]
[124,"Assets 132kV/EHV",0.36,0.36,0.36,0.36,0.36,0.36,0.36]
[125,"Assets EHV",0.36,0.36,0.36,0.36,0.36,0.36,0.36]
[126,"Assets EHV/HV",0.91,0.91,0.91,0.91,0.91,0.91,0.91]
[127,"Assets 132kV/HV",0.91,0.91,0.91,0.91,0.91,0.91,0.91]
[128,"Assets HV",0.91,0.91,0.91,0.91,0.91,0.91,0.91]
[129,"HV substation"]
[130,"Assets 132kV",0,0,0,{"$f":"E143","v":0},0,0,0]
[131,"Assets 132kV/EHV",0.36,0.36,0.36,0.36,0.36,0.36,0.36]
[132,"Assets EHV",0.36,0.36,0.36,0.36,0.36,0.36,0.36]
[133,"Assets EHV/HV",0.91,0.91,0.91,0.91,0.91,0.91,0.91]
[134,"1061 Average split of rate 1 units by distribution time band"]
[135,"RED"]
[136,"Domestic Unrestricted",0.11267581630309487,0.1126755606114581,0.11239070546657531,{"$f":"E149","v":0.11239070546657531},0.11239070546657531,0.11239070546657531,0.11239070546657531]
[137,"Domestic Two Rate",0.13259929406414261,0.13358158428751951,0.13384265128607928,0.13384265128607928,0.13384265128607928,0.13384265128607928,0.13384265128607928]
[138,"Domestic Off Peak (related MPAN)",2.3089739788377813E-6,2.0252147335181949E-6,2.0252147335181949E-6,2.0252147335181949E-6,2.0252147335181949E-6,2.0252147335181949E-6,2.0252147335181949E-6]
[139,"Small Non Domestic Unrestricted",7.1293097924037416E-2,7.2006050969378579E-2,7.2521853483485318E-2,7.2521853483485318E-2,7.2521853483485318E-2,7.2521853483485318E-2,7.2521853483485318E-2]
[140,"Small Non Domestic Two Rate",9.9328056909732496E-2,0.10080120763768696,0.1025605464990843,0.1025605464990843,0.1025605464990843,0.1025605464990843,0.1025605464990843]
[141,"Small Non Domestic Off Peak (related MPAN)",1.4952542024077378E-4,1.5350285017887451E-4,1.0495483660186507E-4,1.0495483660186507E-4,1.0495483660186507E-4,1.0495483660186507E-4,1.0495483660186507E-4]
[142,"LV Medium Non-Domestic",0.10403758738186612,0.10472778338984712,0.10492949578536022,0.10492949578536022,0.10492949578536022,0.10492949578536022,0.10492949578536022]
[143,"LV Sub Medium Non-Domestic",0.10045806328551889,9.9662175569840486E-2,0.10023252903079703,0.10023252903079703,0.10023252903079703,0.10023252903079703,0.10023252903079703]
[144,"HV Medium Non-Domestic",9.8811628866608658E-2,9.9347771673810703E-2,9.9796659622522987E-2,9.9796659622522987E-2,9.9796659622522987E-2,9.9796659622522987E-2,9.9796659622522987E-2]
[145,"AMBER"]
[146,"Domestic Unrestricted",0.50365385053111134,0.50330105915064116,0.50219996140536483,{"$f":"E159","v":0.50219996140536483},0.50219996140536483,0.50219996140536483,0.50219996140536483]
[147,"Domestic Two Rate",0.58217461107296831,0.58572615772879388,0.5885786490594187,0.5885786490594187,0.5885786490594187,0.5885786490594187,0.5885786490594187]
[148,"Domestic Off Peak (related MPAN)",0.17044975755789471,0.16845580378282329,0.16828054775215415,0.16828054775215415,0.16828054775215415,0.16828054775215415,0.16828054775215415]
[149,"Small Non Domestic Unrestricted",0.5816906527573692,0.57986799473594719,0.57867519051758698,0.57867519051758698,0.57867519051758698,0.57867519051758698,0.57867519051758698]
[150,"Small Non Domestic Two Rate",0.66423145403375627,0.66340204965314442,0.66104617018596334,0.66104617018596334,0.66104617018596334,0.66104617018596334,0.66104617018596334]
[151,"Small Non Domestic Off Peak (related MPAN)",0.17552470110382434,0.17779637526276107,0.17569929903996798,0.17569929903996798,0.17569929903996798,0.17569929903996798,0.17569929903996798]
[152,"LV Medium Non-Domestic",0.67506332159275484,0.67426422041149436,0.67367971695660778,0.67367971695660778,0.67367971695660778,0.67367971695660778,0.67367971695660778]
[153,"LV Sub Medium Non-Domestic",0.68489387616652664,0.68781798423025775,0.68542343799495342,0.68542343799495342,0.68542343799495342,0.68542343799495342,0.68542343799495342]
[154,"HV Medium Non-Domestic",0.69433027364657418,0.69392571895692934,0.69385419302265083,0.69385419302265083,0.69385419302265083,0.69385419302265083,0.69385419302265083]
[155,"GREEN"]
[156,"Domestic Unrestricted",0.38367033316579385,0.38402338023790089,0.38540933312805986,{"$f":"E169","v":0.38540933312805986},0.38540933312805986,0.38540933312805986,0.38540933312805986]
[157,"Domestic Two Rate",0.28522609486288908,0.28069225798368663,0.27757869965450205,0.27757869965450205,0.27757869965450205,0.27757869965450205,0.27757869965450205]
[158,"Domestic Off Peak (related MPAN)",0.8295479334681265,0.8315421710024431,0.83171742703311224,0.83171742703311224,0.83171742703311224,0.83171742703311224,0.83171742703311224]
[159,"Small Non Domestic Unrestricted",0.34701624931859337,0.34812595429467424,0.3488029559989278,0.3488029559989278,0.3488029559989278,0.3488029559989278,0.3488029559989278]
[160,"Small Non Domestic Two Rate",0.23644048905651119,0.23579674270916848,0.23639328331495235,0.23639328331495235,0.23639328331495235,0.23639328331495235,0.23639328331495235]
[161,"Small Non Domestic Off Peak (related MPAN)",0.82432577347593483,0.82205012188706006,0.82419574612343016,0.82419574612343016,0.82419574612343016,0.82419574612343016,0.82419574612343016]
[162,"LV Medium Non-Domestic",0.22089909102537905,0.22100799619865844,0.22139078725803196,0.22139078725803196,0.22139078725803196,0.22139078725803196,0.22139078725803196]
[163,"LV Sub Medium Non-Domestic",0.21464806054795446,0.21251984019990169,0.21434403297424945,0.21434403297424945,0.21434403297424945,0.21434403297424945,0.21434403297424945]
[164,"HV Medium Non-Domestic",0.20685809748681719,0.20672650936925988,0.20634914735482612,0.20634914735482612,0.20634914735482612,0.20634914735482612,0.20634914735482612]
[165,"1062 Average split of rate 2 units by distribution time band"]
[166,"RED"]
[167,"Domestic Two Rate",0,0,0,{"$f":"E180","v":0},0,0,0]
[168,"Small Non Domestic Two Rate",0,0,0,0,0,0,0]
[169,"LV Medium Non-Domestic",0,0,0,0,0,0,0]
[170,"LV Sub Medium Non-Domestic",0,0,0,0,0,0,0]
[171,"HV Medium Non-Domestic",0,0,0,0,0,0,0]
[172,"AMBER"]
[173,"Domestic Two Rate",2.9699709801727828E-2,3.1465567012246946E-2,3.2141209749072912E-2,{"$f":"E186","v":3.2141209749072912E-2},3.2141209749072912E-2,3.2141209749072912E-2,3.2141209749072912E-2]
[174,"Small Non Domestic Two Rate",6.0969126442189762E-2,6.3313320492526734E-2,6.4256968929830141E-2,6.4256968929830141E-2,6.4256968929830141E-2,6.4256968929830141E-2,6.4256968929830141E-2]
[175,"LV Medium Non-Domestic",6.0293321970575882E-3,7.2461150312571852E-3,8.6731226844968898E-3,8.6731226844968898E-3,8.6731226844968898E-3,8.6731226844968898E-3,8.6731226844968898E-3]
[176,"LV Sub Medium Non-Domestic",1.699813362606355E-3,0,0,0,0,0,0]
[177,"HV Medium Non-Domestic",0,0,0,0,0,0,0]
[178,"GREEN"]
[179,"Domestic Two Rate",0.97030029019827213,0.96853443298775288,0.96785879025092703,{"$f":"E192","v":0.96785879025092703},0.96785879025092703,0.96785879025092703,0.96785879025092703]
[180,"Small Non Domestic Two Rate",0.93903087355781023,0.93668667950747331,0.93574303107016987,0.93574303107016987,0.93574303107016987,0.93574303107016987,0.93574303107016987]
[181,"LV Medium Non-Domestic",0.99397066780294241,0.99275388496874284,0.99132687731550317,0.99132687731550317,0.99132687731550317,0.99132687731550317,0.99132687731550317]
[182,"LV Sub Medium Non-Domestic",0.99830018663739362,1,1,1,1,1,1]
[183,"HV Medium Non-Domestic",1,1,1,1,1,1,1]
[184,"1064. Average split of rate 1 units by special distribution time band"]
[185,"BLACK"]
[186,"NHH UMS category A",2.1879756468797567E-2,2.1669744075987058E-2,2.1574614700035761E-2,{"$f":"E199","v":2.1574614700035761E-2},2.1574614700035761E-2,2.1574614700035761E-2,2.1574614700035761E-2]
[187,"NHH UMS category B",4.2794381482471215E-2,4.2271492323602562E-2,4.2035120985961461E-2,4.2035120985961461E-2,4.2035120985961461E-2,4.2035120985961461E-2,4.2035120985961461E-2]
[188,"NHH UMS category C",7.2773699982901771E-2,7.0037778604364151E-2,7.1150505503545972E-2,7.1150505503545972E-2,7.1150505503545972E-2,7.1150505503545972E-2,7.1150505503545972E-2]
[189,"NHH UMS category D",2.25671726021784E-3,2.2468167956266661E-3,2.2468167956266661E-3,2.2468167956266661E-3,2.2468167956266661E-3,2.2468167956266661E-3,2.2468167956266661E-3]
[190,"YELLOW"]
[191,"NHH UMS category A",0.48105022831050226,0.4816755869950346,0.4817707163709859,{"$f":"E204","v":0.4817707163709859},0.4817707163709859,0.4817707163709859,0.4817707163709859]
[192,"NHH UMS category B",0.19696435339708293,0.19634879693537152,0.1950812857499982,0.1950812857499982,0.1950812857499982,0.1950812857499982,0.1950812857499982]
[193,"NHH UMS category C",0.30146589153686992,0.32409195613670994,0.34411082897305728,0.34411082897305728,0.34411082897305728,0.34411082897305728,0.34411082897305728]
[194,"NHH UMS category D",0.74340436934855558,0.74421698186255847,0.74421698186255847,0.74421698186255847,0.74421698186255847,0.74421698186255847,0.74421698186255847]
[195,"GREEN"]
[196,"NHH UMS category A",0.49707001522070016,0.49665466892897836,0.49665466892897836,{"$f":"E209","v":0.49665466892897836},0.49665466892897836,0.49665466892897836,0.49665466892897836]
[197,"NHH UMS category B",0.76024126512044587,0.76137971074102584,0.76288359326404043,0.76288359326404043,0.76288359326404043,0.76288359326404043,0.76288359326404043]
[198,"NHH UMS category C",0.6257604084802284,0.60587026525892596,0.58473866552339693,0.58473866552339693,0.58473866552339693,0.58473866552339693,0.58473866552339693]
[199,"NHH UMS category D",0.25433891339122666,0.25353620134181493,0.25353620134181493,0.25353620134181493,0.25353620134181493,0.25353620134181493,0.25353620134181493]
[200,"1066. Typical annual hours by special distribution time band"]
[201,"Black",190,190,190,187.5,190,{"$f":"G214","v":190},192.5]
[202,"Yellow",4210,4210,4233,4221,4218.5,4218.5,4213.5]
[203,"Green",4360,4360,4361,4351.5,4351.5,4351.5,4378]
[204,"1068 Typical annual hours by distribution time band"]
[205,"Red",650,650,655,652.5,652.5,{"$f":"G218","v":652.5},650]
[206,"Amber",3750,3750,3768,3756,3756,3756,3756]
[207,"Green",4360,4360,4361,4351.5,4351.5,4351.5,4378]
[208,"1069 Peaking probabilities by network level"]
[209,"RED"]
[210,"GSPs",0.56762375683506283,0.64177003245353126,0.67410201337800746,{"$f":"E223","v":0.67410201337800746},0.67410201337800746,0.67410201337800746,0.67410201337800746]
[211,"132kV",0.64295595897706448,0.59838873095843537,0.58954839781869683,0.58954839781869683,0.58954839781869683,0.58954839781869683,0.58954839781869683]
[212,"132kV/EHV",0.64295595897706448,0.59838873095843537,0.58954839781869683,0.58954839781869683,0.58954839781869683,0.58954839781869683,0.58954839781869683]
[213,"EHV",0.52994203457233025,0.53832013557425951,0.58594309014253887,0.58594309014253887,0.58594309014253887,0.58594309014253887,0.58594309014253887]
[214,"EHV/HV",0.52994203457233025,0.53832013557425951,0.58594309014253887,0.58594309014253887,0.58594309014253887,0.58594309014253887,0.58594309014253887]
[215,"132kV/HV",0.64295595897706448,0.59838873095843537,0.58954839781869683,0.58954839781869683,0.58954839781869683,0.58954839781869683,0.58954839781869683]
[216,"HV",0.52994203457233025,0.53832013557425951,0.58594309014253887,0.58594309014253887,0.58594309014253887,0.58594309014253887,0.58594309014253887]
[217,"HV/LV",0.52994203457233025,0.53832013557425951,0.58594309014253887,0.58594309014253887,0.58594309014253887,0.58594309014253887,0.58594309014253887]
[218,"LV circuits",0.52994203457233025,0.53832013557425951,0.58594309014253887,0.58594309014253887,0.58594309014253887,0.58594309014253887,0.58594309014253887]
[219,"AMBER"]
[220,"GSPs",0.42868067314012476,0.33164598758530256,0.29931400666082636,{"$f":"E233","v":0.29931400666082636},0.29931400666082636,0.29931400666082636,0.29931400666082636]
[221,"132kV",0.29675812280232788,0.29281825838264591,0.27893790039200456,0.27893790039200456,0.27893790039200456,0.27893790039200456,0.27893790039200456]
[222,"132kV/EHV",0.29675812280232788,0.29281825838264591,0.27893790039200456,0.27893790039200456,0.27893790039200456,0.27893790039200456,0.27893790039200456]
[223,"EHV",0.38962870839196934,0.37356290397320552,0.32964681015583547,0.32964681015583547,0.32964681015583547,0.32964681015583547,0.32964681015583547]
[224,"EHV/HV",0.38962870839196934,0.37356290397320552,0.32964681015583547,0.32964681015583547,0.32964681015583547,0.32964681015583547,0.32964681015583547]
[225,"132kV/HV",0.29675812280232788,0.29281825838264591,0.27893790039200456,0.27893790039200456,0.27893790039200456,0.27893790039200456,0.27893790039200456]
[226,"HV",0.38962870839196934,0.37356290397320552,0.32964681015583547,0.32964681015583547,0.32964681015583547,0.32964681015583547,0.32964681015583547]
[227,"HV/LV",0.38962870839196934,0.37356290397320552,0.32964681015583547,0.32964681015583547,0.32964681015583547,0.32964681015583547,0.32964681015583547]
[228,"LV circuits",0.38962870839196934,0.37356290397320552,0.32964681015583547,0.32964681015583547,0.32964681015583547,0.32964681015583547,0.32964681015583547]
[229,"GREEN"]
[230,"GSPs",3.6955700248124754E-3,2.6583979961166224E-2,2.6583979961166224E-2,{"$f":"E243","v":2.6583979961166224E-2},2.6583979961166224E-2,2.6583979961166224E-2,2.6583979961166224E-2]
[231,"132kV",6.0285918220607672E-2,0.10879301065891867,0.13151370178929858,0.13151370178929858,0.13151370178929858,0.13151370178929858,0.13151370178929858]
[232,"132kV/EHV",6.0285918220607672E-2,0.10879301065891867,0.13151370178929858,0.13151370178929858,0.13151370178929858,0.13151370178929858,0.13151370178929858]
[233,"EHV",8.0429257035700363E-2,8.8116960452534934E-2,8.4410099701625593E-2,8.4410099701625593E-2,8.4410099701625593E-2,8.4410099701625593E-2,8.4410099701625593E-2]
[234,"EHV/HV",8.0429257035700363E-2,8.8116960452534934E-2,8.4410099701625593E-2,8.4410099701625593E-2,8.4410099701625593E-2,8.4410099701625593E-2,8.4410099701625593E-2]
[235,"132kV/HV",6.0285918220607672E-2,0.10879301065891867,0.13151370178929858,0.13151370178929858,0.13151370178929858,0.13151370178929858,0.13151370178929858]
[236,"HV",8.0429257035700363E-2,8.8116960452534934E-2,8.4410099701625593E-2,8.4410099701625593E-2,8.4410099701625593E-2,8.4410099701625593E-2,8.4410099701625593E-2]
[237,"HV/LV",8.0429257035700363E-2,8.8116960452534934E-2,8.4410099701625593E-2,8.4410099701625593E-2,8.4410099701625593E-2,8.4410099701625593E-2,8.4410099701625593E-2]
[238,"LV circuits",8.0429257035700363E-2,8.8116960452534934E-2,8.4410099701625593E-2,8.4410099701625593E-2,8.4410099701625593E-2,8.4410099701625593E-2,8.4410099701625593E-2]
[239,"BLACK"]
[240,"GSPs",0.37569093952497451,0.51218734513378095,0.57245393946059864,{"$f":"E253","v":0.57245393946059864},0.57245393946059864,0.57245393946059864,0.57245393946059864]
[241,"132kV",0.5815885922131746,0.53444126951563697,0.53788777096921614,0.53788777096921614,0.53788777096921614,0.53788777096921614,0.53788777096921614]
[242,"132kV/EHV",0.5815885922131746,0.53444126951563697,0.53788777096921614,0.53788777096921614,0.53788777096921614,0.53788777096921614,0.53788777096921614]
[243,"EHV",0.48245506719578679,0.49108548954983416,0.50460741503570183,0.50460741503570183,0.50460741503570183,0.50460741503570183,0.50460741503570183]
[244,"EHV/HV",0.48245506719578679,0.49108548954983416,0.50460741503570183,0.50460741503570183,0.50460741503570183,0.50460741503570183,0.50460741503570183]
[245,"132kV/HV",0.5815885922131746,0.53444126951563697,0.53788777096921614,0.53788777096921614,0.53788777096921614,0.53788777096921614,0.53788777096921614]
[246,"HV",0.48245506719578679,0.49108548954983416,0.50460741503570183,0.50460741503570183,0.50460741503570183,0.50460741503570183,0.50460741503570183]
[247,"HV/LV",0.48245506719578679,0.49108548954983416,0.50460741503570183,0.50460741503570183,0.50460741503570183,0.50460741503570183,0.50460741503570183]
[248,"LV circuits",0.48245506719578679,0.49108548954983416,0.50460741503570183,0.50460741503570183,0.50460741503570183,0.50460741503570183,0.50460741503570183]
[249,"1092 Average kVAr by kVA, by network level"]
[250,"GSPs",0.27489787150128192,0.25062728778546878,0.25978822435833493,{"$f":"E263","v":0.25978822435833493},0.25978822435833493,0.25978822435833493,0.25978822435833493]
[251,"132kV",0.27489787150128192,0.25062728778546878,{"$f":"E263","v":0.25978822435833493},0.25978822435833493,0.25978822435833493,0.25978822435833493,0.25978822435833493]
[252,"132kV/EHV",0.27489787150128192,0.25062728778546878,{"$f":"E264","v":0.25978822435833493},0.25978822435833493,0.25978822435833493,0.25978822435833493,0.25978822435833493]
[253,"EHV",0.27489787150128192,0.25062728778546878,0.25978822435833493,0.25978822435833493,0.25978822435833493,0.25978822435833493,0.25978822435833493]
[254,"EHV/HV",0.27489787150128192,0.25062728778546878,0.25978822435833493,0.25978822435833493,0.25978822435833493,0.25978822435833493,0.25978822435833493]
[255,"132kV/HV",0.27489787150128192,0.25062728778546878,0.25978822435833493,0.25978822435833493,0.25978822435833493,0.25978822435833493,0.25978822435833493]
[256,"HV",0.27489787150128192,0.25062728778546878,0.25978822435833493,0.25978822435833493,0.25978822435833493,0.25978822435833493,0.25978822435833493]
[257,"HV/LV",0.27489787150128192,0.25062728778546878,0.25978822435833493,0.25978822435833493,0.25978822435833493,0.25978822435833493,0.25978822435833493]
[258,"LV circuits",0.27489787150128192,0.25062728778546878,0.25978822435833493,0.25978822435833493,0.25978822435833493,0.25978822435833493,0.25978822435833493]

{"sheet":"Table 1","index":3,"n_rows":53,"n_cols":11,"rows_kept":53,"cut":false,"hidden":false,"merged":[[20,10,23,10]]}
["Schedule 15 table 1"]
[{"$f":"\"Company Name: \"&'CDCM Forecast Data'!E3","v":"Company Name: WPD South Wales"}]
["Date: "]
[]
["Description","Licence Term","CRC",null,null,null,null,null,null,null,"Assumptions"]
["Regulatory Year",null,null,"t-2","t-1","t","t+1","t+2","t+3","t+4"]
["Regulatory Year",null,null,{"$f":"'CDCM Forecast Data'!C11","v":"2017/18"},{"$f":"'CDCM Forecast Data'!D11","v":"2018/19"},{"$f":"'CDCM Forecast Data'!E11","v":"2019/20"},{"$f":"'CDCM Forecast Data'!F11","v":"2020/21"},{"$f":"'CDCM Forecast Data'!G11","v":"2021/22"},{"$f":"'CDCM Forecast Data'!H11","v":"2022/23"},{"$f":"'CDCM Forecast Data'!I11","v":"2023/24"}]
["Base Demand Revenue Before Inflation (A1)","PU","CRC2A",208.2,210.3,212.4,214.5,216.7,218.9,218.9]
["Annual Iteration adjustment before inflation (A2)","MOD","CRC2A",-2.9437436536321115,-5.0353016415111824,-5.5358000073539984,-9.8149533564508715,-11.903775568943701,-14.169453194150851,0]
["RPI True-up before inflation (A3)","TRU","CRC2A",-4.3817257895661239,-0.80136571156188618,0.15093163848147192,0,0,0,0]
["Price index adjustment (RPI index) (A4)","RPIF","CRC2A",1.121,{"$f":"(1+'CDCM Forecast Data'!D13)*D11","v":1.1599999999999999},{"$f":"(1+'CDCM Forecast Data'!E13)*E11","v":1.196},{"$f":"(1+'CDCM Forecast Data'!F13)*F11","v":1.234},{"$f":"(1+'CDCM Forecast Data'!G13)*G11","v":1.2720000000000002},{"$f":"(1+'CDCM Forecast Data'!H13)*H11","v":1.3120000000000003},{"$f":"(1+'CDCM Forecast Data'!I13)*I11","v":1.3526720000000001}]
["Base Demand Revenue (A): \n[A = (A1 + A2 + A3) * A4]","BR","CRC2A",{"$f":"(D8+D9+D10)*D11","v":225.18034875417476},{"$f":"(E8+E9+E10)*E11","v":237.17746587043524},247.59009743082845,252.58134755813961,260.50079747630366,268.60647740927413,296.09990080000006,"A = (A1 + A2 + A3) * A4"]
["Pass-Through Licence Fees (B1)","LF","CRC2B",0.1729948734713232,4.1586506662776683E-2,0.23169678428405219,0.23809923066217001,0.24419040905901701,0.25074057843227432,0.25074057843227432]
["Pass-Through Business Rates (B2)","RB","CRC2B",7.5263620119601332E-2,-0.16589658452353051,-9.400410292448024,-9.6105534671871702,-9.8573391004133875,-10.149936124908521,-10.149936124908521]
["Pass-Through Transmission Connection Point Charges (B3)","TB","CRC2B",3.5582564616671664,1.5209828791943982,1.0961024265571926,1.1659552562435298,1.195783330230874,1.2278590508822804,1.2278590508822804]
["Pass-through Smart Meter Communication Licence Costs (B4)","SMC","CRC2B",6.8971017976851708E-4,0.27096228997151189,0.31994464398176037,0.58715270156845045,0.56556193024467805,0.76392409963114338,0.76392409963114338]
["Pass-through Smart Meter IT Costs (B5)","SMIT","CRC2B",-6.6687958348192619E-2,-4.9657865867261661E-2,0.1745179607665833,-0.15516917502647665,0.25644232531843991,-0.3189959835277566,-0.3189959835277566]
["Pass-through Ring Fence Costs","RF","CRC2B",1.4706800744681874E-2,1.5274281494404587E-2,1.5703533380010723E-2,1.6137467026190472E-2,1.65503041036409E-2,1.6994249856774717E-2,1.6994249856774717E-2]
["Pass-Through Others (B5)","HB, SEC, UNC","CRC2B"]
["Allowed Pass-Through Items (B): \n[B = B1 + B2 + B3 +B4 + B5 + B6 + B7]","PT","CRC2B",{"$f":"SUM(D13:D19)","v":3.7552235078343488},{"$f":"SUM(E13:E19)","v":1.6332515069322993},-7.5624449434784244,-7.758377986713306,-7.5788108014567372,-8.2094141296338048,-8.2094141296338048,"B = B1 + B2 + B3 +B4 + B5 + B6 + B7"]
["Broad Measure of Customer Service incentive (C1)","BM","CRC2C",2.7483410074588748,2.5601904109533056,2.9615168505337142,3.0624858400000021,3.1575285040000023,3.2578513160000027,3.2578513160000027]
["Quality of Service incentive (C2)","IQ","CRC2D",5.2177991534718915,5.8586390125543266,3.0297265370231576,3.115465315557846,2.6222249994288322,2.2435602938703032,2.2435602938703032]
["Connections Engagement incentive (C3)","ICE","CRC2E",0,0,0,0,0,0,0]
["Time to Connect incentive (C4)","TTC","CRC2F",0.48467078491876997,0.72336019944824781,0.82953800195361205,0.85782000000000014,0.88444200000000017,0.91254300000000022,0.91254300000000022]
["Losses Discretionary Reward incentive (C5)","LDR","CRC2G",4.4839999999999998E-2,0,4.7840000000000001E-2,0,5.0880000000000002E-2,0,0]
["Network Innovation Allowance (C6)","NIA","CRC2H",0.91235697869999999,0.83735697870000003,0.75362128083000013,0.67825915274699999,0.54260732219760011,0.37982512553831999,0.37982512553831999]
["Low Carbon Network Fund - Tier 1 unrecoverable (C7)","LCN1","CRC2J",0,0,0,0,0,0,0]
["Low Carbon Network Fund - Tier 2 & Discretionary Funding (C7)","LCN2","CRC2J",0.55640732953918004,0.11890732953918043,0.11890732953918043,0.11890732953918043,0.11890732953918043,0.11890732953918043,0.11890732953918043]
["Connection Guaranteed Standards Systems & Processes penalty (C8)","AUM, CGSRA","CRC2K-L",0,0,0,0,0,0,0]
["Residual Losses and Growth Incentive - Losses (C9)","PPL","CRC2M",0,0,0,0,0,0,0]
["Residual Losses and Growth Incentive - Growth (C9)","GTA","CRC2M",0,0,0,0,0,0,0]
["Incentive Revenue and Other Adjustments (C): \n[C = C1 + C2 + C3 + C4 + C5 + C6 + C7 + C8 + C9]",null,null,{"$f":"SUM(D21:D31)","v":9.964415254088717},10.09845393119506,7.7411499998796636,7.8329376378440276,7.3765901551656148,6.9126870649478063,6.9126870649478063,"C = C1 + C2 + C3 + C4 + C5 + C6 + C7 + C8 + C9"]
["Correction Factor (D)","-K","CRC2A",3.2352550244361113,-1.6016503189148361,8.0621184521984848,-1.2278780569374983,3.9864307749971541E-3,0,0]
["Total allowed Revenue (E): \n[E = A + B + C + D]","AR","CRC2A",{"$f":"D12+D20+D32+D33","v":242.13524254053394},{"$f":"E12+E20+E32+E33","v":247.30752098964777},255.83092093942818,251.42802915233284,260.30256326078751,267.30975034458817,294.80317373531409,"E = A + B + C + D"]
["Other 1. Excluded services - Top-up, standby, and enhanced system security (F1) (see note 1)","DRS4","CRC5C",0,0,0,0,0,0,0]
["Other 2. Excluded services - Revenue protection services (F2) (see note 1)","DRS5","CRC5C",0,0,0,0,0,0,0]
["Other 3. Excluded services - Miscellaneous (F3) (see note 1)","DRS9","CRC5C",0,0,0,0,0,0,0]
["Other 4. - blank or if required please provide description (F4)",null,null,0,0,0,0,0,0,0]
["Other 5. - blank or if required please provide description (F5)",null,null,0,0,0,0,0,0,0]
["Total Other Revenue to be recovered by Use of System Charges (F): [F = F1 + F2 + F3 + F4 +F5]",null,null,{"$f":"SUM(D35:D39)","v":0},{"$f":"SUM(E35:E39)","v":0},0,0,0,0,0,"F = F1 + F2 + F3 + F4 +F5"]
["Total Revenue for Use of System Charges (G): \n[G=E + F]",null,null,{"$f":"D34+D40","v":242.13524254053394},{"$f":"E34+E40","v":247.30752098964777},255.83092093942818,251.42802915233284,260.30256326078751,267.30975034458817,294.80317373531409,"G = E + F"]
["1. Revenue raised outside CDCM - EDCM and Certain Interconnector Revenue (H1)",null,null,13.993309162972619,17.13609487031907,16.649172665187692,16.362637693885912,16.940181839652958,17.396201257583648,19.185440617346902]
["2. Revenue raised outside CDCM - Voluntary under-recovery (H2)"]
["3. Revenue raised outside CDCM - blank or if required please provide description (H3)"]
["4. Revenue raised outside CDCM - blank or if required please provide description (H4)"]
["Total Revenue to be raised outside the CDCM (H): [H = H1 + H2 + H3 + H4]",null,null,{"$f":"D42+D43+D44+D45","v":13.993309162972619},{"$f":"E42+E43+E44+E45","v":17.13609487031907},16.649172665187692,16.362637693885912,16.940181839652958,17.396201257583648,19.185440617346902,"H = H1 + H2 + H3 + H4"]
["Latest forecast of CDCM Revenue (I): [I =  G - H]",null,null,{"$f":"D41-D46","v":228.14193337756132},230.17142611932871,239.18174827424048,235.06539145844692,243.36238142113456,249.91354908700453,275.61773311796719,"I =  G - H"]
["CDCM Revenue Used in Charging Model [Equal to I]",null,null,{"$f":"D47","v":228.14193337756132},{"$f":"E47","v":230.17142611932871},239.18174827424048,235.06539145844692,243.36238142113456,249.91354908700453,275.61773311796719,"Equal to I"]
["Final Collected Revenue Forecast (J)",null,null,234.37498226722681,248.48771904514325,255.82708930661869,251.42802915233281,260.30256326078751,267.30975034458811,294.80317373531409]
["Forecast Over / (Under) Recovery \n[being (J - F - E + H2]",null,null,{"$f":"D49-D40-D34+D43","v":-7.7602602733071251},1.180198055495481,-3.8316328094936125E-3,-2.8421709430404007E-14,0,-5.6843418860808015E-14,0,"J - F - E + H2"]
["Forecast overall percentage change to Allowed Revenue (K)",null,null,null,{"$f":"E34/D34-1","v":2.1361113710029134E-2},{"$f":"F34/E34-1","v":3.4464782614262557E-2},-1.7210162754868086E-2,3.5296518603651128E-2,2.6919393324530638E-2,0.10285230282578262]
["Overall % change to Use of System Charges effective 1st April of Regulatory Year to balance (L)",null,null,null,{"$f":"E49/D49-1","v":6.0214348141584217E-2},2.9536148867550516E-2,-1.7195443087004048E-2,3.529651860365135E-2,2.6919393324530416E-2,0.10285230282578284]
["Note 1: Cost categories associated with excluded services should only be populated if the Company recovers the costs of providing these services from Use of System Charges"]

{"sheet":"Smoothed Input Details","index":4,"n_rows":123,"n_cols":17,"rows_kept":123,"cut":false,"hidden":false,"merged":[[67,0,68,0],[67,1,67,3],[67,4,67,6],[112,0,113,0],[85,0,86,0],[85,4,85,6],[99,0,100,0],[99,1,99,3],[99,4,99,6],[112,13,112,16],[0,1,0,4],[67,7,67,9],[67,10,67,12],[85,1,85,3],[85,7,85,9],[85,10,85,12],[1,1,1,2],[3,1,3,2],[99,7,99,9],[99,10,99,12],[112,1,112,4],[112,5,112,8],[112,9,112,12]]}
["DNO",{"$f":"+'CDCM Forecast Data'!E3","v":"WPD South Wales"}]
["Charges for (year Y)",{"$f":"+'CDCM Forecast Data'!E11","v":"2019/20"}]
[]
["Year charges are set (year Y - 2)",{"$f":"+'CDCM Forecast Data'!C11","v":"2017/18"}]
[]
["Year to which input data relates"]
["Year Y - 3","2016/17"]
["Year Y - 4","2015/16"]
["Year Y - 5","2014/15"," "]
[]
["1041 - load profile for demand users - coincidence factors",null,null," "]
["Charges for year Y are set in Y-2 using historical data for the previous three years"]
[]
[null,"Y - 5","Y - 4","Y - 3","Information to be used calculating tariffs in year t"]
["Domestic Unrestricted",0.90651544851296173,0.89811778750144511,0.94248918980496366,{"$f":"AVERAGE(B15:D15)","v":0.91570747527312346}]
["Domestic Two Rate",0.33987957010281095,0.36725856240832844,0.3629840950172965,{"$f":"AVERAGE(B16:D16)","v":0.3567074091761453}]
["Domestic Off Peak (related MPAN)",0,0,0]
["Small Non Domestic Unrestricted",0.57455121469653325,0.48124918155215018,0.47188566852499586,{"$f":"AVERAGE(B18:D18)","v":0.50922868825789314}]
["Small Non Domestic Two Rate",0.72709079534217835,0.73608115302034172,0.74605136192874899,{"$f":"AVERAGE(B19:D19)","v":0.73640777009708958}]
["Small Non Domestic Off Peak (related MPAN)",0,0,0]
["LV Medium Non-Domestic",0.76368058032589137,0.7074609045735083,0.67792215321357086,{"$f":"AVERAGE(B21:D21)","v":0.7163545460376568}]
["LV Sub Medium Non-Domestic",0.76368058032589137,0.7074609045735083,0.67792215321357086,0.7163545460376568]
["HV Medium Non-Domestic",0.60834972405919774,0.54497854539951063,0.33312106615029302,0.49548311186966715]
["LV Network Domestic",0.87443368805773714,0.86806162772796169,0.90967880073160701,{"$f":"AVERAGE(B24:D24)","v":0.88405803883910183}]
["LV Network Non-Domestic Non-CT",0.60107520740100928,0.52556005039996312,0.51955833696212639,0.54873119825436623]
["LV HH Metered",0.78561498873688562,0.75619694233546553,0.67888651081734086,0.74023281396323071]
["LV Sub HH Metered",0.75619694233546553,0.6802933750150294,0.72333741784560535,0.71994257839870013]
["HV HH Metered",0.84068571386632374,0.75655107353316053,0.79970008231676015,0.79897895657208151]
["NHH UMS category A",1,1,1,{"$f":"AVERAGE(B29:D29)","v":1}]
["NHH UMS category B",0.94850402761795161,1,1,0.98283467587265061]
["NHH UMS category C",0.34782608695652173,1,1,{"$f":"AVERAGE(B31:D31)","v":0.78260869565217384}]
["NHH UMS category D",0,0,0,0]
["LV UMS (Pseudo HH Metered)",0.95780015107613548,0.94626223749876837,0.93908688777738825,0.94771642545076407]
[]
[]
[]
["1041 - load profile for demand users - load factors"]
["Charges for year Y are set in Y-2 using historical data for the previous three years"]
[]
[]
[null,"Y - 5","Y - 4","Y - 3","Information to be used calculating tariffs in year t"]
["Domestic Unrestricted",0.44161415640842683,0.41913692003947656,0.43166469338326224,{"$f":"AVERAGE(B42:D42)","v":0.43080525661038854}]
["Domestic Two Rate",0.26838427940557902,0.28128508564153243,0.28109366431568161,0.27692100978759765]
["Domestic Off Peak (related MPAN)",0.19506875156592618,0.19115490895177306,0.2006867554190252,0.19563680531224148]
["Small Non Domestic Unrestricted",0.42462490828465921,0.41001861663053202,0.41510820064053422,0.41658390851857519]
["Small Non Domestic Two Rate",0.57694127728745737,0.58846697359521316,0.59038661025965145,0.58526495371410725]
["Small Non Domestic Off Peak (related MPAN)",0.19164729821735729,0.20392116772920896,0.21126481817997653,0.20227776137551426]
["LV Medium Non-Domestic",0.54387162994108684,0.55200470710843041,0.53141888413220673,0.54243174039390796]
["LV Sub Medium Non-Domestic",0.54387162994108684,0.55200470710843041,0.53141888413220673,0.54243174039390796]
["HV Medium Non-Domestic",0.43981051787908393,0.39067378653567397,0.41684739083888689,0.41577723175121495]
["LV Network Domestic",0.43157333570636214,0.4111154234615288,0.42292082320065016,{"$f":"AVERAGE(B51:D51)","v":0.42186986078951366}]
["LV Network Non-Domestic Non-CT",0.45014095851801689,0.44016199630098413,0.4447108593963921,0.44500460473846437]
["LV HH Metered",0.59449628093354345,0.58630151568978639,0.58247225582782491,0.58775668415038496]
["LV Sub HH Metered",0.58630151568978639,0.58364611076065276,0.6186763141015359,0.59620798018399168]
["HV HH Metered",0.74078448842563105,0.72442182712736192,0.7312110758258743,0.73213913045962242]
["NHH UMS category A",1,1,1,1]
["NHH UMS category B",0.48018204412784066,0.47201669160290749,0.47399756799682341,0.4753987679091905]
["NHH UMS category C",0.24978854750707336,0.29526453206229714,0.27503738998080868,0.2733634898500597]
["NHH UMS category D",0.51551895355157085,0.51558955092806569,0.51558955092806569,0.515566018469234]
["LV UMS (Pseudo HH Metered)",0.46541676049078318,0.44675550076216886,0.43840034447365217,0.4501908685755347]
[]
[]
[]
["1061 - Average split of rate 1 units by distribution time band"]
["Charges for year Y are set in Y-2 using historical data for the previous three years"]
[]
[]
[null,"Y - 5",null,null,"Y - 4",null,null,"Y - 3",null,null,"Information to be used calculating tariffs in year t"]
[null,"Red","Amber","Green","Red","Amber","Green","Red","Amber","Green","Red","Amber","Green"]
["Domestic Unrestricted",0.11236531388176717,0.50294946609071867,0.38468522002751421,0.11286589656520239,0.50268252121980861,0.38445158221498904,0.11194090595275638,0.50096789690556731,0.38709119714167634,{"$f":"AVERAGE(B70,E70,H70)","v":0.11239070546657531},0.50219996140536483,0.38540933312805986]
["Domestic Two Rate",0.133356282902236,0.58675754683488424,0.27988617026287971,0.13449533778782335,0.58966487148873759,0.27583979072343906,0.13367633316817851,0.58931352885463417,0.27701013797718738,{"$f":"AVERAGE(B71,E71,H71)","v":0.13384265128607928},{"$f":"AVERAGE(C71,F71,I71)","v":0.5885786490594187},{"$f":"AVERAGE(D71,G71,J71)","v":0.27757869965450205}]
["Domestic Off Peak (related MPAN)",6.0756442005545848E-6,0.16762945375098121,0.83236447060481822,0,0.16688540596045906,0.83311459403954091,0,0.17032678354502212,0.82967321645497782,2.0252147335181949E-6,0.16828054775215415,0.83171742703311224]
["Small Non Domestic Unrestricted",7.208478551787724E-2,0.57848528798722998,0.3494299264948928,7.2706913157094988E-2,0.57798206850724898,0.34931101833565603,7.2773861775483756E-2,0.57955821505828176,0.34766792316623446,7.2521853483485318E-2,0.57867519051758698,0.3488029559989278]
["Small Non Domestic Two Rate",0.10049070420722007,0.66476707152666625,0.23474222426611363,0.1030591580032427,0.66085331361647726,0.23608752838028002,0.10413177728679011,0.65751812541474652,0.23835009729846338,0.1025605464990843,0.66104617018596334,0.23639328331495235]
["Small Non Domestic Off Peak (related MPAN)",1.7947718627127384E-4,0.17964387748385297,0.82017664532987578,1.0082062821074924E-4,0.17757097772226035,0.82232820164952891,3.4566695323572144E-5,0.16988304191379067,0.8300823913908858,1.0495483660186507E-4,0.17569929903996798,0.82419574612343016]
["LV Medium Non-Domestic",0.10459953334076461,0.67418167197264456,0.22121879468659078,0.10526963459359143,0.67348255060284601,0.22124781480356262,0.10491931942172465,0.67337492829433288,0.22170575228394251,0.10492949578536022,0.67367971695660778,0.22139078725803196]
["LV Sub Medium Non-Domestic",9.9888103284630908E-2,0.68704205844669242,0.21306983826867665,0.10081138342261327,0.68465217833782044,0.21453643823956628,9.9998100385146907E-2,0.68457607720034763,0.21542582241450545,0.10023252903079703,0.68542343799495342,0.21434403297424945]
["HV Medium Non-Domestic",9.9944262992511856E-2,0.69282311981841049,0.20723261718907771,9.9834576888604531E-2,0.69361276582254772,0.20655265728884778,9.9611138986452588E-2,0.69512669342699451,0.20526216758655294,9.9796659622522987E-2,0.69385419302265083,0.20634914735482612]
[]
[]
[]
["1062 - Average split of rate 2 units by distribution time band"]
["Charges for year Y are set in Y-2 using historical data for the previous three years"]
[null,null,null," "]
[]
[null,"Y - 5",null,null,"Y - 4",null,null,"Y - 3",null,null,"Information to be used calculating tariffs in year t"]
[null,"Red","Amber","Green","Red","Amber","Green","Red","Amber","Green","Red","Amber","Green"]
["Domestic Two Rate",0,3.0721105292421173E-2,0.96927889470757878,0,3.308288137485093E-2,0.96691711862514906,0,3.2619642579946616E-2,0.96738035742005335,{"$f":"AVERAGE(B88,E88,H88)","v":0},3.2141209749072912E-2,0.96785879025092703]
["Small Non Domestic Two Rate",0,6.2954210537239708E-2,0.93704578946276029,0,6.5537641442189501E-2,0.93446235855781046,0,6.4279054810061229E-2,0.93572094518993876,0,6.4256968929830141E-2,0.93574303107016987]
["LV Medium Non-Domestic",0,7.238559753650467E-3,0.99276144024634949,0,8.7497885904178532E-3,0.99125021140958214,0,1.0031019709422346E-2,0.98996898029057767,0,8.6731226844968898E-3,0.99132687731550317]
["LV Sub Medium Non-Domestic",0,0,1,0,0,1,0,0,1,0,0,1]
["HV Medium Non-Domestic",0,0,1,0,0,1,0,0,1,0,0,1]
[]
[]
[]
["1064. Average split of rate 1 units by special distribution time band"]
["Charges for year Y are set in Y-2 using historical data for the previous three years"]
[]
[]
[null,"Y - 5",null,null,"Y - 4",null,null,"Y - 3",null,null,"Information to be used calculating tariffs in year t"]
[null,"Black","Yellow","Green","Black","Yellow","Green","Black","Yellow","Green","Red","Amber","Green"]
["NHH UMS category A",2.1404109589041095E-2,0.48184931506849316,0.49674657534246575,2.1630236794171219E-2,0.48189890710382516,0.49647085610200364,2.1689497716894976E-2,0.48156392694063926,0.49674657534246575,{"$f":"AVERAGE(B102,E102,H102)","v":2.1574614700035761E-2},{"$f":"AVERAGE(C102,F102,I102)","v":0.4817707163709859},{"$f":"AVERAGE(D102,G102,J102)","v":0.49665466892897836}]
["NHH UMS category B",4.1298821838742499E-2,0.2019857944107788,0.75671538375047864,4.2310332788544104E-2,0.19217235762046928,0.76551730959098663,4.2496208330597765E-2,0.19108570521874657,0.76641808645065568,4.2035120985961461E-2,0.1950812857499982,0.76288359326404043]
["NHH UMS category C",7.4166432281861858E-2,0.3121186821875655,0.61371488553057285,6.4449120618748371E-2,0.36323555113267064,0.572315328248581,7.4835963610027714E-2,0.35697825359893565,0.56818578279103671,7.1150505503545972E-2,0.34411082897305728,0.58473866552339693]
["NHH UMS category D",2.3229279271022468E-3,0.74389207788259781,0.25378499419029993,2.1778818125312892E-3,0.74409406644030929,0.25372805174715951,2.2396406472464615E-3,0.74466480126476831,0.25309555808798517,2.2468167956266661E-3,0.74421698186255847,0.25353620134181493]
[]
[]
[]
["1069 - Peaking probabilities by network level"]
["Charges for year Y are set in Y-2 using historical data for the previous three years"]
[]
[]
[null,"Y - 5",null,null,null,"Y - 4",null,null,null,"Y - 3",null,null,null,"Information to be used calculating tariffs in year t"]
[null,"Red","Amber","Green","Black","Red","Amber","Green","Black","Red","Amber","Green","Black","Red","Amber","Green","Black"]
["GSPs",0.51698743410116255,0.4817792868113836,1.233279087453968E-3,0.38475478239770011,0.71491485015302969,0.20656648905092551,7.8518660796044706E-2,0.62533415348069177,0.79040375587983003,0.20959624412017003,0,0.70727288250340414,{"$f":"AVERAGE(B115,F115,J115)","v":0.67410201337800746},{"$f":"AVERAGE(C115,G115,K115)","v":0.29931400666082636},{"$f":"AVERAGE(D115,H115,L115)","v":2.6583979961166224E-2},{"$f":"AVERAGE(E115,I115,M115)","v":0.57245393946059864}]
["132kV",0.65263507723405911,0.31267330773477076,3.4691615031170117E-2,0.60994124795722615,0.52015140143968019,0.25249582532032561,0.22735277323999417,0.47572947454792142,0.5958587147823512,0.27164456812091742,0.13249671709673144,0.52799259040250079,0.58954839781869683,0.27893790039200456,0.13151370178929858,0.53788777096921614]
["132kV/EHV",0.65263507723405911,0.31267330773477076,3.4691615031170117E-2,0.60994124795722615,0.52015140143968019,0.25249582532032561,0.22735277323999417,0.47572947454792142,0.5958587147823512,0.27164456812091742,0.13249671709673144,0.52799259040250079,0.58954839781869683,0.27893790039200456,0.13151370178929858,0.53788777096921614]
["EHV",0.48963825443789083,0.36240521098749578,0.1479565345746133,0.44271784975050044,0.61184721011053345,0.32308233144798409,6.5070458441482418E-2,0.58715459567287454,0.65634380587919239,0.30345288803202652,4.0203306088781032E-2,0.48394979968373042,0.58594309014253887,0.32964681015583547,8.4410099701625593E-2,0.50460741503570183]
["EHV/HV",0.48963825443789083,0.36240521098749578,0.1479565345746133,0.44271784975050044,0.61184721011053345,0.32308233144798409,6.5070458441482418E-2,0.58715459567287454,0.65634380587919239,0.30345288803202652,4.0203306088781032E-2,0.48394979968373042,0.58594309014253887,0.32964681015583547,8.4410099701625593E-2,0.50460741503570183]
["132kV/HV",0.65263507723405911,0.31267330773477076,3.4691615031170117E-2,0.60994124795722615,0.52015140143968019,0.25249582532032561,0.22735277323999417,0.47572947454792142,0.5958587147823512,0.27164456812091742,0.13249671709673144,0.52799259040250079,0.58954839781869683,0.27893790039200456,0.13151370178929858,0.53788777096921614]
["HV",0.48963825443789083,0.36240521098749578,0.1479565345746133,0.44271784975050044,0.61184721011053345,0.32308233144798409,6.5070458441482418E-2,0.58715459567287454,0.65634380587919239,0.30345288803202652,4.0203306088781032E-2,0.48394979968373042,0.58594309014253887,0.32964681015583547,8.4410099701625593E-2,0.50460741503570183]
["HV/LV",0.48963825443789083,0.36240521098749578,0.1479565345746133,0.44271784975050044,0.61184721011053345,0.32308233144798409,6.5070458441482418E-2,0.58715459567287454,0.65634380587919239,0.30345288803202652,4.0203306088781032E-2,0.48394979968373042,0.58594309014253887,0.32964681015583547,8.4410099701625593E-2,0.50460741503570183]
["LV circuits",0.48963825443789083,0.36240521098749578,0.1479565345746133,0.44271784975050044,0.61184721011053345,0.32308233144798409,6.5070458441482418E-2,0.58715459567287454,0.65634380587919239,0.30345288803202652,4.0203306088781032E-2,0.48394979968373042,0.58594309014253887,0.32964681015583547,8.4410099701625593E-2,0.50460741503570183]

{"sheet":"Mat of App","index":5,"n_rows":43,"n_cols":42,"rows_kept":43,"cut":false,"hidden":false,"merged":[[4,2,4,9],[4,10,4,17],[4,18,4,25],[4,26,4,33],[4,34,4,41],[35,2,35,6],[35,7,35,11],[35,12,35,16],[35,17,35,21],[35,22,35,26],[30,34,30,41],[30,2,30,9],[30,10,30,17],[30,18,30,25],[30,26,30,33]]}
[]
[]
[null,"1025. Matrix of applicability of LV service models to tariffs with fixed charges"]
[]
[null,null,{"$f":"'CDCM Forecast Data'!$E$11","v":"2019/20"},null,null,null,null,null,null,null,{"$f":"'CDCM Forecast Data'!$F$11","v":"2020/21"},null,null,null,null,null,null,null,{"$f":"'CDCM Forecast Data'!$G$11","v":"2021/22"},null,null,null,null,null,null,null,{"$f":"'CDCM Forecast Data'!$H$11","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"'CDCM Forecast Data'!$I$11","v":"2023/24"}]
[null,null,"LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8","LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8","LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8","LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8","LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8"]
[null,"Domestic Unrestricted",0.05,0,0,0,0,0,0,0,{"$f":"C7","v":0.05},{"$f":"D7","v":0},{"$f":"E7","v":0},{"$f":"F7","v":0},{"$f":"G7","v":0},{"$f":"H7","v":0},{"$f":"I7","v":0},{"$f":"J7","v":0},{"$f":"K7","v":0.05},{"$f":"L7","v":0},{"$f":"M7","v":0},{"$f":"N7","v":0},{"$f":"O7","v":0},{"$f":"P7","v":0},{"$f":"Q7","v":0},{"$f":"R7","v":0},{"$f":"S7","v":0.05},{"$f":"T7","v":0},{"$f":"U7","v":0},{"$f":"V7","v":0},{"$f":"W7","v":0},{"$f":"X7","v":0},{"$f":"Y7","v":0},{"$f":"Z7","v":0},{"$f":"AA7","v":0.05},{"$f":"AB7","v":0},{"$f":"AC7","v":0},{"$f":"AD7","v":0},{"$f":"AE7","v":0},{"$f":"AF7","v":0},{"$f":"AG7","v":0},{"$f":"AH7","v":0}]
[null,"Domestic Two Rate",0.05,0,0,0,0,0,0,0,{"$f":"C8","v":0.05},{"$f":"D8","v":0},{"$f":"E8","v":0},{"$f":"F8","v":0},{"$f":"G8","v":0},{"$f":"H8","v":0},{"$f":"I8","v":0},{"$f":"J8","v":0},{"$f":"K8","v":0.05},{"$f":"L8","v":0},{"$f":"M8","v":0},{"$f":"N8","v":0},{"$f":"O8","v":0},{"$f":"P8","v":0},{"$f":"Q8","v":0},{"$f":"R8","v":0},{"$f":"S8","v":0.05},{"$f":"T8","v":0},{"$f":"U8","v":0},{"$f":"V8","v":0},{"$f":"W8","v":0},{"$f":"X8","v":0},{"$f":"Y8","v":0},{"$f":"Z8","v":0},{"$f":"AA8","v":0.05},{"$f":"AB8","v":0},{"$f":"AC8","v":0},{"$f":"AD8","v":0},{"$f":"AE8","v":0},{"$f":"AF8","v":0},{"$f":"AG8","v":0},{"$f":"AH8","v":0}]
[null,"Small Non Domestic Unrestricted",0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0]
[null,"Small Non Domestic Two Rate",0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0]
[null,"LV Medium Non-Domestic",0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0]
[null,"LV Sub Medium Non-Domestic",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0]
[null,"LV Network Domestic",0.05,0,0,0,0,0,0,0,0.05,0,0,0,0,0,0,0,0.05,0,0,0,0,0,0,0,0.05,0,0,0,0,0,0,0,0.05,0,0,0,0,0,0,0]
[null,"LV Network Non-Domestic Non-CT",0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0]
[null,"LV HH Metered",0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0]
[null,"LV Sub HH Metered",0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0]
[null,"LV Generation NHH or Aggregate HH",0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0]
[null,"LV Sub Generation NHH",0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0]
[null,"LV Generation Intermittent",0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0]
[null,"LV Generation Intermittent no RP charge",0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0]
[null,"LV Generation Non-Intermittent",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Generation Non-Intermittent no RP charge",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Sub Generation Intermittent",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Sub Generation Intermittent no RP charge",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Sub Generation Non-Intermittent",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Sub Generation Non-Intermittent no RP charge",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"1026. Matrix of applicability of LV service models to unmetered tariffs"]
[]
[null,"Source: service models"]
[null,"Proportion of service model involved in connecting load of 1 MWh/year",{"$f":"'CDCM Forecast Data'!$E$11","v":"2019/20"},null,null,null,null,null,null,null,{"$f":"'CDCM Forecast Data'!$F$11","v":"2020/21"},null,null,null,null,null,null,null,{"$f":"'CDCM Forecast Data'!$G$11","v":"2021/22"},null,null,null,null,null,null,null,{"$f":"'CDCM Forecast Data'!$H$11","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"'CDCM Forecast Data'!$I$11","v":"2023/24"}]
[null,null,"LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8","LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8","LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8","LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8","LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8"]
[null,"All LV unmetered tariffs",0,0,0,0,0,0,0,0.48799999999999999,{"$f":"C33","v":0},0,0,0,0,0,0,0.48799999999999999,{"$f":"K33","v":0},{"$f":"L33","v":0},{"$f":"M33","v":0},{"$f":"N33","v":0},{"$f":"O33","v":0},{"$f":"P33","v":0},{"$f":"Q33","v":0},{"$f":"R33","v":0.48799999999999999},{"$f":"S33","v":0},{"$f":"T33","v":0},{"$f":"U33","v":0},{"$f":"V33","v":0},{"$f":"W33","v":0},{"$f":"X33","v":0},{"$f":"Y33","v":0},{"$f":"Z33","v":0.48799999999999999},{"$f":"AA33","v":0},{"$f":"AB33","v":0},{"$f":"AC33","v":0},{"$f":"AD33","v":0},{"$f":"AE33","v":0},{"$f":"AF33","v":0},{"$f":"AG33","v":0},{"$f":"AH33","v":0.48799999999999999}]
[]
[null,"1028. Matrix of applicability of HV service models to tariffs with fixed charges"]
[null,null,{"$f":"'CDCM Forecast Data'!$E$11","v":"2019/20"},null,null,null,null,{"$f":"+'CDCM Forecast Data'!F11","v":"2020/21"},null,null,null,null,{"$f":"+'CDCM Forecast Data'!G11","v":"2021/22"},null,null,null,null,{"$f":"+'CDCM Forecast Data'!H11","v":"2022/23"},null,null,null,null,{"$f":"+'CDCM Forecast Data'!I11","v":"2023/24"}]
[null,null,"HV service model 1","HV service model 2","HV service model 3","HV service model 4","HV service model 5","HV service model 1","HV service model 2","HV service model 3","HV service model 4","HV service model 5","HV service model 1","HV service model 2","HV service model 3","HV service model 4","HV service model 5","HV service model 1","HV service model 2","HV service model 3","HV service model 4","HV service model 5","HV service model 1","HV service model 2","HV service model 3","HV service model 4","HV service model 5"]
[null,"HV Medium Non-Domestic",1,0,0,0,0,{"$f":"C38","v":1},{"$f":"D38","v":0},{"$f":"E38","v":0},{"$f":"F38","v":0},{"$f":"G38","v":0},{"$f":"H38","v":1},{"$f":"I38","v":0},{"$f":"J38","v":0},{"$f":"K38","v":0},{"$f":"L38","v":0},{"$f":"M38","v":1},{"$f":"N38","v":0},{"$f":"O38","v":0},{"$f":"P38","v":0},{"$f":"Q38","v":0},{"$f":"R38","v":1},{"$f":"S38","v":0},{"$f":"T38","v":0},{"$f":"U38","v":0},{"$f":"V38","v":0}]
[null,"HV HH Metered",1,0,0,0,0,{"$f":"C39","v":1},{"$f":"D39","v":0},{"$f":"E39","v":0},{"$f":"F39","v":0},{"$f":"G39","v":0},{"$f":"H39","v":1},{"$f":"I39","v":0},{"$f":"J39","v":0},{"$f":"K39","v":0},{"$f":"L39","v":0},{"$f":"M39","v":1},{"$f":"N39","v":0},{"$f":"O39","v":0},{"$f":"P39","v":0},{"$f":"Q39","v":0},{"$f":"R39","v":1},{"$f":"S39","v":0},{"$f":"T39","v":0},{"$f":"U39","v":0},{"$f":"V39","v":0}]
[null,"HV Generation Intermittent",0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0]
[null,"HV Generation Intermittent no RP charge",0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0]
[null,"HV Generation Non-Intermittent",0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0]
[null,"HV Generation Non-Intermittent no RP charge",0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0]

{"sheet":"CDCM Volume Forecasts","index":6,"n_rows":136,"n_cols":38,"rows_kept":136,"cut":false,"hidden":false,"merged":[[3,31,3,34],[3,27,3,30],[2,6,2,30],[3,6,3,10],[3,11,3,14],[3,15,3,18],[3,19,3,22],[3,23,3,26],[25,31,25,37],[25,24,25,30],[25,17,25,23],[25,3,25,9],[25,10,25,16]]}
[]
[]
[null,null,null,null,null,null,"Growth Rates (%)"]
[null,null,null,null,null,null,"VOLUME - RED BAND",null,null,null,null,"VOLUME - AMBER BAND",null,null,null,"VOLUME - GREEN BAND",null,null,null,"CUSTOMER NUMBERS",null,null,null,"IMPORT CAPACITY",null,null,null,"EXCEEDED CAPACITY",null,null,null,"REACTIVE POWER"]
[null,null,null,null,null,null,"Y","Y + 1","Y + 2","Y + 3","Y + 4","Y + 1","Y + 2","Y + 3","Y + 4","Y + 1","Y + 2","Y + 3","Y + 4","Y + 1","Y + 2","Y + 3","Y + 4","Y + 1","Y + 2","Y + 3","Y + 4","Y + 1","Y + 2","Y + 3","Y + 4","Y + 1","Y + 2","Y + 3","Y + 4"]
[null,null,null,null,"Customer Category","Description",{"$f":"+'CDCM Forecast Data'!E11","v":"2019/20"},{"$f":"+'CDCM Forecast Data'!F11","v":"2020/21"},{"$f":"+'CDCM Forecast Data'!G11","v":"2021/22"},{"$f":"+'CDCM Forecast Data'!H11","v":"2022/23"},{"$f":"+'CDCM Forecast Data'!I11","v":"2023/24"},{"$f":"+H6","v":"2020/21"},"2021/22","2022/23","2023/24","2020/21","2021/22","2022/23","2023/24","2020/21","2021/22","2022/23","2023/24","2020/21","2021/22","2022/23","2023/24",{"$f":"+T6","v":"2020/21"},"2021/22","2022/23","2023/24","2020/21","2021/22","2022/23","2023/24","Assumptions"]
[null,null,null,null,1,"Aggregated demand"]
[null,null,null,null,2,"Site-specific demand"]
[null,null,null,null,3,"Not used"]
[null,null,null,null,4,"Generation"]
[null,null,null,null,5,"Not used"]
[null,null,null,null,6,"Not used"]
[null,null,null,null,7,"Not used"]
[null,null,null,null,8,"Not used"]
[null,null,null,null,9,"Not used"]
[null,null,null,null,10,"Not used"]
[]
[null,null,null,null,"Summary Data","Year",{"$f":"G6","v":"2019/20"},{"$f":"H6","v":"2020/21"},{"$f":"I6","v":"2021/22"},{"$f":"J6","v":"2022/23"},{"$f":"K6","v":"2023/24"}]
[null,null,null,null,null,"Total Volume",{"$f":"SUM(D29:F136)","v":8803981.8551189993},{"$f":"SUM(K29:M136)","v":8803981.8551189993},{"$f":"SUM(R29:T136)","v":8803981.8551189993},{"$f":"SUM(Y29:AA136)","v":8803981.8551189993},{"$f":"SUM(AF29:AH136)","v":8803981.8551189993}]
[null,null,null,null,null,"No. of MPANs",{"$f":"SUM(G29:G136)","v":1149616.2108536281},{"$f":"SUM(N29:N136)","v":1149616.2108536281},{"$f":"SUM(U29:U136)","v":1149616.2108536281},{"$f":"SUM(AB29:AB136)","v":1149616.2108536281},{"$f":"SUM(AI29:AI136)","v":1149616.2108536281}]
[null,null,null,null,null,"Total Import Capacity",{"$f":"SUM(H29:H136)","v":1422732.9951413849},{"$f":"SUM(O29:O136)","v":1422732.9951413849},{"$f":"SUM(V29:V136)","v":1422732.9951413849},{"$f":"SUM(AC29:AC136)","v":1422732.9951413849},{"$f":"SUM(AJ29:AJ136)","v":1422732.9951413849}]
[null,null,null,null,null,"Total exceeded capacity",{"$f":"SUM(I29:I136)","v":63952.951644477122},{"$f":"SUM(P29:P136)","v":63952.951644477122},{"$f":"SUM(W29:W136)","v":63952.951644477122},{"$f":"SUM(AD29:AD136)","v":63952.951644477122},{"$f":"SUM(AK29:AK136)","v":63952.951644477122}]
[null,null,null,null,null,"Total Reactive",{"$f":"SUM(J29:J136)","v":240122.75301823579},{"$f":"SUM(Q29:Q136)","v":240122.75301823579},{"$f":"SUM(X29:X136)","v":240122.75301823579},{"$f":"SUM(AE29:AE136)","v":240122.75301823579},{"$f":"SUM(AL29:AL136)","v":240122.75301823579}]
[]
[]
[null,null,"1053. Volume forecasts for the charging year:",{"$f":"G6& \" - (\"&G5&\")\"","v":"2019/20 - (Y)"},null,null,null,null,null,null,{"$f":"H6& \" - (\"&H5&\")\"","v":"2020/21 - (Y + 1)"},null,null,null,null,null,null,{"$f":"I6& \" - (\"&I5&\")\"","v":"2021/22 - (Y + 2)"},null,null,null,null,null,null,{"$f":"J6& \" - (\"&J5&\")\"","v":"2022/23 - (Y + 3)"},null,null,null,null,null,null,{"$f":"K6& \" - (\"&K5&\")\"","v":"2023/24 - (Y + 4)"}]
[null,"Customer Category","Tariff","Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Import capacity (kVA)","Exceeded capacity (kVA)","Reactive power units (MVArh)","Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Import capacity (kVA)","Exceeded capacity (kVA)","Reactive power units (MVArh)","Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Import capacity (kVA)","Exceeded capacity (kVA)","Reactive power units (MVArh)","Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Import capacity (kVA)","Exceeded capacity (kVA)","Reactive power units (MVArh)","Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Import capacity (kVA)","Exceeded capacity (kVA)","Reactive power units (MVArh)"]
[1,null,"> Domestic Unrestricted"]
[{"$f":"A28+1","v":2},1,"Domestic Unrestricted",3137701.407694824,0,0,998882.40695835708,0,0,0,{"$f":"IF(D29,((VLOOKUP($B29,$E$7:$AI$16,4)+1)*D29),)","v":3137701.407694824},{"$f":"IF(E29,((VLOOKUP($B29,$E$7:$AI$16,8)+1)*E29),)","v":0},{"$f":"IF(F29,((VLOOKUP($B29,$E$7:$AI$16,12)+1)*F29),)","v":0},{"$f":"IF(G29,((VLOOKUP($B29,$E$7:$AI$16,16)+1)*G29),)","v":998882.40695835708},{"$f":"IF(H29,((VLOOKUP($B29,$E$7:$AI$16,20)+1)*H29),)","v":0},null,null,{"$f":"IF(D29,((VLOOKUP($B29,$E$7:$AI$16,5)+1)*K29),)","v":3137701.407694824},{"$f":"IF(E29,((VLOOKUP($B29,$E$7:$AI$16,5+4)+1)*L29),)","v":0},{"$f":"IF(F29,((VLOOKUP($B29,$E$7:$AI$16,5+8)+1)*M29),)","v":0},{"$f":"IF(G29,((VLOOKUP($B29,$E$7:$AI$16,5+12)+1)*N29),)","v":998882.40695835708},{"$f":"IF(H29,((VLOOKUP($B29,$E$7:$AI$16,5+16)+1)*O29),)","v":0},null,null,{"$f":"IF(D29,((VLOOKUP($B29,$E$7:$AI$16,6)+1)*R29),)","v":3137701.407694824},{"$f":"IF(E29,((VLOOKUP($B29,$E$7:$AI$16,6+4)+1)*S29),)","v":0},{"$f":"IF(F29,((VLOOKUP($B29,$E$7:$AI$16,6+8)+1)*T29),)","v":0},{"$f":"IF(G29,((VLOOKUP($B29,$E$7:$AI$16,6+12)+1)*U29),)","v":998882.40695835708},{"$f":"IF(H29,((VLOOKUP($B29,$E$7:$AI$16,6+16)+1)*V29),)","v":0},null,null,{"$f":"IF(D29,((VLOOKUP($B29,$E$7:$AI$16,7)+1)*Y29),)","v":3137701.407694824},{"$f":"IF(E29,((VLOOKUP($B29,$E$7:$AI$16,7+4)+1)*Z29),)","v":0},{"$f":"IF(F29,((VLOOKUP($B29,$E$7:$AI$16,7+8)+1)*AA29),)","v":0},{"$f":"IF(G29,((VLOOKUP($B29,$E$7:$AI$16,7+12)+1)*AB29),)","v":998882.40695835708},{"$f":"IF(H29,((VLOOKUP($B29,$E$7:$AI$16,7+16)+1)*AC29),)","v":0}]
[{"$f":"A29+1","v":3},1,"LDNO LV: Domestic Unrestricted",3748.2533984053821,0,0,1534.9037246290347,0,0,0,{"$f":"IF(D30,((VLOOKUP($B30,$E$7:$AI$16,4)+1)*D30),)","v":3748.2533984053821},{"$f":"IF(E30,((VLOOKUP($B30,$E$7:$AI$16,8)+1)*E30),)","v":0},{"$f":"IF(F30,((VLOOKUP($B30,$E$7:$AI$16,12)+1)*F30),)","v":0},{"$f":"IF(G30,((VLOOKUP($B30,$E$7:$AI$16,16)+1)*G30),)","v":1534.9037246290347},{"$f":"IF(H30,((VLOOKUP($B30,$E$7:$AI$16,20)+1)*H30),)","v":0},null,null,{"$f":"IF(D30,((VLOOKUP($B30,$E$7:$AI$16,5)+1)*K30),)","v":3748.2533984053821},{"$f":"IF(E30,((VLOOKUP($B30,$E$7:$AI$16,5+4)+1)*L30),)","v":0},{"$f":"IF(F30,((VLOOKUP($B30,$E$7:$AI$16,5+8)+1)*M30),)","v":0},{"$f":"IF(G30,((VLOOKUP($B30,$E$7:$AI$16,5+12)+1)*N30),)","v":1534.9037246290347},{"$f":"IF(H30,((VLOOKUP($B30,$E$7:$AI$16,5+16)+1)*O30),)","v":0},null,null,{"$f":"IF(D30,((VLOOKUP($B30,$E$7:$AI$16,6)+1)*R30),)","v":3748.2533984053821},{"$f":"IF(E30,((VLOOKUP($B30,$E$7:$AI$16,6+4)+1)*S30),)","v":0},{"$f":"IF(F30,((VLOOKUP($B30,$E$7:$AI$16,6+8)+1)*T30),)","v":0},{"$f":"IF(G30,((VLOOKUP($B30,$E$7:$AI$16,6+12)+1)*U30),)","v":1534.9037246290347},{"$f":"IF(H30,((VLOOKUP($B30,$E$7:$AI$16,6+16)+1)*V30),)","v":0},null,null,{"$f":"IF(D30,((VLOOKUP($B30,$E$7:$AI$16,7)+1)*Y30),)","v":3748.2533984053821},{"$f":"IF(E30,((VLOOKUP($B30,$E$7:$AI$16,7+4)+1)*Z30),)","v":0},{"$f":"IF(F30,((VLOOKUP($B30,$E$7:$AI$16,7+8)+1)*AA30),)","v":0},{"$f":"IF(G30,((VLOOKUP($B30,$E$7:$AI$16,7+12)+1)*AB30),)","v":1534.9037246290347},{"$f":"IF(H30,((VLOOKUP($B30,$E$7:$AI$16,7+16)+1)*AC30),)","v":0}]
[4,1,"LDNO HV: Domestic Unrestricted",21538.311455447034,0,0,9576.4631326723356,0,0,0,21538.311455447034,0,0,9576.4631326723356,0,null,null,21538.311455447034,0,0,9576.4631326723356,0,null,null,21538.311455447034,0,0,9576.4631326723356,0,null,null,21538.311455447034,0,0,9576.4631326723356,0]
[5,null,"> Domestic Two Rate",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[6,1,"Domestic Two Rate",148595.81477141971,132539.34561594095,0,50656.379011509714,0,0,0,148595.81477141971,132539.34561594095,0,50656.379011509714,0,null,null,148595.81477141971,132539.34561594095,0,50656.379011509714,0,null,null,148595.81477141971,132539.34561594095,0,50656.379011509714,0,null,null,148595.81477141971,132539.34561594095,0,50656.379011509714,0]
[7,1,"LDNO LV: Domestic Two Rate",76.316789517291724,16.252001394500724,0,32.936420068597066,0,0,0,76.316789517291724,16.252001394500724,0,32.936420068597066,0,null,null,76.316789517291724,16.252001394500724,0,32.936420068597066,0,null,null,76.316789517291724,16.252001394500724,0,32.936420068597066,0,null,null,76.316789517291724,16.252001394500724,0,32.936420068597066,0]
[8,1,"LDNO HV: Domestic Two Rate",307.73772175405827,160.46155245252788,0,182.88541748800142,0,0,0,307.73772175405827,160.46155245252788,0,182.88541748800142,0,null,null,307.73772175405827,160.46155245252788,0,182.88541748800142,0,null,null,307.73772175405827,160.46155245252788,0,182.88541748800142,0,null,null,307.73772175405827,160.46155245252788,0,182.88541748800142,0]
[9,null,"> Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[10,1,"Domestic Off Peak (related MPAN)",2369.5947928852129,null,0,0,0,0,0,2369.5947928852129,0,0,0,0,null,null,2369.5947928852129,0,0,0,0,null,null,2369.5947928852129,0,0,0,0,null,null,2369.5947928852129,0,0,0,0]
[11,1,"LDNO LV: Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[12,1,"LDNO HV: Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[13,null,"> Small Non Domestic Unrestricted",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[14,1,"Small Non Domestic Unrestricted",788341.29660956131,0,0,64499.400724071696,0,0,0,788341.29660956131,0,0,64499.400724071696,0,null,null,788341.29660956131,0,0,64499.400724071696,0,null,null,788341.29660956131,0,0,64499.400724071696,0,null,null,788341.29660956131,0,0,64499.400724071696,0]
[15,1,"LDNO LV: Small Non Domestic Unrestricted",71.633959187772433,0,0,10.38806407596574,0,0,0,71.633959187772433,0,0,10.38806407596574,0,null,null,71.633959187772433,0,0,10.38806407596574,0,null,null,71.633959187772433,0,0,10.38806407596574,0,null,null,71.633959187772433,0,0,10.38806407596574,0]
[16,1,"LDNO HV: Small Non Domestic Unrestricted",4110.7307447214353,0,0,183.29278879796149,0,0,0,4110.7307447214353,0,0,183.29278879796149,0,null,null,4110.7307447214353,0,0,183.29278879796149,0,null,null,4110.7307447214353,0,0,183.29278879796149,0,null,null,4110.7307447214353,0,0,183.29278879796149,0]
[17,null,"> Small Non Domestic Two Rate",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[18,1,"Small Non Domestic Two Rate",197413.54357578806,83732.925075553168,0,13327.099910716865,0,0,0,197413.54357578806,83732.925075553168,0,13327.099910716865,0,null,null,197413.54357578806,83732.925075553168,0,13327.099910716865,0,null,null,197413.54357578806,83732.925075553168,0,13327.099910716865,0,null,null,197413.54357578806,83732.925075553168,0,13327.099910716865,0]
[19,1,"LDNO LV: Small Non Domestic Two Rate",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[20,1,"LDNO HV: Small Non Domestic Two Rate",888.77860273074452,150.57137247392001,0,14.473257813705077,0,0,0,888.77860273074452,150.57137247392001,0,14.473257813705077,0,null,null,888.77860273074452,150.57137247392001,0,14.473257813705077,0,null,null,888.77860273074452,150.57137247392001,0,14.473257813705077,0,null,null,888.77860273074452,150.57137247392001,0,14.473257813705077,0]
[21,null,"> Small Non Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[22,1,"Small Non Domestic Off Peak (related MPAN)",1373.4199057232695,null,0,0,0,0,0,1373.4199057232695,0,0,0,0,null,null,1373.4199057232695,0,0,0,0,null,null,1373.4199057232695,0,0,0,0,null,null,1373.4199057232695,0,0,0,0]
[23,1,"LDNO LV: Small Non Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[24,1,"LDNO HV: Small Non Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[25,null,"> LV Medium Non-Domestic",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[26,1,"LV Medium Non-Domestic",26946.838912442803,7790.3037525252139,0,782.0146133114755,0,0,0,26946.838912442803,7790.3037525252139,0,782.0146133114755,0,null,null,26946.838912442803,7790.3037525252139,0,782.0146133114755,0,null,null,26946.838912442803,7790.3037525252139,0,782.0146133114755,0,null,null,26946.838912442803,7790.3037525252139,0,782.0146133114755,0]
[27,1,"LDNO LV: LV Medium Non-Domestic",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[28,1,"LDNO HV: LV Medium Non-Domestic",-3.637978807091713E-15,1.8189894035458569E-15,0,0,0,0,0,-3.637978807091713E-15,1.8189894035458569E-15,0,0,0,null,null,-3.637978807091713E-15,1.8189894035458569E-15,0,0,0,null,null,-3.637978807091713E-15,1.8189894035458569E-15,0,0,0,null,null,-3.637978807091713E-15,1.8189894035458569E-15,0,0,0]
[29,null,"> LV Sub Medium Non-Domestic",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[30,1,"LV Sub Medium Non-Domestic",0.21696134707601961,6.6633326122817374E-2,0,1.9850266666665561E-3,0,0,0,0.21696134707601961,6.6633326122817374E-2,0,1.9850266666665561E-3,0,null,null,0.21696134707601961,6.6633326122817374E-2,0,1.9850266666665561E-3,0,null,null,0.21696134707601961,6.6633326122817374E-2,0,1.9850266666665561E-3,0,null,null,0.21696134707601961,6.6633326122817374E-2,0,1.9850266666665561E-3,0]
[31,null,"> HV Medium Non-Domestic",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[32,1,"HV Medium Non-Domestic",56.570823101729744,27.237803715647658,0,3.2382668114754098,0,0,0,56.570823101729744,27.237803715647658,0,3.2382668114754098,0,null,null,56.570823101729744,27.237803715647658,0,3.2382668114754098,0,null,null,56.570823101729744,27.237803715647658,0,3.2382668114754098,0,null,null,56.570823101729744,27.237803715647658,0,3.2382668114754098,0]
[33,null,"> LV Network Domestic",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[34,1,"LV Network Domestic",2.0120337279281424,10.448293984541081,9.3975971074649856,6.6330332459016406,0,0,0,2.0120337279281424,10.448293984541081,9.3975971074649856,6.6330332459016406,0,null,null,2.0120337279281424,10.448293984541081,9.3975971074649856,6.6330332459016406,0,null,null,2.0120337279281424,10.448293984541081,9.3975971074649856,6.6330332459016406,0,null,null,2.0120337279281424,10.448293984541081,9.3975971074649856,6.6330332459016406,0]
[35,1,"LDNO LV: LV Network Domestic",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[36,1,"LDNO HV: LV Network Domestic",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[37,null,"> LV Network Non-Domestic Non-CT",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[38,1,"LV Network Non-Domestic Non-CT",12121.704131258604,81006.951980017417,60057.387824294281,2100.8921788726602,0,0,0,12121.704131258604,81006.951980017417,60057.387824294281,2100.8921788726602,0,null,null,12121.704131258604,81006.951980017417,60057.387824294281,2100.8921788726602,0,null,null,12121.704131258604,81006.951980017417,60057.387824294281,2100.8921788726602,0,null,null,12121.704131258604,81006.951980017417,60057.387824294281,2100.8921788726602,0]
[39,1,"LDNO LV: LV Network Non-Domestic Non-CT",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[40,1,"LDNO HV: LV Network Non-Domestic Non-CT",50.622104392414926,290.2504092821444,161.0849096658832,8.8252881013495319,0,0,0,50.622104392414926,290.2504092821444,161.0849096658832,8.8252881013495319,0,null,null,50.622104392414926,290.2504092821444,161.0849096658832,8.8252881013495319,0,null,null,50.622104392414926,290.2504092821444,161.0849096658832,8.8252881013495319,0,null,null,50.622104392414926,290.2504092821444,161.0849096658832,8.8252881013495319,0]
[41,null,"> LV HH Metered",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[42,2,"LV HH Metered",120521.17697351852,767707.27364821499,570489.43752433336,6053.5996840125872,725000,28587.322485836066,122816.79715140772,120521.17697351852,767707.27364821499,570489.43752433336,6053.5996840125872,725000,{"$f":"IF(I69,((VLOOKUP($B69,$E$7:$AI$16,24)+1)*I69),)","v":28587.322485836066},{"$f":"IF(J69,((VLOOKUP($B69,$E$7:$AI$16,28)+1)*J69),)","v":122816.79715140772},120521.17697351852,767707.27364821499,570489.43752433336,6053.5996840125872,725000,{"$f":"IF(I69,((VLOOKUP($B69,$E$7:$AI$16,5+20)+1)*P69),)","v":28587.322485836066},{"$f":"IF(J69,((VLOOKUP($B69,$E$7:$AI$16,5+24)+1)*Q69),)","v":122816.79715140772},120521.17697351852,767707.27364821499,570489.43752433336,6053.5996840125872,725000,{"$f":"IF(I69,((VLOOKUP($B69,$E$7:$AI$16,6+20)+1)*W69),)","v":28587.322485836066},{"$f":"IF(J69,((VLOOKUP($B69,$E$7:$AI$16,6+24)+1)*X69),)","v":122816.79715140772},120521.17697351852,767707.27364821499,570489.43752433336,6053.5996840125872,725000,{"$f":"IF(I69,((VLOOKUP($B69,$E$7:$AI$16,7+20)+1)*AD69),)","v":28587.322485836066},{"$f":"IF(J69,((VLOOKUP($B69,$E$7:$AI$16,7+24)+1)*AE69),)","v":122816.79715140772}]
[43,2,"LDNO LV: LV HH Metered",26.563232774140609,180.02306284313261,132.94147282207527,2.8946515627410152,230.11552954979189,26.729517964411848,8.6416150404734484,26.563232774140609,180.02306284313261,132.94147282207527,2.8946515627410152,230.11552954979189,{"$f":"IF(I70,((VLOOKUP($B70,$E$7:$AI$16,24)+1)*I70),)","v":26.729517964411848},{"$f":"IF(J70,((VLOOKUP($B70,$E$7:$AI$16,28)+1)*J70),)","v":8.6416150404734484},26.563232774140609,180.02306284313261,132.94147282207527,2.8946515627410152,230.11552954979189,{"$f":"IF(I70,((VLOOKUP($B70,$E$7:$AI$16,5+20)+1)*P70),)","v":26.729517964411848},{"$f":"IF(J70,((VLOOKUP($B70,$E$7:$AI$16,5+24)+1)*Q70),)","v":8.6416150404734484},26.563232774140609,180.02306284313261,132.94147282207527,2.8946515627410152,230.11552954979189,{"$f":"IF(I70,((VLOOKUP($B70,$E$7:$AI$16,6+20)+1)*W70),)","v":26.729517964411848},{"$f":"IF(J70,((VLOOKUP($B70,$E$7:$AI$16,6+24)+1)*X70),)","v":8.6416150404734484},26.563232774140609,180.02306284313261,132.94147282207527,2.8946515627410152,230.11552954979189,{"$f":"IF(I70,((VLOOKUP($B70,$E$7:$AI$16,7+20)+1)*AD70),)","v":26.729517964411848},{"$f":"IF(J70,((VLOOKUP($B70,$E$7:$AI$16,7+24)+1)*AE70),)","v":8.6416150404734484}]
[44,2,"LDNO HV: LV HH Metered",5344.9845374143706,30055.811364536577,27681.623175145338,132.28610542274026,39629.740124988886,47.24597616166934,1627.8638291754635,5344.9845374143706,30055.811364536577,27681.623175145338,132.28610542274026,39629.740124988886,47.24597616166934,1627.8638291754635,5344.9845374143706,30055.811364536577,27681.623175145338,132.28610542274026,39629.740124988886,47.24597616166934,1627.8638291754635,5344.9845374143706,30055.811364536577,27681.623175145338,132.28610542274026,39629.740124988886,47.24597616166934,1627.8638291754635,5344.9845374143706,30055.811364536577,27681.623175145338,132.28610542274026,39629.740124988886,47.24597616166934,1627.8638291754635]
[45,null,"> LV Sub HH Metered",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[46,2,"LV Sub HH Metered",4874.0200166843142,29990.723722325914,25258.847026162737,64.983355038907106,23211.752022666664,953.9675292459018,6728.3254059708588,4874.0200166843142,29990.723722325914,25258.847026162737,64.983355038907106,23211.752022666664,{"$f":"IF(I73,((VLOOKUP($B73,$E$7:$AI$16,24)+1)*I73),)","v":953.9675292459018},{"$f":"IF(J73,((VLOOKUP($B73,$E$7:$AI$16,28)+1)*J73),)","v":6728.3254059708588},4874.0200166843142,29990.723722325914,25258.847026162737,64.983355038907106,23211.752022666664,{"$f":"IF(I73,((VLOOKUP($B73,$E$7:$AI$16,5+20)+1)*P73),)","v":953.9675292459018},{"$f":"IF(J73,((VLOOKUP($B73,$E$7:$AI$16,5+24)+1)*Q73),)","v":6728.3254059708588},4874.0200166843142,29990.723722325914,25258.847026162737,64.983355038907106,23211.752022666664,{"$f":"IF(I73,((VLOOKUP($B73,$E$7:$AI$16,6+20)+1)*W73),)","v":953.9675292459018},{"$f":"IF(J73,((VLOOKUP($B73,$E$7:$AI$16,6+24)+1)*X73),)","v":6728.3254059708588},4874.0200166843142,29990.723722325914,25258.847026162737,64.983355038907106,23211.752022666664,{"$f":"IF(I73,((VLOOKUP($B73,$E$7:$AI$16,7+20)+1)*AD73),)","v":953.9675292459018},{"$f":"IF(J73,((VLOOKUP($B73,$E$7:$AI$16,7+24)+1)*AE73),)","v":6728.3254059708588}]
[47,2,"LDNO HV: LV Sub HH Metered",426.45838548603939,2276.5731553546116,2031.2551556885369,3.4860957708605596,2811.3579386267161,0,78.991364778200762,426.45838548603939,2276.5731553546116,2031.2551556885369,3.4860957708605596,2811.3579386267161,0,78.991364778200762,426.45838548603939,2276.5731553546116,2031.2551556885369,3.4860957708605596,2811.3579386267161,0,78.991364778200762,426.45838548603939,2276.5731553546116,2031.2551556885369,3.4860957708605596,2811.3579386267161,0,78.991364778200762,426.45838548603939,2276.5731553546116,2031.2551556885369,3.4860957708605596,2811.3579386267161,{"$f":"IF(I74,((VLOOKUP($B74,$E$7:$AI$16,7+20)+1)*AD74),)","v":0},{"$f":"IF(J74,((VLOOKUP($B74,$E$7:$AI$16,7+24)+1)*AE74),)","v":78.991364778200762}]
[48,null,"> HV HH Metered",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[49,2,"HV HH Metered",146873.88907614115,903198.68103050184,842161.35654338414,814.7168057295238,628579.21021620545,34337.686135269068,97134.436308296325,146873.88907614115,903198.68103050184,842161.35654338414,814.7168057295238,628579.21021620545,{"$f":"IF(I76,((VLOOKUP($B76,$E$7:$AI$16,24)+1)*I76),)","v":34337.686135269068},{"$f":"IF(J76,((VLOOKUP($B76,$E$7:$AI$16,28)+1)*J76),)","v":97134.436308296325},146873.88907614115,903198.68103050184,842161.35654338414,814.7168057295238,628579.21021620545,{"$f":"IF(I76,((VLOOKUP($B76,$E$7:$AI$16,5+20)+1)*P76),)","v":34337.686135269068},{"$f":"IF(J76,((VLOOKUP($B76,$E$7:$AI$16,5+24)+1)*Q76),)","v":97134.436308296325},146873.88907614115,903198.68103050184,842161.35654338414,814.7168057295238,628579.21021620545,{"$f":"IF(I76,((VLOOKUP($B76,$E$7:$AI$16,6+20)+1)*W76),)","v":34337.686135269068},{"$f":"IF(J76,((VLOOKUP($B76,$E$7:$AI$16,6+24)+1)*X76),)","v":97134.436308296325},146873.88907614115,903198.68103050184,842161.35654338414,814.7168057295238,628579.21021620545,{"$f":"IF(I76,((VLOOKUP($B76,$E$7:$AI$16,7+20)+1)*AD76),)","v":34337.686135269068},{"$f":"IF(J76,((VLOOKUP($B76,$E$7:$AI$16,7+24)+1)*AE76),)","v":97134.436308296325}]
[50,2,"LDNO HV: HV HH Metered",659.39966467655813,3854.6501974231151,3181.6119434849275,8.3336038810192647,3270.8193093474511,0,290.19795562926225,659.39966467655813,3854.6501974231151,3181.6119434849275,8.3336038810192647,3270.8193093474511,0,290.19795562926225,659.39966467655813,3854.6501974231151,3181.6119434849275,8.3336038810192647,3270.8193093474511,0,290.19795562926225,659.39966467655813,3854.6501974231151,3181.6119434849275,8.3336038810192647,3270.8193093474511,0,290.19795562926225,659.39966467655813,3854.6501974231151,3181.6119434849275,8.3336038810192647,3270.8193093474511,{"$f":"IF(I77,((VLOOKUP($B77,$E$7:$AI$16,7+20)+1)*AD77),)","v":0},{"$f":"IF(J77,((VLOOKUP($B77,$E$7:$AI$16,7+24)+1)*AE77),)","v":290.19795562926225}]
[51,null,"> NHH UMS category A",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[52,1,"NHH UMS category A",1811.146729353133,0,0,0,0,0,0,1811.146729353133,0,0,0,0,null,null,1811.146729353133,0,0,0,0,null,null,1811.146729353133,0,0,0,0,null,null,1811.146729353133,0,0,0,0]
[53,1,"LDNO LV: NHH UMS category A",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[54,1,"LDNO HV: NHH UMS category A",72.611931857881842,0,0,0,0,0,0,72.611931857881842,0,0,0,0,null,null,72.611931857881842,0,0,0,0,null,null,72.611931857881842,0,0,0,0,null,null,72.611931857881842,0,0,0,0]
[55,null,"> NHH UMS category B",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[56,1,"NHH UMS category B",5391.4062274454618,0,0,0,0,0,0,5391.4062274454618,0,0,0,0,null,null,5391.4062274454618,0,0,0,0,null,null,5391.4062274454618,0,0,0,0,null,null,5391.4062274454618,0,0,0,0]
[57,1,"LDNO LV: NHH UMS category B",8.6504800114130607,0,0,0,0,0,0,8.6504800114130607,0,0,0,0,null,null,8.6504800114130607,0,0,0,0,null,null,8.6504800114130607,0,0,0,0,null,null,8.6504800114130607,0,0,0,0]
[58,1,"LDNO HV: NHH UMS category B",119.50062329939706,0,0,0,0,0,0,119.50062329939706,0,0,0,0,null,null,119.50062329939706,0,0,0,0,null,null,119.50062329939706,0,0,0,0,null,null,119.50062329939706,0,0,0,0]
[59,null,"> NHH UMS category C",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[60,1,"NHH UMS category C",287.58165886187641,0,0,0,0,0,0,287.58165886187641,0,0,0,0,null,null,287.58165886187641,0,0,0,0,null,null,287.58165886187641,0,0,0,0,null,null,287.58165886187641,0,0,0,0]
[61,1,"LDNO LV: NHH UMS category C",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[62,1,"LDNO HV: NHH UMS category C",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[63,null,"> NHH UMS category D",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[64,1,"NHH UMS category D",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[65,1,"LDNO LV: NHH UMS category D",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[66,1,"LDNO HV: NHH UMS category D",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"A93+1","v":67},null,"> LV UMS (Pseudo HH Metered)",0,0,0,0,0,0,0,{"$f":"IF(D94,((VLOOKUP($B94,$E$7:$AI$16,4)+1)*D94),)","v":0},{"$f":"IF(E94,((VLOOKUP($B94,$E$7:$AI$16,8)+1)*E94),)","v":0},{"$f":"IF(F94,((VLOOKUP($B94,$E$7:$AI$16,12)+1)*F94),)","v":0},{"$f":"IF(G94,((VLOOKUP($B94,$E$7:$AI$16,16)+1)*G94),)","v":0},{"$f":"IF(H94,((VLOOKUP($B94,$E$7:$AI$16,20)+1)*H94),)","v":0},null,null,{"$f":"IF(D94,((VLOOKUP($B94,$E$7:$AI$16,5)+1)*K94),)","v":0},{"$f":"IF(E94,((VLOOKUP($B94,$E$7:$AI$16,5+4)+1)*L94),)","v":0},{"$f":"IF(F94,((VLOOKUP($B94,$E$7:$AI$16,5+8)+1)*M94),)","v":0},{"$f":"IF(G94,((VLOOKUP($B94,$E$7:$AI$16,5+12)+1)*N94),)","v":0},{"$f":"IF(H94,((VLOOKUP($B94,$E$7:$AI$16,5+16)+1)*O94),)","v":0},null,null,{"$f":"IF(D94,((VLOOKUP($B94,$E$7:$AI$16,6)+1)*R94),)","v":0},{"$f":"IF(E94,((VLOOKUP($B94,$E$7:$AI$16,6+4)+1)*S94),)","v":0},{"$f":"IF(F94,((VLOOKUP($B94,$E$7:$AI$16,6+8)+1)*T94),)","v":0},{"$f":"IF(G94,((VLOOKUP($B94,$E$7:$AI$16,6+12)+1)*U94),)","v":0},{"$f":"IF(H94,((VLOOKUP($B94,$E$7:$AI$16,6+16)+1)*V94),)","v":0},null,null,{"$f":"IF(D94,((VLOOKUP($B94,$E$7:$AI$16,7)+1)*Y94),)","v":0},{"$f":"IF(E94,((VLOOKUP($B94,$E$7:$AI$16,7+4)+1)*Z94),)","v":0},{"$f":"IF(F94,((VLOOKUP($B94,$E$7:$AI$16,7+8)+1)*AA94),)","v":0},{"$f":"IF(G94,((VLOOKUP($B94,$E$7:$AI$16,7+12)+1)*AB94),)","v":0},{"$f":"IF(H94,((VLOOKUP($B94,$E$7:$AI$16,7+16)+1)*AC94),)","v":0}]
[68,2,"LV UMS (Pseudo HH Metered)",5390.0371250756707,33830.687087260303,82069.280279171086,32.83606557377049,0,0,0,5390.0371250756707,33830.687087260303,82069.280279171086,32.83606557377049,0,null,null,5390.0371250756707,33830.687087260303,82069.280279171086,32.83606557377049,0,null,null,5390.0371250756707,33830.687087260303,82069.280279171086,32.83606557377049,0,null,null,5390.0371250756707,33830.687087260303,82069.280279171086,32.83606557377049,0]
[69,2,"LDNO LV: LV UMS (Pseudo HH Metered)",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[70,2,"LDNO HV: LV UMS (Pseudo HH Metered)",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[71,null,"> LV Generation NHH or Aggregate HH",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[72,4,"LV Generation NHH or Aggregate HH",2534.8801416428569,0,0,0,0,0,0,2534.8801416428569,0,0,0,0,null,null,2534.8801416428569,0,0,0,0,null,null,2534.8801416428569,0,0,0,0,null,null,2534.8801416428569,0,0,0,0]
[73,4,"LDNO LV: LV Generation NHH or Aggregate HH",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[74,4,"LDNO HV: LV Generation NHH or Aggregate HH",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[75,null,"> LV Sub Generation NHH",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[76,4,"LV Sub Generation NHH",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[77,4,"LDNO HV: LV Sub Generation NHH",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[78,null,"> LV Generation Intermittent",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[79,4,"LV Generation Intermittent",35860.147936071429,0,0,452.16340983606557,null,null,3381.7009512857139,35860.147936071429,0,0,452.16340983606557,0,null,{"$f":"IF(J106,((VLOOKUP($B106,$E$7:$AI$16,28)+1)*J106),)","v":3381.7009512857139},35860.147936071429,0,0,452.16340983606557,0,null,{"$f":"IF(J106,((VLOOKUP($B106,$E$7:$AI$16,5+24)+1)*Q106),)","v":3381.7009512857139},35860.147936071429,0,0,452.16340983606557,0,null,{"$f":"IF(J106,((VLOOKUP($B106,$E$7:$AI$16,6+24)+1)*X106),)","v":3381.7009512857139},35860.147936071429,0,0,452.16340983606557,0,null,{"$f":"IF(J106,((VLOOKUP($B106,$E$7:$AI$16,7+24)+1)*AE106),)","v":3381.7009512857139}]
[80,4,"LDNO LV: LV Generation Intermittent",0,0,0,0,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0]
[81,4,"LDNO HV: LV Generation Intermittent",527.21477187500011,null,null,3.3275000000000015,null,null,91.349600375000009,527.21477187500011,0,0,3.3275000000000015,0,null,91.349600375000009,527.21477187500011,0,0,3.3275000000000015,0,null,91.349600375000009,527.21477187500011,0,0,3.3275000000000015,0,null,91.349600375000009,527.21477187500011,0,0,3.3275000000000015,0,null,91.349600375000009]
[82,null,"> LV Generation Intermittent no RP charge",0,0,0,0,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[83,4,"LV Generation Intermittent no RP charge",0,0,0,0,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[84,null,"> LV Generation Non-Intermittent",0,0,0,0,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[85,4,"LV Generation Non-Intermittent",142.51806472724979,995.43617887482628,890.96329008770499,16.136706967213115,null,null,561.71777681250012,142.51806472724979,995.43617887482628,890.96329008770499,16.136706967213115,0,null,{"$f":"IF(J112,((VLOOKUP($B112,$E$7:$AI$16,28)+1)*J112),)","v":561.71777681250012},142.51806472724979,995.43617887482628,890.96329008770499,16.136706967213115,0,null,{"$f":"IF(J112,((VLOOKUP($B112,$E$7:$AI$16,5+24)+1)*Q112),)","v":561.71777681250012},142.51806472724979,995.43617887482628,890.96329008770499,16.136706967213115,0,null,{"$f":"IF(J112,((VLOOKUP($B112,$E$7:$AI$16,6+24)+1)*X112),)","v":561.71777681250012},142.51806472724979,995.43617887482628,890.96329008770499,16.136706967213115,0,null,{"$f":"IF(J112,((VLOOKUP($B112,$E$7:$AI$16,7+24)+1)*AE112),)","v":561.71777681250012}]
[86,4,"LDNO LV: LV Generation Non-Intermittent",0,0,0,0,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0]
[87,4,"LDNO HV: LV Generation Non-Intermittent",0,0,0,0,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"IF(J114,((VLOOKUP($B114,$E$7:$AI$16,7+24)+1)*AE114),)","v":0}]
[88,null,"> LV Generation Non-Intermittent no RP charge",0,0,0,0,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[89,4,"LV Generation Non-Intermittent no RP charge",0,0,0,0,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[90,null,"> LV Sub Generation Intermittent",0,0,0,0,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[91,4,"LV Sub Generation Intermittent",278.71134021428571,0,0,6.4531967213114747,null,null,1.1343599999999998,278.71134021428571,0,0,6.4531967213114747,0,null,{"$f":"IF(J118,((VLOOKUP($B118,$E$7:$AI$16,28)+1)*J118),)","v":1.1343599999999998},278.71134021428571,0,0,6.4531967213114747,0,null,{"$f":"IF(J118,((VLOOKUP($B118,$E$7:$AI$16,5+24)+1)*Q118),)","v":1.1343599999999998},278.71134021428571,0,0,6.4531967213114747,0,null,{"$f":"IF(J118,((VLOOKUP($B118,$E$7:$AI$16,6+24)+1)*X118),)","v":1.1343599999999998},278.71134021428571,0,0,6.4531967213114747,0,null,{"$f":"IF(J118,((VLOOKUP($B118,$E$7:$AI$16,7+24)+1)*AE118),)","v":1.1343599999999998}]
[92,4,"LDNO HV: LV Sub Generation Intermittent",0,0,0,0,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0]
[93,null,"> LV Sub Generation Intermittent no RP charge",0,0,0,0,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[94,4,"LV Sub Generation Intermittent no RP charge",0,0,0,0,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[95,null,"> LV Sub Generation Non-Intermittent",0,0,0,0,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[96,4,"LV Sub Generation Non-Intermittent",17.022999225604462,129.3992755166515,135.56665496309898,1.2913278688524592,null,null,0,17.022999225604462,129.3992755166515,135.56665496309898,1.2913278688524592,0,null,{"$f":"IF(J123,((VLOOKUP($B123,$E$7:$AI$16,28)+1)*J123),)","v":0},17.022999225604462,129.3992755166515,135.56665496309898,1.2913278688524592,0,null,{"$f":"IF(J123,((VLOOKUP($B123,$E$7:$AI$16,5+24)+1)*Q123),)","v":0},17.022999225604462,129.3992755166515,135.56665496309898,1.2913278688524592,0,null,{"$f":"IF(J123,((VLOOKUP($B123,$E$7:$AI$16,6+24)+1)*X123),)","v":0},17.022999225604462,129.3992755166515,135.56665496309898,1.2913278688524592,0,null,{"$f":"IF(J123,((VLOOKUP($B123,$E$7:$AI$16,7+24)+1)*AE123),)","v":0}]
[97,4,"LDNO HV: LV Sub Generation Non-Intermittent",0,0,0,0,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0]
[98,null,"> LV Sub Generation Non-Intermittent no RP charge",0,0,0,0,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[99,4,"LV Sub Generation Non-Intermittent no RP charge",0,0,0,0,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[100,null,"> HV Generation Intermittent",0,0,0,0,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[101,4,"HV Generation Intermittent",271418.07481285714,0,0,174.72383606557378,null,null,5712.0345752142857,271418.07481285714,0,0,174.72383606557378,0,null,{"$f":"IF(J128,((VLOOKUP($B128,$E$7:$AI$16,28)+1)*J128),)","v":5712.0345752142857},271418.07481285714,0,0,174.72383606557378,0,null,{"$f":"IF(J128,((VLOOKUP($B128,$E$7:$AI$16,5+24)+1)*Q128),)","v":5712.0345752142857},271418.07481285714,0,0,174.72383606557378,0,null,{"$f":"IF(J128,((VLOOKUP($B128,$E$7:$AI$16,6+24)+1)*X128),)","v":5712.0345752142857},271418.07481285714,0,0,174.72383606557378,0,null,{"$f":"IF(J128,((VLOOKUP($B128,$E$7:$AI$16,7+24)+1)*AE128),)","v":5712.0345752142857}]
[102,4,"LDNO HV: HV Generation Intermittent",0,null,null,0,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0]
[103,null,"> HV Generation Intermittent no RP charge",0,0,0,0,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[104,4,"HV Generation Intermittent no RP charge",0,0,0,0,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[105,null,"> HV Generation Non-Intermittent",0,0,0,0,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[106,4,"HV Generation Non-Intermittent",27666.34941130488,72721.973202627531,63087.904177793127,46.743733606557385,null,null,1689.5621242499999,27666.34941130488,72721.973202627531,63087.904177793127,46.743733606557385,0,null,{"$f":"IF(J133,((VLOOKUP($B133,$E$7:$AI$16,28)+1)*J133),)","v":1689.5621242499999},27666.34941130488,72721.973202627531,63087.904177793127,46.743733606557385,0,null,{"$f":"IF(J133,((VLOOKUP($B133,$E$7:$AI$16,5+24)+1)*Q133),)","v":1689.5621242499999},27666.34941130488,72721.973202627531,63087.904177793127,46.743733606557385,0,null,{"$f":"IF(J133,((VLOOKUP($B133,$E$7:$AI$16,6+24)+1)*X133),)","v":1689.5621242499999},27666.34941130488,72721.973202627531,63087.904177793127,46.743733606557385,0,null,{"$f":"IF(J133,((VLOOKUP($B133,$E$7:$AI$16,7+24)+1)*AE133),)","v":1689.5621242499999}]
[107,4,"LDNO HV: HV Generation Non-Intermittent",0,0,0,0,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0]
[108,null,"> HV Generation Non-Intermittent no RP charge",0,0,0,0,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[109,4,"HV Generation Non-Intermittent no RP charge",0,0,0,0,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]

{"sheet":"CDCM Timebands","index":7,"n_rows":22,"n_cols":9,"rows_kept":22,"cut":false,"hidden":false,"merged":[[15,5,21,5],[15,6,21,6],[15,7,21,7],[15,8,21,8],[3,2,3,3],[5,4,11,4],[5,5,11,5],[5,6,11,6],[5,7,11,7],[13,2,13,4]]}
[]
[null,"CDCM Timebands"]
[]
[null,null,"2019/20"]
[null,null,"WD \n(incl. bank holidays)","WE","2020/21","2021/22","2022/23","2023/24"]
[null,"Red","17:00 - 19:30",null,"No Change","No Change","No Change","No Change"]
[]
[null,"Amber ","07:30 - 17:00","12:00 - 13:00"]
[null,null,"19:30 - 22:00"]
[null,null,"00.00 - 07.30","00:00 - 12:00"]
[null,"Green","22:00 - 24:00","13:00 - 16:00"]
[null,null,null,"21:00 - 24:00"]
[]
[null,null,"2019/20"]
[null,null,"WD \n(incl. bank holidays) Nov to Feb","WD \n(incl. bank holidays) Mar to Oct","WE","2020/21","2021/22","2022/23","2023/24"]
[null,"Black","17:00 - 19:30",null,null,"No Change","No Change","No Change","No Change"]
[]
[null,"Yellow","07:30 - 17:00","07:30 - 22:00","12:00 - 13:00"]
[null,null,"19:30 - 22:00"]
[null,"Green","00.00 - 07.30","00.00 - 07.30","00:00 - 12:00"]
[null,null,"22:00 - 24:00","22:00 - 24:00","13:00 - 16:00"]
[null,null,null,null,"21:00 - 24:00"]

{"sheet":"(Y)","index":8,"n_rows":350,"n_cols":11,"rows_kept":350,"cut":false,"hidden":false,"merged":[]}
["Input data (Y)"]
[]
[]
["1000. Company, charging year, data version"]
[""]
[null,"Company","Year","Version"]
["Company, charging year, data version",{"$f":"VLOOKUP(Vlookup!B7,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":"WPD South Wales"},{"$f":"VLOOKUP(Vlookup!C7,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":"2019/20"},{"$f":"VLOOKUP(Vlookup!D7,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":"Finals"},""]
[]
["1010. Financial and general assumptions"]
[]
["Sources: financial assumptions; calendar; network model."]
["These financial assumptions determine the annuity rate applied to convert the asset values of the network model into an annual charge."]
[null,"Rate of return","Annualisation period (years)","Annuity proportion for customer-contributed assets","Power factor","Days in the charging period"]
["Financial and general assumptions",{"$f":"VLOOKUP(Vlookup!B14,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":4.0800000000000003E-2},{"$f":"VLOOKUP(Vlookup!C14,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":40},null,{"$f":"VLOOKUP(Vlookup!E14,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.95},{"$f":"VLOOKUP(Vlookup!F14,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":366},""]
[]
["1017. Diversity allowance between top and bottom of network level"]
[]
["Source: operational data analysis and/or network model."]
["The diversity figure against GSP is the diversity between GSP Group (the whole system) and individual GSPs."]
["The diversity figure against 132kV is the diversity between GSPs (the top of the 132kV network) and 132kV/EHV bulk supply points (the bottom of the 132kV network). "]
["The diversity figure against EHV is the diversity between 132kV/EHV bulk supply points (the top of the EHV network) and EHV/HV primary substations (the bottom of the EHV network). "]
["The diversity figure against HV is the diversity between EHV/HV primary substations (the top of the HV network) and HV/LV substations (the bottom of the HV network). "]
[null,"Diversity allowance between top and bottom of network level"]
["GSPs",{"$f":"VLOOKUP(Vlookup!B24,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":6.3829787234042507E-2},""]
["132kV",{"$f":"VLOOKUP(Vlookup!B25,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":5.2999999999999999E-2},""]
["132kV/EHV",null,""]
["EHV",{"$f":"VLOOKUP(Vlookup!B27,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":9.9000000000000005E-2},""]
["EHV/HV",null,""]
["HV",{"$f":"VLOOKUP(Vlookup!B29,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.37},""]
["HV/LV",null,""]
["LV circuits",null,""]
[]
["1018. Proportion of relevant load going through 132kV/HV direct transformation"]
[""]
[null,"132kV/HV"]
["EHV/HV",{"$f":"VLOOKUP(Vlookup!B36,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.3},""]
[]
["1019. Network model GSP peak demand (MW)"]
[]
[null,"Network model GSP peak demand (MW)"]
["Network model GSP peak demand (MW)",{"$f":"VLOOKUP(Vlookup!B41,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":500},""]
[]
["1020. Gross asset cost by network level (£)"]
[]
[null,"Gross assets £"]
["132kV",{"$f":"VLOOKUP(Vlookup!B46,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":134609065.39407229},""]
["132kV/EHV",{"$f":"VLOOKUP(Vlookup!B47,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":12891261.173388179},""]
["EHV",{"$f":"VLOOKUP(Vlookup!B48,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":33912714.89487204},""]
["EHV/HV",{"$f":"VLOOKUP(Vlookup!B49,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":29229119.30978217},""]
["132kV/HV",{"$f":"VLOOKUP(Vlookup!B50,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":10770472.297892975},""]
["HV",{"$f":"VLOOKUP(Vlookup!B51,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":152618877.93741199},""]
["HV/LV",{"$f":"VLOOKUP(Vlookup!B52,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":57495908.470364198},""]
["LV circuits",{"$f":"VLOOKUP(Vlookup!B53,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":129636887.92257702},""]
[]
["1022. LV service model asset cost (£)"]
[]
[null,"LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8"]
["LV service model asset cost (£)",{"$f":"VLOOKUP(Vlookup!B58,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":4357.328300000001},{"$f":"VLOOKUP(Vlookup!C58,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":664.33208833333356},{"$f":"VLOOKUP(Vlookup!D58,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":768.35503333333349},{"$f":"VLOOKUP(Vlookup!E58,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":557.61393999999996},{"$f":"VLOOKUP(Vlookup!F58,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":1230.2180106666669},{"$f":"VLOOKUP(Vlookup!G58,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":960.35940000000016},{"$f":"VLOOKUP(Vlookup!H58,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!I58,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":525.61261999999999},""]
[]
["1023. HV service model asset cost (£)"]
[]
[null,"HV service model 1","HV service model 2","HV service model 3","HV service model 4","HV service model 5"]
["HV service model asset cost (£)",{"$f":"VLOOKUP(Vlookup!B63,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":10371.625680000001},{"$f":"VLOOKUP(Vlookup!C63,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":4264},{"$f":"VLOOKUP(Vlookup!D63,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!E63,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!F63,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0},""]
[]
["1025. Matrix of applicability of LV service models to tariffs with fixed charges"]
[null,2,{"$f":"B66+1","v":3},4,5,6,7,8,9]
[null,"LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8"]
["Domestic Unrestricted",{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0.05},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["Domestic Two Rate",{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0.05},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["Small Non Domestic Unrestricted",{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":1},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":1},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Medium Non-Domestic",{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":1},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":1},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Network Domestic",{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0.05},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":1},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV HH Metered",{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":1},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Sub HH Metered",{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":1},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation NHH or Aggregate HH",{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":1},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Sub Generation NHH",{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":1},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation Intermittent",{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":1},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation Intermittent no RP charge",{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":1},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation Non-Intermittent",{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Generation Intermittent",{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Generation Intermittent no RP charge",{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Generation Non-Intermittent",{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
[]
["1026. Matrix of applicability of LV service models to unmetered tariffs"]
[]
["Source: service models"]
["Proportion of service model involved in connecting load of 1 MWh/year"]
[null,"LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8"]
["All LV unmetered tariffs",{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0.48799999999999999},""]
[]
["1028. Matrix of applicability of HV service models to tariffs with fixed charges"]
[null,2,{"$f":"B97+1","v":3},{"$f":"C97+1","v":4},{"$f":"D97+1","v":5},{"$f":"E97+1","v":6}]
[null,"HV service model 1","HV service model 2","HV service model 3","HV service model 4","HV service model 5"]
["HV Medium Non-Domestic",{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":1},{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":0},{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0},""]
["HV HH Metered",{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":1},{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":0},{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0},""]
["HV Generation Intermittent",{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":0},{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":1},{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0}]
["HV Generation Intermittent no RP charge",{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":0},{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":1},{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0}]
["HV Generation Non-Intermittent",{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":0},{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":1},{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0}]
["HV Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":0},{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":1},{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0}]
[]
["1032. Loss adjustment factors to transmission"]
[""]
["Source: losses model or loss adjustment factors at time of system peak."]
[null,"132kV","132kV/EHV","EHV","EHV/HV","HV","HV/LV","LV circuits"]
["Loss adjustment factor",{"$f":"VLOOKUP(Vlookup!B69,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":1.0089999999999999},{"$f":"VLOOKUP(Vlookup!C69,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":1.0129999999999999},{"$f":"VLOOKUP(Vlookup!D69,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":1.024},{"$f":"VLOOKUP(Vlookup!E69,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":1.032},{"$f":"VLOOKUP(Vlookup!F69,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":1.0409999999999999},{"$f":"VLOOKUP(Vlookup!G69,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":1.0589999999999999},{"$f":"VLOOKUP(Vlookup!H69,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":1.077},""]
[]
["1037. Embedded network (LDNO) discounts"]
[""]
["Source: separate price control disaggregation model."]
[null,"No discount","LDNO LV: LV user","LDNO HV: LV user","LDNO HV: LV sub user","LDNO HV: HV user"]
["LDNO discount",null,{"$f":"VLOOKUP(Vlookup!C75,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.31992553007788543},{"$f":"VLOOKUP(Vlookup!D75,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.63347612207875947},{"$f":"VLOOKUP(Vlookup!E75,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.43848857992423512},{"$f":"VLOOKUP(Vlookup!F75,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.3226874527022579},""]
[]
["1041. Load profile data for demand users"]
[]
["Source: load data analysis."]
[null,"Coincidence factor","Load factor"]
["Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!B81,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.91570747527312346},{"$f":"VLOOKUP(Vlookup!C81,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.43080525661038854},""]
["Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B82,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.3567074091761453},{"$f":"VLOOKUP(Vlookup!C82,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.27692100978759765},""]
["Domestic Off Peak (related MPAN)",null,{"$f":"VLOOKUP(Vlookup!C83,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.19563680531224148},""]
["Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!B84,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.50922868825789314},{"$f":"VLOOKUP(Vlookup!C84,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.41658390851857519},""]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B85,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.73640777009708958},{"$f":"VLOOKUP(Vlookup!C85,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.58526495371410725},""]
["Small Non Domestic Off Peak (related MPAN)",null,{"$f":"VLOOKUP(Vlookup!C86,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.20227776137551426},""]
["LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B87,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.7163545460376568},{"$f":"VLOOKUP(Vlookup!C87,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.54243174039390796},""]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B88,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.7163545460376568},{"$f":"VLOOKUP(Vlookup!C88,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.54243174039390796},""]
["HV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B89,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.49548311186966715},{"$f":"VLOOKUP(Vlookup!C89,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.41577723175121495},""]
["LV Network Domestic",{"$f":"VLOOKUP(Vlookup!B90,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.88405803883910183},{"$f":"VLOOKUP(Vlookup!C90,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.42186986078951366},""]
["LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP(Vlookup!B91,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.54873119825436623},{"$f":"VLOOKUP(Vlookup!C91,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.44500460473846437},""]
["LV HH Metered",{"$f":"VLOOKUP(Vlookup!B92,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.74023281396323071},{"$f":"VLOOKUP(Vlookup!C92,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.58775668415038496},""]
["LV Sub HH Metered",{"$f":"VLOOKUP(Vlookup!B93,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.71994257839870013},{"$f":"VLOOKUP(Vlookup!C93,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.59620798018399168}]
["HV HH Metered",{"$f":"VLOOKUP(Vlookup!B94,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.79897895657208151},{"$f":"VLOOKUP(Vlookup!C94,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.73213913045962242}]
["NHH UMS category A",{"$f":"VLOOKUP(Vlookup!B95,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":1},{"$f":"VLOOKUP(Vlookup!C95,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":1},""]
["NHH UMS category B",{"$f":"VLOOKUP(Vlookup!B96,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.98283467587265061},{"$f":"VLOOKUP(Vlookup!C96,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.4753987679091905}]
["NHH UMS category C",{"$f":"VLOOKUP(Vlookup!B97,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.78260869565217384},{"$f":"VLOOKUP(Vlookup!C97,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.2733634898500597}]
["NHH UMS category D",{"$f":"VLOOKUP(Vlookup!B98,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C98,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.515566018469234}]
["LV UMS (Pseudo HH Metered)",{"$f":"VLOOKUP(Vlookup!B99,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.94771642545076407},{"$f":"VLOOKUP(Vlookup!C99,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.4501908685755347},""]
[]
["1053. Volume forecasts for the charging year"]
["",4,5,6,7,8,9,10]
["Source: forecast."]
["Please include MPAN counts for tariffs with no fixed charge (e.g. off-peak tariffs),"]
["but exclude MPANs on tariffs with a fixed charge that are not subject to a fixed charge due to a site grouping arrangement."]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Import capacity (kVA)","Exceeded capacity (kVA)","Reactive power units (MVArh)"]
["> Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":0},null,{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":0}]
["Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B108,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":3137701.407694824},null,null,{"$f":"VLOOKUP(Vlookup!$B108,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":998882.40695835708}]
["LDNO LV: Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B109,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":3748.2533984053821},null,null,{"$f":"VLOOKUP(Vlookup!$B109,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":1534.9037246290347}]
["LDNO HV: Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B110,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":21538.311455447034},null,null,{"$f":"VLOOKUP(Vlookup!$B110,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":9576.4631326723356}]
["> Domestic Two Rate"]
["Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B112,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":148595.81477141971},{"$f":"VLOOKUP(Vlookup!$B112,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":132539.34561594095},null,{"$f":"VLOOKUP(Vlookup!$B112,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":50656.379011509714}]
["LDNO LV: Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B113,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":76.316789517291724},{"$f":"VLOOKUP(Vlookup!$B113,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":16.252001394500724},null,{"$f":"VLOOKUP(Vlookup!$B113,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":32.936420068597066}]
["LDNO HV: Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B114,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":307.73772175405827},{"$f":"VLOOKUP(Vlookup!$B114,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":160.46155245252788},null,{"$f":"VLOOKUP(Vlookup!$B114,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":182.88541748800142}]
["> Domestic Off Peak (related MPAN)"]
["Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B116,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":2369.5947928852129},null,null,{"$f":"VLOOKUP(Vlookup!$B116,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B117,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B117,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B118,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B118,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> Small Non Domestic Unrestricted"]
["Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B120,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":788341.29660956131},null,null,{"$f":"VLOOKUP(Vlookup!$B120,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":64499.400724071696}]
["LDNO LV: Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B121,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":71.633959187772433},null,null,{"$f":"VLOOKUP(Vlookup!$B121,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":10.38806407596574}]
["LDNO HV: Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B122,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":4110.7307447214353},null,null,{"$f":"VLOOKUP(Vlookup!$B122,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":183.29278879796149}]
["> Small Non Domestic Two Rate"]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B124,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":197413.54357578806},{"$f":"VLOOKUP(Vlookup!$B124,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":83732.925075553168},null,{"$f":"VLOOKUP(Vlookup!$B124,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":13327.099910716865}]
["LDNO LV: Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B125,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B125,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},null,{"$f":"VLOOKUP(Vlookup!$B125,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B126,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":888.77860273074452},{"$f":"VLOOKUP(Vlookup!$B126,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":150.57137247392001},null,{"$f":"VLOOKUP(Vlookup!$B126,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":14.473257813705077}]
["> Small Non Domestic Off Peak (related MPAN)"]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B128,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":1373.4199057232695},null,null,{"$f":"VLOOKUP(Vlookup!$B128,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: Small Non Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B129,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B129,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: Small Non Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B130,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B130,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Medium Non-Domestic"]
["LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B132,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":26946.838912442803},{"$f":"VLOOKUP(Vlookup!$B132,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":7790.3037525252139},null,{"$f":"VLOOKUP(Vlookup!$B132,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":782.0146133114755}]
["LDNO LV: LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B133,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B133,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},null,{"$f":"VLOOKUP(Vlookup!$B133,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B134,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":-3.637978807091713E-15},{"$f":"VLOOKUP(Vlookup!$B134,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":1.8189894035458569E-15},null,{"$f":"VLOOKUP(Vlookup!$B134,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Sub Medium Non-Domestic"]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B136,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0.21696134707601961},{"$f":"VLOOKUP(Vlookup!$B136,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":6.6633326122817374E-2},null,{"$f":"VLOOKUP(Vlookup!$B136,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":1.9850266666665561E-3}]
["> HV Medium Non-Domestic"]
["HV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B138,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":56.570823101729744},{"$f":"VLOOKUP(Vlookup!$B138,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":27.237803715647658},null,{"$f":"VLOOKUP(Vlookup!$B138,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":3.2382668114754098}]
["> LV Network Domestic"]
["LV Network Domestic",{"$f":"VLOOKUP(Vlookup!$B140,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":2.0120337279281424},{"$f":"VLOOKUP(Vlookup!$B140,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":10.448293984541081},{"$f":"VLOOKUP(Vlookup!$B140,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":9.3975971074649856},{"$f":"VLOOKUP(Vlookup!$B140,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":6.6330332459016406}]
["LDNO LV: LV Network Domestic",{"$f":"VLOOKUP(Vlookup!$B141,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B141,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B141,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B141,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Network Domestic",{"$f":"VLOOKUP(Vlookup!$B142,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B142,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B142,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B142,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Network Non-Domestic Non-CT"]
["LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP(Vlookup!$B144,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":12121.704131258604},{"$f":"VLOOKUP(Vlookup!$B144,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":81006.951980017417},{"$f":"VLOOKUP(Vlookup!$B144,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":60057.387824294281},{"$f":"VLOOKUP(Vlookup!$B144,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":2100.8921788726602}]
["LDNO LV: LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP(Vlookup!$B145,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B145,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B145,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B145,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP(Vlookup!$B146,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":50.622104392414926},{"$f":"VLOOKUP(Vlookup!$B146,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":290.2504092821444},{"$f":"VLOOKUP(Vlookup!$B146,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":161.0849096658832},{"$f":"VLOOKUP(Vlookup!$B146,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":8.8252881013495319}]
["> LV HH Metered"]
["LV HH Metered",{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":120521.17697351852},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":767707.27364821499},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":570489.43752433336},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":6053.5996840125872},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":725000},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":28587.322485836066},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":122816.79715140772}]
["LDNO LV: LV HH Metered",{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":26.563232774140609},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":180.02306284313261},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":132.94147282207527},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":2.8946515627410152},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":230.11552954979189},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":26.729517964411848},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":8.6416150404734484}]
["LDNO HV: LV HH Metered",{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":5344.9845374143706},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":30055.811364536577},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":27681.623175145338},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":132.28610542274026},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":39629.740124988886},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":47.24597616166934},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":1627.8638291754635}]
["> LV Sub HH Metered"]
["LV Sub HH Metered",{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":4874.0200166843142},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":29990.723722325914},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":25258.847026162737},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":64.983355038907106},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":23211.752022666664},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":953.9675292459018},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":6728.3254059708588}]
["LDNO HV: LV Sub HH Metered",{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":426.45838548603939},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":2276.5731553546116},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":2031.2551556885369},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":3.4860957708605596},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":2811.3579386267161},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":78.991364778200762}]
["> HV HH Metered"]
["HV HH Metered",{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":146873.88907614115},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":903198.68103050184},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":842161.35654338414},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":814.7168057295238},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":628579.21021620545},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":34337.686135269068},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":97134.436308296325}]
["LDNO HV: HV HH Metered",{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":659.39966467655813},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":3854.6501974231151},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":3181.6119434849275},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":8.3336038810192647},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":3270.8193093474511},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":290.19795562926225}]
["> NHH UMS category A"]
["NHH UMS category A",{"$f":"VLOOKUP(Vlookup!$B158,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":1811.146729353133},null,null,{"$f":"VLOOKUP(Vlookup!$B158,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: NHH UMS category A",{"$f":"VLOOKUP(Vlookup!$B159,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B159,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: NHH UMS category A",{"$f":"VLOOKUP(Vlookup!$B160,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":72.611931857881842},null,null,{"$f":"VLOOKUP(Vlookup!$B160,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> NHH UMS category B"]
["NHH UMS category B",{"$f":"VLOOKUP(Vlookup!$B162,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":5391.4062274454618},null,null,{"$f":"VLOOKUP(Vlookup!$B162,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: NHH UMS category B",{"$f":"VLOOKUP(Vlookup!$B163,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":8.6504800114130607},null,null,{"$f":"VLOOKUP(Vlookup!$B163,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: NHH UMS category B",{"$f":"VLOOKUP(Vlookup!$B164,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":119.50062329939706},null,null,{"$f":"VLOOKUP(Vlookup!$B164,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> NHH UMS category C"]
["NHH UMS category C",{"$f":"VLOOKUP(Vlookup!$B166,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":287.58165886187641},null,null,{"$f":"VLOOKUP(Vlookup!$B166,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: NHH UMS category C",{"$f":"VLOOKUP(Vlookup!$B167,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B167,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: NHH UMS category C",{"$f":"VLOOKUP(Vlookup!$B168,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B168,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> NHH UMS category D"]
["NHH UMS category D",{"$f":"VLOOKUP(Vlookup!$B170,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B170,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: NHH UMS category D",{"$f":"VLOOKUP(Vlookup!$B171,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B171,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: NHH UMS category D",{"$f":"VLOOKUP(Vlookup!$B172,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B172,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV UMS (Pseudo HH Metered)"]
["LV UMS (Pseudo HH Metered)",{"$f":"VLOOKUP(Vlookup!$B174,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":5390.0371250756707},{"$f":"VLOOKUP(Vlookup!$B174,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":33830.687087260303},{"$f":"VLOOKUP(Vlookup!$B174,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":82069.280279171086},{"$f":"VLOOKUP(Vlookup!$B174,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":32.83606557377049}]
["LDNO LV: LV UMS (Pseudo HH Metered)",{"$f":"VLOOKUP(Vlookup!$B175,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B175,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B175,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B175,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV UMS (Pseudo HH Metered)",{"$f":"VLOOKUP(Vlookup!$B176,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B176,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B176,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B176,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Generation NHH or Aggregate HH"]
["LV Generation NHH or Aggregate HH",{"$f":"VLOOKUP(Vlookup!$B178,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":2534.8801416428569},null,null,{"$f":"VLOOKUP(Vlookup!$B178,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: LV Generation NHH or Aggregate HH",{"$f":"VLOOKUP(Vlookup!$B179,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B179,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Generation NHH or Aggregate HH",{"$f":"VLOOKUP(Vlookup!$B180,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B180,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Sub Generation NHH"]
["LV Sub Generation NHH",{"$f":"VLOOKUP(Vlookup!$B182,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B182,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Sub Generation NHH",{"$f":"VLOOKUP(Vlookup!$B183,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B183,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Generation Intermittent"]
["LV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B185,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":35860.147936071429},null,null,{"$f":"VLOOKUP(Vlookup!$B185,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":452.16340983606557},null,null,{"$f":"VLOOKUP(Vlookup!$B185,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":3381.7009512857139}]
["LDNO LV: LV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B186,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B186,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B186,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["LDNO HV: LV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B187,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":527.21477187500011},null,null,{"$f":"VLOOKUP(Vlookup!$B187,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":3.3275000000000015},null,null,{"$f":"VLOOKUP(Vlookup!$B187,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":91.349600375000009}]
["> LV Generation Intermittent no RP charge"]
["LV Generation Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B189,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B189,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Generation Non-Intermittent"]
["LV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":142.51806472724979},{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":995.43617887482628},{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":890.96329008770499},{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":16.136706967213115},null,null,{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":561.71777681250012}]
["LDNO LV: LV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["LDNO HV: LV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> LV Generation Non-Intermittent no RP charge"]
["LV Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B195,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B195,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B195,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B195,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Sub Generation Intermittent"]
["LV Sub Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B197,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":278.71134021428571},null,null,{"$f":"VLOOKUP(Vlookup!$B197,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":6.4531967213114747},null,null,{"$f":"VLOOKUP(Vlookup!$B197,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":1.1343599999999998}]
["LDNO HV: LV Sub Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B198,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B198,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B198,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> LV Sub Generation Intermittent no RP charge"]
["LV Sub Generation Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B200,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B200,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Sub Generation Non-Intermittent"]
["LV Sub Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":17.022999225604462},{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":129.3992755166515},{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":135.56665496309898},{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":1.2913278688524592},null,null,{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["LDNO HV: LV Sub Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> LV Sub Generation Non-Intermittent no RP charge"]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B205,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B205,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B205,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B205,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> HV Generation Intermittent"]
["HV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B207,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":271418.07481285714},null,null,{"$f":"VLOOKUP(Vlookup!$B207,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":174.72383606557378},null,null,{"$f":"VLOOKUP(Vlookup!$B207,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":5712.0345752142857}]
["LDNO HV: HV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B208,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B208,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B208,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> HV Generation Intermittent no RP charge"]
["HV Generation Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B210,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B210,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> HV Generation Non-Intermittent"]
["HV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":27666.34941130488},{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":72721.973202627531},{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":63087.904177793127},{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":46.743733606557385},null,null,{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":1689.5621242499999}]
["LDNO HV: HV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> HV Generation Non-Intermittent no RP charge"]
["HV Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B215,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B215,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B215,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B215,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
[]
["1055. Transmission exit charges (£/year)"]
[""]
["Source: forecast."]
[null,"Transmission\nexit"]
["Transmission exit charges (£/year)",{"$f":"VLOOKUP(Vlookup!B221,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":11342977.302839},""]
[]
["1059. Other expenditure"]
[""]
[null,"Direct cost (£/year)","Indirect cost (£/year)","Indirect cost proportion","Network rates (£/year)"]
["Other expenditure",{"$f":"VLOOKUP(Vlookup!B226,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":24823838.651556499},{"$f":"VLOOKUP(Vlookup!C226,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":66956805.208519898},{"$f":"VLOOKUP(Vlookup!D226,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.6},{"$f":"VLOOKUP(Vlookup!E226,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":14127199.321332},""]
[]
["1060. Customer contributions under current connection charging policy"]
[]
["Source: analysis of expenditure data and/or survey of capital expenditure schemes."]
["Customer contribution percentages by network level of supply and by asset network level."]
["These proportions should reflect the current connection charging method, not necessarily the method that was in place when the connection was built."]
[null,"Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits"]
["LV network",{"$f":"VLOOKUP(Vlookup!B234,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C234,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!D234,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!E234,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!F234,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!G234,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!H234,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.95},{"$f":"VLOOKUP(Vlookup!I234,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.95},""]
["LV substation",{"$f":"VLOOKUP(Vlookup!B235,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C235,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!D235,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!E235,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!F235,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!G235,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!H235,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.95},null,""]
["HV network",{"$f":"VLOOKUP(Vlookup!B236,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C236,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.36},{"$f":"VLOOKUP(Vlookup!D236,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.36},{"$f":"VLOOKUP(Vlookup!E236,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.91},{"$f":"VLOOKUP(Vlookup!F236,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.91},{"$f":"VLOOKUP(Vlookup!G236,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.91},null,null,""]
["HV substation",{"$f":"VLOOKUP(Vlookup!B237,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C237,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.36},{"$f":"VLOOKUP(Vlookup!D237,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.36},{"$f":"VLOOKUP(Vlookup!E237,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.91},null,null,null,null,""]
[]
["1061. Average split of rate 1 units by distribution time band"]
[]
[null,"Red","Amber","Green"]
["Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!B247,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.11239070546657531},{"$f":"VLOOKUP(Vlookup!C247,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.50219996140536483},{"$f":"VLOOKUP(Vlookup!D247,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.38540933312805986},""]
["Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B248,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.13384265128607928},{"$f":"VLOOKUP(Vlookup!C248,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.5885786490594187},{"$f":"VLOOKUP(Vlookup!D248,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.27757869965450205},""]
["Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!B249,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":2.0252147335181949E-6},{"$f":"VLOOKUP(Vlookup!C249,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.16828054775215415},{"$f":"VLOOKUP(Vlookup!D249,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.83171742703311224}]
["Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!B250,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":7.2521853483485318E-2},{"$f":"VLOOKUP(Vlookup!C250,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.57867519051758698},{"$f":"VLOOKUP(Vlookup!D250,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.3488029559989278}]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B251,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.1025605464990843},{"$f":"VLOOKUP(Vlookup!C251,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.66104617018596334},{"$f":"VLOOKUP(Vlookup!D251,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.23639328331495235},""]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!B252,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":1.0495483660186507E-4},{"$f":"VLOOKUP(Vlookup!C252,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.17569929903996798},{"$f":"VLOOKUP(Vlookup!D252,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.82419574612343016},""]
["LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B253,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.10492949578536022},{"$f":"VLOOKUP(Vlookup!C253,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.67367971695660778},{"$f":"VLOOKUP(Vlookup!D253,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.22139078725803196},""]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B254,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.10023252903079703},{"$f":"VLOOKUP(Vlookup!C254,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.68542343799495342},{"$f":"VLOOKUP(Vlookup!D254,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.21434403297424945},""]
["HV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B255,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":9.9796659622522987E-2},{"$f":"VLOOKUP(Vlookup!C255,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.69385419302265083},{"$f":"VLOOKUP(Vlookup!D255,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.20634914735482612},""]
[]
["1062. Average split of rate 2 units by distribution time band"]
[]
[null,"Black","Yellow","Green"]
["Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B263,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C263,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":3.2141209749072912E-2},{"$f":"VLOOKUP(Vlookup!D263,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.96785879025092703},""]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B264,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C264,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":6.4256968929830141E-2},{"$f":"VLOOKUP(Vlookup!D264,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.93574303107016987},""]
["LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B265,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C265,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":8.6731226844968898E-3},{"$f":"VLOOKUP(Vlookup!D265,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.99132687731550317},""]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B266,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C266,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!D266,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":1},""]
["HV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B267,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C267,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!D267,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":1},""]
[]
["1064. Average split of rate 1 units by special distribution time band"]
[]
[null,"Black","Yellow","Green",""]
["NHH UMS category A",{"$f":"VLOOKUP(Vlookup!B272,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":2.1574614700035761E-2},{"$f":"VLOOKUP(Vlookup!C272,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.4817707163709859},{"$f":"VLOOKUP(Vlookup!D272,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.49665466892897836},""]
["NHH UMS category B",{"$f":"VLOOKUP(Vlookup!B273,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":4.2035120985961461E-2},{"$f":"VLOOKUP(Vlookup!C273,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.1950812857499982},{"$f":"VLOOKUP(Vlookup!D273,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.76288359326404043},""]
["NHH UMS category C",{"$f":"VLOOKUP(Vlookup!B274,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":7.1150505503545972E-2},{"$f":"VLOOKUP(Vlookup!C274,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.34411082897305728},{"$f":"VLOOKUP(Vlookup!D274,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.58473866552339693},""]
["NHH UMS category D",{"$f":"VLOOKUP(Vlookup!B275,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":2.2468167956266661E-3},{"$f":"VLOOKUP(Vlookup!C275,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.74421698186255847},{"$f":"VLOOKUP(Vlookup!D275,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.25353620134181493},""]
[]
["1066. Typical annual hours by special distribution time band"]
["Source: definition of distribution time bands."]
["The figures in this table will be automatically adjusted to match the number of days in the charging period."]
[]
[null,"Black","Yellow","Green"]
["Annual hours",{"$f":"VLOOKUP(Vlookup!B282,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":190},{"$f":"VLOOKUP(Vlookup!C282,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":4233},{"$f":"VLOOKUP(Vlookup!D282,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":4361},""]
[]
["1068. Typical annual hours by distribution time band"]
[]
["Source: definition of distribution time bands."]
["The figures in this table will be automatically adjusted to match the number of days in the charging period."]
[null,"Red","Amber","Green"]
["Annual hours",{"$f":"VLOOKUP(Vlookup!B289,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":655},{"$f":"VLOOKUP(Vlookup!C289,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":3768},{"$f":"VLOOKUP(Vlookup!D289,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":4361},""]
[]
["1069. Peaking probabilities by network level"]
[]
[]
["Source: analysis of network operation data."]
[null,"Red","Amber","Green","Black"]
["GSPs",{"$f":"VLOOKUP(Vlookup!B295,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.67410201337800746},{"$f":"VLOOKUP(Vlookup!C295,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.29931400666082636},{"$f":"VLOOKUP(Vlookup!D295,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":2.6583979961166224E-2},{"$f":"VLOOKUP(Vlookup!E295,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.57245393946059864},""]
["132kV",{"$f":"VLOOKUP(Vlookup!B296,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.58954839781869683},{"$f":"VLOOKUP(Vlookup!C296,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.27893790039200456},{"$f":"VLOOKUP(Vlookup!D296,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.13151370178929858},{"$f":"VLOOKUP(Vlookup!E296,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.53788777096921614},""]
["132kV/EHV",{"$f":"VLOOKUP(Vlookup!B297,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.58954839781869683},{"$f":"VLOOKUP(Vlookup!C297,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.27893790039200456},{"$f":"VLOOKUP(Vlookup!D297,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.13151370178929858},{"$f":"VLOOKUP(Vlookup!E297,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.53788777096921614},""]
["EHV",{"$f":"VLOOKUP(Vlookup!B298,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C298,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D298,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E298,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.50460741503570183},""]
["EHV/HV",{"$f":"VLOOKUP(Vlookup!B299,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C299,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D299,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E299,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.50460741503570183},""]
["132kV/HV",{"$f":"VLOOKUP(Vlookup!B300,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.58954839781869683},{"$f":"VLOOKUP(Vlookup!C300,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.27893790039200456},{"$f":"VLOOKUP(Vlookup!D300,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.13151370178929858},{"$f":"VLOOKUP(Vlookup!E300,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.53788777096921614},""]
["HV",{"$f":"VLOOKUP(Vlookup!B301,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C301,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D301,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E301,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.50460741503570183},""]
["HV/LV",{"$f":"VLOOKUP(Vlookup!B302,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C302,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D302,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E302,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.50460741503570183},""]
["LV circuits",{"$f":"VLOOKUP(Vlookup!B303,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C303,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D303,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E303,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.50460741503570183},""]
[]
["1076. Target CDCM net revenue (£/year)"]
["Source: mostly forecasts and price control formulae."]
[]
[null,"Target CDCM net revenue (£/year)"]
["Target CDCM net revenue (£/year)",{"$f":"1000000*'Table 1'!F48","v":239181748.27424046}]
[]
["1092. Average kVAr by kVA, by network level"]
[""]
["Source: analysis of operational data."]
["This is the average of MVAr/MVA or SQRT(1-PF^2) across relevant network elements."]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Average kVAr by kVA, by network level",{"$f":"VLOOKUP(Vlookup!B310,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!C310,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!D310,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!E310,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!F310,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!G310,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!H310,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!I310,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!J310,'CDCM Forecast Data'!$A$14:$I$271,5,FALSE)","v":0.25978822435833493},""]

{"sheet":"(Y+1)","index":9,"n_rows":350,"n_cols":11,"rows_kept":350,"cut":false,"hidden":false,"merged":[]}
["Input data (Y+1)"]
[]
[]
["1000. Company, charging year, data version"]
[""]
[null,"Company","Year","Version"]
["Company, charging year, data version",{"$f":"VLOOKUP(Vlookup!B7,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":"WPD South Wales"},{"$f":"VLOOKUP(Vlookup!C7,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":"2020/21"},{"$f":"VLOOKUP(Vlookup!D7,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":"Forecast"},""]
[]
["1010. Financial and general assumptions"]
[]
["Sources: financial assumptions; calendar; network model."]
["These financial assumptions determine the annuity rate applied to convert the asset values of the network model into an annual charge."]
[null,"Rate of return","Annualisation period (years)","Annuity proportion for customer-contributed assets","Power factor","Days in the charging period"]
["Financial and general assumptions",{"$f":"VLOOKUP(Vlookup!B14,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":4.2099999999999999E-2},{"$f":"VLOOKUP(Vlookup!C14,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":40},null,{"$f":"VLOOKUP(Vlookup!E14,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.95},{"$f":"VLOOKUP(Vlookup!F14,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":365},""]
[]
["1017. Diversity allowance between top and bottom of network level"]
[]
["Source: operational data analysis and/or network model."]
["The diversity figure against GSP is the diversity between GSP Group (the whole system) and individual GSPs."]
["The diversity figure against 132kV is the diversity between GSPs (the top of the 132kV network) and 132kV/EHV bulk supply points (the bottom of the 132kV network). "]
["The diversity figure against EHV is the diversity between 132kV/EHV bulk supply points (the top of the EHV network) and EHV/HV primary substations (the bottom of the EHV network). "]
["The diversity figure against HV is the diversity between EHV/HV primary substations (the top of the HV network) and HV/LV substations (the bottom of the HV network). "]
[null,"Diversity allowance between top and bottom of network level"]
["GSPs",{"$f":"VLOOKUP(Vlookup!B24,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":6.3829787234042507E-2},""]
["132kV",{"$f":"VLOOKUP(Vlookup!B25,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":5.2999999999999999E-2},""]
["132kV/EHV",null,""]
["EHV",{"$f":"VLOOKUP(Vlookup!B27,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":9.9000000000000005E-2},""]
["EHV/HV",null,""]
["HV",{"$f":"VLOOKUP(Vlookup!B29,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.37},""]
["HV/LV",null,""]
["LV circuits",null,""]
[]
["1018. Proportion of relevant load going through 132kV/HV direct transformation"]
[""]
[null,"132kV/HV"]
["EHV/HV",{"$f":"VLOOKUP(Vlookup!B36,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.3},""]
[]
["1019. Network model GSP peak demand (MW)"]
[]
[null,"Network model GSP peak demand (MW)"]
["Network model GSP peak demand (MW)",{"$f":"VLOOKUP(Vlookup!B41,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":500},""]
[]
["1020. Gross asset cost by network level (£)"]
[]
[null,"Gross assets £"]
["132kV",{"$f":"VLOOKUP(Vlookup!B46,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":138885942.05375019},""]
["132kV/EHV",{"$f":"VLOOKUP(Vlookup!B47,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":13300849.739097839},""]
["EHV",{"$f":"VLOOKUP(Vlookup!B48,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":34990209.180829518},""]
["EHV/HV",{"$f":"VLOOKUP(Vlookup!B49,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":30157803.702567894},""]
["132kV/HV",{"$f":"VLOOKUP(Vlookup!B50,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":11112677.939464826},""]
["HV",{"$f":"VLOOKUP(Vlookup!B51,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":157467972.7213766},""]
["HV/LV",{"$f":"VLOOKUP(Vlookup!B52,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":59322701.548854038},""]
["LV circuits",{"$f":"VLOOKUP(Vlookup!B53,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":133755785.69938132},""]
[]
["1022. LV service model asset cost (£)"]
[]
[null,"LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8"]
["LV service model asset cost (£)",{"$f":"VLOOKUP(Vlookup!B58,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":4495.7718413043494},{"$f":"VLOOKUP(Vlookup!C58,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":685.43962960144961},{"$f":"VLOOKUP(Vlookup!D58,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":792.7676514492756},{"$f":"VLOOKUP(Vlookup!E58,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":575.33077086956519},{"$f":"VLOOKUP(Vlookup!F58,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":1269.3052049855075},{"$f":"VLOOKUP(Vlookup!G58,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":990.87249130434805},{"$f":"VLOOKUP(Vlookup!H58,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!I58,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":542.31268652173912},""]
[]
["1023. HV service model asset cost (£)"]
[]
[null,"HV service model 1","HV service model 2","HV service model 3","HV service model 4","HV service model 5"]
["HV service model asset cost (£)",{"$f":"VLOOKUP(Vlookup!B63,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":10701.158937391307},{"$f":"VLOOKUP(Vlookup!C63,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":4399.4782608695659},{"$f":"VLOOKUP(Vlookup!D63,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!E63,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!F63,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0},""]
[]
["1025. Matrix of applicability of LV service models to tariffs with fixed charges"]
[null,10,{"$f":"B66+1","v":11},12,13,14,15,16,17]
[null,"LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8"]
["Domestic Unrestricted",{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0.05},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["Domestic Two Rate",{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0.05},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["Small Non Domestic Unrestricted",{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":1},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":1},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Medium Non-Domestic",{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":1},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":1},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Network Domestic",{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0.05},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":1},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV HH Metered",{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":1},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Sub HH Metered",{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":1},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation NHH or Aggregate HH",{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":1},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Sub Generation NHH",{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":1},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation Intermittent",{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":1},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation Intermittent no RP charge",{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":1},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation Non-Intermittent",{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Generation Intermittent",{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Generation Intermittent no RP charge",{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Generation Non-Intermittent",{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
[]
["1026. Matrix of applicability of LV service models to unmetered tariffs"]
[]
["Source: service models"]
["Proportion of service model involved in connecting load of 1 MWh/year"]
[null,"LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8"]
["All LV unmetered tariffs",{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0.48799999999999999},""]
[]
["1028. Matrix of applicability of HV service models to tariffs with fixed charges"]
[null,7,{"$f":"B97+1","v":8},{"$f":"C97+1","v":9},{"$f":"D97+1","v":10},{"$f":"E97+1","v":11}]
[null,"HV service model 1","HV service model 2","HV service model 3","HV service model 4","HV service model 5"]
["HV Medium Non-Domestic",{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":1},{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":0},{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0},""]
["HV HH Metered",{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":1},{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":0},{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0},""]
["HV Generation Intermittent",{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":0},{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":1},{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0}]
["HV Generation Intermittent no RP charge",{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":0},{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":1},{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0}]
["HV Generation Non-Intermittent",{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":0},{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":1},{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0}]
["HV Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":0},{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":1},{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0}]
[]
["1032. Loss adjustment factors to transmission"]
[""]
["Source: losses model or loss adjustment factors at time of system peak."]
[null,"132kV","132kV/EHV","EHV","EHV/HV","HV","HV/LV","LV circuits"]
["Loss adjustment factor",{"$f":"VLOOKUP(Vlookup!B69,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":1.0089999999999999},{"$f":"VLOOKUP(Vlookup!C69,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":1.0129999999999999},{"$f":"VLOOKUP(Vlookup!D69,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":1.024},{"$f":"VLOOKUP(Vlookup!E69,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":1.032},{"$f":"VLOOKUP(Vlookup!F69,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":1.0409999999999999},{"$f":"VLOOKUP(Vlookup!G69,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":1.0589999999999999},{"$f":"VLOOKUP(Vlookup!H69,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":1.077},""]
[]
["1037. Embedded network (LDNO) discounts"]
[""]
["Source: separate price control disaggregation model."]
[null,"No discount","LDNO LV: LV user","LDNO HV: LV user","LDNO HV: LV sub user","LDNO HV: HV user"]
["LDNO discount",null,{"$f":"VLOOKUP(Vlookup!C75,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.31992553007788543},{"$f":"VLOOKUP(Vlookup!D75,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.63347612207875947},{"$f":"VLOOKUP(Vlookup!E75,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.43848857992423512},{"$f":"VLOOKUP(Vlookup!F75,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.3226874527022579},""]
[]
["1041. Load profile data for demand users"]
[]
["Source: load data analysis."]
[null,"Coincidence factor","Load factor"]
["Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!B81,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.91570747527312346},{"$f":"VLOOKUP(Vlookup!C81,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.43080525661038854},""]
["Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B82,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.3567074091761453},{"$f":"VLOOKUP(Vlookup!C82,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.27692100978759765},""]
["Domestic Off Peak (related MPAN)",null,{"$f":"VLOOKUP(Vlookup!C83,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.19563680531224148},""]
["Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!B84,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.50922868825789314},{"$f":"VLOOKUP(Vlookup!C84,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.41658390851857519},""]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B85,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.73640777009708958},{"$f":"VLOOKUP(Vlookup!C85,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.58526495371410725},""]
["Small Non Domestic Off Peak (related MPAN)",null,{"$f":"VLOOKUP(Vlookup!C86,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.20227776137551426},""]
["LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B87,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.7163545460376568},{"$f":"VLOOKUP(Vlookup!C87,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.54243174039390796},""]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B88,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.7163545460376568},{"$f":"VLOOKUP(Vlookup!C88,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.54243174039390796},""]
["HV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B89,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.49548311186966715},{"$f":"VLOOKUP(Vlookup!C89,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.41577723175121495},""]
["LV Network Domestic",{"$f":"VLOOKUP(Vlookup!B90,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.88405803883910183},{"$f":"VLOOKUP(Vlookup!C90,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.42186986078951366},""]
["LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP(Vlookup!B91,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.54873119825436623},{"$f":"VLOOKUP(Vlookup!C91,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.44500460473846437},""]
["LV HH Metered",{"$f":"VLOOKUP(Vlookup!B92,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.74023281396323071},{"$f":"VLOOKUP(Vlookup!C92,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.58775668415038496},""]
["LV Sub HH Metered",{"$f":"VLOOKUP(Vlookup!B93,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.71994257839870013},{"$f":"VLOOKUP(Vlookup!C93,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.59620798018399168}]
["HV HH Metered",{"$f":"VLOOKUP(Vlookup!B94,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.79897895657208151},{"$f":"VLOOKUP(Vlookup!C94,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.73213913045962242}]
["NHH UMS category A",{"$f":"VLOOKUP(Vlookup!B95,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":1},{"$f":"VLOOKUP(Vlookup!C95,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":1},""]
["NHH UMS category B",{"$f":"VLOOKUP(Vlookup!B96,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.98283467587265061},{"$f":"VLOOKUP(Vlookup!C96,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.4753987679091905}]
["NHH UMS category C",{"$f":"VLOOKUP(Vlookup!B97,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.78260869565217384},{"$f":"VLOOKUP(Vlookup!C97,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.2733634898500597}]
["NHH UMS category D",{"$f":"VLOOKUP(Vlookup!B98,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C98,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.515566018469234}]
["LV UMS (Pseudo HH Metered)",{"$f":"VLOOKUP(Vlookup!B99,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.94771642545076407},{"$f":"VLOOKUP(Vlookup!C99,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.4501908685755347},""]
[]
["1053. Volume forecasts for the charging year"]
["",11,12,13,14,15,16,17]
["Source: forecast."]
["Please include MPAN counts for tariffs with no fixed charge (e.g. off-peak tariffs),"]
["but exclude MPANs on tariffs with a fixed charge that are not subject to a fixed charge due to a site grouping arrangement."]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Import capacity (kVA)","Exceeded capacity (kVA)","Reactive power units (MVArh)"]
["> Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":0},null,{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":0}]
["Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B108,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":3137701.407694824},null,null,{"$f":"VLOOKUP(Vlookup!$B108,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":998882.40695835708}]
["LDNO LV: Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B109,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":3748.2533984053821},null,null,{"$f":"VLOOKUP(Vlookup!$B109,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":1534.9037246290347}]
["LDNO HV: Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B110,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":21538.311455447034},null,null,{"$f":"VLOOKUP(Vlookup!$B110,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":9576.4631326723356}]
["> Domestic Two Rate"]
["Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B112,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":148595.81477141971},{"$f":"VLOOKUP(Vlookup!$B112,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":132539.34561594095},null,{"$f":"VLOOKUP(Vlookup!$B112,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":50656.379011509714}]
["LDNO LV: Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B113,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":76.316789517291724},{"$f":"VLOOKUP(Vlookup!$B113,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":16.252001394500724},null,{"$f":"VLOOKUP(Vlookup!$B113,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":32.936420068597066}]
["LDNO HV: Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B114,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":307.73772175405827},{"$f":"VLOOKUP(Vlookup!$B114,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":160.46155245252788},null,{"$f":"VLOOKUP(Vlookup!$B114,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":182.88541748800142}]
["> Domestic Off Peak (related MPAN)"]
["Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B116,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":2369.5947928852129},null,null,{"$f":"VLOOKUP(Vlookup!$B116,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B117,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B117,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B118,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B118,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> Small Non Domestic Unrestricted"]
["Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B120,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":788341.29660956131},null,null,{"$f":"VLOOKUP(Vlookup!$B120,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":64499.400724071696}]
["LDNO LV: Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B121,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":71.633959187772433},null,null,{"$f":"VLOOKUP(Vlookup!$B121,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":10.38806407596574}]
["LDNO HV: Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B122,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":4110.7307447214353},null,null,{"$f":"VLOOKUP(Vlookup!$B122,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":183.29278879796149}]
["> Small Non Domestic Two Rate"]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B124,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":197413.54357578806},{"$f":"VLOOKUP(Vlookup!$B124,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":83732.925075553168},null,{"$f":"VLOOKUP(Vlookup!$B124,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":13327.099910716865}]
["LDNO LV: Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B125,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B125,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},null,{"$f":"VLOOKUP(Vlookup!$B125,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B126,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":888.77860273074452},{"$f":"VLOOKUP(Vlookup!$B126,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":150.57137247392001},null,{"$f":"VLOOKUP(Vlookup!$B126,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":14.473257813705077}]
["> Small Non Domestic Off Peak (related MPAN)"]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B128,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":1373.4199057232695},null,null,{"$f":"VLOOKUP(Vlookup!$B128,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: Small Non Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B129,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B129,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: Small Non Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B130,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B130,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Medium Non-Domestic"]
["LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B132,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":26946.838912442803},{"$f":"VLOOKUP(Vlookup!$B132,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":7790.3037525252139},null,{"$f":"VLOOKUP(Vlookup!$B132,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":782.0146133114755}]
["LDNO LV: LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B133,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B133,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},null,{"$f":"VLOOKUP(Vlookup!$B133,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B134,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":-3.637978807091713E-15},{"$f":"VLOOKUP(Vlookup!$B134,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":1.8189894035458569E-15},null,{"$f":"VLOOKUP(Vlookup!$B134,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Sub Medium Non-Domestic"]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B136,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0.21696134707601961},{"$f":"VLOOKUP(Vlookup!$B136,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":6.6633326122817374E-2},null,{"$f":"VLOOKUP(Vlookup!$B136,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":1.9850266666665561E-3}]
["> HV Medium Non-Domestic"]
["HV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B138,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":56.570823101729744},{"$f":"VLOOKUP(Vlookup!$B138,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":27.237803715647658},null,{"$f":"VLOOKUP(Vlookup!$B138,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":3.2382668114754098}]
["> LV Network Domestic"]
["LV Network Domestic",{"$f":"VLOOKUP(Vlookup!$B140,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":2.0120337279281424},{"$f":"VLOOKUP(Vlookup!$B140,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":10.448293984541081},{"$f":"VLOOKUP(Vlookup!$B140,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":9.3975971074649856},{"$f":"VLOOKUP(Vlookup!$B140,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":6.6330332459016406}]
["LDNO LV: LV Network Domestic",{"$f":"VLOOKUP(Vlookup!$B141,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B141,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B141,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B141,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Network Domestic",{"$f":"VLOOKUP(Vlookup!$B142,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B142,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B142,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B142,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Network Non-Domestic Non-CT"]
["LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP(Vlookup!$B144,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":12121.704131258604},{"$f":"VLOOKUP(Vlookup!$B144,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":81006.951980017417},{"$f":"VLOOKUP(Vlookup!$B144,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":60057.387824294281},{"$f":"VLOOKUP(Vlookup!$B144,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":2100.8921788726602}]
["LDNO LV: LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP(Vlookup!$B145,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B145,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B145,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B145,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP(Vlookup!$B146,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":50.622104392414926},{"$f":"VLOOKUP(Vlookup!$B146,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":290.2504092821444},{"$f":"VLOOKUP(Vlookup!$B146,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":161.0849096658832},{"$f":"VLOOKUP(Vlookup!$B146,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":8.8252881013495319}]
["> LV HH Metered"]
["LV HH Metered",{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":120521.17697351852},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":767707.27364821499},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":570489.43752433336},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":6053.5996840125872},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":725000},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":28587.322485836066},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":122816.79715140772}]
["LDNO LV: LV HH Metered",{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":26.563232774140609},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":180.02306284313261},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":132.94147282207527},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":2.8946515627410152},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":230.11552954979189},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":26.729517964411848},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":8.6416150404734484}]
["LDNO HV: LV HH Metered",{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":5344.9845374143706},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":30055.811364536577},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":27681.623175145338},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":132.28610542274026},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":39629.740124988886},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":47.24597616166934},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":1627.8638291754635}]
["> LV Sub HH Metered"]
["LV Sub HH Metered",{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":4874.0200166843142},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":29990.723722325914},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":25258.847026162737},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":64.983355038907106},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":23211.752022666664},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":953.9675292459018},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":6728.3254059708588}]
["LDNO HV: LV Sub HH Metered",{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":426.45838548603939},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":2276.5731553546116},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":2031.2551556885369},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":3.4860957708605596},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":2811.3579386267161},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":78.991364778200762}]
["> HV HH Metered"]
["HV HH Metered",{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":146873.88907614115},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":903198.68103050184},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":842161.35654338414},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":814.7168057295238},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":628579.21021620545},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":34337.686135269068},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":97134.436308296325}]
["LDNO HV: HV HH Metered",{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":659.39966467655813},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":3854.6501974231151},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":3181.6119434849275},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":8.3336038810192647},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":3270.8193093474511},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":290.19795562926225}]
["> NHH UMS category A"]
["NHH UMS category A",{"$f":"VLOOKUP(Vlookup!$B158,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":1811.146729353133},null,null,{"$f":"VLOOKUP(Vlookup!$B158,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: NHH UMS category A",{"$f":"VLOOKUP(Vlookup!$B159,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B159,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: NHH UMS category A",{"$f":"VLOOKUP(Vlookup!$B160,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":72.611931857881842},null,null,{"$f":"VLOOKUP(Vlookup!$B160,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> NHH UMS category B"]
["NHH UMS category B",{"$f":"VLOOKUP(Vlookup!$B162,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":5391.4062274454618},null,null,{"$f":"VLOOKUP(Vlookup!$B162,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: NHH UMS category B",{"$f":"VLOOKUP(Vlookup!$B163,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":8.6504800114130607},null,null,{"$f":"VLOOKUP(Vlookup!$B163,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: NHH UMS category B",{"$f":"VLOOKUP(Vlookup!$B164,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":119.50062329939706},null,null,{"$f":"VLOOKUP(Vlookup!$B164,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> NHH UMS category C"]
["NHH UMS category C",{"$f":"VLOOKUP(Vlookup!$B166,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":287.58165886187641},null,null,{"$f":"VLOOKUP(Vlookup!$B166,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: NHH UMS category C",{"$f":"VLOOKUP(Vlookup!$B167,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B167,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: NHH UMS category C",{"$f":"VLOOKUP(Vlookup!$B168,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B168,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> NHH UMS category D"]
["NHH UMS category D",{"$f":"VLOOKUP(Vlookup!$B170,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B170,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: NHH UMS category D",{"$f":"VLOOKUP(Vlookup!$B171,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B171,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: NHH UMS category D",{"$f":"VLOOKUP(Vlookup!$B172,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B172,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV UMS (Pseudo HH Metered)"]
["LV UMS (Pseudo HH Metered)",{"$f":"VLOOKUP(Vlookup!$B174,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":5390.0371250756707},{"$f":"VLOOKUP(Vlookup!$B174,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":33830.687087260303},{"$f":"VLOOKUP(Vlookup!$B174,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":82069.280279171086},{"$f":"VLOOKUP(Vlookup!$B174,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":32.83606557377049}]
["LDNO LV: LV UMS (Pseudo HH Metered)",{"$f":"VLOOKUP(Vlookup!$B175,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B175,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B175,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B175,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV UMS (Pseudo HH Metered)",{"$f":"VLOOKUP(Vlookup!$B176,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B176,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B176,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B176,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Generation NHH or Aggregate HH"]
["LV Generation NHH or Aggregate HH",{"$f":"VLOOKUP(Vlookup!$B178,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":2534.8801416428569},null,null,{"$f":"VLOOKUP(Vlookup!$B178,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: LV Generation NHH or Aggregate HH",{"$f":"VLOOKUP(Vlookup!$B179,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B179,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Generation NHH or Aggregate HH",{"$f":"VLOOKUP(Vlookup!$B180,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B180,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Sub Generation NHH"]
["LV Sub Generation NHH",{"$f":"VLOOKUP(Vlookup!$B182,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B182,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Sub Generation NHH",{"$f":"VLOOKUP(Vlookup!$B183,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B183,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Generation Intermittent"]
["LV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B185,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":35860.147936071429},null,null,{"$f":"VLOOKUP(Vlookup!$B185,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":452.16340983606557},null,null,{"$f":"VLOOKUP(Vlookup!$B185,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":3381.7009512857139}]
["LDNO LV: LV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B186,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B186,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B186,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["LDNO HV: LV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B187,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":527.21477187500011},null,null,{"$f":"VLOOKUP(Vlookup!$B187,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":3.3275000000000015},null,null,{"$f":"VLOOKUP(Vlookup!$B187,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":91.349600375000009}]
["> LV Generation Intermittent no RP charge"]
["LV Generation Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B189,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B189,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Generation Non-Intermittent"]
["LV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":142.51806472724979},{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":995.43617887482628},{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":890.96329008770499},{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":16.136706967213115},null,null,{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":561.71777681250012}]
["LDNO LV: LV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["LDNO HV: LV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> LV Generation Non-Intermittent no RP charge"]
["LV Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B195,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B195,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B195,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B195,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Sub Generation Intermittent"]
["LV Sub Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B197,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":278.71134021428571},null,null,{"$f":"VLOOKUP(Vlookup!$B197,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":6.4531967213114747},null,null,{"$f":"VLOOKUP(Vlookup!$B197,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":1.1343599999999998}]
["LDNO HV: LV Sub Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B198,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B198,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B198,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> LV Sub Generation Intermittent no RP charge"]
["LV Sub Generation Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B200,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B200,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Sub Generation Non-Intermittent"]
["LV Sub Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":17.022999225604462},{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":129.3992755166515},{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":135.56665496309898},{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":1.2913278688524592},null,null,{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["LDNO HV: LV Sub Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> LV Sub Generation Non-Intermittent no RP charge"]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B205,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B205,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B205,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B205,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> HV Generation Intermittent"]
["HV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B207,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":271418.07481285714},null,null,{"$f":"VLOOKUP(Vlookup!$B207,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":174.72383606557378},null,null,{"$f":"VLOOKUP(Vlookup!$B207,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":5712.0345752142857}]
["LDNO HV: HV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B208,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B208,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B208,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> HV Generation Intermittent no RP charge"]
["HV Generation Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B210,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B210,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> HV Generation Non-Intermittent"]
["HV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":27666.34941130488},{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":72721.973202627531},{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":63087.904177793127},{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":46.743733606557385},null,null,{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":1689.5621242499999}]
["LDNO HV: HV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> HV Generation Non-Intermittent no RP charge"]
["HV Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B215,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B215,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B215,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B215,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
[]
["1055. Transmission exit charges (£/year)"]
[""]
["Source: forecast."]
[null,"Transmission\nexit"]
["Transmission exit charges (£/year)",{"$f":"VLOOKUP(Vlookup!B221,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":11703372.902761953},""]
[]
["1059. Other expenditure"]
[""]
[null,"Direct cost (£/year)","Indirect cost (£/year)","Indirect cost proportion","Network rates (£/year)"]
["Other expenditure",{"$f":"VLOOKUP(Vlookup!B226,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":25612555.933127694},{"$f":"VLOOKUP(Vlookup!C226,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":69084195.340563178},{"$f":"VLOOKUP(Vlookup!D226,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.6},{"$f":"VLOOKUP(Vlookup!E226,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":14551015.300971961},""]
[]
["1060. Customer contributions under current connection charging policy"]
[]
["Source: analysis of expenditure data and/or survey of capital expenditure schemes."]
["Customer contribution percentages by network level of supply and by asset network level."]
["These proportions should reflect the current connection charging method, not necessarily the method that was in place when the connection was built."]
[null,"Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits"]
["LV network",{"$f":"VLOOKUP(Vlookup!B234,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C234,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!D234,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!E234,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!F234,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!G234,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!H234,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.95},{"$f":"VLOOKUP(Vlookup!I234,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.95},""]
["LV substation",{"$f":"VLOOKUP(Vlookup!B235,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C235,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!D235,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!E235,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!F235,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!G235,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!H235,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.95},null,""]
["HV network",{"$f":"VLOOKUP(Vlookup!B236,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C236,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.36},{"$f":"VLOOKUP(Vlookup!D236,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.36},{"$f":"VLOOKUP(Vlookup!E236,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.91},{"$f":"VLOOKUP(Vlookup!F236,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.91},{"$f":"VLOOKUP(Vlookup!G236,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.91},null,null,""]
["HV substation",{"$f":"VLOOKUP(Vlookup!B237,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C237,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.36},{"$f":"VLOOKUP(Vlookup!D237,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.36},{"$f":"VLOOKUP(Vlookup!E237,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.91},null,null,null,null,""]
[]
["1061. Average split of rate 1 units by distribution time band"]
[]
[null,"Red","Amber","Green"]
["Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!B247,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.11239070546657531},{"$f":"VLOOKUP(Vlookup!C247,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.50219996140536483},{"$f":"VLOOKUP(Vlookup!D247,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.38540933312805986},""]
["Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B248,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.13384265128607928},{"$f":"VLOOKUP(Vlookup!C248,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.5885786490594187},{"$f":"VLOOKUP(Vlookup!D248,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.27757869965450205},""]
["Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!B249,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":2.0252147335181949E-6},{"$f":"VLOOKUP(Vlookup!C249,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.16828054775215415},{"$f":"VLOOKUP(Vlookup!D249,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.83171742703311224}]
["Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!B250,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":7.2521853483485318E-2},{"$f":"VLOOKUP(Vlookup!C250,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.57867519051758698},{"$f":"VLOOKUP(Vlookup!D250,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.3488029559989278}]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B251,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.1025605464990843},{"$f":"VLOOKUP(Vlookup!C251,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.66104617018596334},{"$f":"VLOOKUP(Vlookup!D251,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.23639328331495235},""]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!B252,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":1.0495483660186507E-4},{"$f":"VLOOKUP(Vlookup!C252,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.17569929903996798},{"$f":"VLOOKUP(Vlookup!D252,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.82419574612343016},""]
["LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B253,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.10492949578536022},{"$f":"VLOOKUP(Vlookup!C253,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.67367971695660778},{"$f":"VLOOKUP(Vlookup!D253,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.22139078725803196},""]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B254,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.10023252903079703},{"$f":"VLOOKUP(Vlookup!C254,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.68542343799495342},{"$f":"VLOOKUP(Vlookup!D254,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.21434403297424945},""]
["HV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B255,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":9.9796659622522987E-2},{"$f":"VLOOKUP(Vlookup!C255,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.69385419302265083},{"$f":"VLOOKUP(Vlookup!D255,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.20634914735482612},""]
[]
["1062. Average split of rate 2 units by distribution time band"]
[]
[null,"Red","Amber","Green"]
["Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B263,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C263,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":3.2141209749072912E-2},{"$f":"VLOOKUP(Vlookup!D263,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.96785879025092703},""]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B264,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C264,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":6.4256968929830141E-2},{"$f":"VLOOKUP(Vlookup!D264,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.93574303107016987},""]
["LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B265,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C265,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":8.6731226844968898E-3},{"$f":"VLOOKUP(Vlookup!D265,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.99132687731550317},""]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B266,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C266,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!D266,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":1},""]
["HV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B267,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C267,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!D267,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":1},""]
[]
["1064. Average split of rate 1 units by special distribution time band"]
[]
[null,"Black","Yellow","Green",""]
["NHH UMS category A",{"$f":"VLOOKUP(Vlookup!B272,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":2.1574614700035761E-2},{"$f":"VLOOKUP(Vlookup!C272,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.4817707163709859},{"$f":"VLOOKUP(Vlookup!D272,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.49665466892897836},""]
["NHH UMS category B",{"$f":"VLOOKUP(Vlookup!B273,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":4.2035120985961461E-2},{"$f":"VLOOKUP(Vlookup!C273,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.1950812857499982},{"$f":"VLOOKUP(Vlookup!D273,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.76288359326404043},""]
["NHH UMS category C",{"$f":"VLOOKUP(Vlookup!B274,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":7.1150505503545972E-2},{"$f":"VLOOKUP(Vlookup!C274,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.34411082897305728},{"$f":"VLOOKUP(Vlookup!D274,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.58473866552339693},""]
["NHH UMS category D",{"$f":"VLOOKUP(Vlookup!B275,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":2.2468167956266661E-3},{"$f":"VLOOKUP(Vlookup!C275,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.74421698186255847},{"$f":"VLOOKUP(Vlookup!D275,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.25353620134181493},""]
[]
["1066. Typical annual hours by special distribution time band"]
["Source: definition of distribution time bands."]
["The figures in this table will be automatically adjusted to match the number of days in the charging period."]
[]
[null,"Black","Yellow","Green"]
["Annual hours",{"$f":"VLOOKUP(Vlookup!B282,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":187.5},{"$f":"VLOOKUP(Vlookup!C282,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":4221},{"$f":"VLOOKUP(Vlookup!D282,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":4351.5},""]
[]
["1068. Typical annual hours by distribution time band"]
[]
["Source: definition of distribution time bands."]
["The figures in this table will be automatically adjusted to match the number of days in the charging period."]
[null,"Red","Amber","Green"]
["Annual hours",{"$f":"VLOOKUP(Vlookup!B289,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":652.5},{"$f":"VLOOKUP(Vlookup!C289,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":3756},{"$f":"VLOOKUP(Vlookup!D289,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":4351.5},""]
[]
["1069. Peaking probabilities by network level"]
[]
[]
["Source: analysis of network operation data."]
[null,"Red","Amber","Green","Black"]
["GSPs",{"$f":"VLOOKUP(Vlookup!B295,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.67410201337800746},{"$f":"VLOOKUP(Vlookup!C295,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.29931400666082636},{"$f":"VLOOKUP(Vlookup!D295,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":2.6583979961166224E-2},{"$f":"VLOOKUP(Vlookup!E295,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.57245393946059864},""]
["132kV",{"$f":"VLOOKUP(Vlookup!B296,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.58954839781869683},{"$f":"VLOOKUP(Vlookup!C296,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.27893790039200456},{"$f":"VLOOKUP(Vlookup!D296,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.13151370178929858},{"$f":"VLOOKUP(Vlookup!E296,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.53788777096921614},""]
["132kV/EHV",{"$f":"VLOOKUP(Vlookup!B297,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.58954839781869683},{"$f":"VLOOKUP(Vlookup!C297,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.27893790039200456},{"$f":"VLOOKUP(Vlookup!D297,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.13151370178929858},{"$f":"VLOOKUP(Vlookup!E297,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.53788777096921614},""]
["EHV",{"$f":"VLOOKUP(Vlookup!B298,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C298,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D298,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E298,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.50460741503570183},""]
["EHV/HV",{"$f":"VLOOKUP(Vlookup!B299,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C299,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D299,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E299,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.50460741503570183},""]
["132kV/HV",{"$f":"VLOOKUP(Vlookup!B300,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.58954839781869683},{"$f":"VLOOKUP(Vlookup!C300,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.27893790039200456},{"$f":"VLOOKUP(Vlookup!D300,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.13151370178929858},{"$f":"VLOOKUP(Vlookup!E300,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.53788777096921614},""]
["HV",{"$f":"VLOOKUP(Vlookup!B301,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C301,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D301,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E301,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.50460741503570183},""]
["HV/LV",{"$f":"VLOOKUP(Vlookup!B302,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C302,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D302,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E302,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.50460741503570183},""]
["LV circuits",{"$f":"VLOOKUP(Vlookup!B303,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C303,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D303,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E303,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.50460741503570183},""]
[]
["1076. Target CDCM net revenue (£/year)"]
["Source: mostly forecasts and price control formulae."]
[]
[null,"Target CDCM net revenue (£/year)"]
["Target CDCM net revenue (£/year)",{"$f":"1000000*'Table 1'!G48","v":235065391.45844692}]
[]
["1092. Average kVAr by kVA, by network level"]
[""]
["Source: analysis of operational data."]
["This is the average of MVAr/MVA or SQRT(1-PF^2) across relevant network elements."]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Average kVAr by kVA, by network level",{"$f":"VLOOKUP(Vlookup!B310,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!C310,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!D310,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!E310,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!F310,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!G310,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!H310,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!I310,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!J310,'CDCM Forecast Data'!$A$14:$I$271,6,FALSE)","v":0.25978822435833493},""]

{"sheet":"(Y+2)","index":10,"n_rows":350,"n_cols":11,"rows_kept":350,"cut":false,"hidden":false,"merged":[]}
["Input data (Y+2)"]
[]
[]
["1000. Company, charging year, data version"]
[""]
[null,"Company","Year","Version"]
["Company, charging year, data version",{"$f":"VLOOKUP(Vlookup!B7,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":"WPD South Wales"},{"$f":"VLOOKUP(Vlookup!C7,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":"2021/22"},{"$f":"VLOOKUP(Vlookup!D7,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":"Forecast"},""]
[]
["1010. Financial and general assumptions"]
[]
["Sources: financial assumptions; calendar; network model."]
["These financial assumptions determine the annuity rate applied to convert the asset values of the network model into an annual charge."]
[null,"Rate of return","Annualisation period (years)","Annuity proportion for customer-contributed assets","Power factor","Days in the charging period"]
["Financial and general assumptions",{"$f":"VLOOKUP(Vlookup!B14,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":4.2099999999999999E-2},{"$f":"VLOOKUP(Vlookup!C14,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":40},null,{"$f":"VLOOKUP(Vlookup!E14,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.95},{"$f":"VLOOKUP(Vlookup!F14,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":365},""]
[]
["1017. Diversity allowance between top and bottom of network level"]
[]
["Source: operational data analysis and/or network model."]
["The diversity figure against GSP is the diversity between GSP Group (the whole system) and individual GSPs."]
["The diversity figure against 132kV is the diversity between GSPs (the top of the 132kV network) and 132kV/EHV bulk supply points (the bottom of the 132kV network). "]
["The diversity figure against EHV is the diversity between 132kV/EHV bulk supply points (the top of the EHV network) and EHV/HV primary substations (the bottom of the EHV network). "]
["The diversity figure against HV is the diversity between EHV/HV primary substations (the top of the HV network) and HV/LV substations (the bottom of the HV network). "]
[null,"Diversity allowance between top and bottom of network level"]
["GSPs",{"$f":"VLOOKUP(Vlookup!B24,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":6.3829787234042507E-2},""]
["132kV",{"$f":"VLOOKUP(Vlookup!B25,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":5.2999999999999999E-2},""]
["132kV/EHV",null,""]
["EHV",{"$f":"VLOOKUP(Vlookup!B27,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":9.9000000000000005E-2},""]
["EHV/HV",null,""]
["HV",{"$f":"VLOOKUP(Vlookup!B29,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.37},""]
["HV/LV",null,""]
["LV circuits",null,""]
[]
["1018. Proportion of relevant load going through 132kV/HV direct transformation"]
[""]
[null,"132kV/HV"]
["EHV/HV",{"$f":"VLOOKUP(Vlookup!B36,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.3},""]
[]
["1019. Network model GSP peak demand (MW)"]
[]
[null,"Network model GSP peak demand (MW)"]
["Network model GSP peak demand (MW)",{"$f":"VLOOKUP(Vlookup!B41,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":500},""]
[]
["1020. Gross asset cost by network level (£)"]
[]
[null,"Gross assets £"]
["132kV",{"$f":"VLOOKUP(Vlookup!B46,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":143162818.71342808},""]
["132kV/EHV",{"$f":"VLOOKUP(Vlookup!B47,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":13710438.304807499},""]
["EHV",{"$f":"VLOOKUP(Vlookup!B48,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":36067703.466786996},""]
["EHV/HV",{"$f":"VLOOKUP(Vlookup!B49,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":31086488.095353618},""]
["132kV/HV",{"$f":"VLOOKUP(Vlookup!B50,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":11454883.581036678},""]
["HV",{"$f":"VLOOKUP(Vlookup!B51,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":162317067.5053412},""]
["HV/LV",{"$f":"VLOOKUP(Vlookup!B52,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":61149494.627343878},""]
["LV circuits",{"$f":"VLOOKUP(Vlookup!B53,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":137874683.47618562},""]
[]
["1022. LV service model asset cost (£)"]
[]
[null,"LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8"]
["LV service model asset cost (£)",{"$f":"VLOOKUP(Vlookup!B58,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":4634.2153826086978},{"$f":"VLOOKUP(Vlookup!C58,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":706.54717086956566},{"$f":"VLOOKUP(Vlookup!D58,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":817.18026956521771},{"$f":"VLOOKUP(Vlookup!E58,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":593.04760173913053},{"$f":"VLOOKUP(Vlookup!F58,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":1308.3923993043484},{"$f":"VLOOKUP(Vlookup!G58,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":1021.385582608696},{"$f":"VLOOKUP(Vlookup!H58,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!I58,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":559.01275304347837},""]
[]
["1023. HV service model asset cost (£)"]
[]
[null,"HV service model 1","HV service model 2","HV service model 3","HV service model 4","HV service model 5"]
["HV service model asset cost (£)",{"$f":"VLOOKUP(Vlookup!B63,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":11030.692194782612},{"$f":"VLOOKUP(Vlookup!C63,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":4534.9565217391319},{"$f":"VLOOKUP(Vlookup!D63,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!E63,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!F63,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0},""]
[]
["1025. Matrix of applicability of LV service models to tariffs with fixed charges"]
[null,18,{"$f":"B66+1","v":19},20,21,22,23,24,25]
[null,"LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8"]
["Domestic Unrestricted",{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0.05},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["Domestic Two Rate",{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0.05},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["Small Non Domestic Unrestricted",{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":1},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":1},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Medium Non-Domestic",{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":1},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":1},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Network Domestic",{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0.05},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":1},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV HH Metered",{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":1},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Sub HH Metered",{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":1},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation NHH or Aggregate HH",{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":1},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Sub Generation NHH",{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":1},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation Intermittent",{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":1},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation Intermittent no RP charge",{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":1},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation Non-Intermittent",{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Generation Intermittent",{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Generation Intermittent no RP charge",{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Generation Non-Intermittent",{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
[]
["1026. Matrix of applicability of LV service models to unmetered tariffs"]
[]
["Source: service models"]
["Proportion of service model involved in connecting load of 1 MWh/year"]
[null,"LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8"]
["All LV unmetered tariffs",{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0.48799999999999999},""]
[]
["1028. Matrix of applicability of HV service models to tariffs with fixed charges"]
[null,12,{"$f":"B97+1","v":13},{"$f":"C97+1","v":14},{"$f":"D97+1","v":15},{"$f":"E97+1","v":16}]
[null,"HV service model 1","HV service model 2","HV service model 3","HV service model 4","HV service model 5"]
["HV Medium Non-Domestic",{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":1},{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":0},{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0},""]
["HV HH Metered",{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":1},{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":0},{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0},""]
["HV Generation Intermittent",{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":0},{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":1},{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0}]
["HV Generation Intermittent no RP charge",{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":0},{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":1},{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0}]
["HV Generation Non-Intermittent",{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":0},{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":1},{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0}]
["HV Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":0},{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":1},{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0}]
[]
["1032. Loss adjustment factors to transmission"]
[""]
["Source: losses model or loss adjustment factors at time of system peak."]
[null,"132kV","132kV/EHV","EHV","EHV/HV","HV","HV/LV","LV circuits"]
["Loss adjustment factor",{"$f":"VLOOKUP(Vlookup!B69,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":1.0089999999999999},{"$f":"VLOOKUP(Vlookup!C69,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":1.0129999999999999},{"$f":"VLOOKUP(Vlookup!D69,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":1.024},{"$f":"VLOOKUP(Vlookup!E69,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":1.032},{"$f":"VLOOKUP(Vlookup!F69,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":1.0409999999999999},{"$f":"VLOOKUP(Vlookup!G69,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":1.0589999999999999},{"$f":"VLOOKUP(Vlookup!H69,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":1.077},""]
[]
["1037. Embedded network (LDNO) discounts"]
[""]
["Source: separate price control disaggregation model."]
[null,"No discount","LDNO LV: LV user","LDNO HV: LV user","LDNO HV: LV sub user","LDNO HV: HV user"]
["LDNO discount",null,{"$f":"VLOOKUP(Vlookup!C75,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.31992553007788543},{"$f":"VLOOKUP(Vlookup!D75,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.63347612207875947},{"$f":"VLOOKUP(Vlookup!E75,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.43848857992423512},{"$f":"VLOOKUP(Vlookup!F75,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.3226874527022579},""]
[]
["1041. Load profile data for demand users"]
[]
["Source: load data analysis."]
[null,"Coincidence factor","Load factor"]
["Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!B81,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.91570747527312346},{"$f":"VLOOKUP(Vlookup!C81,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.43080525661038854},""]
["Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B82,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.3567074091761453},{"$f":"VLOOKUP(Vlookup!C82,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.27692100978759765},""]
["Domestic Off Peak (related MPAN)",null,{"$f":"VLOOKUP(Vlookup!C83,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.19563680531224148},""]
["Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!B84,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.50922868825789314},{"$f":"VLOOKUP(Vlookup!C84,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.41658390851857519},""]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B85,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.73640777009708958},{"$f":"VLOOKUP(Vlookup!C85,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.58526495371410725},""]
["Small Non Domestic Off Peak (related MPAN)",null,{"$f":"VLOOKUP(Vlookup!C86,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.20227776137551426},""]
["LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B87,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.7163545460376568},{"$f":"VLOOKUP(Vlookup!C87,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.54243174039390796},""]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B88,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.7163545460376568},{"$f":"VLOOKUP(Vlookup!C88,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.54243174039390796},""]
["HV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B89,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.49548311186966715},{"$f":"VLOOKUP(Vlookup!C89,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.41577723175121495},""]
["LV Network Domestic",{"$f":"VLOOKUP(Vlookup!B90,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.88405803883910183},{"$f":"VLOOKUP(Vlookup!C90,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.42186986078951366},""]
["LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP(Vlookup!B91,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.54873119825436623},{"$f":"VLOOKUP(Vlookup!C91,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.44500460473846437},""]
["LV HH Metered",{"$f":"VLOOKUP(Vlookup!B92,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.74023281396323071},{"$f":"VLOOKUP(Vlookup!C92,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.58775668415038496},""]
["LV Sub HH Metered",{"$f":"VLOOKUP(Vlookup!B93,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.71994257839870013},{"$f":"VLOOKUP(Vlookup!C93,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.59620798018399168}]
["HV HH Metered",{"$f":"VLOOKUP(Vlookup!B94,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.79897895657208151},{"$f":"VLOOKUP(Vlookup!C94,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.73213913045962242}]
["NHH UMS category A",{"$f":"VLOOKUP(Vlookup!B95,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":1},{"$f":"VLOOKUP(Vlookup!C95,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":1},""]
["NHH UMS category B",{"$f":"VLOOKUP(Vlookup!B96,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.98283467587265061},{"$f":"VLOOKUP(Vlookup!C96,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.4753987679091905}]
["NHH UMS category C",{"$f":"VLOOKUP(Vlookup!B97,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.78260869565217384},{"$f":"VLOOKUP(Vlookup!C97,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.2733634898500597}]
["NHH UMS category D",{"$f":"VLOOKUP(Vlookup!B98,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C98,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.515566018469234}]
["LV UMS (Pseudo HH Metered)",{"$f":"VLOOKUP(Vlookup!B99,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.94771642545076407},{"$f":"VLOOKUP(Vlookup!C99,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.4501908685755347},""]
[]
["1053. Volume forecasts for the charging year"]
["",18,19,20,21,22,23,24]
["Source: forecast."]
["Please include MPAN counts for tariffs with no fixed charge (e.g. off-peak tariffs),"]
["but exclude MPANs on tariffs with a fixed charge that are not subject to a fixed charge due to a site grouping arrangement."]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Import capacity (kVA)","Exceeded capacity (kVA)","Reactive power units (MVArh)"]
["> Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":0},null,{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":0}]
["Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B108,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":3137701.407694824},null,null,{"$f":"VLOOKUP(Vlookup!$B108,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":998882.40695835708}]
["LDNO LV: Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B109,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":3748.2533984053821},null,null,{"$f":"VLOOKUP(Vlookup!$B109,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":1534.9037246290347}]
["LDNO HV: Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B110,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":21538.311455447034},null,null,{"$f":"VLOOKUP(Vlookup!$B110,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":9576.4631326723356}]
["> Domestic Two Rate"]
["Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B112,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":148595.81477141971},{"$f":"VLOOKUP(Vlookup!$B112,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":132539.34561594095},null,{"$f":"VLOOKUP(Vlookup!$B112,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":50656.379011509714}]
["LDNO LV: Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B113,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":76.316789517291724},{"$f":"VLOOKUP(Vlookup!$B113,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":16.252001394500724},null,{"$f":"VLOOKUP(Vlookup!$B113,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":32.936420068597066}]
["LDNO HV: Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B114,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":307.73772175405827},{"$f":"VLOOKUP(Vlookup!$B114,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":160.46155245252788},null,{"$f":"VLOOKUP(Vlookup!$B114,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":182.88541748800142}]
["> Domestic Off Peak (related MPAN)"]
["Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B116,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":2369.5947928852129},null,null,{"$f":"VLOOKUP(Vlookup!$B116,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B117,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B117,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B118,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B118,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> Small Non Domestic Unrestricted"]
["Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B120,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":788341.29660956131},null,null,{"$f":"VLOOKUP(Vlookup!$B120,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":64499.400724071696}]
["LDNO LV: Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B121,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":71.633959187772433},null,null,{"$f":"VLOOKUP(Vlookup!$B121,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":10.38806407596574}]
["LDNO HV: Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B122,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":4110.7307447214353},null,null,{"$f":"VLOOKUP(Vlookup!$B122,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":183.29278879796149}]
["> Small Non Domestic Two Rate"]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B124,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":197413.54357578806},{"$f":"VLOOKUP(Vlookup!$B124,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":83732.925075553168},null,{"$f":"VLOOKUP(Vlookup!$B124,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":13327.099910716865}]
["LDNO LV: Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B125,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B125,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},null,{"$f":"VLOOKUP(Vlookup!$B125,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B126,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":888.77860273074452},{"$f":"VLOOKUP(Vlookup!$B126,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":150.57137247392001},null,{"$f":"VLOOKUP(Vlookup!$B126,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":14.473257813705077}]
["> Small Non Domestic Off Peak (related MPAN)"]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B128,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":1373.4199057232695},null,null,{"$f":"VLOOKUP(Vlookup!$B128,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: Small Non Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B129,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B129,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: Small Non Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B130,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B130,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Medium Non-Domestic"]
["LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B132,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":26946.838912442803},{"$f":"VLOOKUP(Vlookup!$B132,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":7790.3037525252139},null,{"$f":"VLOOKUP(Vlookup!$B132,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":782.0146133114755}]
["LDNO LV: LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B133,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B133,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},null,{"$f":"VLOOKUP(Vlookup!$B133,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B134,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":-3.637978807091713E-15},{"$f":"VLOOKUP(Vlookup!$B134,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":1.8189894035458569E-15},null,{"$f":"VLOOKUP(Vlookup!$B134,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Sub Medium Non-Domestic"]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B136,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0.21696134707601961},{"$f":"VLOOKUP(Vlookup!$B136,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":6.6633326122817374E-2},null,{"$f":"VLOOKUP(Vlookup!$B136,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":1.9850266666665561E-3}]
["> HV Medium Non-Domestic"]
["HV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B138,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":56.570823101729744},{"$f":"VLOOKUP(Vlookup!$B138,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":27.237803715647658},null,{"$f":"VLOOKUP(Vlookup!$B138,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":3.2382668114754098}]
["> LV Network Domestic"]
["LV Network Domestic",{"$f":"VLOOKUP(Vlookup!$B140,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":2.0120337279281424},{"$f":"VLOOKUP(Vlookup!$B140,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":10.448293984541081},{"$f":"VLOOKUP(Vlookup!$B140,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":9.3975971074649856},{"$f":"VLOOKUP(Vlookup!$B140,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":6.6330332459016406}]
["LDNO LV: LV Network Domestic",{"$f":"VLOOKUP(Vlookup!$B141,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B141,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B141,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B141,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Network Domestic",{"$f":"VLOOKUP(Vlookup!$B142,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B142,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B142,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B142,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Network Non-Domestic Non-CT"]
["LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP(Vlookup!$B144,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":12121.704131258604},{"$f":"VLOOKUP(Vlookup!$B144,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":81006.951980017417},{"$f":"VLOOKUP(Vlookup!$B144,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":60057.387824294281},{"$f":"VLOOKUP(Vlookup!$B144,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":2100.8921788726602}]
["LDNO LV: LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP(Vlookup!$B145,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B145,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B145,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B145,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP(Vlookup!$B146,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":50.622104392414926},{"$f":"VLOOKUP(Vlookup!$B146,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":290.2504092821444},{"$f":"VLOOKUP(Vlookup!$B146,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":161.0849096658832},{"$f":"VLOOKUP(Vlookup!$B146,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":8.8252881013495319}]
["> LV HH Metered"]
["LV HH Metered",{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":120521.17697351852},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":767707.27364821499},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":570489.43752433336},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":6053.5996840125872},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":725000},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":28587.322485836066},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":122816.79715140772}]
["LDNO LV: LV HH Metered",{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":26.563232774140609},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":180.02306284313261},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":132.94147282207527},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":2.8946515627410152},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":230.11552954979189},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":26.729517964411848},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":8.6416150404734484}]
["LDNO HV: LV HH Metered",{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":5344.9845374143706},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":30055.811364536577},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":27681.623175145338},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":132.28610542274026},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":39629.740124988886},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":47.24597616166934},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":1627.8638291754635}]
["> LV Sub HH Metered"]
["LV Sub HH Metered",{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":4874.0200166843142},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":29990.723722325914},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":25258.847026162737},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":64.983355038907106},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":23211.752022666664},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":953.9675292459018},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":6728.3254059708588}]
["LDNO HV: LV Sub HH Metered",{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":426.45838548603939},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":2276.5731553546116},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":2031.2551556885369},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":3.4860957708605596},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":2811.3579386267161},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":78.991364778200762}]
["> HV HH Metered"]
["HV HH Metered",{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":146873.88907614115},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":903198.68103050184},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":842161.35654338414},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":814.7168057295238},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":628579.21021620545},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":34337.686135269068},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":97134.436308296325}]
["LDNO HV: HV HH Metered",{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":659.39966467655813},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":3854.6501974231151},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":3181.6119434849275},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":8.3336038810192647},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":3270.8193093474511},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":290.19795562926225}]
["> NHH UMS category A"]
["NHH UMS category A",{"$f":"VLOOKUP(Vlookup!$B158,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":1811.146729353133},null,null,{"$f":"VLOOKUP(Vlookup!$B158,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: NHH UMS category A",{"$f":"VLOOKUP(Vlookup!$B159,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B159,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: NHH UMS category A",{"$f":"VLOOKUP(Vlookup!$B160,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":72.611931857881842},null,null,{"$f":"VLOOKUP(Vlookup!$B160,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> NHH UMS category B"]
["NHH UMS category B",{"$f":"VLOOKUP(Vlookup!$B162,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":5391.4062274454618},null,null,{"$f":"VLOOKUP(Vlookup!$B162,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: NHH UMS category B",{"$f":"VLOOKUP(Vlookup!$B163,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":8.6504800114130607},null,null,{"$f":"VLOOKUP(Vlookup!$B163,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: NHH UMS category B",{"$f":"VLOOKUP(Vlookup!$B164,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":119.50062329939706},null,null,{"$f":"VLOOKUP(Vlookup!$B164,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> NHH UMS category C"]
["NHH UMS category C",{"$f":"VLOOKUP(Vlookup!$B166,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":287.58165886187641},null,null,{"$f":"VLOOKUP(Vlookup!$B166,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: NHH UMS category C",{"$f":"VLOOKUP(Vlookup!$B167,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B167,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: NHH UMS category C",{"$f":"VLOOKUP(Vlookup!$B168,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B168,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> NHH UMS category D"]
["NHH UMS category D",{"$f":"VLOOKUP(Vlookup!$B170,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B170,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: NHH UMS category D",{"$f":"VLOOKUP(Vlookup!$B171,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B171,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: NHH UMS category D",{"$f":"VLOOKUP(Vlookup!$B172,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B172,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV UMS (Pseudo HH Metered)"]
["LV UMS (Pseudo HH Metered)",{"$f":"VLOOKUP(Vlookup!$B174,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":5390.0371250756707},{"$f":"VLOOKUP(Vlookup!$B174,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":33830.687087260303},{"$f":"VLOOKUP(Vlookup!$B174,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":82069.280279171086},{"$f":"VLOOKUP(Vlookup!$B174,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":32.83606557377049}]
["LDNO LV: LV UMS (Pseudo HH Metered)",{"$f":"VLOOKUP(Vlookup!$B175,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B175,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B175,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B175,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV UMS (Pseudo HH Metered)",{"$f":"VLOOKUP(Vlookup!$B176,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B176,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B176,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B176,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Generation NHH or Aggregate HH"]
["LV Generation NHH or Aggregate HH",{"$f":"VLOOKUP(Vlookup!$B178,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":2534.8801416428569},null,null,{"$f":"VLOOKUP(Vlookup!$B178,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: LV Generation NHH or Aggregate HH",{"$f":"VLOOKUP(Vlookup!$B179,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B179,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Generation NHH or Aggregate HH",{"$f":"VLOOKUP(Vlookup!$B180,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B180,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Sub Generation NHH"]
["LV Sub Generation NHH",{"$f":"VLOOKUP(Vlookup!$B182,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B182,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Sub Generation NHH",{"$f":"VLOOKUP(Vlookup!$B183,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B183,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Generation Intermittent"]
["LV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B185,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":35860.147936071429},null,null,{"$f":"VLOOKUP(Vlookup!$B185,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":452.16340983606557},null,null,{"$f":"VLOOKUP(Vlookup!$B185,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":3381.7009512857139}]
["LDNO LV: LV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B186,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B186,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B186,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["LDNO HV: LV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B187,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":527.21477187500011},null,null,{"$f":"VLOOKUP(Vlookup!$B187,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":3.3275000000000015},null,null,{"$f":"VLOOKUP(Vlookup!$B187,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":91.349600375000009}]
["> LV Generation Intermittent no RP charge"]
["LV Generation Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B189,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B189,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Generation Non-Intermittent"]
["LV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":142.51806472724979},{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":995.43617887482628},{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":890.96329008770499},{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":16.136706967213115},null,null,{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":561.71777681250012}]
["LDNO LV: LV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["LDNO HV: LV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> LV Generation Non-Intermittent no RP charge"]
["LV Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B195,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B195,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B195,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B195,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Sub Generation Intermittent"]
["LV Sub Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B197,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":278.71134021428571},null,null,{"$f":"VLOOKUP(Vlookup!$B197,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":6.4531967213114747},null,null,{"$f":"VLOOKUP(Vlookup!$B197,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":1.1343599999999998}]
["LDNO HV: LV Sub Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B198,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B198,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B198,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> LV Sub Generation Intermittent no RP charge"]
["LV Sub Generation Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B200,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B200,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Sub Generation Non-Intermittent"]
["LV Sub Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":17.022999225604462},{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":129.3992755166515},{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":135.56665496309898},{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":1.2913278688524592},null,null,{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["LDNO HV: LV Sub Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> LV Sub Generation Non-Intermittent no RP charge"]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B205,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B205,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B205,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B205,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> HV Generation Intermittent"]
["HV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B207,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":271418.07481285714},null,null,{"$f":"VLOOKUP(Vlookup!$B207,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":174.72383606557378},null,null,{"$f":"VLOOKUP(Vlookup!$B207,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":5712.0345752142857}]
["LDNO HV: HV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B208,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B208,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B208,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> HV Generation Intermittent no RP charge"]
["HV Generation Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B210,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B210,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> HV Generation Non-Intermittent"]
["HV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":27666.34941130488},{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":72721.973202627531},{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":63087.904177793127},{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":46.743733606557385},null,null,{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":1689.5621242499999}]
["LDNO HV: HV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> HV Generation Non-Intermittent no RP charge"]
["HV Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B215,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B215,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B215,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B215,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
[]
["1055. Transmission exit charges (£/year)"]
[""]
["Source: forecast."]
[null,"Transmission\nexit"]
["Transmission exit charges (£/year)",{"$f":"VLOOKUP(Vlookup!B221,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":12063768.50268493},""]
[]
["1059. Other expenditure"]
[""]
[null,"Direct cost (£/year)","Indirect cost (£/year)","Indirect cost proportion","Network rates (£/year)"]
["Other expenditure",{"$f":"VLOOKUP(Vlookup!B226,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":26401273.214698892},{"$f":"VLOOKUP(Vlookup!C226,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":71211585.472606465},{"$f":"VLOOKUP(Vlookup!D226,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.6},{"$f":"VLOOKUP(Vlookup!E226,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":14987545.760001117},""]
[]
["1060. Customer contributions under current connection charging policy"]
[]
["Source: analysis of expenditure data and/or survey of capital expenditure schemes."]
["Customer contribution percentages by network level of supply and by asset network level."]
["These proportions should reflect the current connection charging method, not necessarily the method that was in place when the connection was built."]
[null,"Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits"]
["LV network",{"$f":"VLOOKUP(Vlookup!B234,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C234,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!D234,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!E234,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!F234,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!G234,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!H234,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.95},{"$f":"VLOOKUP(Vlookup!I234,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.95},""]
["LV substation",{"$f":"VLOOKUP(Vlookup!B235,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C235,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!D235,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!E235,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!F235,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!G235,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!H235,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.95},null,""]
["HV network",{"$f":"VLOOKUP(Vlookup!B236,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C236,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.36},{"$f":"VLOOKUP(Vlookup!D236,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.36},{"$f":"VLOOKUP(Vlookup!E236,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.91},{"$f":"VLOOKUP(Vlookup!F236,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.91},{"$f":"VLOOKUP(Vlookup!G236,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.91},null,null,""]
["HV substation",{"$f":"VLOOKUP(Vlookup!B237,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C237,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.36},{"$f":"VLOOKUP(Vlookup!D237,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.36},{"$f":"VLOOKUP(Vlookup!E237,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.91},null,null,null,null,""]
[]
["1061. Average split of rate 1 units by distribution time band"]
[]
[null,"Red","Amber","Green"]
["Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!B247,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.11239070546657531},{"$f":"VLOOKUP(Vlookup!C247,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.50219996140536483},{"$f":"VLOOKUP(Vlookup!D247,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.38540933312805986},""]
["Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B248,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.13384265128607928},{"$f":"VLOOKUP(Vlookup!C248,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.5885786490594187},{"$f":"VLOOKUP(Vlookup!D248,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.27757869965450205},""]
["Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!B249,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":2.0252147335181949E-6},{"$f":"VLOOKUP(Vlookup!C249,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.16828054775215415},{"$f":"VLOOKUP(Vlookup!D249,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.83171742703311224}]
["Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!B250,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":7.2521853483485318E-2},{"$f":"VLOOKUP(Vlookup!C250,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.57867519051758698},{"$f":"VLOOKUP(Vlookup!D250,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.3488029559989278}]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B251,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.1025605464990843},{"$f":"VLOOKUP(Vlookup!C251,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.66104617018596334},{"$f":"VLOOKUP(Vlookup!D251,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.23639328331495235},""]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!B252,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":1.0495483660186507E-4},{"$f":"VLOOKUP(Vlookup!C252,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.17569929903996798},{"$f":"VLOOKUP(Vlookup!D252,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.82419574612343016},""]
["LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B253,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.10492949578536022},{"$f":"VLOOKUP(Vlookup!C253,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.67367971695660778},{"$f":"VLOOKUP(Vlookup!D253,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.22139078725803196},""]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B254,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.10023252903079703},{"$f":"VLOOKUP(Vlookup!C254,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.68542343799495342},{"$f":"VLOOKUP(Vlookup!D254,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.21434403297424945},""]
["HV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B255,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":9.9796659622522987E-2},{"$f":"VLOOKUP(Vlookup!C255,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.69385419302265083},{"$f":"VLOOKUP(Vlookup!D255,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.20634914735482612},""]
[]
["1062. Average split of rate 2 units by distribution time band"]
[]
[null,"Red","Amber","Green"]
["Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B263,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C263,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":3.2141209749072912E-2},{"$f":"VLOOKUP(Vlookup!D263,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.96785879025092703},""]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B264,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C264,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":6.4256968929830141E-2},{"$f":"VLOOKUP(Vlookup!D264,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.93574303107016987},""]
["LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B265,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C265,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":8.6731226844968898E-3},{"$f":"VLOOKUP(Vlookup!D265,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.99132687731550317},""]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B266,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C266,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!D266,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":1},""]
["HV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B267,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C267,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!D267,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":1},""]
[]
["1064. Average split of rate 1 units by special distribution time band"]
[]
[null,"Black","Yellow","Green",""]
["NHH UMS category A",{"$f":"VLOOKUP(Vlookup!B272,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":2.1574614700035761E-2},{"$f":"VLOOKUP(Vlookup!C272,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.4817707163709859},{"$f":"VLOOKUP(Vlookup!D272,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.49665466892897836},""]
["NHH UMS category B",{"$f":"VLOOKUP(Vlookup!B273,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":4.2035120985961461E-2},{"$f":"VLOOKUP(Vlookup!C273,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.1950812857499982},{"$f":"VLOOKUP(Vlookup!D273,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.76288359326404043},""]
["NHH UMS category C",{"$f":"VLOOKUP(Vlookup!B274,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":7.1150505503545972E-2},{"$f":"VLOOKUP(Vlookup!C274,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.34411082897305728},{"$f":"VLOOKUP(Vlookup!D274,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.58473866552339693},""]
["NHH UMS category D",{"$f":"VLOOKUP(Vlookup!B275,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":2.2468167956266661E-3},{"$f":"VLOOKUP(Vlookup!C275,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.74421698186255847},{"$f":"VLOOKUP(Vlookup!D275,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.25353620134181493},""]
[]
["1066. Typical annual hours by special distribution time band"]
["Source: definition of distribution time bands."]
["The figures in this table will be automatically adjusted to match the number of days in the charging period."]
[]
[null,"Black","Yellow","Green"]
["Annual hours",{"$f":"VLOOKUP(Vlookup!B282,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":190},{"$f":"VLOOKUP(Vlookup!C282,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":4218.5},{"$f":"VLOOKUP(Vlookup!D282,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":4351.5},""]
[]
["1068. Typical annual hours by distribution time band"]
[]
["Source: definition of distribution time bands."]
["The figures in this table will be automatically adjusted to match the number of days in the charging period."]
[null,"Red","Amber","Green"]
["Annual hours",{"$f":"VLOOKUP(Vlookup!B289,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":652.5},{"$f":"VLOOKUP(Vlookup!C289,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":3756},{"$f":"VLOOKUP(Vlookup!D289,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":4351.5},""]
[]
["1069. Peaking probabilities by network level"]
[]
[]
["Source: analysis of network operation data."]
[null,"Red","Amber","Green","Black"]
["GSPs",{"$f":"VLOOKUP(Vlookup!B295,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.67410201337800746},{"$f":"VLOOKUP(Vlookup!C295,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.29931400666082636},{"$f":"VLOOKUP(Vlookup!D295,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":2.6583979961166224E-2},{"$f":"VLOOKUP(Vlookup!E295,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.57245393946059864},""]
["132kV",{"$f":"VLOOKUP(Vlookup!B296,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.58954839781869683},{"$f":"VLOOKUP(Vlookup!C296,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.27893790039200456},{"$f":"VLOOKUP(Vlookup!D296,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.13151370178929858},{"$f":"VLOOKUP(Vlookup!E296,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.53788777096921614},""]
["132kV/EHV",{"$f":"VLOOKUP(Vlookup!B297,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.58954839781869683},{"$f":"VLOOKUP(Vlookup!C297,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.27893790039200456},{"$f":"VLOOKUP(Vlookup!D297,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.13151370178929858},{"$f":"VLOOKUP(Vlookup!E297,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.53788777096921614},""]
["EHV",{"$f":"VLOOKUP(Vlookup!B298,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C298,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D298,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E298,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.50460741503570183},""]
["EHV/HV",{"$f":"VLOOKUP(Vlookup!B299,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C299,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D299,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E299,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.50460741503570183},""]
["132kV/HV",{"$f":"VLOOKUP(Vlookup!B300,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.58954839781869683},{"$f":"VLOOKUP(Vlookup!C300,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.27893790039200456},{"$f":"VLOOKUP(Vlookup!D300,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.13151370178929858},{"$f":"VLOOKUP(Vlookup!E300,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.53788777096921614},""]
["HV",{"$f":"VLOOKUP(Vlookup!B301,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C301,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D301,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E301,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.50460741503570183},""]
["HV/LV",{"$f":"VLOOKUP(Vlookup!B302,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C302,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D302,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E302,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.50460741503570183},""]
["LV circuits",{"$f":"VLOOKUP(Vlookup!B303,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C303,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D303,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E303,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.50460741503570183},""]
[]
["1076. Target CDCM net revenue (£/year)"]
["Source: mostly forecasts and price control formulae."]
[]
[null,"Target CDCM net revenue (£/year)"]
["Target CDCM net revenue (£/year)",{"$f":"1000000*'Table 1'!H48","v":243362381.42113456}]
[]
["1092. Average kVAr by kVA, by network level"]
[""]
["Source: analysis of operational data."]
["This is the average of MVAr/MVA or SQRT(1-PF^2) across relevant network elements."]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Average kVAr by kVA, by network level",{"$f":"VLOOKUP(Vlookup!B310,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!C310,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!D310,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!E310,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!F310,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!G310,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!H310,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!I310,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!J310,'CDCM Forecast Data'!$A$14:$I$271,7,FALSE)","v":0.25978822435833493},""]

{"sheet":"(Y+3)","index":11,"n_rows":350,"n_cols":11,"rows_kept":350,"cut":false,"hidden":false,"merged":[]}
["Input data (Y+3)"]
[]
[]
["1000. Company, charging year, data version"]
[""]
[null,"Company","Year","Version"]
["Company, charging year, data version",{"$f":"VLOOKUP(Vlookup!B7,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":"WPD South Wales"},{"$f":"VLOOKUP(Vlookup!C7,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":"2022/23"},{"$f":"VLOOKUP(Vlookup!D7,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":"Forecast"},""]
[]
["1010. Financial and general assumptions"]
[]
["Sources: financial assumptions; calendar; network model."]
["These financial assumptions determine the annuity rate applied to convert the asset values of the network model into an annual charge."]
[null,"Rate of return","Annualisation period (years)","Annuity proportion for customer-contributed assets","Power factor","Days in the charging period"]
["Financial and general assumptions",{"$f":"VLOOKUP(Vlookup!B14,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":4.2099999999999999E-2},{"$f":"VLOOKUP(Vlookup!C14,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":40},null,{"$f":"VLOOKUP(Vlookup!E14,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.95},{"$f":"VLOOKUP(Vlookup!F14,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":365},""]
[]
["1017. Diversity allowance between top and bottom of network level"]
[]
["Source: operational data analysis and/or network model."]
["The diversity figure against GSP is the diversity between GSP Group (the whole system) and individual GSPs."]
["The diversity figure against 132kV is the diversity between GSPs (the top of the 132kV network) and 132kV/EHV bulk supply points (the bottom of the 132kV network). "]
["The diversity figure against EHV is the diversity between 132kV/EHV bulk supply points (the top of the EHV network) and EHV/HV primary substations (the bottom of the EHV network). "]
["The diversity figure against HV is the diversity between EHV/HV primary substations (the top of the HV network) and HV/LV substations (the bottom of the HV network). "]
[null,"Diversity allowance between top and bottom of network level"]
["GSPs",{"$f":"VLOOKUP(Vlookup!B24,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":6.3829787234042507E-2},""]
["132kV",{"$f":"VLOOKUP(Vlookup!B25,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":5.2999999999999999E-2},""]
["132kV/EHV",null,""]
["EHV",{"$f":"VLOOKUP(Vlookup!B27,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":9.9000000000000005E-2},""]
["EHV/HV",null,""]
["HV",{"$f":"VLOOKUP(Vlookup!B29,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.37},""]
["HV/LV",null,""]
["LV circuits",null,""]
[]
["1018. Proportion of relevant load going through 132kV/HV direct transformation"]
[""]
[null,"132kV/HV"]
["EHV/HV",{"$f":"VLOOKUP(Vlookup!B36,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.3},""]
[]
["1019. Network model GSP peak demand (MW)"]
[]
[null,"Network model GSP peak demand (MW)"]
["Network model GSP peak demand (MW)",{"$f":"VLOOKUP(Vlookup!B41,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":500},""]
[]
["1020. Gross asset cost by network level (£)"]
[]
[null,"Gross assets £"]
["132kV",{"$f":"VLOOKUP(Vlookup!B46,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":147664794.14466795},""]
["132kV/EHV",{"$f":"VLOOKUP(Vlookup!B47,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":14141584.163449245},""]
["EHV",{"$f":"VLOOKUP(Vlookup!B48,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":37201907.97832118},""]
["EHV/HV",{"$f":"VLOOKUP(Vlookup!B49,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":32064050.61407543},""]
["132kV/HV",{"$f":"VLOOKUP(Vlookup!B50,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":11815100.045849152},""]
["HV",{"$f":"VLOOKUP(Vlookup!B51,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":167421377.80425131},""]
["HV/LV",{"$f":"VLOOKUP(Vlookup!B52,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":63072434.709964752},""]
["LV circuits",{"$f":"VLOOKUP(Vlookup!B53,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":142210365.34650591},""]
[]
["1022. LV service model asset cost (£)"]
[]
[null,"LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8"]
["LV service model asset cost (£)",{"$f":"VLOOKUP(Vlookup!B58,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":4779.9454260869588},{"$f":"VLOOKUP(Vlookup!C58,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":728.76563536231924},{"$f":"VLOOKUP(Vlookup!D58,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":842.87776231884095},{"$f":"VLOOKUP(Vlookup!E58,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":611.69689739130445},{"$f":"VLOOKUP(Vlookup!F58,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":1349.5368143768121},{"$f":"VLOOKUP(Vlookup!G58,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":1053.5046260869569},{"$f":"VLOOKUP(Vlookup!H58,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!I58,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":576.59177043478269},""]
[]
["1023. HV service model asset cost (£)"]
[]
[null,"HV service model 1","HV service model 2","HV service model 3","HV service model 4","HV service model 5"]
["HV service model asset cost (£)",{"$f":"VLOOKUP(Vlookup!B63,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":11377.56930782609},{"$f":"VLOOKUP(Vlookup!C63,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":4677.5652173913059},{"$f":"VLOOKUP(Vlookup!D63,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!E63,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!F63,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0},""]
[]
["1025. Matrix of applicability of LV service models to tariffs with fixed charges"]
[null,26,{"$f":"B66+1","v":27},28,29,30,31,32,33]
[null,"LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8"]
["Domestic Unrestricted",{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0.05},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["Domestic Two Rate",{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0.05},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["Small Non Domestic Unrestricted",{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":1},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":1},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Medium Non-Domestic",{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":1},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":1},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Network Domestic",{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0.05},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":1},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV HH Metered",{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":1},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Sub HH Metered",{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":1},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation NHH or Aggregate HH",{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":1},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Sub Generation NHH",{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":1},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation Intermittent",{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":1},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation Intermittent no RP charge",{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":1},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation Non-Intermittent",{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Generation Intermittent",{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Generation Intermittent no RP charge",{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Generation Non-Intermittent",{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
[]
["1026. Matrix of applicability of LV service models to unmetered tariffs"]
[]
["Source: service models"]
["Proportion of service model involved in connecting load of 1 MWh/year"]
[null,"LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8"]
["All LV unmetered tariffs",{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0.48799999999999999},""]
[]
["1028. Matrix of applicability of HV service models to tariffs with fixed charges"]
[null,17,{"$f":"B97+1","v":18},{"$f":"C97+1","v":19},{"$f":"D97+1","v":20},{"$f":"E97+1","v":21}]
[null,"HV service model 1","HV service model 2","HV service model 3","HV service model 4","HV service model 5"]
["HV Medium Non-Domestic",{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":1},{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":0},{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0},""]
["HV HH Metered",{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":1},{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":0},{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0},""]
["HV Generation Intermittent",{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":0},{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":1},{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0}]
["HV Generation Intermittent no RP charge",{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":0},{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":1},{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0}]
["HV Generation Non-Intermittent",{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":0},{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":1},{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0}]
["HV Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":0},{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":1},{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0}]
[]
["1032. Loss adjustment factors to transmission"]
[""]
["Source: losses model or loss adjustment factors at time of system peak."]
[null,"132kV","132kV/EHV","EHV","EHV/HV","HV","HV/LV","LV circuits"]
["Loss adjustment factor",{"$f":"VLOOKUP(Vlookup!B69,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":1.0089999999999999},{"$f":"VLOOKUP(Vlookup!C69,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":1.0129999999999999},{"$f":"VLOOKUP(Vlookup!D69,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":1.024},{"$f":"VLOOKUP(Vlookup!E69,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":1.032},{"$f":"VLOOKUP(Vlookup!F69,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":1.0409999999999999},{"$f":"VLOOKUP(Vlookup!G69,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":1.0589999999999999},{"$f":"VLOOKUP(Vlookup!H69,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":1.077},""]
[]
["1037. Embedded network (LDNO) discounts"]
[""]
["Source: separate price control disaggregation model."]
[null,"No discount","LDNO LV: LV user","LDNO HV: LV user","LDNO HV: LV sub user","LDNO HV: HV user"]
["LDNO discount",null,{"$f":"VLOOKUP(Vlookup!C75,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.31992553007788543},{"$f":"VLOOKUP(Vlookup!D75,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.63347612207875947},{"$f":"VLOOKUP(Vlookup!E75,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.43848857992423512},{"$f":"VLOOKUP(Vlookup!F75,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.3226874527022579},""]
[]
["1041. Load profile data for demand users"]
[]
["Source: load data analysis."]
[null,"Coincidence factor","Load factor"]
["Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!B81,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.91570747527312346},{"$f":"VLOOKUP(Vlookup!C81,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.43080525661038854},""]
["Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B82,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.3567074091761453},{"$f":"VLOOKUP(Vlookup!C82,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.27692100978759765},""]
["Domestic Off Peak (related MPAN)",null,{"$f":"VLOOKUP(Vlookup!C83,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.19563680531224148},""]
["Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!B84,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.50922868825789314},{"$f":"VLOOKUP(Vlookup!C84,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.41658390851857519},""]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B85,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.73640777009708958},{"$f":"VLOOKUP(Vlookup!C85,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.58526495371410725},""]
["Small Non Domestic Off Peak (related MPAN)",null,{"$f":"VLOOKUP(Vlookup!C86,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.20227776137551426},""]
["LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B87,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.7163545460376568},{"$f":"VLOOKUP(Vlookup!C87,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.54243174039390796},""]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B88,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.7163545460376568},{"$f":"VLOOKUP(Vlookup!C88,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.54243174039390796},""]
["HV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B89,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.49548311186966715},{"$f":"VLOOKUP(Vlookup!C89,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.41577723175121495},""]
["LV Network Domestic",{"$f":"VLOOKUP(Vlookup!B90,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.88405803883910183},{"$f":"VLOOKUP(Vlookup!C90,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.42186986078951366},""]
["LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP(Vlookup!B91,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.54873119825436623},{"$f":"VLOOKUP(Vlookup!C91,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.44500460473846437},""]
["LV HH Metered",{"$f":"VLOOKUP(Vlookup!B92,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.74023281396323071},{"$f":"VLOOKUP(Vlookup!C92,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.58775668415038496},""]
["LV Sub HH Metered",{"$f":"VLOOKUP(Vlookup!B93,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.71994257839870013},{"$f":"VLOOKUP(Vlookup!C93,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.59620798018399168}]
["HV HH Metered",{"$f":"VLOOKUP(Vlookup!B94,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.79897895657208151},{"$f":"VLOOKUP(Vlookup!C94,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.73213913045962242}]
["NHH UMS category A",{"$f":"VLOOKUP(Vlookup!B95,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":1},{"$f":"VLOOKUP(Vlookup!C95,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":1},""]
["NHH UMS category B",{"$f":"VLOOKUP(Vlookup!B96,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.98283467587265061},{"$f":"VLOOKUP(Vlookup!C96,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.4753987679091905}]
["NHH UMS category C",{"$f":"VLOOKUP(Vlookup!B97,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.78260869565217384},{"$f":"VLOOKUP(Vlookup!C97,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.2733634898500597}]
["NHH UMS category D",{"$f":"VLOOKUP(Vlookup!B98,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C98,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.515566018469234}]
["LV UMS (Pseudo HH Metered)",{"$f":"VLOOKUP(Vlookup!B99,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.94771642545076407},{"$f":"VLOOKUP(Vlookup!C99,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.4501908685755347},""]
[]
["1053. Volume forecasts for the charging year"]
["",25,26,27,28,29,30,31]
["Source: forecast."]
["Please include MPAN counts for tariffs with no fixed charge (e.g. off-peak tariffs),"]
["but exclude MPANs on tariffs with a fixed charge that are not subject to a fixed charge due to a site grouping arrangement."]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Import capacity (kVA)","Exceeded capacity (kVA)","Reactive power units (MVArh)"]
["> Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":0},null,{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":0}]
["Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B108,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":3137701.407694824},null,null,{"$f":"VLOOKUP(Vlookup!$B108,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":998882.40695835708}]
["LDNO LV: Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B109,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":3748.2533984053821},null,null,{"$f":"VLOOKUP(Vlookup!$B109,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":1534.9037246290347}]
["LDNO HV: Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B110,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":21538.311455447034},null,null,{"$f":"VLOOKUP(Vlookup!$B110,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":9576.4631326723356}]
["> Domestic Two Rate"]
["Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B112,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":148595.81477141971},{"$f":"VLOOKUP(Vlookup!$B112,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":132539.34561594095},null,{"$f":"VLOOKUP(Vlookup!$B112,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":50656.379011509714}]
["LDNO LV: Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B113,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":76.316789517291724},{"$f":"VLOOKUP(Vlookup!$B113,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":16.252001394500724},null,{"$f":"VLOOKUP(Vlookup!$B113,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":32.936420068597066}]
["LDNO HV: Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B114,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":307.73772175405827},{"$f":"VLOOKUP(Vlookup!$B114,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":160.46155245252788},null,{"$f":"VLOOKUP(Vlookup!$B114,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":182.88541748800142}]
["> Domestic Off Peak (related MPAN)"]
["Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B116,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":2369.5947928852129},null,null,{"$f":"VLOOKUP(Vlookup!$B116,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B117,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B117,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B118,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B118,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> Small Non Domestic Unrestricted"]
["Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B120,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":788341.29660956131},null,null,{"$f":"VLOOKUP(Vlookup!$B120,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":64499.400724071696}]
["LDNO LV: Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B121,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":71.633959187772433},null,null,{"$f":"VLOOKUP(Vlookup!$B121,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":10.38806407596574}]
["LDNO HV: Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B122,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":4110.7307447214353},null,null,{"$f":"VLOOKUP(Vlookup!$B122,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":183.29278879796149}]
["> Small Non Domestic Two Rate"]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B124,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":197413.54357578806},{"$f":"VLOOKUP(Vlookup!$B124,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":83732.925075553168},null,{"$f":"VLOOKUP(Vlookup!$B124,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":13327.099910716865}]
["LDNO LV: Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B125,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B125,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},null,{"$f":"VLOOKUP(Vlookup!$B125,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B126,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":888.77860273074452},{"$f":"VLOOKUP(Vlookup!$B126,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":150.57137247392001},null,{"$f":"VLOOKUP(Vlookup!$B126,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":14.473257813705077}]
["> Small Non Domestic Off Peak (related MPAN)"]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B128,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":1373.4199057232695},null,null,{"$f":"VLOOKUP(Vlookup!$B128,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: Small Non Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B129,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B129,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: Small Non Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B130,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B130,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Medium Non-Domestic"]
["LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B132,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":26946.838912442803},{"$f":"VLOOKUP(Vlookup!$B132,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":7790.3037525252139},null,{"$f":"VLOOKUP(Vlookup!$B132,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":782.0146133114755}]
["LDNO LV: LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B133,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B133,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},null,{"$f":"VLOOKUP(Vlookup!$B133,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B134,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":-3.637978807091713E-15},{"$f":"VLOOKUP(Vlookup!$B134,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":1.8189894035458569E-15},null,{"$f":"VLOOKUP(Vlookup!$B134,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Sub Medium Non-Domestic"]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B136,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0.21696134707601961},{"$f":"VLOOKUP(Vlookup!$B136,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":6.6633326122817374E-2},null,{"$f":"VLOOKUP(Vlookup!$B136,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":1.9850266666665561E-3}]
["> HV Medium Non-Domestic"]
["HV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B138,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":56.570823101729744},{"$f":"VLOOKUP(Vlookup!$B138,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":27.237803715647658},null,{"$f":"VLOOKUP(Vlookup!$B138,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":3.2382668114754098}]
["> LV Network Domestic"]
["LV Network Domestic",{"$f":"VLOOKUP(Vlookup!$B140,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":2.0120337279281424},{"$f":"VLOOKUP(Vlookup!$B140,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":10.448293984541081},{"$f":"VLOOKUP(Vlookup!$B140,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":9.3975971074649856},{"$f":"VLOOKUP(Vlookup!$B140,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":6.6330332459016406}]
["LDNO LV: LV Network Domestic",{"$f":"VLOOKUP(Vlookup!$B141,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B141,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B141,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B141,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Network Domestic",{"$f":"VLOOKUP(Vlookup!$B142,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B142,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B142,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B142,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Network Non-Domestic Non-CT"]
["LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP(Vlookup!$B144,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":12121.704131258604},{"$f":"VLOOKUP(Vlookup!$B144,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":81006.951980017417},{"$f":"VLOOKUP(Vlookup!$B144,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":60057.387824294281},{"$f":"VLOOKUP(Vlookup!$B144,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":2100.8921788726602}]
["LDNO LV: LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP(Vlookup!$B145,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B145,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B145,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B145,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP(Vlookup!$B146,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":50.622104392414926},{"$f":"VLOOKUP(Vlookup!$B146,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":290.2504092821444},{"$f":"VLOOKUP(Vlookup!$B146,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":161.0849096658832},{"$f":"VLOOKUP(Vlookup!$B146,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":8.8252881013495319}]
["> LV HH Metered"]
["LV HH Metered",{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":120521.17697351852},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":767707.27364821499},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":570489.43752433336},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":6053.5996840125872},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":725000},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":28587.322485836066},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":122816.79715140772}]
["LDNO LV: LV HH Metered",{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":26.563232774140609},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":180.02306284313261},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":132.94147282207527},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":2.8946515627410152},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":230.11552954979189},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":26.729517964411848},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":8.6416150404734484}]
["LDNO HV: LV HH Metered",{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":5344.9845374143706},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":30055.811364536577},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":27681.623175145338},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":132.28610542274026},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":39629.740124988886},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":47.24597616166934},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":1627.8638291754635}]
["> LV Sub HH Metered"]
["LV Sub HH Metered",{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":4874.0200166843142},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":29990.723722325914},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":25258.847026162737},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":64.983355038907106},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":23211.752022666664},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":953.9675292459018},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":6728.3254059708588}]
["LDNO HV: LV Sub HH Metered",{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":426.45838548603939},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":2276.5731553546116},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":2031.2551556885369},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":3.4860957708605596},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":2811.3579386267161},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":78.991364778200762}]
["> HV HH Metered"]
["HV HH Metered",{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":146873.88907614115},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":903198.68103050184},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":842161.35654338414},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":814.7168057295238},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":628579.21021620545},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":34337.686135269068},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":97134.436308296325}]
["LDNO HV: HV HH Metered",{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":659.39966467655813},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":3854.6501974231151},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":3181.6119434849275},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":8.3336038810192647},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":3270.8193093474511},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":290.19795562926225}]
["> NHH UMS category A"]
["NHH UMS category A",{"$f":"VLOOKUP(Vlookup!$B158,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":1811.146729353133},null,null,{"$f":"VLOOKUP(Vlookup!$B158,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: NHH UMS category A",{"$f":"VLOOKUP(Vlookup!$B159,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B159,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: NHH UMS category A",{"$f":"VLOOKUP(Vlookup!$B160,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":72.611931857881842},null,null,{"$f":"VLOOKUP(Vlookup!$B160,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> NHH UMS category B"]
["NHH UMS category B",{"$f":"VLOOKUP(Vlookup!$B162,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":5391.4062274454618},null,null,{"$f":"VLOOKUP(Vlookup!$B162,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: NHH UMS category B",{"$f":"VLOOKUP(Vlookup!$B163,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":8.6504800114130607},null,null,{"$f":"VLOOKUP(Vlookup!$B163,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: NHH UMS category B",{"$f":"VLOOKUP(Vlookup!$B164,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":119.50062329939706},null,null,{"$f":"VLOOKUP(Vlookup!$B164,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> NHH UMS category C"]
["NHH UMS category C",{"$f":"VLOOKUP(Vlookup!$B166,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":287.58165886187641},null,null,{"$f":"VLOOKUP(Vlookup!$B166,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: NHH UMS category C",{"$f":"VLOOKUP(Vlookup!$B167,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B167,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: NHH UMS category C",{"$f":"VLOOKUP(Vlookup!$B168,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B168,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> NHH UMS category D"]
["NHH UMS category D",{"$f":"VLOOKUP(Vlookup!$B170,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B170,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: NHH UMS category D",{"$f":"VLOOKUP(Vlookup!$B171,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B171,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: NHH UMS category D",{"$f":"VLOOKUP(Vlookup!$B172,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B172,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV UMS (Pseudo HH Metered)"]
["LV UMS (Pseudo HH Metered)",{"$f":"VLOOKUP(Vlookup!$B174,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":5390.0371250756707},{"$f":"VLOOKUP(Vlookup!$B174,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":33830.687087260303},{"$f":"VLOOKUP(Vlookup!$B174,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":82069.280279171086},{"$f":"VLOOKUP(Vlookup!$B174,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":32.83606557377049}]
["LDNO LV: LV UMS (Pseudo HH Metered)",{"$f":"VLOOKUP(Vlookup!$B175,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B175,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B175,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B175,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV UMS (Pseudo HH Metered)",{"$f":"VLOOKUP(Vlookup!$B176,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B176,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B176,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B176,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Generation NHH or Aggregate HH"]
["LV Generation NHH or Aggregate HH",{"$f":"VLOOKUP(Vlookup!$B178,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":2534.8801416428569},null,null,{"$f":"VLOOKUP(Vlookup!$B178,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: LV Generation NHH or Aggregate HH",{"$f":"VLOOKUP(Vlookup!$B179,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B179,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Generation NHH or Aggregate HH",{"$f":"VLOOKUP(Vlookup!$B180,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B180,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Sub Generation NHH"]
["LV Sub Generation NHH",{"$f":"VLOOKUP(Vlookup!$B182,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B182,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Sub Generation NHH",{"$f":"VLOOKUP(Vlookup!$B183,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B183,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Generation Intermittent"]
["LV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B185,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":35860.147936071429},null,null,{"$f":"VLOOKUP(Vlookup!$B185,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":452.16340983606557},null,null,{"$f":"VLOOKUP(Vlookup!$B185,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":3381.7009512857139}]
["LDNO LV: LV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B186,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B186,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B186,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["LDNO HV: LV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B187,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":527.21477187500011},null,null,{"$f":"VLOOKUP(Vlookup!$B187,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":3.3275000000000015},null,null,{"$f":"VLOOKUP(Vlookup!$B187,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":91.349600375000009}]
["> LV Generation Intermittent no RP charge"]
["LV Generation Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B189,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B189,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Generation Non-Intermittent"]
["LV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":142.51806472724979},{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":995.43617887482628},{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":890.96329008770499},{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":16.136706967213115},null,null,{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":561.71777681250012}]
["LDNO LV: LV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["LDNO HV: LV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> LV Generation Non-Intermittent no RP charge"]
["LV Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B195,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B195,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B195,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B195,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Sub Generation Intermittent"]
["LV Sub Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B197,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":278.71134021428571},null,null,{"$f":"VLOOKUP(Vlookup!$B197,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":6.4531967213114747},null,null,{"$f":"VLOOKUP(Vlookup!$B197,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":1.1343599999999998}]
["LDNO HV: LV Sub Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B198,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B198,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B198,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> LV Sub Generation Intermittent no RP charge"]
["LV Sub Generation Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B200,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B200,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Sub Generation Non-Intermittent"]
["LV Sub Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":17.022999225604462},{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":129.3992755166515},{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":135.56665496309898},{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":1.2913278688524592},null,null,{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["LDNO HV: LV Sub Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> LV Sub Generation Non-Intermittent no RP charge"]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B205,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B205,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B205,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B205,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> HV Generation Intermittent"]
["HV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B207,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":271418.07481285714},null,null,{"$f":"VLOOKUP(Vlookup!$B207,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":174.72383606557378},null,null,{"$f":"VLOOKUP(Vlookup!$B207,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":5712.0345752142857}]
["LDNO HV: HV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B208,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B208,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B208,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> HV Generation Intermittent no RP charge"]
["HV Generation Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B210,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B210,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> HV Generation Non-Intermittent"]
["HV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":27666.34941130488},{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":72721.973202627531},{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":63087.904177793127},{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":46.743733606557385},null,null,{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":1689.5621242499999}]
["LDNO HV: HV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> HV Generation Non-Intermittent no RP charge"]
["HV Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B215,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B215,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B215,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B215,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
[]
["1055. Transmission exit charges (£/year)"]
[""]
["Source: forecast."]
[null,"Transmission\nexit"]
["Transmission exit charges (£/year)",{"$f":"VLOOKUP(Vlookup!B221,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":12613692.292077538},""]
[]
["1059. Other expenditure"]
[""]
[null,"Direct cost (£/year)","Indirect cost (£/year)","Indirect cost proportion","Network rates (£/year)"]
["Other expenditure",{"$f":"VLOOKUP(Vlookup!B226,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":27231501.932142254},{"$f":"VLOOKUP(Vlookup!C226,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":73450943.506336227},{"$f":"VLOOKUP(Vlookup!D226,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.6},{"$f":"VLOOKUP(Vlookup!E226,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":15437172.132801151},""]
[]
["1060. Customer contributions under current connection charging policy"]
[]
["Source: analysis of expenditure data and/or survey of capital expenditure schemes."]
["Customer contribution percentages by network level of supply and by asset network level."]
["These proportions should reflect the current connection charging method, not necessarily the method that was in place when the connection was built."]
[null,"Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits"]
["LV network",{"$f":"VLOOKUP(Vlookup!B234,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C234,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!D234,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!E234,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!F234,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!G234,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!H234,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.95},{"$f":"VLOOKUP(Vlookup!I234,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.95},""]
["LV substation",{"$f":"VLOOKUP(Vlookup!B235,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C235,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!D235,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!E235,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!F235,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!G235,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!H235,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.95},null,""]
["HV network",{"$f":"VLOOKUP(Vlookup!B236,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C236,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.36},{"$f":"VLOOKUP(Vlookup!D236,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.36},{"$f":"VLOOKUP(Vlookup!E236,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.91},{"$f":"VLOOKUP(Vlookup!F236,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.91},{"$f":"VLOOKUP(Vlookup!G236,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.91},null,null,""]
["HV substation",{"$f":"VLOOKUP(Vlookup!B237,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C237,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.36},{"$f":"VLOOKUP(Vlookup!D237,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.36},{"$f":"VLOOKUP(Vlookup!E237,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.91},null,null,null,null,""]
[]
["1061. Average split of rate 1 units by distribution time band"]
[]
[null,"Red","Amber","Green"]
["Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!B247,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.11239070546657531},{"$f":"VLOOKUP(Vlookup!C247,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.50219996140536483},{"$f":"VLOOKUP(Vlookup!D247,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.38540933312805986},""]
["Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B248,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.13384265128607928},{"$f":"VLOOKUP(Vlookup!C248,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.5885786490594187},{"$f":"VLOOKUP(Vlookup!D248,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.27757869965450205},""]
["Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!B249,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":2.0252147335181949E-6},{"$f":"VLOOKUP(Vlookup!C249,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.16828054775215415},{"$f":"VLOOKUP(Vlookup!D249,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.83171742703311224}]
["Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!B250,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":7.2521853483485318E-2},{"$f":"VLOOKUP(Vlookup!C250,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.57867519051758698},{"$f":"VLOOKUP(Vlookup!D250,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.3488029559989278}]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B251,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.1025605464990843},{"$f":"VLOOKUP(Vlookup!C251,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.66104617018596334},{"$f":"VLOOKUP(Vlookup!D251,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.23639328331495235},""]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!B252,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":1.0495483660186507E-4},{"$f":"VLOOKUP(Vlookup!C252,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.17569929903996798},{"$f":"VLOOKUP(Vlookup!D252,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.82419574612343016},""]
["LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B253,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.10492949578536022},{"$f":"VLOOKUP(Vlookup!C253,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.67367971695660778},{"$f":"VLOOKUP(Vlookup!D253,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.22139078725803196},""]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B254,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.10023252903079703},{"$f":"VLOOKUP(Vlookup!C254,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.68542343799495342},{"$f":"VLOOKUP(Vlookup!D254,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.21434403297424945},""]
["HV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B255,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":9.9796659622522987E-2},{"$f":"VLOOKUP(Vlookup!C255,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.69385419302265083},{"$f":"VLOOKUP(Vlookup!D255,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.20634914735482612},""]
[]
["1062. Average split of rate 2 units by distribution time band"]
[]
[null,"Red","Amber","Green"]
["Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B263,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C263,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":3.2141209749072912E-2},{"$f":"VLOOKUP(Vlookup!D263,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.96785879025092703},""]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B264,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C264,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":6.4256968929830141E-2},{"$f":"VLOOKUP(Vlookup!D264,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.93574303107016987},""]
["LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B265,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C265,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":8.6731226844968898E-3},{"$f":"VLOOKUP(Vlookup!D265,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.99132687731550317},""]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B266,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C266,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!D266,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":1},""]
["HV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B267,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C267,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!D267,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":1},""]
[]
["1064. Average split of rate 1 units by special distribution time band"]
[]
[null,"Black","Yellow","Green",""]
["NHH UMS category A",{"$f":"VLOOKUP(Vlookup!B272,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":2.1574614700035761E-2},{"$f":"VLOOKUP(Vlookup!C272,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.4817707163709859},{"$f":"VLOOKUP(Vlookup!D272,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.49665466892897836},""]
["NHH UMS category B",{"$f":"VLOOKUP(Vlookup!B273,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":4.2035120985961461E-2},{"$f":"VLOOKUP(Vlookup!C273,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.1950812857499982},{"$f":"VLOOKUP(Vlookup!D273,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.76288359326404043},""]
["NHH UMS category C",{"$f":"VLOOKUP(Vlookup!B274,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":7.1150505503545972E-2},{"$f":"VLOOKUP(Vlookup!C274,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.34411082897305728},{"$f":"VLOOKUP(Vlookup!D274,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.58473866552339693},""]
["NHH UMS category D",{"$f":"VLOOKUP(Vlookup!B275,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":2.2468167956266661E-3},{"$f":"VLOOKUP(Vlookup!C275,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.74421698186255847},{"$f":"VLOOKUP(Vlookup!D275,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.25353620134181493},""]
[]
["1066. Typical annual hours by special distribution time band"]
["Source: definition of distribution time bands."]
["The figures in this table will be automatically adjusted to match the number of days in the charging period."]
[]
[null,"Black","Yellow","Green"]
["Annual hours",{"$f":"VLOOKUP(Vlookup!B282,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":190},{"$f":"VLOOKUP(Vlookup!C282,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":4218.5},{"$f":"VLOOKUP(Vlookup!D282,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":4351.5},""]
[]
["1068. Typical annual hours by distribution time band"]
[]
["Source: definition of distribution time bands."]
["The figures in this table will be automatically adjusted to match the number of days in the charging period."]
[null,"Red","Amber","Green"]
["Annual hours",{"$f":"VLOOKUP(Vlookup!B289,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":652.5},{"$f":"VLOOKUP(Vlookup!C289,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":3756},{"$f":"VLOOKUP(Vlookup!D289,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":4351.5},""]
[]
["1069. Peaking probabilities by network level"]
[]
[]
["Source: analysis of network operation data."]
[null,"Red","Amber","Green","Black"]
["GSPs",{"$f":"VLOOKUP(Vlookup!B295,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.67410201337800746},{"$f":"VLOOKUP(Vlookup!C295,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.29931400666082636},{"$f":"VLOOKUP(Vlookup!D295,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":2.6583979961166224E-2},{"$f":"VLOOKUP(Vlookup!E295,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.57245393946059864},""]
["132kV",{"$f":"VLOOKUP(Vlookup!B296,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.58954839781869683},{"$f":"VLOOKUP(Vlookup!C296,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.27893790039200456},{"$f":"VLOOKUP(Vlookup!D296,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.13151370178929858},{"$f":"VLOOKUP(Vlookup!E296,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.53788777096921614},""]
["132kV/EHV",{"$f":"VLOOKUP(Vlookup!B297,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.58954839781869683},{"$f":"VLOOKUP(Vlookup!C297,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.27893790039200456},{"$f":"VLOOKUP(Vlookup!D297,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.13151370178929858},{"$f":"VLOOKUP(Vlookup!E297,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.53788777096921614},""]
["EHV",{"$f":"VLOOKUP(Vlookup!B298,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C298,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D298,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E298,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.50460741503570183},""]
["EHV/HV",{"$f":"VLOOKUP(Vlookup!B299,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C299,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D299,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E299,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.50460741503570183},""]
["132kV/HV",{"$f":"VLOOKUP(Vlookup!B300,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.58954839781869683},{"$f":"VLOOKUP(Vlookup!C300,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.27893790039200456},{"$f":"VLOOKUP(Vlookup!D300,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.13151370178929858},{"$f":"VLOOKUP(Vlookup!E300,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.53788777096921614},""]
["HV",{"$f":"VLOOKUP(Vlookup!B301,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C301,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D301,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E301,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.50460741503570183},""]
["HV/LV",{"$f":"VLOOKUP(Vlookup!B302,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C302,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D302,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E302,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.50460741503570183},""]
["LV circuits",{"$f":"VLOOKUP(Vlookup!B303,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C303,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D303,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E303,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.50460741503570183},""]
[]
["1076. Target CDCM net revenue (£/year)"]
["Source: mostly forecasts and price control formulae."]
[]
[null,"Target CDCM net revenue (£/year)"]
["Target CDCM net revenue (£/year)",{"$f":"1000000*'Table 1'!I48","v":249913549.08700451}]
[]
["1092. Average kVAr by kVA, by network level"]
[""]
["Source: analysis of operational data."]
["This is the average of MVAr/MVA or SQRT(1-PF^2) across relevant network elements."]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Average kVAr by kVA, by network level",{"$f":"VLOOKUP(Vlookup!B310,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!C310,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!D310,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!E310,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!F310,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!G310,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!H310,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!I310,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!J310,'CDCM Forecast Data'!$A$14:$I$271,8,FALSE)","v":0.25978822435833493},""]

{"sheet":"(Y+4)","index":12,"n_rows":350,"n_cols":11,"rows_kept":350,"cut":false,"hidden":false,"merged":[]}
["Input data (Y+4)"]
[]
[]
["1000. Company, charging year, data version"]
[""]
[null,"Company","Year","Version"]
["Company, charging year, data version",{"$f":"VLOOKUP(Vlookup!B7,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":"WPD South Wales"},{"$f":"VLOOKUP(Vlookup!C7,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":"2023/24"},{"$f":"VLOOKUP(Vlookup!D7,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":"Forecast"},""]
[]
["1010. Financial and general assumptions"]
[]
["Sources: financial assumptions; calendar; network model."]
["These financial assumptions determine the annuity rate applied to convert the asset values of the network model into an annual charge."]
[null,"Rate of return","Annualisation period (years)","Annuity proportion for customer-contributed assets","Power factor","Days in the charging period"]
["Financial and general assumptions",{"$f":"VLOOKUP(Vlookup!B14,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":4.2099999999999999E-2},{"$f":"VLOOKUP(Vlookup!C14,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":40},null,{"$f":"VLOOKUP(Vlookup!E14,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.95},{"$f":"VLOOKUP(Vlookup!F14,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":366},""]
[]
["1017. Diversity allowance between top and bottom of network level"]
[]
["Source: operational data analysis and/or network model."]
["The diversity figure against GSP is the diversity between GSP Group (the whole system) and individual GSPs."]
["The diversity figure against 132kV is the diversity between GSPs (the top of the 132kV network) and 132kV/EHV bulk supply points (the bottom of the 132kV network). "]
["The diversity figure against EHV is the diversity between 132kV/EHV bulk supply points (the top of the EHV network) and EHV/HV primary substations (the bottom of the EHV network). "]
["The diversity figure against HV is the diversity between EHV/HV primary substations (the top of the HV network) and HV/LV substations (the bottom of the HV network). "]
[null,"Diversity allowance between top and bottom of network level"]
["GSPs",{"$f":"VLOOKUP(Vlookup!B24,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":6.3829787234042507E-2},""]
["132kV",{"$f":"VLOOKUP(Vlookup!B25,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":5.2999999999999999E-2},""]
["132kV/EHV",null,""]
["EHV",{"$f":"VLOOKUP(Vlookup!B27,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":9.9000000000000005E-2},""]
["EHV/HV",null,""]
["HV",{"$f":"VLOOKUP(Vlookup!B29,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.37},""]
["HV/LV",null,""]
["LV circuits",null,""]
[]
["1018. Proportion of relevant load going through 132kV/HV direct transformation"]
[""]
[null,"132kV/HV"]
["EHV/HV",{"$f":"VLOOKUP(Vlookup!B36,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.3},""]
[]
["1019. Network model GSP peak demand (MW)"]
[]
[null,"Network model GSP peak demand (MW)"]
["Network model GSP peak demand (MW)",{"$f":"VLOOKUP(Vlookup!B41,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":500},""]
[]
["1020. Gross asset cost by network level (£)"]
[]
[null,"Gross assets £"]
["132kV",{"$f":"VLOOKUP(Vlookup!B46,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":152242402.76315266},""]
["132kV/EHV",{"$f":"VLOOKUP(Vlookup!B47,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":14579973.272516171},""]
["EHV",{"$f":"VLOOKUP(Vlookup!B48,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":38355167.125649132},""]
["EHV/HV",{"$f":"VLOOKUP(Vlookup!B49,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":33058036.183111764},""]
["132kV/HV",{"$f":"VLOOKUP(Vlookup!B50,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":12181368.147270475},""]
["HV",{"$f":"VLOOKUP(Vlookup!B51,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":172611440.51618308},""]
["HV/LV",{"$f":"VLOOKUP(Vlookup!B52,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":65027680.185973652},""]
["LV circuits",{"$f":"VLOOKUP(Vlookup!B53,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":146618886.67224759},""]
[]
["1022. LV service model asset cost (£)"]
[]
[null,"LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8"]
["LV service model asset cost (£)",{"$f":"VLOOKUP(Vlookup!B58,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":4928.1237342956538},{"$f":"VLOOKUP(Vlookup!C58,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":751.35737005855106},{"$f":"VLOOKUP(Vlookup!D58,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":869.00697295072496},{"$f":"VLOOKUP(Vlookup!E58,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":630.65950121043488},{"$f":"VLOOKUP(Vlookup!F58,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":1391.3724556224931},{"$f":"VLOOKUP(Vlookup!G58,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":1086.1632694956525},{"$f":"VLOOKUP(Vlookup!H58,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!I58,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":594.4661153182609},""]
[]
["1023. HV service model asset cost (£)"]
[]
[null,"HV service model 1","HV service model 2","HV service model 3","HV service model 4","HV service model 5"]
["HV service model asset cost (£)",{"$f":"VLOOKUP(Vlookup!B63,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":11730.273956368697},{"$f":"VLOOKUP(Vlookup!C63,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":4822.5697391304357},{"$f":"VLOOKUP(Vlookup!D63,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!E63,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!F63,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0},""]
[]
["1025. Matrix of applicability of LV service models to tariffs with fixed charges"]
[null,34,{"$f":"B66+1","v":35},36,37,38,39,40,41]
[null,"LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8"]
["Domestic Unrestricted",{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0.05},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A68,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["Domestic Two Rate",{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0.05},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A69,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["Small Non Domestic Unrestricted",{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":1},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A70,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":1},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A71,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Medium Non-Domestic",{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":1},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A72,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":1},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A73,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Network Domestic",{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0.05},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A74,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":1},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A75,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV HH Metered",{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":1},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A76,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Sub HH Metered",{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":1},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A77,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation NHH or Aggregate HH",{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":1},{"$f":"VLOOKUP($A78,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Sub Generation NHH",{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":1},{"$f":"VLOOKUP($A79,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation Intermittent",{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":1},{"$f":"VLOOKUP($A80,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation Intermittent no RP charge",{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":1},{"$f":"VLOOKUP($A81,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation Non-Intermittent",{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A82,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
["LV Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A83,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Generation Intermittent",{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A84,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Generation Intermittent no RP charge",{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A85,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Generation Non-Intermittent",{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A86,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0}]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A87,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0},""]
[]
["1026. Matrix of applicability of LV service models to unmetered tariffs"]
[]
["Source: service models"]
["Proportion of service model involved in connecting load of 1 MWh/year"]
[null,"LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8"]
["All LV unmetered tariffs",{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,B$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,C$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,D$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,E$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,F$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,G$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,H$66,FALSE)","v":0},{"$f":"VLOOKUP($A94,'Mat of App'!$B$7:$AP$43,I$66,FALSE)","v":0.48799999999999999},""]
[]
["1028. Matrix of applicability of HV service models to tariffs with fixed charges"]
[null,22,{"$f":"B97+1","v":23},{"$f":"C97+1","v":24},{"$f":"D97+1","v":25},{"$f":"E97+1","v":26}]
[null,"HV service model 1","HV service model 2","HV service model 3","HV service model 4","HV service model 5"]
["HV Medium Non-Domestic",{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":1},{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":0},{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A99,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0},""]
["HV HH Metered",{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":1},{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":0},{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A100,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0},""]
["HV Generation Intermittent",{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":0},{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":1},{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A101,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0}]
["HV Generation Intermittent no RP charge",{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":0},{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":1},{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A102,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0}]
["HV Generation Non-Intermittent",{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":0},{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":1},{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A103,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0}]
["HV Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,B$97,FALSE)","v":0},{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,C$97,FALSE)","v":1},{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,D$97,FALSE)","v":0},{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,E$97,FALSE)","v":0},{"$f":"VLOOKUP($A104,'Mat of App'!$B$7:$AP$43,F$97,FALSE)","v":0}]
[]
["1032. Loss adjustment factors to transmission"]
[""]
["Source: losses model or loss adjustment factors at time of system peak."]
[null,"132kV","132kV/EHV","EHV","EHV/HV","HV","HV/LV","LV circuits"]
["Loss adjustment factor",{"$f":"VLOOKUP(Vlookup!B69,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":1.0089999999999999},{"$f":"VLOOKUP(Vlookup!C69,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":1.0129999999999999},{"$f":"VLOOKUP(Vlookup!D69,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":1.024},{"$f":"VLOOKUP(Vlookup!E69,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":1.032},{"$f":"VLOOKUP(Vlookup!F69,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":1.0409999999999999},{"$f":"VLOOKUP(Vlookup!G69,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":1.0589999999999999},{"$f":"VLOOKUP(Vlookup!H69,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":1.077},""]
[]
["1037. Embedded network (LDNO) discounts"]
[""]
["Source: separate price control disaggregation model."]
[null,"No discount","LDNO LV: LV user","LDNO HV: LV user","LDNO HV: LV sub user","LDNO HV: HV user"]
["LDNO discount",null,{"$f":"VLOOKUP(Vlookup!C75,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.31992553007788543},{"$f":"VLOOKUP(Vlookup!D75,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.63347612207875947},{"$f":"VLOOKUP(Vlookup!E75,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.43848857992423512},{"$f":"VLOOKUP(Vlookup!F75,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.3226874527022579},""]
[]
["1041. Load profile data for demand users"]
[]
["Source: load data analysis."]
[null,"Coincidence factor","Load factor"]
["Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!B81,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.91570747527312346},{"$f":"VLOOKUP(Vlookup!C81,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.43080525661038854},""]
["Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B82,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.3567074091761453},{"$f":"VLOOKUP(Vlookup!C82,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.27692100978759765},""]
["Domestic Off Peak (related MPAN)",null,{"$f":"VLOOKUP(Vlookup!C83,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.19563680531224148},""]
["Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!B84,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.50922868825789314},{"$f":"VLOOKUP(Vlookup!C84,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.41658390851857519},""]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B85,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.73640777009708958},{"$f":"VLOOKUP(Vlookup!C85,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.58526495371410725},""]
["Small Non Domestic Off Peak (related MPAN)",null,{"$f":"VLOOKUP(Vlookup!C86,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.20227776137551426},""]
["LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B87,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.7163545460376568},{"$f":"VLOOKUP(Vlookup!C87,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.54243174039390796},""]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B88,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.7163545460376568},{"$f":"VLOOKUP(Vlookup!C88,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.54243174039390796},""]
["HV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B89,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.49548311186966715},{"$f":"VLOOKUP(Vlookup!C89,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.41577723175121495},""]
["LV Network Domestic",{"$f":"VLOOKUP(Vlookup!B90,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.88405803883910183},{"$f":"VLOOKUP(Vlookup!C90,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.42186986078951366},""]
["LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP(Vlookup!B91,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.54873119825436623},{"$f":"VLOOKUP(Vlookup!C91,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.44500460473846437},""]
["LV HH Metered",{"$f":"VLOOKUP(Vlookup!B92,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.74023281396323071},{"$f":"VLOOKUP(Vlookup!C92,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.58775668415038496},""]
["LV Sub HH Metered",{"$f":"VLOOKUP(Vlookup!B93,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.71994257839870013},{"$f":"VLOOKUP(Vlookup!C93,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.59620798018399168}]
["HV HH Metered",{"$f":"VLOOKUP(Vlookup!B94,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.79897895657208151},{"$f":"VLOOKUP(Vlookup!C94,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.73213913045962242}]
["NHH UMS category A",{"$f":"VLOOKUP(Vlookup!B95,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":1},{"$f":"VLOOKUP(Vlookup!C95,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":1},""]
["NHH UMS category B",{"$f":"VLOOKUP(Vlookup!B96,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.98283467587265061},{"$f":"VLOOKUP(Vlookup!C96,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.4753987679091905}]
["NHH UMS category C",{"$f":"VLOOKUP(Vlookup!B97,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.78260869565217384},{"$f":"VLOOKUP(Vlookup!C97,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.2733634898500597}]
["NHH UMS category D",{"$f":"VLOOKUP(Vlookup!B98,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C98,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.515566018469234}]
["LV UMS (Pseudo HH Metered)",{"$f":"VLOOKUP(Vlookup!B99,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.94771642545076407},{"$f":"VLOOKUP(Vlookup!C99,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.4501908685755347},""]
[]
["1053. Volume forecasts for the charging year"]
["",32,33,34,35,36,37,38]
["Source: forecast."]
["Please include MPAN counts for tariffs with no fixed charge (e.g. off-peak tariffs),"]
["but exclude MPANs on tariffs with a fixed charge that are not subject to a fixed charge due to a site grouping arrangement."]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Import capacity (kVA)","Exceeded capacity (kVA)","Reactive power units (MVArh)"]
["> Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":0},null,{"$f":"VLOOKUP(Vlookup!$B107,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":0}]
["Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B108,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":3137701.407694824},null,null,{"$f":"VLOOKUP(Vlookup!$B108,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":998882.40695835708}]
["LDNO LV: Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B109,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":3748.2533984053821},null,null,{"$f":"VLOOKUP(Vlookup!$B109,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":1534.9037246290347}]
["LDNO HV: Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B110,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":21538.311455447034},null,null,{"$f":"VLOOKUP(Vlookup!$B110,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":9576.4631326723356}]
["> Domestic Two Rate"]
["Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B112,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":148595.81477141971},{"$f":"VLOOKUP(Vlookup!$B112,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":132539.34561594095},null,{"$f":"VLOOKUP(Vlookup!$B112,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":50656.379011509714}]
["LDNO LV: Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B113,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":76.316789517291724},{"$f":"VLOOKUP(Vlookup!$B113,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":16.252001394500724},null,{"$f":"VLOOKUP(Vlookup!$B113,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":32.936420068597066}]
["LDNO HV: Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B114,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":307.73772175405827},{"$f":"VLOOKUP(Vlookup!$B114,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":160.46155245252788},null,{"$f":"VLOOKUP(Vlookup!$B114,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":182.88541748800142}]
["> Domestic Off Peak (related MPAN)"]
["Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B116,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":2369.5947928852129},null,null,{"$f":"VLOOKUP(Vlookup!$B116,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B117,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B117,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B118,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B118,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> Small Non Domestic Unrestricted"]
["Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B120,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":788341.29660956131},null,null,{"$f":"VLOOKUP(Vlookup!$B120,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":64499.400724071696}]
["LDNO LV: Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B121,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":71.633959187772433},null,null,{"$f":"VLOOKUP(Vlookup!$B121,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":10.38806407596574}]
["LDNO HV: Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!$B122,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":4110.7307447214353},null,null,{"$f":"VLOOKUP(Vlookup!$B122,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":183.29278879796149}]
["> Small Non Domestic Two Rate"]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B124,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":197413.54357578806},{"$f":"VLOOKUP(Vlookup!$B124,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":83732.925075553168},null,{"$f":"VLOOKUP(Vlookup!$B124,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":13327.099910716865}]
["LDNO LV: Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B125,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B125,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},null,{"$f":"VLOOKUP(Vlookup!$B125,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!$B126,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":888.77860273074452},{"$f":"VLOOKUP(Vlookup!$B126,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":150.57137247392001},null,{"$f":"VLOOKUP(Vlookup!$B126,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":14.473257813705077}]
["> Small Non Domestic Off Peak (related MPAN)"]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B128,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":1373.4199057232695},null,null,{"$f":"VLOOKUP(Vlookup!$B128,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: Small Non Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B129,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B129,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: Small Non Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!$B130,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B130,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Medium Non-Domestic"]
["LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B132,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":26946.838912442803},{"$f":"VLOOKUP(Vlookup!$B132,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":7790.3037525252139},null,{"$f":"VLOOKUP(Vlookup!$B132,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":782.0146133114755}]
["LDNO LV: LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B133,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B133,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},null,{"$f":"VLOOKUP(Vlookup!$B133,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B134,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":-3.637978807091713E-15},{"$f":"VLOOKUP(Vlookup!$B134,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":1.8189894035458569E-15},null,{"$f":"VLOOKUP(Vlookup!$B134,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Sub Medium Non-Domestic"]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B136,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0.21696134707601961},{"$f":"VLOOKUP(Vlookup!$B136,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":6.6633326122817374E-2},null,{"$f":"VLOOKUP(Vlookup!$B136,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":1.9850266666665561E-3}]
["> HV Medium Non-Domestic"]
["HV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!$B138,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":56.570823101729744},{"$f":"VLOOKUP(Vlookup!$B138,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":27.237803715647658},null,{"$f":"VLOOKUP(Vlookup!$B138,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":3.2382668114754098}]
["> LV Network Domestic"]
["LV Network Domestic",{"$f":"VLOOKUP(Vlookup!$B140,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":2.0120337279281424},{"$f":"VLOOKUP(Vlookup!$B140,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":10.448293984541081},{"$f":"VLOOKUP(Vlookup!$B140,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":9.3975971074649856},{"$f":"VLOOKUP(Vlookup!$B140,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":6.6330332459016406}]
["LDNO LV: LV Network Domestic",{"$f":"VLOOKUP(Vlookup!$B141,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B141,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B141,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B141,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Network Domestic",{"$f":"VLOOKUP(Vlookup!$B142,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B142,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B142,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B142,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Network Non-Domestic Non-CT"]
["LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP(Vlookup!$B144,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":12121.704131258604},{"$f":"VLOOKUP(Vlookup!$B144,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":81006.951980017417},{"$f":"VLOOKUP(Vlookup!$B144,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":60057.387824294281},{"$f":"VLOOKUP(Vlookup!$B144,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":2100.8921788726602}]
["LDNO LV: LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP(Vlookup!$B145,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B145,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B145,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B145,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Network Non-Domestic Non-CT",{"$f":"VLOOKUP(Vlookup!$B146,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":50.622104392414926},{"$f":"VLOOKUP(Vlookup!$B146,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":290.2504092821444},{"$f":"VLOOKUP(Vlookup!$B146,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":161.0849096658832},{"$f":"VLOOKUP(Vlookup!$B146,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":8.8252881013495319}]
["> LV HH Metered"]
["LV HH Metered",{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":120521.17697351852},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":767707.27364821499},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":570489.43752433336},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":6053.5996840125872},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":725000},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":28587.322485836066},{"$f":"VLOOKUP(Vlookup!$B148,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":122816.79715140772}]
["LDNO LV: LV HH Metered",{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":26.563232774140609},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":180.02306284313261},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":132.94147282207527},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":2.8946515627410152},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":230.11552954979189},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":26.729517964411848},{"$f":"VLOOKUP(Vlookup!$B149,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":8.6416150404734484}]
["LDNO HV: LV HH Metered",{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":5344.9845374143706},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":30055.811364536577},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":27681.623175145338},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":132.28610542274026},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":39629.740124988886},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":47.24597616166934},{"$f":"VLOOKUP(Vlookup!$B150,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":1627.8638291754635}]
["> LV Sub HH Metered"]
["LV Sub HH Metered",{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":4874.0200166843142},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":29990.723722325914},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":25258.847026162737},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":64.983355038907106},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":23211.752022666664},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":953.9675292459018},{"$f":"VLOOKUP(Vlookup!$B152,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":6728.3254059708588}]
["LDNO HV: LV Sub HH Metered",{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":426.45838548603939},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":2276.5731553546116},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":2031.2551556885369},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":3.4860957708605596},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":2811.3579386267161},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B153,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":78.991364778200762}]
["> HV HH Metered"]
["HV HH Metered",{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":146873.88907614115},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":903198.68103050184},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":842161.35654338414},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":814.7168057295238},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":628579.21021620545},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":34337.686135269068},{"$f":"VLOOKUP(Vlookup!$B155,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":97134.436308296325}]
["LDNO HV: HV HH Metered",{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":659.39966467655813},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":3854.6501974231151},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":3181.6119434849275},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":8.3336038810192647},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,F$143,FALSE)","v":3270.8193093474511},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,G$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B156,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":290.19795562926225}]
["> NHH UMS category A"]
["NHH UMS category A",{"$f":"VLOOKUP(Vlookup!$B158,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":1811.146729353133},null,null,{"$f":"VLOOKUP(Vlookup!$B158,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: NHH UMS category A",{"$f":"VLOOKUP(Vlookup!$B159,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B159,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: NHH UMS category A",{"$f":"VLOOKUP(Vlookup!$B160,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":72.611931857881842},null,null,{"$f":"VLOOKUP(Vlookup!$B160,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> NHH UMS category B"]
["NHH UMS category B",{"$f":"VLOOKUP(Vlookup!$B162,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":5391.4062274454618},null,null,{"$f":"VLOOKUP(Vlookup!$B162,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: NHH UMS category B",{"$f":"VLOOKUP(Vlookup!$B163,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":8.6504800114130607},null,null,{"$f":"VLOOKUP(Vlookup!$B163,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: NHH UMS category B",{"$f":"VLOOKUP(Vlookup!$B164,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":119.50062329939706},null,null,{"$f":"VLOOKUP(Vlookup!$B164,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> NHH UMS category C"]
["NHH UMS category C",{"$f":"VLOOKUP(Vlookup!$B166,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":287.58165886187641},null,null,{"$f":"VLOOKUP(Vlookup!$B166,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: NHH UMS category C",{"$f":"VLOOKUP(Vlookup!$B167,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B167,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: NHH UMS category C",{"$f":"VLOOKUP(Vlookup!$B168,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B168,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> NHH UMS category D"]
["NHH UMS category D",{"$f":"VLOOKUP(Vlookup!$B170,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B170,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: NHH UMS category D",{"$f":"VLOOKUP(Vlookup!$B171,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B171,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: NHH UMS category D",{"$f":"VLOOKUP(Vlookup!$B172,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B172,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV UMS (Pseudo HH Metered)"]
["LV UMS (Pseudo HH Metered)",{"$f":"VLOOKUP(Vlookup!$B174,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":5390.0371250756707},{"$f":"VLOOKUP(Vlookup!$B174,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":33830.687087260303},{"$f":"VLOOKUP(Vlookup!$B174,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":82069.280279171086},{"$f":"VLOOKUP(Vlookup!$B174,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":32.83606557377049}]
["LDNO LV: LV UMS (Pseudo HH Metered)",{"$f":"VLOOKUP(Vlookup!$B175,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B175,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B175,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B175,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV UMS (Pseudo HH Metered)",{"$f":"VLOOKUP(Vlookup!$B176,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B176,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B176,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B176,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Generation NHH or Aggregate HH"]
["LV Generation NHH or Aggregate HH",{"$f":"VLOOKUP(Vlookup!$B178,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":2534.8801416428569},null,null,{"$f":"VLOOKUP(Vlookup!$B178,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO LV: LV Generation NHH or Aggregate HH",{"$f":"VLOOKUP(Vlookup!$B179,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B179,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Generation NHH or Aggregate HH",{"$f":"VLOOKUP(Vlookup!$B180,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B180,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Sub Generation NHH"]
["LV Sub Generation NHH",{"$f":"VLOOKUP(Vlookup!$B182,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B182,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["LDNO HV: LV Sub Generation NHH",{"$f":"VLOOKUP(Vlookup!$B183,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B183,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Generation Intermittent"]
["LV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B185,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":35860.147936071429},null,null,{"$f":"VLOOKUP(Vlookup!$B185,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":452.16340983606557},null,null,{"$f":"VLOOKUP(Vlookup!$B185,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":3381.7009512857139}]
["LDNO LV: LV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B186,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B186,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B186,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["LDNO HV: LV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B187,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":527.21477187500011},null,null,{"$f":"VLOOKUP(Vlookup!$B187,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":3.3275000000000015},null,null,{"$f":"VLOOKUP(Vlookup!$B187,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":91.349600375000009}]
["> LV Generation Intermittent no RP charge"]
["LV Generation Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B189,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B189,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Generation Non-Intermittent"]
["LV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":142.51806472724979},{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":995.43617887482628},{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":890.96329008770499},{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":16.136706967213115},null,null,{"$f":"VLOOKUP(Vlookup!$B191,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":561.71777681250012}]
["LDNO LV: LV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B192,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["LDNO HV: LV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B193,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> LV Generation Non-Intermittent no RP charge"]
["LV Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B195,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B195,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B195,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B195,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Sub Generation Intermittent"]
["LV Sub Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B197,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":278.71134021428571},null,null,{"$f":"VLOOKUP(Vlookup!$B197,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":6.4531967213114747},null,null,{"$f":"VLOOKUP(Vlookup!$B197,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":1.1343599999999998}]
["LDNO HV: LV Sub Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B198,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B198,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B198,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> LV Sub Generation Intermittent no RP charge"]
["LV Sub Generation Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B200,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B200,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> LV Sub Generation Non-Intermittent"]
["LV Sub Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":17.022999225604462},{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":129.3992755166515},{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":135.56665496309898},{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":1.2913278688524592},null,null,{"$f":"VLOOKUP(Vlookup!$B202,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["LDNO HV: LV Sub Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B203,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> LV Sub Generation Non-Intermittent no RP charge"]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B205,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B205,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B205,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B205,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> HV Generation Intermittent"]
["HV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B207,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":271418.07481285714},null,null,{"$f":"VLOOKUP(Vlookup!$B207,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":174.72383606557378},null,null,{"$f":"VLOOKUP(Vlookup!$B207,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":5712.0345752142857}]
["LDNO HV: HV Generation Intermittent",{"$f":"VLOOKUP(Vlookup!$B208,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B208,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B208,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> HV Generation Intermittent no RP charge"]
["HV Generation Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B210,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B210,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
["> HV Generation Non-Intermittent"]
["HV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":27666.34941130488},{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":72721.973202627531},{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":63087.904177793127},{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":46.743733606557385},null,null,{"$f":"VLOOKUP(Vlookup!$B212,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":1689.5621242499999}]
["LDNO HV: HV Generation Non-Intermittent",{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Vlookup!$B213,'CDCM Volume Forecasts'!$A$28:$AL$136,H$143,FALSE)","v":0}]
["> HV Generation Non-Intermittent no RP charge"]
["HV Generation Non-Intermittent no RP charge",{"$f":"VLOOKUP(Vlookup!$B215,'CDCM Volume Forecasts'!$A$28:$AL$136,B$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B215,'CDCM Volume Forecasts'!$A$28:$AL$136,C$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B215,'CDCM Volume Forecasts'!$A$28:$AL$136,D$143,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!$B215,'CDCM Volume Forecasts'!$A$28:$AL$136,E$143,FALSE)","v":0}]
[]
["1055. Transmission exit charges (£/year)"]
[""]
["Source: forecast."]
[null,"Transmission\nexit"]
["Transmission exit charges (£/year)",{"$f":"VLOOKUP(Vlookup!B221,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":13004716.753131941},""]
[]
["1059. Other expenditure"]
[""]
[null,"Direct cost (£/year)","Indirect cost (£/year)","Indirect cost proportion","Network rates (£/year)"]
["Other expenditure",{"$f":"VLOOKUP(Vlookup!B226,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":28075678.49203866},{"$f":"VLOOKUP(Vlookup!C226,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":75727922.755032644},{"$f":"VLOOKUP(Vlookup!D226,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.6},{"$f":"VLOOKUP(Vlookup!E226,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":15915724.468917985},""]
[]
["1060. Customer contributions under current connection charging policy"]
[]
["Source: analysis of expenditure data and/or survey of capital expenditure schemes."]
["Customer contribution percentages by network level of supply and by asset network level."]
["These proportions should reflect the current connection charging method, not necessarily the method that was in place when the connection was built."]
[null,"Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits"]
["LV network",{"$f":"VLOOKUP(Vlookup!B234,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C234,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!D234,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!E234,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!F234,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!G234,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!H234,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.95},{"$f":"VLOOKUP(Vlookup!I234,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.95},""]
["LV substation",{"$f":"VLOOKUP(Vlookup!B235,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C235,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!D235,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!E235,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!F235,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!G235,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.75},{"$f":"VLOOKUP(Vlookup!H235,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.95},null,""]
["HV network",{"$f":"VLOOKUP(Vlookup!B236,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C236,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.36},{"$f":"VLOOKUP(Vlookup!D236,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.36},{"$f":"VLOOKUP(Vlookup!E236,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.91},{"$f":"VLOOKUP(Vlookup!F236,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.91},{"$f":"VLOOKUP(Vlookup!G236,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.91},null,null,""]
["HV substation",{"$f":"VLOOKUP(Vlookup!B237,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C237,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.36},{"$f":"VLOOKUP(Vlookup!D237,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.36},{"$f":"VLOOKUP(Vlookup!E237,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.91},null,null,null,null,""]
[]
["1061. Average split of rate 1 units by distribution time band"]
[]
[null,"Red","Amber","Green"]
["Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!B247,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.11239070546657531},{"$f":"VLOOKUP(Vlookup!C247,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.50219996140536483},{"$f":"VLOOKUP(Vlookup!D247,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.38540933312805986},""]
["Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B248,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.13384265128607928},{"$f":"VLOOKUP(Vlookup!C248,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.5885786490594187},{"$f":"VLOOKUP(Vlookup!D248,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.27757869965450205},""]
["Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!B249,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":2.0252147335181949E-6},{"$f":"VLOOKUP(Vlookup!C249,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.16828054775215415},{"$f":"VLOOKUP(Vlookup!D249,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.83171742703311224}]
["Small Non Domestic Unrestricted",{"$f":"VLOOKUP(Vlookup!B250,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":7.2521853483485318E-2},{"$f":"VLOOKUP(Vlookup!C250,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.57867519051758698},{"$f":"VLOOKUP(Vlookup!D250,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.3488029559989278}]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B251,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.1025605464990843},{"$f":"VLOOKUP(Vlookup!C251,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.66104617018596334},{"$f":"VLOOKUP(Vlookup!D251,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.23639328331495235},""]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"VLOOKUP(Vlookup!B252,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":1.0495483660186507E-4},{"$f":"VLOOKUP(Vlookup!C252,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.17569929903996798},{"$f":"VLOOKUP(Vlookup!D252,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.82419574612343016},""]
["LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B253,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.10492949578536022},{"$f":"VLOOKUP(Vlookup!C253,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.67367971695660778},{"$f":"VLOOKUP(Vlookup!D253,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.22139078725803196},""]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B254,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.10023252903079703},{"$f":"VLOOKUP(Vlookup!C254,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.68542343799495342},{"$f":"VLOOKUP(Vlookup!D254,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.21434403297424945},""]
["HV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B255,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":9.9796659622522987E-2},{"$f":"VLOOKUP(Vlookup!C255,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.69385419302265083},{"$f":"VLOOKUP(Vlookup!D255,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.20634914735482612},""]
[]
["1062. Average split of rate 2 units by distribution time band"]
[]
[null,"Red","Amber","Green"]
["Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B263,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C263,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":3.2141209749072912E-2},{"$f":"VLOOKUP(Vlookup!D263,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.96785879025092703},""]
["Small Non Domestic Two Rate",{"$f":"VLOOKUP(Vlookup!B264,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C264,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":6.4256968929830141E-2},{"$f":"VLOOKUP(Vlookup!D264,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.93574303107016987},""]
["LV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B265,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C265,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":8.6731226844968898E-3},{"$f":"VLOOKUP(Vlookup!D265,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.99132687731550317},""]
["LV Sub Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B266,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C266,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!D266,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":1},""]
["HV Medium Non-Domestic",{"$f":"VLOOKUP(Vlookup!B267,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!C267,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0},{"$f":"VLOOKUP(Vlookup!D267,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":1},""]
[]
["1064. Average split of rate 1 units by special distribution time band"]
[]
[null,"Black","Yellow","Green",""]
["NHH UMS category A",{"$f":"VLOOKUP(Vlookup!B272,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":2.1574614700035761E-2},{"$f":"VLOOKUP(Vlookup!C272,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.4817707163709859},{"$f":"VLOOKUP(Vlookup!D272,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.49665466892897836},""]
["NHH UMS category B",{"$f":"VLOOKUP(Vlookup!B273,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":4.2035120985961461E-2},{"$f":"VLOOKUP(Vlookup!C273,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.1950812857499982},{"$f":"VLOOKUP(Vlookup!D273,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.76288359326404043},""]
["NHH UMS category C",{"$f":"VLOOKUP(Vlookup!B274,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":7.1150505503545972E-2},{"$f":"VLOOKUP(Vlookup!C274,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.34411082897305728},{"$f":"VLOOKUP(Vlookup!D274,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.58473866552339693},""]
["NHH UMS category D",{"$f":"VLOOKUP(Vlookup!B275,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":2.2468167956266661E-3},{"$f":"VLOOKUP(Vlookup!C275,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.74421698186255847},{"$f":"VLOOKUP(Vlookup!D275,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.25353620134181493},""]
[]
["1066. Typical annual hours by special distribution time band"]
["Source: definition of distribution time bands."]
["The figures in this table will be automatically adjusted to match the number of days in the charging period."]
[]
[null,"Black","Yellow","Green"]
["Annual hours",{"$f":"VLOOKUP(Vlookup!B282,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":192.5},{"$f":"VLOOKUP(Vlookup!C282,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":4213.5},{"$f":"VLOOKUP(Vlookup!D282,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":4378},""]
[]
["1068. Typical annual hours by distribution time band"]
[]
["Source: definition of distribution time bands."]
["The figures in this table will be automatically adjusted to match the number of days in the charging period."]
[null,"Red","Amber","Green"]
["Annual hours",{"$f":"VLOOKUP(Vlookup!B289,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":650},{"$f":"VLOOKUP(Vlookup!C289,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":3756},{"$f":"VLOOKUP(Vlookup!D289,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":4378},""]
[]
["1069. Peaking probabilities by network level"]
[]
[]
["Source: analysis of network operation data."]
[null,"Red","Amber","Green","Black"]
["GSPs",{"$f":"VLOOKUP(Vlookup!B295,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.67410201337800746},{"$f":"VLOOKUP(Vlookup!C295,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.29931400666082636},{"$f":"VLOOKUP(Vlookup!D295,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":2.6583979961166224E-2},{"$f":"VLOOKUP(Vlookup!E295,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.57245393946059864},""]
["132kV",{"$f":"VLOOKUP(Vlookup!B296,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.58954839781869683},{"$f":"VLOOKUP(Vlookup!C296,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.27893790039200456},{"$f":"VLOOKUP(Vlookup!D296,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.13151370178929858},{"$f":"VLOOKUP(Vlookup!E296,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.53788777096921614},""]
["132kV/EHV",{"$f":"VLOOKUP(Vlookup!B297,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.58954839781869683},{"$f":"VLOOKUP(Vlookup!C297,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.27893790039200456},{"$f":"VLOOKUP(Vlookup!D297,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.13151370178929858},{"$f":"VLOOKUP(Vlookup!E297,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.53788777096921614},""]
["EHV",{"$f":"VLOOKUP(Vlookup!B298,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C298,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D298,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E298,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.50460741503570183},""]
["EHV/HV",{"$f":"VLOOKUP(Vlookup!B299,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C299,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D299,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E299,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.50460741503570183},""]
["132kV/HV",{"$f":"VLOOKUP(Vlookup!B300,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.58954839781869683},{"$f":"VLOOKUP(Vlookup!C300,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.27893790039200456},{"$f":"VLOOKUP(Vlookup!D300,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.13151370178929858},{"$f":"VLOOKUP(Vlookup!E300,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.53788777096921614},""]
["HV",{"$f":"VLOOKUP(Vlookup!B301,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C301,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D301,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E301,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.50460741503570183},""]
["HV/LV",{"$f":"VLOOKUP(Vlookup!B302,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C302,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D302,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E302,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.50460741503570183},""]
["LV circuits",{"$f":"VLOOKUP(Vlookup!B303,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.58594309014253887},{"$f":"VLOOKUP(Vlookup!C303,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.32964681015583547},{"$f":"VLOOKUP(Vlookup!D303,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":8.4410099701625593E-2},{"$f":"VLOOKUP(Vlookup!E303,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.50460741503570183},""]
[]
["1076. Target CDCM net revenue (£/year)"]
["Source: mostly forecasts and price control formulae."]
[]
[null,"Target CDCM net revenue (£/year)"]
["Target CDCM net revenue (£/year)",{"$f":"1000000*'Table 1'!J48","v":275617733.11796719}]
[]
["1092. Average kVAr by kVA, by network level"]
[""]
["Source: analysis of operational data."]
["This is the average of MVAr/MVA or SQRT(1-PF^2) across relevant network elements."]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Average kVAr by kVA, by network level",{"$f":"VLOOKUP(Vlookup!B310,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!C310,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!D310,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!E310,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!F310,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!G310,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!H310,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!I310,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.25978822435833493},{"$f":"VLOOKUP(Vlookup!J310,'CDCM Forecast Data'!$A$14:$I$271,9,FALSE)","v":0.25978822435833493},""]

{"sheet":"Tariffs ARP","index":13,"n_rows":436,"n_cols":13,"rows_kept":436,"cut":false,"hidden":false,"merged":[[4,5,6,9]]}
[]
[null,{"$f":"'CDCM Forecast Data'!E3&\" - 5 Year Tariff Summary\"","v":"WPD South Wales - 5 Year Tariff Summary"}]
[]
[]
[null,null,null,"Shortcut",null,"Note: These tariffs are based on the assumptions set out in the CDCM forecast Data and CDCM Volume Forecast sheets.\nIf the assumptions in these sheets have been changed, the tariffs can be updated by pressing the button below."]
[null,null,"Year 0:",{"$f":"+'CDCM Volume Forecasts'!G6","v":"2019/20"}]
[null,null,"Year 1:",{"$f":"+'CDCM Volume Forecasts'!H6","v":"2020/21"}]
[null,null,"Year 2:",{"$f":"+'CDCM Volume Forecasts'!I6","v":"2021/22"}]
[null,null,"Year 3:",{"$f":"+'CDCM Volume Forecasts'!J6","v":"2022/23"}]
[null,null,"Year 4:",{"$f":"+'CDCM Volume Forecasts'!K6","v":"2023/24"}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"\"Tariffs for Charging Year: \"& \" \"&D6&\"\"","v":"Tariffs for Charging Year:  2019/20"}]
[]
[]
[null,null,null,"Open LLFCs","PCs","Unit rate 1 p/kWh","Unit rate 2 p/kWh","Unit rate 3 p/kWh","Fixed charge p/MPAN/day","Capacity charge p/kVA/day","Exceeded capacity charge p/kVA/day","Reactive power charge p/kVArh","Closed LLFCs"]
[null,null,"Domestic Unrestricted","100, 105, 800, 860",1,2.907,0,0,4.29,0,0,0]
[null,null,"Domestic Two Rate","101, 106, 801, 861,  ",2,3.0870000000000002,1.5840000000000001,0,4.29,0,0,0]
[null,null,"Domestic Off Peak (related MPAN)","194, 843",2,1.579,0,0,0,0,0,0]
[null,null,"Small Non Domestic Unrestricted","200, 810, 862",3,2.44,0,0,8.9,0,0,0]
[null,null,"Small Non Domestic Two Rate","201, 811, 863",4,2.7759999999999998,1.59,0,8.9,0,0,0]
[null,null,"Small Non Domestic Off Peak (related MPAN)",294,4,1.58,0,0,0,0,0,0]
[null,null,"LV Medium Non-Domestic",300,"5-8",2.714,1.546,0,25.09,0,0,0]
[null,null,"LV Sub Medium Non-Domestic",344,"5-8",2.6389999999999998,1.5369999999999999,0,31.16,0,0,0]
[null,null,"HV Medium Non-Domestic",400,"5-8",2.1240000000000001,1.4670000000000001,0,134.07,0,0,0]
[null,null,"LV Network Domestic",116,null,10.724,2.173,1.5740000000000001,4.29,0,0,0]
[null,null,"LV Network Non-Domestic Non-CT",117,null,9.7059999999999995,2.0830000000000002,1.5489999999999999,8.9,0,0,0]
[null,null,"LV HH Metered",300,null,8.0169999999999995,1.9259999999999999,1.51,12.71,3.11,6.61,0.22700000000000001]
[null,null,"LV Sub HH Metered",344,null,6.3520000000000003,1.766,1.4730000000000001,9.92,3.48,6.48,0.16700000000000001]
[null,null,"HV HH Metered",400,null,5.1619999999999999,1.659,1.4419999999999999,107.14,3.61,6.98,0.121]
[null,null,"NHH UMS category A",718,8,3.3039999999999998,0,0,0,0,0,0]
[null,null,"NHH UMS category B",701,1,3.6219999999999999,0,0,0,0,0,0]
[null,null,"NHH UMS category C",719,1,4.4050000000000002,0,0,0,0,0,0]
[null,null,"NHH UMS category D",720,1,2.9990000000000001,0,0,0,0,0,0]
[null,null,"LV UMS (Pseudo HH Metered)",700,null,26.347999999999999,3.0960000000000001,2.5049999999999999,0,0,0,0]
[null,null,"LV Generation NHH or Aggregate HH",697,"8&0",-0.83199999999999996,0,0,0,0,0,0]
[null,null,"LV Sub Generation NHH",717,8,-0.75800000000000001,0,0,0,0,0,0]
[null,null,"LV Generation Intermittent",697,null,-0.83199999999999996,0,0,0,0,0,0.26300000000000001]
[null,null,"LV Generation Intermittent no RP charge",91,null,-0.83199999999999996,0,0,0,0,0,0]
[null,null,"LV Generation Non-Intermittent",603,null,-6.6669999999999998,-0.59,-0.16400000000000001,0,0,0,0.26300000000000001]
[null,null,"LV Generation Non-Intermittent no RP charge",92,null,-6.6669999999999998,-0.59,-0.16400000000000001,0,0,0,0]
[null,null,"LV Sub Generation Intermittent",602,null,-0.75800000000000001,0,0,0,0,0,0.22500000000000001]
[null,null,"LV Sub Generation Intermittent no RP charge","93",null,-0.75800000000000001,0,0,0,0,0,0]
[null,null,"LV Sub Generation Non-Intermittent",604,null,-6.0869999999999997,-0.53500000000000003,-0.151,0,0,0,0.22500000000000001]
[null,null,"LV Sub Generation Non-Intermittent no RP charge","94",null,-6.0869999999999997,-0.53500000000000003,-0.151,0,0,0,0]
[null,null,"HV Generation Intermittent",698,null,-0.52100000000000002,0,0,44.05,0,0,0.188]
[null,null,"HV Generation Intermittent no RP charge","95",null,-0.52100000000000002,0,0,44.05,0,0,0]
[null,null,"HV Generation Non-Intermittent",606,null,-4.218,-0.35399999999999998,-0.11,44.05,0,0,0.188]
[null,null,"HV Generation Non-Intermittent no RP charge","96",null,-4.218,-0.35399999999999998,-0.11,44.05,0,0,0]
[null,null,"LDNO LV: Domestic Unrestricted",30300,1,1.9770000000000001,0,0,2.92,0,0,0]
[null,null,"LDNO LV: Domestic Two Rate",30301,2,2.0990000000000002,1.077,0,2.92,0,0,0]
[null,null,"LDNO LV: Domestic Off Peak (related MPAN)",30302,2,1.0740000000000001,0,0,0,0,0,0]
[null,null,"LDNO LV: Small Non Domestic Unrestricted",30303,3,1.659,0,0,6.05,0,0,0]
[null,null,"LDNO LV: Small Non Domestic Two Rate",30304,4,1.8879999999999999,1.081,0,6.05,0,0,0]
[null,null,"LDNO LV: Small Non Domestic Off Peak (related MPAN)",30305,4,1.075,0,0,0,0,0,0]
[null,null,"LDNO LV: LV Medium Non-Domestic",30306,"5-8",1.8460000000000001,1.0509999999999999,0,17.059999999999999,0,0,0]
[null,null,"LDNO LV: LV Network Domestic",30307,null,7.2930000000000001,1.478,1.07,2.92,0,0,0]
[null,null,"LDNO LV: LV Network Non-Domestic Non-CT",30308,null,6.601,1.417,1.0529999999999999,6.05,0,0,0]
[null,null,"LDNO LV: LV HH Metered",30309,null,5.452,1.31,1.0269999999999999,8.64,2.12,4.5,0.154]
[null,null,"LDNO LV: NHH UMS category A",30310,8,2.2469999999999999,0,0,0,0,0,0]
[null,null,"LDNO LV: NHH UMS category B",30311,1,2.4630000000000001,0,0,0,0,0,0]
[null,null,"LDNO LV: NHH UMS category C",30312,1,2.996,0,0,0,0,0,0]
[null,null,"LDNO LV: NHH UMS category D",30313,1,2.04,0,0,0,0,0,0]
[null,null,"LDNO LV: LV UMS (Pseudo HH Metered)",30314,null,17.919,2.1059999999999999,1.704,0,0,0,0]
[null,null,"LDNO LV: LV Generation NHH or Aggregate HH",30315,"8&0",-0.83199999999999996,0,0,0,0,0,0]
[null,null,"LDNO LV: LV Generation Intermittent",30316,null,-0.83199999999999996,0,0,0,0,0,0.26300000000000001]
[null,null,"LDNO LV: LV Generation Non-Intermittent",30317,null,-6.6669999999999998,-0.59,-0.16400000000000001,0,0,0,0.26300000000000001]
[null,null,"LDNO HV: Domestic Unrestricted",30318,1,1.0649999999999999,0,0,1.57,0,0,0]
[null,null,"LDNO HV: Domestic Two Rate",30319,2,1.131,0.58099999999999996,0,1.57,0,0,0]
[null,null,"LDNO HV: Domestic Off Peak (related MPAN)",30320,2,0.57899999999999996,0,0,0,0,0,0]
[null,null,"LDNO HV: Small Non Domestic Unrestricted",30321,3,0.89400000000000002,0,0,3.26,0,0,0]
[null,null,"LDNO HV: Small Non Domestic Two Rate",30322,4,1.0169999999999999,0.58299999999999996,0,3.26,0,0,0]
[null,null,"LDNO HV: Small Non Domestic Off Peak (related MPAN)",30323,4,0.57899999999999996,0,0,0,0,0,0]
[null,null,"LDNO HV: LV Medium Non-Domestic",30324,"5-8",0.995,0.56699999999999995,0,9.1999999999999993,0,0,0]
[null,null,"LDNO HV: LV Network Domestic",30325,null,3.931,0.79600000000000004,0.57699999999999996,1.57,0,0,0]
[null,null,"LDNO HV: LV Network Non-Domestic Non-CT",30326,null,3.5569999999999999,0.76300000000000001,0.56799999999999995,3.26,0,0,0]
[null,null,"LDNO HV: LV HH Metered",30327,null,2.9380000000000002,0.70599999999999996,0.55300000000000005,4.66,1.1399999999999999,2.42,8.3000000000000004E-2]
[null,null,"LDNO HV: LV Sub HH Metered",30328,null,3.5670000000000002,0.99199999999999999,0.82699999999999996,5.57,1.95,3.64,9.4E-2]
[null,null,"LDNO HV: HV HH Metered",30329,null,3.496,1.1240000000000001,0.97699999999999998,72.569999999999993,2.4500000000000002,4.7300000000000004,8.2000000000000003E-2]
[null,null,"LDNO HV: NHH UMS category A",30330,8,1.2110000000000001,0,0,0,0,0,0]
[null,null,"LDNO HV: NHH UMS category B",30331,1,1.3280000000000001,0,0,0,0,0,0]
[null,null,"LDNO HV: NHH UMS category C",30332,1,1.615,0,0,0,0,0,0]
[null,null,"LDNO HV: NHH UMS category D",30333,1,1.099,0,0,0,0,0,0]
[null,null,"LDNO HV: LV UMS (Pseudo HH Metered)",30334,null,9.657,1.135,0.91800000000000004,0,0,0,0]
[null,null,"LDNO HV: LV Generation NHH or Aggregate HH",30335,"8&0",-0.83199999999999996,0,0,0,0,0,0]
[null,null,"LDNO HV: LV Sub Generation NHH",30336,8,-0.75800000000000001,0,0,0,0,0,0]
[null,null,"LDNO HV: LV Generation Intermittent",30337,null,-0.83199999999999996,0,0,0,0,0,0.26300000000000001]
[null,null,"LDNO HV: LV Generation Non-Intermittent",30338,null,-6.6669999999999998,-0.59,-0.16400000000000001,0,0,0,0.26300000000000001]
[null,null,"LDNO HV: LV Sub Generation Intermittent",30339,null,-0.75800000000000001,0,0,0,0,0,0.22500000000000001]
[null,null,"LDNO HV: LV Sub Generation Non-Intermittent",30340,null,-6.0869999999999997,-0.53500000000000003,-0.151,0,0,0,0.22500000000000001]
[null,null,"LDNO HV: HV Generation Intermittent",30341,null,-0.52100000000000002,0,0,0,0,0,0.188]
[null,null,"LDNO HV: HV Generation Non-Intermittent",30342,null,-4.218,-0.35399999999999998,-0.11,0,0,0,0.188]
[]
[]
[]
[]
[]
[null,null,{"$f":"\"Tariffs for Charging Year: \"& \" \"&D7&\"\"","v":"Tariffs for Charging Year:  2020/21"}]
[]
[]
[null,null,null,"Open LLFCs","PCs","Unit rate 1 p/kWh","Unit rate 2 p/kWh","Unit rate 3 p/kWh","Fixed charge p/MPAN/day","Capacity charge p/kVA/day","Exceeded capacity charge p/kVA/day","Reactive power charge p/kVArh","Closed LLFCs"]
[null,null,"Domestic Unrestricted","100, 105, 800, 860",1,2.8610000000000002,0,0,4.4400000000000004,0,0,0]
[null,null,"Domestic Two Rate","101, 106, 801, 861,  ",2,3.0489999999999999,1.4850000000000001,0,4.4400000000000004,0,0,0]
[null,null,"Domestic Off Peak (related MPAN)","194, 843",2,1.48,0,0,0,0,0,0]
[null,null,"Small Non Domestic Unrestricted","200, 810, 862",3,2.375,0,0,9.1999999999999993,0,0,0]
[null,null,"Small Non Domestic Two Rate","201, 811, 863",4,2.7250000000000001,1.4910000000000001,0,9.1999999999999993,0,0,0]
[null,null,"Small Non Domestic Off Peak (related MPAN)",294,4,1.4810000000000001,0,0,0,0,0,0]
[null,null,"LV Medium Non-Domestic",300,"5-8",2.661,1.4450000000000001,0,25.99,0,0,0]
[null,null,"LV Sub Medium Non-Domestic",344,"5-8",2.5830000000000002,1.4359999999999999,0,32.28,0,0,0]
[null,null,"HV Medium Non-Domestic",400,"5-8",2.048,1.3640000000000001,0,138.62,0,0,0]
[null,null,"LV Network Domestic",116,null,10.994999999999999,2.0979999999999999,1.474,4.4400000000000004,0,0,0]
[null,null,"LV Network Non-Domestic Non-CT",117,null,9.9359999999999999,2.004,1.448,9.1999999999999993,0,0,0]
[null,null,"LV HH Metered",300,null,8.1839999999999993,1.84,1.4079999999999999,13.12,3.22,6.91,0.23699999999999999]
[null,null,"LV Sub HH Metered",344,null,6.4539999999999997,1.6739999999999999,1.369,10.24,3.61,6.77,0.17399999999999999]
[null,null,"HV HH Metered",400,null,5.2119999999999997,1.5629999999999999,1.337,110.62,3.74,7.3,0.126]
[null,null,"NHH UMS category A",718,8,3.258,0,0,0,0,0,0]
[null,null,"NHH UMS category B",701,1,3.5910000000000002,0,0,0,0,0,0]
[null,null,"NHH UMS category C",719,1,4.4039999999999999,0,0,0,0,0,0]
[null,null,"NHH UMS category D",720,1,2.9390000000000001,0,0,0,0,0,0]
[null,null,"LV UMS (Pseudo HH Metered)",700,null,27.224,3.0390000000000001,2.4300000000000002,0,0,0,0]
[null,null,"LV Generation NHH or Aggregate HH",697,"8&0",-0.86599999999999999,0,0,0,0,0,0]
[null,null,"LV Sub Generation NHH",717,8,-0.79,0,0,0,0,0,0]
[null,null,"LV Generation Intermittent",697,null,-0.86599999999999999,0,0,0,0,0,0.27300000000000002]
[null,null,"LV Generation Intermittent no RP charge",91,null,-0.86599999999999999,0,0,0,0,0,0]
[null,null,"LV Generation Non-Intermittent",603,null,-6.944,-0.61399999999999999,-0.17100000000000001,0,0,0,0.27300000000000002]
[null,null,"LV Generation Non-Intermittent no RP charge",92,null,-6.944,-0.61399999999999999,-0.17100000000000001,0,0,0,0]
[null,null,"LV Sub Generation Intermittent",602,null,-0.79,0,0,0,0,0,0.23400000000000001]
[null,null,"LV Sub Generation Intermittent no RP charge","93",null,-0.79,0,0,0,0,0,0]
[null,null,"LV Sub Generation Non-Intermittent",604,null,-6.3440000000000003,-0.55700000000000005,-0.158,0,0,0,0.23400000000000001]
[null,null,"LV Sub Generation Non-Intermittent no RP charge","94",null,-6.3440000000000003,-0.55700000000000005,-0.158,0,0,0,0]
[null,null,"HV Generation Intermittent",698,null,-0.54200000000000004,0,0,45.48,0,0,0.19500000000000001]
[null,null,"HV Generation Intermittent no RP charge","95",null,-0.54200000000000004,0,0,45.48,0,0,0]
[null,null,"HV Generation Non-Intermittent",606,null,-4.3979999999999997,-0.36899999999999999,-0.114,45.48,0,0,0.19500000000000001]
[null,null,"HV Generation Non-Intermittent no RP charge","96",null,-4.3979999999999997,-0.36899999999999999,-0.114,45.48,0,0,0]
[null,null,"LDNO LV: Domestic Unrestricted",30300,1,1.946,0,0,3.02,0,0,0]
[null,null,"LDNO LV: Domestic Two Rate",30301,2,2.0739999999999998,1.01,0,3.02,0,0,0]
[null,null,"LDNO LV: Domestic Off Peak (related MPAN)",30302,2,1.0069999999999999,0,0,0,0,0,0]
[null,null,"LDNO LV: Small Non Domestic Unrestricted",30303,3,1.615,0,0,6.26,0,0,0]
[null,null,"LDNO LV: Small Non Domestic Two Rate",30304,4,1.853,1.014,0,6.26,0,0,0]
[null,null,"LDNO LV: Small Non Domestic Off Peak (related MPAN)",30305,4,1.0069999999999999,0,0,0,0,0,0]
[null,null,"LDNO LV: LV Medium Non-Domestic",30306,"5-8",1.81,0.98299999999999998,0,17.68,0,0,0]
[null,null,"LDNO LV: LV Network Domestic",30307,null,7.4770000000000003,1.427,1.002,3.02,0,0,0]
[null,null,"LDNO LV: LV Network Non-Domestic Non-CT",30308,null,6.7569999999999997,1.363,0.98499999999999999,6.26,0,0,0]
[null,null,"LDNO LV: LV HH Metered",30309,null,5.5659999999999998,1.2509999999999999,0.95799999999999996,8.92,2.19,4.7,0.161]
[null,null,"LDNO LV: NHH UMS category A",30310,8,2.2160000000000002,0,0,0,0,0,0]
[null,null,"LDNO LV: NHH UMS category B",30311,1,2.4420000000000002,0,0,0,0,0,0]
[null,null,"LDNO LV: NHH UMS category C",30312,1,2.9950000000000001,0,0,0,0,0,0]
[null,null,"LDNO LV: NHH UMS category D",30313,1,1.9990000000000001,0,0,0,0,0,0]
[null,null,"LDNO LV: LV UMS (Pseudo HH Metered)",30314,null,18.513999999999999,2.0670000000000002,1.653,0,0,0,0]
[null,null,"LDNO LV: LV Generation NHH or Aggregate HH",30315,"8&0",-0.86599999999999999,0,0,0,0,0,0]
[null,null,"LDNO LV: LV Generation Intermittent",30316,null,-0.86599999999999999,0,0,0,0,0,0.27300000000000002]
[null,null,"LDNO LV: LV Generation Non-Intermittent",30317,null,-6.944,-0.61399999999999999,-0.17100000000000001,0,0,0,0.27300000000000002]
[null,null,"LDNO HV: Domestic Unrestricted",30318,1,1.0489999999999999,0,0,1.63,0,0,0]
[null,null,"LDNO HV: Domestic Two Rate",30319,2,1.1180000000000001,0.54400000000000004,0,1.63,0,0,0]
[null,null,"LDNO HV: Domestic Off Peak (related MPAN)",30320,2,0.54200000000000004,0,0,0,0,0,0]
[null,null,"LDNO HV: Small Non Domestic Unrestricted",30321,3,0.87,0,0,3.37,0,0,0]
[null,null,"LDNO HV: Small Non Domestic Two Rate",30322,4,0.999,0.54600000000000004,0,3.37,0,0,0]
[null,null,"LDNO HV: Small Non Domestic Off Peak (related MPAN)",30323,4,0.54300000000000004,0,0,0,0,0,0]
[null,null,"LDNO HV: LV Medium Non-Domestic",30324,"5-8",0.97499999999999998,0.53,0,9.5299999999999994,0,0,0]
[null,null,"LDNO HV: LV Network Domestic",30325,null,4.03,0.76900000000000002,0.54,1.63,0,0,0]
[null,null,"LDNO HV: LV Network Non-Domestic Non-CT",30326,null,3.6419999999999999,0.73499999999999999,0.53100000000000003,3.37,0,0,0]
[null,null,"LDNO HV: LV HH Metered",30327,null,3,0.67400000000000004,0.51600000000000001,4.8099999999999996,1.18,2.5299999999999998,8.6999999999999994E-2]
[null,null,"LDNO HV: LV Sub HH Metered",30328,null,3.6240000000000001,0.94,0.76900000000000002,5.75,2.0299999999999998,3.8,9.8000000000000004E-2]
[null,null,"LDNO HV: HV HH Metered",30329,null,3.53,1.0589999999999999,0.90600000000000003,74.92,2.5299999999999998,4.9400000000000004,8.5000000000000006E-2]
[null,null,"LDNO HV: NHH UMS category A",30330,8,1.194,0,0,0,0,0,0]
[null,null,"LDNO HV: NHH UMS category B",30331,1,1.3160000000000001,0,0,0,0,0,0]
[null,null,"LDNO HV: NHH UMS category C",30332,1,1.6140000000000001,0,0,0,0,0,0]
[null,null,"LDNO HV: NHH UMS category D",30333,1,1.077,0,0,0,0,0,0]
[null,null,"LDNO HV: LV UMS (Pseudo HH Metered)",30334,null,9.9779999999999998,1.1140000000000001,0.89100000000000001,0,0,0,0]
[null,null,"LDNO HV: LV Generation NHH or Aggregate HH",30335,"8&0",-0.86599999999999999,0,0,0,0,0,0]
[null,null,"LDNO HV: LV Sub Generation NHH",30336,8,-0.79,0,0,0,0,0,0]
[null,null,"LDNO HV: LV Generation Intermittent",30337,null,-0.86599999999999999,0,0,0,0,0,0.27300000000000002]
[null,null,"LDNO HV: LV Generation Non-Intermittent",30338,null,-6.944,-0.61399999999999999,-0.17100000000000001,0,0,0,0.27300000000000002]
[null,null,"LDNO HV: LV Sub Generation Intermittent",30339,null,-0.79,0,0,0,0,0,0.23400000000000001]
[null,null,"LDNO HV: LV Sub Generation Non-Intermittent",30340,null,-6.3440000000000003,-0.55700000000000005,-0.158,0,0,0,0.23400000000000001]
[null,null,"LDNO HV: HV Generation Intermittent",30341,null,-0.54200000000000004,0,0,0,0,0,0.19500000000000001]
[null,null,"LDNO HV: HV Generation Non-Intermittent",30342,null,-4.3979999999999997,-0.36899999999999999,-0.114,0,0,0,0.19500000000000001]
[]
[]
[]
[]
[]
[null,null,{"$f":"\"Tariffs for Charging Year: \"& \" \"&D8&\"\"","v":"Tariffs for Charging Year:  2021/22"}]
[]
[]
[null,null,null,"Open LLFCs","PCs","Unit rate 1 p/kWh","Unit rate 2 p/kWh","Unit rate 3 p/kWh","Fixed charge p/MPAN/day","Capacity charge p/kVA/day","Exceeded capacity charge p/kVA/day","Reactive power charge p/kVArh","Closed LLFCs"]
[null,null,"Domestic Unrestricted","100, 105, 800, 860",1,2.9620000000000002,0,0,4.58,0,0,0]
[null,null,"Domestic Two Rate","101, 106, 801, 861,  ",2,3.1560000000000001,1.544,0,4.58,0,0,0]
[null,null,"Domestic Off Peak (related MPAN)","194, 843",2,1.538,0,0,0,0,0,0]
[null,null,"Small Non Domestic Unrestricted","200, 810, 862",3,2.4609999999999999,0,0,9.48,0,0,0]
[null,null,"Small Non Domestic Two Rate","201, 811, 863",4,2.8220000000000001,1.5489999999999999,0,9.48,0,0,0]
[null,null,"Small Non Domestic Off Peak (related MPAN)",294,4,1.5389999999999999,0,0,0,0,0,0]
[null,null,"LV Medium Non-Domestic",300,"5-8",2.7549999999999999,1.5029999999999999,0,26.78,0,0,0]
[null,null,"LV Sub Medium Non-Domestic",344,"5-8",2.6749999999999998,1.4930000000000001,0,33.270000000000003,0,0,0]
[null,null,"HV Medium Non-Domestic",400,"5-8",2.1240000000000001,1.419,0,142.86000000000001,0,0,0]
[null,null,"LV Network Domestic",116,null,11.346,2.1749999999999998,1.5329999999999999,4.58,0,0,0]
[null,null,"LV Network Non-Domestic Non-CT",117,null,10.255000000000001,2.0790000000000002,1.506,9.48,0,0,0]
[null,null,"LV HH Metered",300,null,8.4480000000000004,1.91,1.464,13.52,3.32,7.13,0.24399999999999999]
[null,null,"LV Sub HH Metered",344,null,6.665,1.7390000000000001,1.425,10.56,3.72,6.98,0.17899999999999999]
[null,null,"HV HH Metered",400,null,5.3860000000000001,1.6240000000000001,1.391,114.01,3.86,7.52,0.13]
[null,null,"NHH UMS category A",718,8,3.3780000000000001,0,0,0,0,0,0]
[null,null,"NHH UMS category B",701,1,3.7189999999999999,0,0,0,0,0,0]
[null,null,"NHH UMS category C",719,1,4.5579999999999998,0,0,0,0,0,0]
[null,null,"NHH UMS category D",720,1,3.0510000000000002,0,0,0,0,0,0]
[null,null,"LV UMS (Pseudo HH Metered)",700,null,28.073,3.157,2.5209999999999999,0,0,0,0]
[null,null,"LV Generation NHH or Aggregate HH",697,"8&0",-0.89200000000000002,0,0,0,0,0,0]
[null,null,"LV Sub Generation NHH",717,8,-0.81399999999999995,0,0,0,0,0,0]
[null,null,"LV Generation Intermittent",697,null,-0.89200000000000002,0,0,0,0,0,0.28199999999999997]
[null,null,"LV Generation Intermittent no RP charge",91,null,-0.89200000000000002,0,0,0,0,0,0]
[null,null,"LV Generation Non-Intermittent",603,null,-7.1580000000000004,-0.63300000000000001,-0.17599999999999999,0,0,0,0.28199999999999997]
[null,null,"LV Generation Non-Intermittent no RP charge",92,null,-7.1580000000000004,-0.63300000000000001,-0.17599999999999999,0,0,0,0]
[null,null,"LV Sub Generation Intermittent",602,null,-0.81399999999999995,0,0,0,0,0,0.24199999999999999]
[null,null,"LV Sub Generation Intermittent no RP charge","93",null,-0.81399999999999995,0,0,0,0,0,0]
[null,null,"LV Sub Generation Non-Intermittent",604,null,-6.5389999999999997,-0.57399999999999995,-0.16200000000000001,0,0,0,0.24199999999999999]
[null,null,"LV Sub Generation Non-Intermittent no RP charge","94",null,-6.5389999999999997,-0.57399999999999995,-0.16200000000000001,0,0,0,0]
[null,null,"HV Generation Intermittent",698,null,-0.55900000000000005,0,0,46.87,0,0,0.20100000000000001]
[null,null,"HV Generation Intermittent no RP charge","95",null,-0.55900000000000005,0,0,46.87,0,0,0]
[null,null,"HV Generation Non-Intermittent",606,null,-4.5330000000000004,-0.38,-0.11799999999999999,46.87,0,0,0.20100000000000001]
[null,null,"HV Generation Non-Intermittent no RP charge","96",null,-4.5330000000000004,-0.38,-0.11799999999999999,46.87,0,0,0]
[null,null,"LDNO LV: Domestic Unrestricted",30300,1,2.0139999999999998,0,0,3.11,0,0,0]
[null,null,"LDNO LV: Domestic Two Rate",30301,2,2.1459999999999999,1.05,0,3.11,0,0,0]
[null,null,"LDNO LV: Domestic Off Peak (related MPAN)",30302,2,1.046,0,0,0,0,0,0]
[null,null,"LDNO LV: Small Non Domestic Unrestricted",30303,3,1.6739999999999999,0,0,6.45,0,0,0]
[null,null,"LDNO LV: Small Non Domestic Two Rate",30304,4,1.919,1.0529999999999999,0,6.45,0,0,0]
[null,null,"LDNO LV: Small Non Domestic Off Peak (related MPAN)",30305,4,1.0469999999999999,0,0,0,0,0,0]
[null,null,"LDNO LV: LV Medium Non-Domestic",30306,"5-8",1.8740000000000001,1.022,0,18.21,0,0,0]
[null,null,"LDNO LV: LV Network Domestic",30307,null,7.7160000000000002,1.4790000000000001,1.0429999999999999,3.11,0,0,0]
[null,null,"LDNO LV: LV Network Non-Domestic Non-CT",30308,null,6.9740000000000002,1.4139999999999999,1.024,6.45,0,0,0]
[null,null,"LDNO LV: LV HH Metered",30309,null,5.7450000000000001,1.2989999999999999,0.996,9.19,2.2599999999999998,4.8499999999999996,0.16600000000000001]
[null,null,"LDNO LV: NHH UMS category A",30310,8,2.2970000000000002,0,0,0,0,0,0]
[null,null,"LDNO LV: NHH UMS category B",30311,1,2.5289999999999999,0,0,0,0,0,0]
[null,null,"LDNO LV: NHH UMS category C",30312,1,3.1,0,0,0,0,0,0]
[null,null,"LDNO LV: NHH UMS category D",30313,1,2.0750000000000002,0,0,0,0,0,0]
[null,null,"LDNO LV: LV UMS (Pseudo HH Metered)",30314,null,19.091999999999999,2.1469999999999998,1.714,0,0,0,0]
[null,null,"LDNO LV: LV Generation NHH or Aggregate HH",30315,"8&0",-0.89200000000000002,0,0,0,0,0,0]
[null,null,"LDNO LV: LV Generation Intermittent",30316,null,-0.89200000000000002,0,0,0,0,0,0.28199999999999997]
[null,null,"LDNO LV: LV Generation Non-Intermittent",30317,null,-7.1580000000000004,-0.63300000000000001,-0.17599999999999999,0,0,0,0.28199999999999997]
[null,null,"LDNO HV: Domestic Unrestricted",30318,1,1.0860000000000001,0,0,1.68,0,0,0]
[null,null,"LDNO HV: Domestic Two Rate",30319,2,1.157,0.56599999999999995,0,1.68,0,0,0]
[null,null,"LDNO HV: Domestic Off Peak (related MPAN)",30320,2,0.56399999999999995,0,0,0,0,0,0]
[null,null,"LDNO HV: Small Non Domestic Unrestricted",30321,3,0.90200000000000002,0,0,3.47,0,0,0]
[null,null,"LDNO HV: Small Non Domestic Two Rate",30322,4,1.034,0.56799999999999995,0,3.47,0,0,0]
[null,null,"LDNO HV: Small Non Domestic Off Peak (related MPAN)",30323,4,0.56399999999999995,0,0,0,0,0,0]
[null,null,"LDNO HV: LV Medium Non-Domestic",30324,"5-8",1.01,0.55100000000000005,0,9.82,0,0,0]
[null,null,"LDNO HV: LV Network Domestic",30325,null,4.1589999999999998,0.79700000000000004,0.56200000000000006,1.68,0,0,0]
[null,null,"LDNO HV: LV Network Non-Domestic Non-CT",30326,null,3.7589999999999999,0.76200000000000001,0.55200000000000005,3.47,0,0,0]
[null,null,"LDNO HV: LV HH Metered",30327,null,3.0960000000000001,0.7,0.53700000000000003,4.96,1.22,2.61,8.8999999999999996E-2]
[null,null,"LDNO HV: LV Sub HH Metered",30328,null,3.742,0.97599999999999998,0.8,5.93,2.09,3.92,0.10100000000000001]
[null,null,"LDNO HV: HV HH Metered",30329,null,3.6480000000000001,1.1000000000000001,0.94199999999999995,77.22,2.61,5.09,8.7999999999999995E-2]
[null,null,"LDNO HV: NHH UMS category A",30330,8,1.238,0,0,0,0,0,0]
[null,null,"LDNO HV: NHH UMS category B",30331,1,1.363,0,0,0,0,0,0]
[null,null,"LDNO HV: NHH UMS category C",30332,1,1.671,0,0,0,0,0,0]
[null,null,"LDNO HV: NHH UMS category D",30333,1,1.1180000000000001,0,0,0,0,0,0]
[null,null,"LDNO HV: LV UMS (Pseudo HH Metered)",30334,null,10.289,1.157,0.92400000000000004,0,0,0,0]
[null,null,"LDNO HV: LV Generation NHH or Aggregate HH",30335,"8&0",-0.89200000000000002,0,0,0,0,0,0]
[null,null,"LDNO HV: LV Sub Generation NHH",30336,8,-0.81399999999999995,0,0,0,0,0,0]
[null,null,"LDNO HV: LV Generation Intermittent",30337,null,-0.89200000000000002,0,0,0,0,0,0.28199999999999997]
[null,null,"LDNO HV: LV Generation Non-Intermittent",30338,null,-7.1580000000000004,-0.63300000000000001,-0.17599999999999999,0,0,0,0.28199999999999997]
[null,null,"LDNO HV: LV Sub Generation Intermittent",30339,null,-0.81399999999999995,0,0,0,0,0,0.24199999999999999]
[null,null,"LDNO HV: LV Sub Generation Non-Intermittent",30340,null,-6.5389999999999997,-0.57399999999999995,-0.16200000000000001,0,0,0,0.24199999999999999]
[null,null,"LDNO HV: HV Generation Intermittent",30341,null,-0.55900000000000005,0,0,0,0,0,0.20100000000000001]
[null,null,"LDNO HV: HV Generation Non-Intermittent",30342,null,-4.5330000000000004,-0.38,-0.11799999999999999,0,0,0,0.20100000000000001]
[]
[]
[]
[]
[]
[null,null,{"$f":"\"Tariffs for Charging Year: \"& \" \"&D9&\"\"","v":"Tariffs for Charging Year:  2022/23"}]
[]
[]
[null,null,null,"Open LLFCs","PCs","Unit rate 1 p/kWh","Unit rate 2 p/kWh","Unit rate 3 p/kWh","Fixed charge p/MPAN/day","Capacity charge p/kVA/day","Exceeded capacity charge p/kVA/day","Reactive power charge p/kVArh","Closed LLFCs"]
[null,null,"Domestic Unrestricted","100, 105, 800, 860",1,3.0419999999999998,0,0,4.72,0,0,0]
[null,null,"Domestic Two Rate","101, 106, 801, 861,  ",2,3.2429999999999999,1.577,0,4.72,0,0,0]
[null,null,"Domestic Off Peak (related MPAN)","194, 843",2,1.571,0,0,0,0,0,0]
[null,null,"Small Non Domestic Unrestricted","200, 810, 862",3,2.5249999999999999,0,0,9.7799999999999994,0,0,0]
[null,null,"Small Non Domestic Two Rate","201, 811, 863",4,2.8980000000000001,1.583,0,9.7799999999999994,0,0,0]
[null,null,"Small Non Domestic Off Peak (related MPAN)",294,4,1.573,0,0,0,0,0,0]
[null,null,"LV Medium Non-Domestic",300,"5-8",2.8290000000000002,1.5349999999999999,0,27.62,0,0,0]
[null,null,"LV Sub Medium Non-Domestic",344,"5-8",2.746,1.5249999999999999,0,34.31,0,0,0]
[null,null,"HV Medium Non-Domestic",400,"5-8",2.1779999999999999,1.448,0,147.32,0,0,0]
[null,null,"LV Network Domestic",116,null,11.704000000000001,2.23,1.5660000000000001,4.72,0,0,0]
[null,null,"LV Network Non-Domestic Non-CT",117,null,10.577,2.13,1.538,9.7799999999999994,0,0,0]
[null,null,"LV HH Metered",300,null,8.7119999999999997,1.956,1.4950000000000001,13.94,3.42,7.35,0.252]
[null,null,"LV Sub HH Metered",344,null,6.8739999999999997,1.7789999999999999,1.454,10.89,3.84,7.2,0.185]
[null,null,"HV HH Metered",400,null,5.5529999999999999,1.661,1.42,117.56,3.98,7.76,0.13400000000000001]
[null,null,"NHH UMS category A",718,8,3.47,0,0,0,0,0,0]
[null,null,"NHH UMS category B",701,1,3.8220000000000001,0,0,0,0,0,0]
[null,null,"NHH UMS category C",719,1,4.6879999999999997,0,0,0,0,0,0]
[null,null,"NHH UMS category D",720,1,3.133,0,0,0,0,0,0]
[null,null,"LV UMS (Pseudo HH Metered)",700,null,28.975000000000001,3.242,2.585,0,0,0,0]
[null,null,"LV Generation NHH or Aggregate HH",697,"8&0",-0.92200000000000004,0,0,0,0,0,0]
[null,null,"LV Sub Generation NHH",717,8,-0.84099999999999997,0,0,0,0,0,0]
[null,null,"LV Generation Intermittent",697,null,-0.92200000000000004,0,0,0,0,0,0.29099999999999998]
[null,null,"LV Generation Intermittent no RP charge",91,null,-0.92200000000000004,0,0,0,0,0,0]
[null,null,"LV Generation Non-Intermittent",603,null,-7.3949999999999996,-0.65400000000000003,-0.182,0,0,0,0.29099999999999998]
[null,null,"LV Generation Non-Intermittent no RP charge",92,null,-7.3949999999999996,-0.65400000000000003,-0.182,0,0,0,0]
[null,null,"LV Sub Generation Intermittent",602,null,-0.84099999999999997,0,0,0,0,0,0.249]
[null,null,"LV Sub Generation Intermittent no RP charge","93",null,-0.84099999999999997,0,0,0,0,0,0]
[null,null,"LV Sub Generation Non-Intermittent",604,null,-6.7569999999999997,-0.59299999999999997,-0.16800000000000001,0,0,0,0.249]
[null,null,"LV Sub Generation Non-Intermittent no RP charge","94",null,-6.7569999999999997,-0.59299999999999997,-0.16800000000000001,0,0,0,0]
[null,null,"HV Generation Intermittent",698,null,-0.57799999999999996,0,0,48.33,0,0,0.20799999999999999]
[null,null,"HV Generation Intermittent no RP charge","95",null,-0.57799999999999996,0,0,48.33,0,0,0]
[null,null,"HV Generation Non-Intermittent",606,null,-4.6870000000000003,-0.39300000000000002,-0.122,48.33,0,0,0.20799999999999999]
[null,null,"HV Generation Non-Intermittent no RP charge","96",null,-4.6870000000000003,-0.39300000000000002,-0.122,48.33,0,0,0]
[null,null,"LDNO LV: Domestic Unrestricted",30300,1,2.069,0,0,3.21,0,0,0]
[null,null,"LDNO LV: Domestic Two Rate",30301,2,2.2050000000000001,1.0720000000000001,0,3.21,0,0,0]
[null,null,"LDNO LV: Domestic Off Peak (related MPAN)",30302,2,1.0680000000000001,0,0,0,0,0,0]
[null,null,"LDNO LV: Small Non Domestic Unrestricted",30303,3,1.7170000000000001,0,0,6.65,0,0,0]
[null,null,"LDNO LV: Small Non Domestic Two Rate",30304,4,1.9710000000000001,1.077,0,6.65,0,0,0]
[null,null,"LDNO LV: Small Non Domestic Off Peak (related MPAN)",30305,4,1.07,0,0,0,0,0,0]
[null,null,"LDNO LV: LV Medium Non-Domestic",30306,"5-8",1.9239999999999999,1.044,0,18.78,0,0,0]
[null,null,"LDNO LV: LV Network Domestic",30307,null,7.96,1.5169999999999999,1.0649999999999999,3.21,0,0,0]
[null,null,"LDNO LV: LV Network Non-Domestic Non-CT",30308,null,7.1929999999999996,1.4490000000000001,1.046,6.65,0,0,0]
[null,null,"LDNO LV: LV HH Metered",30309,null,5.9249999999999998,1.33,1.0169999999999999,9.48,2.33,5,0.17100000000000001]
[null,null,"LDNO LV: NHH UMS category A",30310,8,2.36,0,0,0,0,0,0]
[null,null,"LDNO LV: NHH UMS category B",30311,1,2.5990000000000002,0,0,0,0,0,0]
[null,null,"LDNO LV: NHH UMS category C",30312,1,3.1880000000000002,0,0,0,0,0,0]
[null,null,"LDNO LV: NHH UMS category D",30313,1,2.1309999999999998,0,0,0,0,0,0]
[null,null,"LDNO LV: LV UMS (Pseudo HH Metered)",30314,null,19.704999999999998,2.2050000000000001,1.758,0,0,0,0]
[null,null,"LDNO LV: LV Generation NHH or Aggregate HH",30315,"8&0",-0.92200000000000004,0,0,0,0,0,0]
[null,null,"LDNO LV: LV Generation Intermittent",30316,null,-0.92200000000000004,0,0,0,0,0,0.29099999999999998]
[null,null,"LDNO LV: LV Generation Non-Intermittent",30317,null,-7.3949999999999996,-0.65400000000000003,-0.182,0,0,0,0.29099999999999998]
[null,null,"LDNO HV: Domestic Unrestricted",30318,1,1.115,0,0,1.73,0,0,0]
[null,null,"LDNO HV: Domestic Two Rate",30319,2,1.1890000000000001,0.57799999999999996,0,1.73,0,0,0]
[null,null,"LDNO HV: Domestic Off Peak (related MPAN)",30320,2,0.57599999999999996,0,0,0,0,0,0]
[null,null,"LDNO HV: Small Non Domestic Unrestricted",30321,3,0.92500000000000004,0,0,3.58,0,0,0]
[null,null,"LDNO HV: Small Non Domestic Two Rate",30322,4,1.0620000000000001,0.57999999999999996,0,3.58,0,0,0]
[null,null,"LDNO HV: Small Non Domestic Off Peak (related MPAN)",30323,4,0.57699999999999996,0,0,0,0,0,0]
[null,null,"LDNO HV: LV Medium Non-Domestic",30324,"5-8",1.0369999999999999,0.56299999999999994,0,10.119999999999999,0,0,0]
[null,null,"LDNO HV: LV Network Domestic",30325,null,4.29,0.81699999999999995,0.57399999999999995,1.73,0,0,0]
[null,null,"LDNO HV: LV Network Non-Domestic Non-CT",30326,null,3.8769999999999998,0.78100000000000003,0.56399999999999995,3.58,0,0,0]
[null,null,"LDNO HV: LV HH Metered",30327,null,3.1930000000000001,0.71699999999999997,0.54800000000000004,5.1100000000000003,1.25,2.69,9.1999999999999998E-2]
[null,null,"LDNO HV: LV Sub HH Metered",30328,null,3.86,0.999,0.81599999999999995,6.11,2.16,4.04,0.104]
[null,null,"LDNO HV: HV HH Metered",30329,null,3.7610000000000001,1.125,0.96199999999999997,79.62,2.7,5.26,9.0999999999999998E-2]
[null,null,"LDNO HV: NHH UMS category A",30330,8,1.272,0,0,0,0,0,0]
[null,null,"LDNO HV: NHH UMS category B",30331,1,1.401,0,0,0,0,0,0]
[null,null,"LDNO HV: NHH UMS category C",30332,1,1.718,0,0,0,0,0,0]
[null,null,"LDNO HV: NHH UMS category D",30333,1,1.1479999999999999,0,0,0,0,0,0]
[null,null,"LDNO HV: LV UMS (Pseudo HH Metered)",30334,null,10.62,1.1879999999999999,0.94699999999999995,0,0,0,0]
[null,null,"LDNO HV: LV Generation NHH or Aggregate HH",30335,"8&0",-0.92200000000000004,0,0,0,0,0,0]
[null,null,"LDNO HV: LV Sub Generation NHH",30336,8,-0.84099999999999997,0,0,0,0,0,0]
[null,null,"LDNO HV: LV Generation Intermittent",30337,null,-0.92200000000000004,0,0,0,0,0,0.29099999999999998]
[null,null,"LDNO HV: LV Generation Non-Intermittent",30338,null,-7.3949999999999996,-0.65400000000000003,-0.182,0,0,0,0.29099999999999998]
[null,null,"LDNO HV: LV Sub Generation Intermittent",30339,null,-0.84099999999999997,0,0,0,0,0,0.249]
[null,null,"LDNO HV: LV Sub Generation Non-Intermittent",30340,null,-6.7569999999999997,-0.59299999999999997,-0.16800000000000001,0,0,0,0.249]
[null,null,"LDNO HV: HV Generation Intermittent",30341,null,-0.57799999999999996,0,0,0,0,0,0.20799999999999999]
[null,null,"LDNO HV: HV Generation Non-Intermittent",30342,null,-4.6870000000000003,-0.39300000000000002,-0.122,0,0,0,0.20799999999999999]
[]
[]
[]
[]
[]
[null,null,{"$f":"\"Tariffs for Charging Year: \"& \" \"&D10&\"\"","v":"Tariffs for Charging Year:  2023/24"}]
[]
[]
[null,null,null,"Open LLFCs","PCs","Unit rate 1 p/kWh","Unit rate 2 p/kWh","Unit rate 3 p/kWh","Fixed charge p/MPAN/day","Capacity charge p/kVA/day","Exceeded capacity charge p/kVA/day","Reactive power charge p/kVArh","Closed LLFCs"]
[null,null,"Domestic Unrestricted","100, 105, 800, 860",1,3.3540000000000001,0,0,4.8600000000000003,0,0,0]
[null,null,"Domestic Two Rate","101, 106, 801, 861,  ",2,3.56,1.843,0,4.8600000000000003,0,0,0]
[null,null,"Domestic Off Peak (related MPAN)","194, 843",2,1.837,0,0,0,0,0,0]
[null,null,"Small Non Domestic Unrestricted","200, 810, 862",3,2.8210000000000002,0,0,10.08,0,0,0]
[null,null,"Small Non Domestic Two Rate","201, 811, 863",4,3.2050000000000001,1.849,0,10.08,0,0,0]
[null,null,"Small Non Domestic Off Peak (related MPAN)",294,4,1.839,0,0,0,0,0,0]
[null,null,"LV Medium Non-Domestic",300,"5-8",3.1339999999999999,1.8,0,28.48,0,0,0]
[null,null,"LV Sub Medium Non-Domestic",344,"5-8",3.0489999999999999,1.79,0,35.369999999999997,0,0,0]
[null,null,"HV Medium Non-Domestic",400,"5-8",2.4630000000000001,1.7110000000000001,0,151.88999999999999,0,0,0]
[null,null,"LV Network Domestic",116,null,12.285,2.516,1.831,4.8600000000000003,0,0,0]
[null,null,"LV Network Non-Domestic Non-CT",117,null,11.122,2.4129999999999998,1.8029999999999999,10.08,0,0,0]
[null,null,"LV HH Metered",300,null,9.1999999999999993,2.234,1.7589999999999999,14.38,3.53,7.58,0.26]
[null,null,"LV Sub HH Metered",344,null,7.3040000000000003,2.052,1.7170000000000001,11.22,3.96,7.42,0.191]
[null,null,"HV HH Metered",400,null,5.9420000000000002,1.93,1.681,121.21,4.0999999999999996,8,0.13800000000000001]
[null,null,"NHH UMS category A",718,8,3.7949999999999999,0,0,0,0,0,0]
[null,null,"NHH UMS category B",701,1,4.1580000000000004,0,0,0,0,0,0]
[null,null,"NHH UMS category C",719,1,5.0510000000000002,0,0,0,0,0,0]
[null,null,"NHH UMS category D",720,1,3.4470000000000001,0,0,0,0,0,0]
[null,null,"LV UMS (Pseudo HH Metered)",700,null,30.091000000000001,3.5590000000000002,2.8820000000000001,0,0,0,0]
[null,null,"LV Generation NHH or Aggregate HH",697,"8&0",-0.95,0,0,0,0,0,0]
[null,null,"LV Sub Generation NHH",717,8,-0.86699999999999999,0,0,0,0,0,0]
[null,null,"LV Generation Intermittent",697,null,-0.95,0,0,0,0,0,0.3]
[null,null,"LV Generation Intermittent no RP charge",91,null,-0.95,0,0,0,0,0,0]
[null,null,"LV Generation Non-Intermittent",603,null,-7.6239999999999997,-0.67400000000000004,-0.187,0,0,0,0.3]
[null,null,"LV Generation Non-Intermittent no RP charge",92,null,-7.6239999999999997,-0.67400000000000004,-0.187,0,0,0,0]
[null,null,"LV Sub Generation Intermittent",602,null,-0.86699999999999999,0,0,0,0,0,0.25700000000000001]
[null,null,"LV Sub Generation Intermittent no RP charge","93",null,-0.86699999999999999,0,0,0,0,0,0]
[null,null,"LV Sub Generation Non-Intermittent",604,null,-6.9660000000000002,-0.61099999999999999,-0.17299999999999999,0,0,0,0.25700000000000001]
[null,null,"LV Sub Generation Non-Intermittent no RP charge","94",null,-6.9660000000000002,-0.61099999999999999,-0.17299999999999999,0,0,0,0]
[null,null,"HV Generation Intermittent",698,null,-0.59599999999999997,0,0,49.83,0,0,0.214]
[null,null,"HV Generation Intermittent no RP charge","95",null,-0.59599999999999997,0,0,49.83,0,0,0]
[null,null,"HV Generation Non-Intermittent",606,null,-4.8330000000000002,-0.40500000000000003,-0.125,49.83,0,0,0.214]
[null,null,"HV Generation Non-Intermittent no RP charge","96",null,-4.8330000000000002,-0.40500000000000003,-0.125,49.83,0,0,0]
[null,null,"LDNO LV: Domestic Unrestricted",30300,1,2.2810000000000001,0,0,3.31,0,0,0]
[null,null,"LDNO LV: Domestic Two Rate",30301,2,2.4209999999999998,1.2529999999999999,0,3.31,0,0,0]
[null,null,"LDNO LV: Domestic Off Peak (related MPAN)",30302,2,1.2490000000000001,0,0,0,0,0,0]
[null,null,"LDNO LV: Small Non Domestic Unrestricted",30303,3,1.9179999999999999,0,0,6.86,0,0,0]
[null,null,"LDNO LV: Small Non Domestic Two Rate",30304,4,2.1800000000000002,1.2569999999999999,0,6.86,0,0,0]
[null,null,"LDNO LV: Small Non Domestic Off Peak (related MPAN)",30305,4,1.2509999999999999,0,0,0,0,0,0]
[null,null,"LDNO LV: LV Medium Non-Domestic",30306,"5-8",2.1309999999999998,1.224,0,19.37,0,0,0]
[null,null,"LDNO LV: LV Network Domestic",30307,null,8.3550000000000004,1.7110000000000001,1.2450000000000001,3.31,0,0,0]
[null,null,"LDNO LV: LV Network Non-Domestic Non-CT",30308,null,7.5640000000000001,1.641,1.226,6.86,0,0,0]
[null,null,"LDNO LV: LV HH Metered",30309,null,6.2569999999999997,1.5189999999999999,1.196,9.7799999999999994,2.4,5.15,0.17699999999999999]
[null,null,"LDNO LV: NHH UMS category A",30310,8,2.581,0,0,0,0,0,0]
[null,null,"LDNO LV: NHH UMS category B",30311,1,2.8279999999999998,0,0,0,0,0,0]
[null,null,"LDNO LV: NHH UMS category C",30312,1,3.4350000000000001,0,0,0,0,0,0]
[null,null,"LDNO LV: NHH UMS category D",30313,1,2.3439999999999999,0,0,0,0,0,0]
[null,null,"LDNO LV: LV UMS (Pseudo HH Metered)",30314,null,20.463999999999999,2.42,1.96,0,0,0,0]
[null,null,"LDNO LV: LV Generation NHH or Aggregate HH",30315,"8&0",-0.95,0,0,0,0,0,0]
[null,null,"LDNO LV: LV Generation Intermittent",30316,null,-0.95,0,0,0,0,0,0.3]
[null,null,"LDNO LV: LV Generation Non-Intermittent",30317,null,-7.6239999999999997,-0.67400000000000004,-0.187,0,0,0,0.3]
[null,null,"LDNO HV: Domestic Unrestricted",30318,1,1.2290000000000001,0,0,1.78,0,0,0]
[null,null,"LDNO HV: Domestic Two Rate",30319,2,1.3049999999999999,0.67600000000000005,0,1.78,0,0,0]
[null,null,"LDNO HV: Domestic Off Peak (related MPAN)",30320,2,0.67300000000000004,0,0,0,0,0,0]
[null,null,"LDNO HV: Small Non Domestic Unrestricted",30321,3,1.034,0,0,3.69,0,0,0]
[null,null,"LDNO HV: Small Non Domestic Two Rate",30322,4,1.175,0.67800000000000005,0,3.69,0,0,0]
[null,null,"LDNO HV: Small Non Domestic Off Peak (related MPAN)",30323,4,0.67400000000000004,0,0,0,0,0,0]
[null,null,"LDNO HV: LV Medium Non-Domestic",30324,"5-8",1.149,0.66,0,10.44,0,0,0]
[null,null,"LDNO HV: LV Network Domestic",30325,null,4.5030000000000001,0.92200000000000004,0.67100000000000004,1.78,0,0,0]
[null,null,"LDNO HV: LV Network Non-Domestic Non-CT",30326,null,4.0759999999999996,0.88400000000000001,0.66100000000000003,3.69,0,0,0]
[null,null,"LDNO HV: LV HH Metered",30327,null,3.3719999999999999,0.81899999999999995,0.64500000000000002,5.27,1.29,2.78,9.5000000000000001E-2]
[null,null,"LDNO HV: LV Sub HH Metered",30328,null,4.101,1.1519999999999999,0.96399999999999997,6.3,2.2200000000000002,4.17,0.107]
[null,null,"LDNO HV: HV HH Metered",30329,null,4.0250000000000004,1.3069999999999999,1.139,82.1,2.78,5.42,9.2999999999999999E-2]
[null,null,"LDNO HV: NHH UMS category A",30330,8,1.391,0,0,0,0,0,0]
[null,null,"LDNO HV: NHH UMS category B",30331,1,1.524,0,0,0,0,0,0]
[null,null,"LDNO HV: NHH UMS category C",30332,1,1.851,0,0,0,0,0,0]
[null,null,"LDNO HV: NHH UMS category D",30333,1,1.2629999999999999,0,0,0,0,0,0]
[null,null,"LDNO HV: LV UMS (Pseudo HH Metered)",30334,null,11.029,1.304,1.056,0,0,0,0]
[null,null,"LDNO HV: LV Generation NHH or Aggregate HH",30335,"8&0",-0.95,0,0,0,0,0,0]
[null,null,"LDNO HV: LV Sub Generation NHH",30336,8,-0.86699999999999999,0,0,0,0,0,0]
[null,null,"LDNO HV: LV Generation Intermittent",30337,null,-0.95,0,0,0,0,0,0.3]
[null,null,"LDNO HV: LV Generation Non-Intermittent",30338,null,-7.6239999999999997,-0.67400000000000004,-0.187,0,0,0,0.3]
[null,null,"LDNO HV: LV Sub Generation Intermittent",30339,null,-0.86699999999999999,0,0,0,0,0,0.25700000000000001]
[null,null,"LDNO HV: LV Sub Generation Non-Intermittent",30340,null,-6.9660000000000002,-0.61099999999999999,-0.17299999999999999,0,0,0,0.25700000000000001]
[null,null,"LDNO HV: HV Generation Intermittent",30341,null,-0.59599999999999997,0,0,0,0,0,0.214]
[null,null,"LDNO HV: HV Generation Non-Intermittent",30342,null,-4.8330000000000002,-0.40500000000000003,-0.125,0,0,0,0.214]

{"sheet":"Typical Bill","index":14,"n_rows":128,"n_cols":7,"rows_kept":128,"cut":false,"hidden":false,"merged":[[2,1,4,5]]}
[]
[]
[null,"Note: These tariffs are based on the assumptions set out in the CDCM forecast Data and CDCM Volume Forecast sheets.\nIf the assumptions in these sheets have been changed, the typical bills can be updated by pressing the button on the Tariffs ARP sheet."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"'CDCM Forecast Data'!E3&\" - 5 Year Typical Bill\"","v":"WPD South Wales - 5 Year Typical Bill"}]
[]
[null,"Typical Bills by Customer Category"]
[]
[]
[null,null,{"$f":"+'CDCM Forecast Data'!E10","v":"Y"},{"$f":"+'CDCM Forecast Data'!F10","v":"Y+1"},{"$f":"+'CDCM Forecast Data'!G10","v":"Y+2"},{"$f":"+'CDCM Forecast Data'!H10","v":"Y+3"},{"$f":"+'CDCM Forecast Data'!I10","v":"Y+4"}]
[null,"TARIFF",{"$f":"+'CDCM Forecast Data'!E11","v":"2019/20"},{"$f":"+'CDCM Forecast Data'!F11","v":"2020/21"},{"$f":"+'CDCM Forecast Data'!G11","v":"2021/22"},{"$f":"+'CDCM Forecast Data'!H11","v":"2022/23"},{"$f":"+'CDCM Forecast Data'!I11","v":"2023/24"}]
[null,"> Domestic Unrestricted"]
[null,"Domestic Unrestricted",107.01643296712999,106.07607544511831,109.75969956953529,112.78366917303386,123.09525062667838]
[null,"LDNO LV: Domestic Unrestricted",58.965778322157682,58.544554585189097,60.533622782410504,62.241729412516058,67.783794968559278]
[null,"LDNO HV: Domestic Unrestricted",29.698990693457308,29.542436560973435,30.557099242342382,31.391834857469387,34.138295551416931]
[null,"> Domestic Two Rate"]
[null,"Domestic Two Rate",147.70009724267035,144.49972729741867,149.69317283236168,153.61966257482993,170.38929393055059]
[null,"LDNO LV: Domestic Two Rate",64.637309431623322,64.063234033774251,66.257416123153448,68.098057556580855,74.361099525829729]
[null,"LDNO HV: Domestic Two Rate",29.87494308623921,29.534860898635422,30.566631743501048,31.392876110179856,34.387126143076387]
[null,"> Domestic Off Peak (related MPAN)"]
[null,"Domestic Off Peak (related MPAN)","","","","",""]
[null,"LDNO LV: Domestic Off Peak (related MPAN)","","","","",""]
[null,"LDNO HV: Domestic Off Peak (related MPAN)","","","","",""]
[null,"> Small Non Domestic Unrestricted"]
[null,"Small Non Domestic Unrestricted",330.80200555252975,323.86340704395832,335.39672199376048,344.3140959098925,381.58757527200265]
[null,"LDNO LV: Small Non Domestic Unrestricted",136.54423725022968,134.2160874979632,138.97810648395688,142.67329828730826,157.30034601925288]
[null,"LDNO HV: Small Non Domestic Unrestricted",212.43011987531301,207.41650927463343,214.95819007553951,220.51792940119077,245.36499837927704]
[null,"> Small Non Domestic Two Rate"]
[null,"Small Non Domestic Two Rate",543.67945610059724,530.91077861800204,549.94541718307323,564.43444055193413,627.71770094099134]
[null,"LDNO LV: Small Non Domestic Two Rate","","","","",""]
[null,"LDNO HV: Small Non Domestic Two Rate",697.10625928812885,682.57239454205762,706.71906259015213,725.56330553699013,805.55157037852018]
[null,"> Small Non Domestic Off Peak (related MPAN)"]
[null,"Small Non Domestic Off Peak (related MPAN)","","","","",""]
[null,"LDNO LV: Small Non Domestic Off Peak (related MPAN)","","","","",""]
[null,"LDNO HV: Small Non Domestic Off Peak (related MPAN)","","","","",""]
[null,"> LV Medium Non-Domestic"]
[null,"LV Medium Non-Domestic",1181.035777475297,1155.7455584196086,1196.7976607015614,1228.5505389441812,1363.1860121260504]
[null,"LDNO LV: LV Medium Non-Domestic","","","","",""]
[null,"LDNO HV: LV Medium Non-Domestic","","","","",""]
[null,"> LV Sub Medium Non-Domestic"]
[null,"LV Sub Medium Non-Domestic",3514.384892760585,3423.0502209966662,3546.3525086535692,3638.492521219287,4062.4924997447742]
[null,"> HV Medium Non-Domestic"]
[null,"HV Medium Non-Domestic",985.14059152306379,978.46702418438213,1011.8460016028818,1039.9977748457247,1128.5878126228133]
[null,"> LV Network Domestic"]
[null,"LV Network Domestic",104.76021846794386,103.48867688136808,107.11318563082131,110.04402115521899,120.5769321913058]
[null,"LDNO LV: LV Network Domestic","","","","",""]
[null,"LDNO HV: LV Network Domestic","","","","",""]
[null,"> LV Network Non-Domestic Non-CT"]
[null,"LV Network Non-Domestic Non-CT",1838.5668959124448,1793.509830307248,1858.4364592320226,1906.9226570847661,2124.3376776567184]
[null,"LDNO LV: LV Network Non-Domestic Non-CT","","","","",""]
[null,"LDNO HV: LV Network Non-Domestic Non-CT",570.57638375604176,559.85864938012105,579.64775222033632,595.25689740599762,658.65331216605023]
[null,"> LV HH Metered"]
[null,"LV HH Metered",7031.6841791228298,6912.3614325682356,7156.8541662026819,7347.6264621994906,8101.4086578705337]
[null,"LDNO LV: LV HH Metered",2591.8248990791221,2559.9999286012053,2650.2321032150194,2722.2489493071043,2979.1074385133993]
[null,"LDNO HV: LV HH Metered",5228.7123317029809,5145.0844694123562,5331.5255072012596,5466.1852762822427,6018.0435196121598]
[null,"> LV Sub HH Metered"]
[null,"LV Sub HH Metered",23747.018225258955,23174.647586562318,24011.572031815362,24641.315020990067,27421.696007655635]
[null,"LDNO HV: LV Sub HH Metered",21457.769121172936,21071.229577318078,21809.254001372719,22404.417112507504,24738.734509084308]
[null,"> HV HH Metered"]
[null,"HV HH Metered",54410.386430430357,52753.010438727331,54690.046738636163,56093.637863412128,62867.920573022289]
[null,"LDNO HV: HV HH Metered",15508.7867096757,15077.858220799915,15622.355455283408,16042.495296450932,17893.321279304233]
[null,"> NHH UMS category A"]
[null,"NHH UMS category A","","","","",""]
[null,"LDNO LV: NHH UMS category A","","","","",""]
[null,"LDNO HV: NHH UMS category A","","","","",""]
[null,"> NHH UMS category B"]
[null,"NHH UMS category B","","","","",""]
[null,"LDNO LV: NHH UMS category B","","","","",""]
[null,"LDNO HV: NHH UMS category B","","","","",""]
[null,"> NHH UMS category C"]
[null,"NHH UMS category C","","","","",""]
[null,"LDNO LV: NHH UMS category C","","","","",""]
[null,"LDNO HV: NHH UMS category C","","","","",""]
[null,"> NHH UMS category D"]
[null,"NHH UMS category D","","","","",""]
[null,"LDNO LV: NHH UMS category D","","","","",""]
[null,"LDNO HV: NHH UMS category D","","","","",""]
[null,"> LV UMS (Pseudo HH Metered)"]
[null,"LV UMS (Pseudo HH Metered)",137757.0803897728,136733.24498056626,141617.04175118197,145573.01382034444,158094.05882459178]
[null,"LDNO LV: LV UMS (Pseudo HH Metered)","","","","",""]
[null,"LDNO HV: LV UMS (Pseudo HH Metered)","","","","",""]
[null,"> LV Generation NHH or Aggregate HH"]
[null,"LV Generation NHH or Aggregate HH","","","","",""]
[null,"LDNO LV: LV Generation NHH or Aggregate HH","","","","",""]
[null,"LDNO HV: LV Generation NHH or Aggregate HH","","","","",""]
[null,"> LV Sub Generation NHH"]
[null,"LV Sub Generation NHH","","","","",""]
[null,"LDNO HV: LV Sub Generation NHH","","","","",""]
[null,"> LV Generation Intermittent"]
[null,"LV Generation Intermittent",-640.1724487861128,-666.3892543596412,-686.33621420106851,-709.45549158575511,-730.98861019881201]
[null,"LDNO LV: LV Generation Intermittent","","","","",""]
[null,"LDNO HV: LV Generation Intermittent",-1246.0337950454543,-1297.1586823181815,-1335.8827624545452,-1380.9445107727272,-1422.8374249999995]
[null,"> LV Generation Intermittent no RP charge"]
[null,"LV Generation Intermittent no RP charge","","","","",""]
[null,"> LV Generation Non-Intermittent"]
[null,"LV Generation Non-Intermittent",-951.78123421712496,-991.43463910013122,-1021.6833818012011,-1055.7493538471924,-1087.9397610750768]
[null,"LDNO LV: LV Generation Non-Intermittent","","","","",""]
[null,"LDNO HV: LV Generation Non-Intermittent","","","","",""]
[null,"> LV Generation Non-Intermittent no RP charge"]
[null,"LV Generation Non-Intermittent no RP charge","","","","",""]
[null,"> LV Sub Generation Intermittent"]
[null,"LV Sub Generation Intermittent",-326.98207414874167,-340.78694331914363,-351.13839791385999,-362.78729998585203,-374.00254768110676]
[null,"LDNO HV: LV Sub Generation Intermittent","","","","",""]
[null,"> LV Sub Generation Intermittent no RP charge"]
[null,"LV Sub Generation Intermittent no RP charge","","","","",""]
[null,"> LV Sub Generation Non-Intermittent"]
[null,"LV Sub Generation Non-Intermittent",-1497.0494964914169,-1560.3228265586235,-1607.2631838360896,-1661.3393031874218,-1712.1771053491641]
[null,"LDNO HV: LV Sub Generation Non-Intermittent","","","","",""]
[null,"> LV Sub Generation Non-Intermittent no RP charge"]
[null,"LV Sub Generation Non-Intermittent no RP charge","","","","",""]
[null,"> HV Generation Intermittent"]
[null,"HV Generation Intermittent",-7870.5920996118602,-8189.7411598290928,-8446.786164521749,-8734.3169880376063,-9006.4946110809487]
[null,"LDNO HV: HV Generation Intermittent","","","","",""]
[null,"> HV Generation Intermittent no RP charge"]
[null,"HV Generation Intermittent no RP charge","","","","",""]
[null,"> HV Generation Non-Intermittent"]
[null,"HV Generation Non-Intermittent",-31728.029443005827,-33073.441513971185,-34090.347379147657,-35250.207319479217,-36333.878743922243]
[null,"LDNO HV: HV Generation Non-Intermittent","","","","",""]
[null,"> HV Generation Non-Intermittent no RP charge"]
[null,"HV Generation Non-Intermittent no RP charge","","","","",""]

{"sheet":"Vlookup","index":15,"n_rows":310,"n_cols":11,"rows_kept":310,"cut":false,"hidden":false,"merged":[]}
["This is an ancillary sheet used in calculations"]
[]
[]
["1000. Company, charging year, data version"]
[""]
[null,"Company","Year","Version"]
["Company, charging year, data version",2,3,4,""]
[]
["1010. Financial and general assumptions"]
[]
["Sources: financial assumptions; calendar; network model."]
["These financial assumptions determine the annuity rate applied to convert the asset values of the network model into an annual charge."]
[null,"Rate of return","Annualisation period (years)","Annuity proportion for customer-contributed assets","Power factor","Days in the charging period"]
["Financial and general assumptions",6,7,null,8,9,""]
[]
["1017. Diversity allowance between top and bottom of network level"]
[]
["Source: operational data analysis and/or network model."]
["The diversity figure against GSP is the diversity between GSP Group (the whole system) and individual GSPs."]
["The diversity figure against 132kV is the diversity between GSPs (the top of the 132kV network) and 132kV/EHV bulk supply points (the bottom of the 132kV network). "]
["The diversity figure against EHV is the diversity between 132kV/EHV bulk supply points (the top of the EHV network) and EHV/HV primary substations (the bottom of the EHV network). "]
["The diversity figure against HV is the diversity between EHV/HV primary substations (the top of the HV network) and HV/LV substations (the bottom of the HV network). "]
[null,"Diversity allowance between top and bottom of network level"]
["GSPs",11,""]
["132kV",12,""]
["132kV/EHV",null,""]
["EHV",13,""]
["EHV/HV",null,""]
["HV",14,""]
["HV/LV",null,""]
["LV circuits",null,""]
[]
["1018. Proportion of relevant load going through 132kV/HV direct transformation"]
[""]
[null,"132kV/HV"]
["EHV/HV",15,""]
[]
["1019. Network model GSP peak demand (MW)"]
[]
[null,"Network model GSP peak demand (MW)"]
["Network model GSP peak demand (MW)",16,""]
[]
["1020. Gross asset cost by network level (£)"]
[]
[null,"Gross assets £"]
["132kV",18,""]
["132kV/EHV",19,""]
["EHV",20,""]
["EHV/HV",21,""]
["132kV/HV",22,""]
["HV",23,""]
["HV/LV",24,""]
["LV circuits",25,""]
[]
["1022. LV service model asset cost (£)"]
[]
[null,"LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8"]
["LV service model asset cost (£)",27,28,29,30,31,32,33,34,""]
[]
["1023. HV service model asset cost (£)"]
[]
[null,"HV service model 1","HV service model 2","HV service model 3","HV service model 4","HV service model 5"]
["HV service model asset cost (£)",36,37,38,39,40,""]
[]
["1032. Loss adjustment factors to transmission"]
[""]
["Source: losses model or loss adjustment factors at time of system peak."]
[null,"132kV","132kV/EHV","EHV","EHV/HV","HV","HV/LV","LV circuits"]
["Loss adjustment factor",45,46,47,48,49,50,51,""]
[]
["1037. Embedded network (LDNO) discounts"]
[""]
["Source: separate price control disaggregation model."]
[null,"No discount","LDNO LV: LV user","LDNO HV: LV user","LDNO HV: LV sub user","LDNO HV: HV user"]
["LDNO discount",null,53,54,55,56,""]
[]
["1041. Load profile data for demand users"]
[]
["Source: load data analysis."]
[null,"Coincidence factor","Load factor"]
["Domestic Unrestricted",{"$f":"'CDCM Forecast Data'!A71","v":58},{"$f":"'CDCM Forecast Data'!A91","v":78},""]
["Domestic Two Rate",{"$f":"'CDCM Forecast Data'!A72","v":59},{"$f":"'CDCM Forecast Data'!A92","v":79},""]
["Domestic Off Peak (related MPAN)",{"$f":"'CDCM Forecast Data'!A73","v":60},{"$f":"'CDCM Forecast Data'!A93","v":80},""]
["Small Non Domestic Unrestricted",{"$f":"'CDCM Forecast Data'!A74","v":61},{"$f":"'CDCM Forecast Data'!A94","v":81},""]
["Small Non Domestic Two Rate",{"$f":"'CDCM Forecast Data'!A75","v":62},{"$f":"'CDCM Forecast Data'!A95","v":82},""]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"'CDCM Forecast Data'!A76","v":63},{"$f":"'CDCM Forecast Data'!A96","v":83},""]
["LV Medium Non-Domestic",{"$f":"'CDCM Forecast Data'!A77","v":64},{"$f":"'CDCM Forecast Data'!A97","v":84},""]
["LV Sub Medium Non-Domestic",{"$f":"'CDCM Forecast Data'!A78","v":65},{"$f":"'CDCM Forecast Data'!A98","v":85},""]
["HV Medium Non-Domestic",{"$f":"'CDCM Forecast Data'!A79","v":66},{"$f":"'CDCM Forecast Data'!A99","v":86},""]
["LV Network Domestic",{"$f":"'CDCM Forecast Data'!A80","v":67},{"$f":"'CDCM Forecast Data'!A100","v":87}]
["LV Network Non-Domestic Non-CT",{"$f":"'CDCM Forecast Data'!A81","v":68},{"$f":"'CDCM Forecast Data'!A101","v":88},""]
["LV HH Metered",{"$f":"'CDCM Forecast Data'!A82","v":69},{"$f":"'CDCM Forecast Data'!A102","v":89},""]
["LV Sub HH Metered",{"$f":"'CDCM Forecast Data'!A83","v":70},{"$f":"'CDCM Forecast Data'!A103","v":90},""]
["HV HH Metered",{"$f":"'CDCM Forecast Data'!A84","v":71},{"$f":"'CDCM Forecast Data'!A104","v":91},""]
["NHH UMS category A",{"$f":"'CDCM Forecast Data'!A85","v":72},{"$f":"'CDCM Forecast Data'!A105","v":92},""]
["NHH UMS category B",{"$f":"'CDCM Forecast Data'!A86","v":73},{"$f":"'CDCM Forecast Data'!A106","v":93},""]
["NHH UMS category C",{"$f":"'CDCM Forecast Data'!A87","v":74},{"$f":"'CDCM Forecast Data'!A107","v":94},""]
["NHH UMS category D",{"$f":"'CDCM Forecast Data'!A88","v":75},{"$f":"'CDCM Forecast Data'!A108","v":95},""]
["LV UMS (Pseudo HH Metered)",{"$f":"'CDCM Forecast Data'!A89","v":76},{"$f":"'CDCM Forecast Data'!A109","v":96},""]
[]
["1053. Volume forecasts for the charging year"]
[""]
["Source: forecast."]
["Please include MPAN counts for tariffs with no fixed charge (e.g. off-peak tariffs),"]
["but exclude MPANs on tariffs with a fixed charge that are not subject to a fixed charge due to a site grouping arrangement."]
[null,"Rate 1 units (MWh)"]
["> Domestic Unrestricted",1]
["Domestic Unrestricted",{"$f":"B107+1","v":2}]
["LDNO LV: Domestic Unrestricted",{"$f":"B108+1","v":3}]
["LDNO HV: Domestic Unrestricted",4]
["> Domestic Two Rate",5]
["Domestic Two Rate",6]
["LDNO LV: Domestic Two Rate",7]
["LDNO HV: Domestic Two Rate",8]
["> Domestic Off Peak (related MPAN)",9]
["Domestic Off Peak (related MPAN)",10]
["LDNO LV: Domestic Off Peak (related MPAN)",11]
["LDNO HV: Domestic Off Peak (related MPAN)",12]
["> Small Non Domestic Unrestricted",13]
["Small Non Domestic Unrestricted",14]
["LDNO LV: Small Non Domestic Unrestricted",15]
["LDNO HV: Small Non Domestic Unrestricted",16]
["> Small Non Domestic Two Rate",17]
["Small Non Domestic Two Rate",18]
["LDNO LV: Small Non Domestic Two Rate",19]
["LDNO HV: Small Non Domestic Two Rate",20]
["> Small Non Domestic Off Peak (related MPAN)",21]
["Small Non Domestic Off Peak (related MPAN)",22]
["LDNO LV: Small Non Domestic Off Peak (related MPAN)",23]
["LDNO HV: Small Non Domestic Off Peak (related MPAN)",24]
["> LV Medium Non-Domestic",25]
["LV Medium Non-Domestic",26]
["LDNO LV: LV Medium Non-Domestic",27]
["LDNO HV: LV Medium Non-Domestic",28]
["> LV Sub Medium Non-Domestic",29]
["LV Sub Medium Non-Domestic",30]
["> HV Medium Non-Domestic",31]
["HV Medium Non-Domestic",32]
["> LV Network Domestic",33]
["LV Network Domestic",34]
["LDNO LV: LV Network Domestic",35]
["LDNO HV: LV Network Domestic",36]
["> LV Network Non-Domestic Non-CT",37]
["LV Network Non-Domestic Non-CT",38]
["LDNO LV: LV Network Non-Domestic Non-CT",39]
["LDNO HV: LV Network Non-Domestic Non-CT",40]
["> LV HH Metered",41]
["LV HH Metered",42]
["LDNO LV: LV HH Metered",43]
["LDNO HV: LV HH Metered",44]
["> LV Sub HH Metered",45]
["LV Sub HH Metered",46]
["LDNO HV: LV Sub HH Metered",47]
["> HV HH Metered",48]
["HV HH Metered",49]
["LDNO HV: HV HH Metered",50]
["> NHH UMS category A",51]
["NHH UMS category A",52]
["LDNO LV: NHH UMS category A",53]
["LDNO HV: NHH UMS category A",54]
["> NHH UMS category B",55]
["NHH UMS category B",56]
["LDNO LV: NHH UMS category B",57]
["LDNO HV: NHH UMS category B",58]
["> NHH UMS category C",59]
["NHH UMS category C",60]
["LDNO LV: NHH UMS category C",61]
["LDNO HV: NHH UMS category C",62]
["> NHH UMS category D",63]
["NHH UMS category D",64]
["LDNO LV: NHH UMS category D",65]
["LDNO HV: NHH UMS category D",66]
["> LV UMS (Pseudo HH Metered)",{"$f":"B172+1","v":67}]
["LV UMS (Pseudo HH Metered)",68]
["LDNO LV: LV UMS (Pseudo HH Metered)",69]
["LDNO HV: LV UMS (Pseudo HH Metered)",70]
["> LV Generation NHH or Aggregate HH",71]
["LV Generation NHH or Aggregate HH",72]
["LDNO LV: LV Generation NHH or Aggregate HH",73]
["LDNO HV: LV Generation NHH or Aggregate HH",74]
["> LV Sub Generation NHH",75]
["LV Sub Generation NHH",76]
["LDNO HV: LV Sub Generation NHH",77]
["> LV Generation Intermittent",78]
["LV Generation Intermittent",79]
["LDNO LV: LV Generation Intermittent",80]
["LDNO HV: LV Generation Intermittent",81]
["> LV Generation Intermittent no RP charge",82]
["LV Generation Intermittent no RP charge",83]
["> LV Generation Non-Intermittent",84]
["LV Generation Non-Intermittent",85]
["LDNO LV: LV Generation Non-Intermittent",86]
["LDNO HV: LV Generation Non-Intermittent",87]
["> LV Generation Non-Intermittent no RP charge",88]
["LV Generation Non-Intermittent no RP charge",89]
["> LV Sub Generation Intermittent",90]
["LV Sub Generation Intermittent",91]
["LDNO HV: LV Sub Generation Intermittent",92]
["> LV Sub Generation Intermittent no RP charge",93]
["LV Sub Generation Intermittent no RP charge",94]
["> LV Sub Generation Non-Intermittent",95]
["LV Sub Generation Non-Intermittent",96]
["LDNO HV: LV Sub Generation Non-Intermittent",97]
["> LV Sub Generation Non-Intermittent no RP charge",98]
["LV Sub Generation Non-Intermittent no RP charge",99]
["> HV Generation Intermittent",100]
["HV Generation Intermittent",101]
["LDNO HV: HV Generation Intermittent",102]
["> HV Generation Intermittent no RP charge",103]
["HV Generation Intermittent no RP charge",104]
["> HV Generation Non-Intermittent",105]
["HV Generation Non-Intermittent",106]
["LDNO HV: HV Generation Non-Intermittent",107]
["> HV Generation Non-Intermittent no RP charge",108]
["HV Generation Non-Intermittent no RP charge",109]
[]
["1055. Transmission exit charges (£/year)"]
[""]
["Source: forecast."]
[null,"Transmission\nexit"]
["Transmission exit charges (£/year)",{"$f":"'CDCM Forecast Data'!A111","v":98},""]
[]
["1059. Other expenditure"]
[""]
[null,"Direct cost (£/year)","Indirect cost (£/year)","Indirect cost proportion","Network rates (£/year)"]
["Other expenditure",{"$f":"'CDCM Forecast Data'!A113","v":100},{"$f":"'CDCM Forecast Data'!A114","v":101},{"$f":"'CDCM Forecast Data'!A115","v":102},{"$f":"'CDCM Forecast Data'!A116","v":103},""]
[]
["1060. Customer contributions under current connection charging policy"]
[]
["Source: analysis of expenditure data and/or survey of capital expenditure schemes."]
["Customer contribution percentages by network level of supply and by asset network level."]
["These proportions should reflect the current connection charging method, not necessarily the method that was in place when the connection was built."]
[null,"Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits"]
["LV network",{"$f":"'CDCM Forecast Data'!A119","v":106},{"$f":"'CDCM Forecast Data'!A120","v":107},{"$f":"'CDCM Forecast Data'!A121","v":108},{"$f":"'CDCM Forecast Data'!A122","v":109},{"$f":"'CDCM Forecast Data'!A123","v":110},{"$f":"'CDCM Forecast Data'!A124","v":111},{"$f":"'CDCM Forecast Data'!A125","v":112},{"$f":"'CDCM Forecast Data'!A126","v":113},""]
["LV substation",{"$f":"'CDCM Forecast Data'!A128","v":115},{"$f":"'CDCM Forecast Data'!A129","v":116},{"$f":"'CDCM Forecast Data'!A130","v":117},{"$f":"'CDCM Forecast Data'!A131","v":118},{"$f":"'CDCM Forecast Data'!A132","v":119},{"$f":"'CDCM Forecast Data'!A133","v":120},{"$f":"'CDCM Forecast Data'!A134","v":121},null,""]
["HV network",{"$f":"'CDCM Forecast Data'!A136","v":123},{"$f":"'CDCM Forecast Data'!A137","v":124},{"$f":"'CDCM Forecast Data'!A138","v":125},{"$f":"'CDCM Forecast Data'!A139","v":126},{"$f":"'CDCM Forecast Data'!A140","v":127},{"$f":"'CDCM Forecast Data'!A141","v":128},null,null,""]
["HV substation",{"$f":"'CDCM Forecast Data'!A143","v":130},{"$f":"'CDCM Forecast Data'!A144","v":131},{"$f":"'CDCM Forecast Data'!A145","v":132},{"$f":"'CDCM Forecast Data'!A146","v":133},null,null,null,null,""]
[]
["1061. Average split of rate 1 units by distribution time band"]
[]
["Source: load data analysis."]
["This table relates to the first TPR or charging period for each tariff."]
["Each line relates to a different user type and tariff structure."]
["For each user type and tariff structure, the figure entered against each of the time bands used for network analysis is"]
["the proportion of the units recorded on the relevant TPR or within the relevant charging period that would fall with each time band."]
[null,"Red","Amber","Green"]
["Domestic Unrestricted",{"$f":"'CDCM Forecast Data'!A149","v":136},{"$f":"'CDCM Forecast Data'!A159","v":146},{"$f":"'CDCM Forecast Data'!A169","v":156},""]
["Domestic Two Rate",{"$f":"'CDCM Forecast Data'!A150","v":137},{"$f":"'CDCM Forecast Data'!A160","v":147},{"$f":"'CDCM Forecast Data'!A170","v":157},""]
["Domestic Off Peak (related MPAN)",{"$f":"'CDCM Forecast Data'!A151","v":138},{"$f":"'CDCM Forecast Data'!A161","v":148},{"$f":"'CDCM Forecast Data'!A171","v":158}]
["Small Non Domestic Unrestricted",{"$f":"'CDCM Forecast Data'!A152","v":139},{"$f":"'CDCM Forecast Data'!A162","v":149},{"$f":"'CDCM Forecast Data'!A172","v":159}]
["Small Non Domestic Two Rate",{"$f":"'CDCM Forecast Data'!A153","v":140},{"$f":"'CDCM Forecast Data'!A163","v":150},{"$f":"'CDCM Forecast Data'!A173","v":160},""]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"'CDCM Forecast Data'!A154","v":141},{"$f":"'CDCM Forecast Data'!A164","v":151},{"$f":"'CDCM Forecast Data'!A174","v":161},""]
["LV Medium Non-Domestic",{"$f":"'CDCM Forecast Data'!A155","v":142},{"$f":"'CDCM Forecast Data'!A165","v":152},{"$f":"'CDCM Forecast Data'!A175","v":162},""]
["LV Sub Medium Non-Domestic",{"$f":"'CDCM Forecast Data'!A156","v":143},{"$f":"'CDCM Forecast Data'!A166","v":153},{"$f":"'CDCM Forecast Data'!A176","v":163},""]
["HV Medium Non-Domestic",{"$f":"'CDCM Forecast Data'!A157","v":144},{"$f":"'CDCM Forecast Data'!A167","v":154},{"$f":"'CDCM Forecast Data'!A177","v":164},""]
[]
["1062. Average split of rate 2 units by distribution time band"]
[]
["Source: load data analysis."]
["This table relates to the second TPR or charging period for each tariff."]
["See notes on table 1061."]
[null,"Red","Amber","Green"]
["Domestic Two Rate",{"$f":"'CDCM Forecast Data'!A180","v":167},{"$f":"'CDCM Forecast Data'!A186","v":173},{"$f":"'CDCM Forecast Data'!A192","v":179},""]
["Small Non Domestic Two Rate",{"$f":"'CDCM Forecast Data'!A181","v":168},{"$f":"'CDCM Forecast Data'!A187","v":174},{"$f":"'CDCM Forecast Data'!A193","v":180},""]
["LV Medium Non-Domestic",{"$f":"'CDCM Forecast Data'!A182","v":169},{"$f":"'CDCM Forecast Data'!A188","v":175},{"$f":"'CDCM Forecast Data'!A194","v":181},""]
["LV Sub Medium Non-Domestic",{"$f":"'CDCM Forecast Data'!A183","v":170},{"$f":"'CDCM Forecast Data'!A189","v":176},{"$f":"'CDCM Forecast Data'!A195","v":182},""]
["HV Medium Non-Domestic",{"$f":"'CDCM Forecast Data'!A184","v":171},{"$f":"'CDCM Forecast Data'!A190","v":177},{"$f":"'CDCM Forecast Data'!A196","v":183},""]
[]
["1064. Average split of rate 1 units by special distribution time band"]
[]
[null,"Black","Yellow","Green",""]
["NHH UMS category A",{"$f":"'CDCM Forecast Data'!A199","v":186},{"$f":"'CDCM Forecast Data'!A204","v":191},{"$f":"'CDCM Forecast Data'!A209","v":196},""]
["NHH UMS category B",{"$f":"'CDCM Forecast Data'!A200","v":187},{"$f":"'CDCM Forecast Data'!A205","v":192},{"$f":"'CDCM Forecast Data'!A210","v":197},""]
["NHH UMS category C",{"$f":"'CDCM Forecast Data'!A201","v":188},{"$f":"'CDCM Forecast Data'!A206","v":193},{"$f":"'CDCM Forecast Data'!A211","v":198},""]
["NHH UMS category D",{"$f":"'CDCM Forecast Data'!A202","v":189},{"$f":"'CDCM Forecast Data'!A207","v":194},{"$f":"'CDCM Forecast Data'!A212","v":199},""]
[]
["1066. Typical annual hours by special distribution time band"]
["Source: definition of distribution time bands."]
["The figures in this table will be automatically adjusted to match the number of days in the charging period."]
[]
[null,"Black","Yellow","Green"]
["Annual hours",{"$f":"'CDCM Forecast Data'!A214","v":201},{"$f":"'CDCM Forecast Data'!A215","v":202},{"$f":"'CDCM Forecast Data'!A216","v":203},""]
[]
["1068. Typical annual hours by distribution time band"]
[]
["Source: definition of distribution time bands."]
["The figures in this table will be automatically adjusted to match the number of days in the charging period."]
[null,"Red","Amber","Green"]
["Annual hours",{"$f":"'CDCM Forecast Data'!A218","v":205},{"$f":"'CDCM Forecast Data'!A219","v":206},{"$f":"'CDCM Forecast Data'!A220","v":207},""]
[]
["1069. Peaking probabilities by network level"]
[]
["Source: operational data analysis."]
[null,"Red","Amber","Green","Black"]
["GSPs",{"$f":"'CDCM Forecast Data'!A223","v":210},{"$f":"'CDCM Forecast Data'!A233","v":220},{"$f":"'CDCM Forecast Data'!A243","v":230},{"$f":"'CDCM Forecast Data'!A253","v":240},""]
["132kV",{"$f":"'CDCM Forecast Data'!A224","v":211},{"$f":"'CDCM Forecast Data'!A234","v":221},{"$f":"'CDCM Forecast Data'!A244","v":231},{"$f":"'CDCM Forecast Data'!A254","v":241},""]
["132kV/EHV",{"$f":"'CDCM Forecast Data'!A225","v":212},{"$f":"'CDCM Forecast Data'!A235","v":222},{"$f":"'CDCM Forecast Data'!A245","v":232},{"$f":"'CDCM Forecast Data'!A255","v":242},""]
["EHV",{"$f":"'CDCM Forecast Data'!A226","v":213},{"$f":"'CDCM Forecast Data'!A236","v":223},{"$f":"'CDCM Forecast Data'!A246","v":233},{"$f":"'CDCM Forecast Data'!A256","v":243},""]
["EHV/HV",{"$f":"'CDCM Forecast Data'!A227","v":214},{"$f":"'CDCM Forecast Data'!A237","v":224},{"$f":"'CDCM Forecast Data'!A247","v":234},{"$f":"'CDCM Forecast Data'!A257","v":244},""]
["132kV/HV",{"$f":"'CDCM Forecast Data'!A228","v":215},{"$f":"'CDCM Forecast Data'!A238","v":225},{"$f":"'CDCM Forecast Data'!A248","v":235},{"$f":"'CDCM Forecast Data'!A258","v":245},""]
["HV",{"$f":"'CDCM Forecast Data'!A229","v":216},{"$f":"'CDCM Forecast Data'!A239","v":226},{"$f":"'CDCM Forecast Data'!A249","v":236},{"$f":"'CDCM Forecast Data'!A259","v":246},""]
["HV/LV",{"$f":"'CDCM Forecast Data'!A230","v":217},{"$f":"'CDCM Forecast Data'!A240","v":227},{"$f":"'CDCM Forecast Data'!A250","v":237},{"$f":"'CDCM Forecast Data'!A260","v":247},""]
["LV circuits",{"$f":"'CDCM Forecast Data'!A231","v":218},{"$f":"'CDCM Forecast Data'!A241","v":228},{"$f":"'CDCM Forecast Data'!A251","v":238},{"$f":"'CDCM Forecast Data'!A261","v":248},""]
[]
["1092. Average kVAr by kVA, by network level"]
[""]
["Source: analysis of operational data."]
["This is the average of MVAr/MVA or SQRT(1-PF^2) across relevant network elements."]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Average kVAr by kVA, by network level",{"$f":"'CDCM Forecast Data'!A263","v":250},{"$f":"'CDCM Forecast Data'!A264","v":251},{"$f":"'CDCM Forecast Data'!A265","v":252},{"$f":"'CDCM Forecast Data'!A266","v":253},{"$f":"'CDCM Forecast Data'!A267","v":254},{"$f":"'CDCM Forecast Data'!A268","v":255},{"$f":"'CDCM Forecast Data'!A269","v":256},{"$f":"'CDCM Forecast Data'!A270","v":257},{"$f":"'CDCM Forecast Data'!A271","v":258},""]

{"sheet":"Tariffs","index":16,"n_rows":91,"n_cols":11,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[{"$f":"\"Tariffs for \"&CDCM!B7&\" in \"&CDCM!C7&\" (\"&CDCM!D7&\")\"","v":"Tariffs for WPD South Wales in 2023/24 (Forecast)"}]
[]
["3701. Tariffs"]
["Data sources:"]
["x1 = 3607. Unit rate 1 p/kWh (in Tariffs)"]
["x2 = 3607. Unit rate 2 p/kWh (in Tariffs)"]
["x3 = 3607. Unit rate 3 p/kWh (in Tariffs)"]
["x4 = 3607. Fixed charge p/MPAN/day (in Tariffs)"]
["x5 = 3607. Capacity charge p/kVA/day (in Tariffs)"]
["x6 = 3607. Exceeded capacity charge p/kVA/day (in Tariffs)"]
["x7 = 3607. Reactive power charge p/kVArh (in Tariffs)"]
["Kind:","Input data","Fixed data","Copy cells","Copy cells","Copy cells","Copy cells","Copy cells","Copy cells","Copy cells","Input data"]
["Formula:","","","= x1","= x2","= x3","= x4","= x5","= x6","= x7",""]
[]
[null,"Open LLFCs","PCs","Unit rate 1 p/kWh","Unit rate 2 p/kWh","Unit rate 3 p/kWh","Fixed charge p/MPAN/day","Capacity charge p/kVA/day","Exceeded capacity charge p/kVA/day","Reactive power charge p/kVArh","Closed LLFCs"]
["Domestic Unrestricted","100, 105, 800, 860",1,{"$f":"CDCM!B$4381","v":3.3540000000000001},{"$f":"CDCM!C$4381","v":0},{"$f":"CDCM!D$4381","v":0},{"$f":"CDCM!E$4381","v":4.8600000000000003},{"$f":"CDCM!F$4381","v":0},{"$f":"CDCM!G$4381","v":0},{"$f":"CDCM!H$4381","v":0}]
["Domestic Two Rate","101, 106, 801, 861,  ",2,{"$f":"CDCM!B$4385","v":3.56},{"$f":"CDCM!C$4385","v":1.843},{"$f":"CDCM!D$4385","v":0},{"$f":"CDCM!E$4385","v":4.8600000000000003},{"$f":"CDCM!F$4385","v":0},{"$f":"CDCM!G$4385","v":0},{"$f":"CDCM!H$4385","v":0}]
["Domestic Off Peak (related MPAN)","194, 843",2,{"$f":"CDCM!B$4389","v":1.837},{"$f":"CDCM!C$4389","v":0},{"$f":"CDCM!D$4389","v":0},{"$f":"CDCM!E$4389","v":0},{"$f":"CDCM!F$4389","v":0},{"$f":"CDCM!G$4389","v":0},{"$f":"CDCM!H$4389","v":0}]
["Small Non Domestic Unrestricted","200, 810, 862",3,{"$f":"CDCM!B$4393","v":2.8210000000000002},{"$f":"CDCM!C$4393","v":0},{"$f":"CDCM!D$4393","v":0},{"$f":"CDCM!E$4393","v":10.08},{"$f":"CDCM!F$4393","v":0},{"$f":"CDCM!G$4393","v":0},{"$f":"CDCM!H$4393","v":0}]
["Small Non Domestic Two Rate","201, 811, 863",4,{"$f":"CDCM!B$4397","v":3.2050000000000001},{"$f":"CDCM!C$4397","v":1.849},{"$f":"CDCM!D$4397","v":0},{"$f":"CDCM!E$4397","v":10.08},{"$f":"CDCM!F$4397","v":0},{"$f":"CDCM!G$4397","v":0},{"$f":"CDCM!H$4397","v":0}]
["Small Non Domestic Off Peak (related MPAN)",294,4,{"$f":"CDCM!B$4401","v":1.839},{"$f":"CDCM!C$4401","v":0},{"$f":"CDCM!D$4401","v":0},{"$f":"CDCM!E$4401","v":0},{"$f":"CDCM!F$4401","v":0},{"$f":"CDCM!G$4401","v":0},{"$f":"CDCM!H$4401","v":0}]
["LV Medium Non-Domestic",300,"5-8",{"$f":"CDCM!B$4405","v":3.1339999999999999},{"$f":"CDCM!C$4405","v":1.8},{"$f":"CDCM!D$4405","v":0},{"$f":"CDCM!E$4405","v":28.48},{"$f":"CDCM!F$4405","v":0},{"$f":"CDCM!G$4405","v":0},{"$f":"CDCM!H$4405","v":0}]
["LV Sub Medium Non-Domestic",344,"5-8",{"$f":"CDCM!B$4409","v":3.0489999999999999},{"$f":"CDCM!C$4409","v":1.79},{"$f":"CDCM!D$4409","v":0},{"$f":"CDCM!E$4409","v":35.369999999999997},{"$f":"CDCM!F$4409","v":0},{"$f":"CDCM!G$4409","v":0},{"$f":"CDCM!H$4409","v":0}]
["HV Medium Non-Domestic",400,"5-8",{"$f":"CDCM!B$4411","v":2.4630000000000001},{"$f":"CDCM!C$4411","v":1.7110000000000001},{"$f":"CDCM!D$4411","v":0},{"$f":"CDCM!E$4411","v":151.88999999999999},{"$f":"CDCM!F$4411","v":0},{"$f":"CDCM!G$4411","v":0},{"$f":"CDCM!H$4411","v":0}]
["LV Network Domestic",116,null,{"$f":"CDCM!B$4413","v":12.285},{"$f":"CDCM!C$4413","v":2.516},{"$f":"CDCM!D$4413","v":1.831},{"$f":"CDCM!E$4413","v":4.8600000000000003},{"$f":"CDCM!F$4413","v":0},{"$f":"CDCM!G$4413","v":0},{"$f":"CDCM!H$4413","v":0}]
["LV Network Non-Domestic Non-CT",117,null,{"$f":"CDCM!B$4417","v":11.122},{"$f":"CDCM!C$4417","v":2.4129999999999998},{"$f":"CDCM!D$4417","v":1.8029999999999999},{"$f":"CDCM!E$4417","v":10.08},{"$f":"CDCM!F$4417","v":0},{"$f":"CDCM!G$4417","v":0},{"$f":"CDCM!H$4417","v":0}]
["LV HH Metered",300,null,{"$f":"CDCM!B$4421","v":9.1999999999999993},{"$f":"CDCM!C$4421","v":2.234},{"$f":"CDCM!D$4421","v":1.7589999999999999},{"$f":"CDCM!E$4421","v":14.38},{"$f":"CDCM!F$4421","v":3.53},{"$f":"CDCM!G$4421","v":7.58},{"$f":"CDCM!H$4421","v":0.26}]
["LV Sub HH Metered",344,null,{"$f":"CDCM!B$4425","v":7.3040000000000003},{"$f":"CDCM!C$4425","v":2.052},{"$f":"CDCM!D$4425","v":1.7170000000000001},{"$f":"CDCM!E$4425","v":11.22},{"$f":"CDCM!F$4425","v":3.96},{"$f":"CDCM!G$4425","v":7.42},{"$f":"CDCM!H$4425","v":0.191}]
["HV HH Metered",400,null,{"$f":"CDCM!B$4428","v":5.9420000000000002},{"$f":"CDCM!C$4428","v":1.93},{"$f":"CDCM!D$4428","v":1.681},{"$f":"CDCM!E$4428","v":121.21},{"$f":"CDCM!F$4428","v":4.0999999999999996},{"$f":"CDCM!G$4428","v":8},{"$f":"CDCM!H$4428","v":0.13800000000000001}]
["NHH UMS category A",718,8,{"$f":"CDCM!B$4431","v":3.7949999999999999},{"$f":"CDCM!C$4431","v":0},{"$f":"CDCM!D$4431","v":0},{"$f":"CDCM!E$4431","v":0},{"$f":"CDCM!F$4431","v":0},{"$f":"CDCM!G$4431","v":0},{"$f":"CDCM!H$4431","v":0}]
["NHH UMS category B",701,1,{"$f":"CDCM!B$4435","v":4.1580000000000004},{"$f":"CDCM!C$4435","v":0},{"$f":"CDCM!D$4435","v":0},{"$f":"CDCM!E$4435","v":0},{"$f":"CDCM!F$4435","v":0},{"$f":"CDCM!G$4435","v":0},{"$f":"CDCM!H$4435","v":0}]
["NHH UMS category C",719,1,{"$f":"CDCM!B$4439","v":5.0510000000000002},{"$f":"CDCM!C$4439","v":0},{"$f":"CDCM!D$4439","v":0},{"$f":"CDCM!E$4439","v":0},{"$f":"CDCM!F$4439","v":0},{"$f":"CDCM!G$4439","v":0},{"$f":"CDCM!H$4439","v":0}]
["NHH UMS category D",720,1,{"$f":"CDCM!B$4443","v":3.4470000000000001},{"$f":"CDCM!C$4443","v":0},{"$f":"CDCM!D$4443","v":0},{"$f":"CDCM!E$4443","v":0},{"$f":"CDCM!F$4443","v":0},{"$f":"CDCM!G$4443","v":0},{"$f":"CDCM!H$4443","v":0}]
["LV UMS (Pseudo HH Metered)",700,null,{"$f":"CDCM!B$4447","v":30.091000000000001},{"$f":"CDCM!C$4447","v":3.5590000000000002},{"$f":"CDCM!D$4447","v":2.8820000000000001},{"$f":"CDCM!E$4447","v":0},{"$f":"CDCM!F$4447","v":0},{"$f":"CDCM!G$4447","v":0},{"$f":"CDCM!H$4447","v":0}]
["LV Generation NHH or Aggregate HH",697,"8&0",{"$f":"CDCM!B$4451","v":-0.95},{"$f":"CDCM!C$4451","v":0},{"$f":"CDCM!D$4451","v":0},{"$f":"CDCM!E$4451","v":0},{"$f":"CDCM!F$4451","v":0},{"$f":"CDCM!G$4451","v":0},{"$f":"CDCM!H$4451","v":0}]
["LV Sub Generation NHH",717,8,{"$f":"CDCM!B$4455","v":-0.86699999999999999},{"$f":"CDCM!C$4455","v":0},{"$f":"CDCM!D$4455","v":0},{"$f":"CDCM!E$4455","v":0},{"$f":"CDCM!F$4455","v":0},{"$f":"CDCM!G$4455","v":0},{"$f":"CDCM!H$4455","v":0}]
["LV Generation Intermittent",697,null,{"$f":"CDCM!B$4458","v":-0.95},{"$f":"CDCM!C$4458","v":0},{"$f":"CDCM!D$4458","v":0},{"$f":"CDCM!E$4458","v":0},{"$f":"CDCM!F$4458","v":0},{"$f":"CDCM!G$4458","v":0},{"$f":"CDCM!H$4458","v":0.3}]
["LV Generation Intermittent no RP charge",91,null,{"$f":"CDCM!B$4462","v":-0.95},{"$f":"CDCM!C$4462","v":0},{"$f":"CDCM!D$4462","v":0},{"$f":"CDCM!E$4462","v":0},{"$f":"CDCM!F$4462","v":0},{"$f":"CDCM!G$4462","v":0},{"$f":"CDCM!H$4462","v":0}]
["LV Generation Non-Intermittent",603,null,{"$f":"CDCM!B$4464","v":-7.6239999999999997},{"$f":"CDCM!C$4464","v":-0.67400000000000004},{"$f":"CDCM!D$4464","v":-0.187},{"$f":"CDCM!E$4464","v":0},{"$f":"CDCM!F$4464","v":0},{"$f":"CDCM!G$4464","v":0},{"$f":"CDCM!H$4464","v":0.3}]
["LV Generation Non-Intermittent no RP charge",92,null,{"$f":"CDCM!B$4468","v":-7.6239999999999997},{"$f":"CDCM!C$4468","v":-0.67400000000000004},{"$f":"CDCM!D$4468","v":-0.187},{"$f":"CDCM!E$4468","v":0},{"$f":"CDCM!F$4468","v":0},{"$f":"CDCM!G$4468","v":0},{"$f":"CDCM!H$4468","v":0}]
["LV Sub Generation Intermittent",602,null,{"$f":"CDCM!B$4470","v":-0.86699999999999999},{"$f":"CDCM!C$4470","v":0},{"$f":"CDCM!D$4470","v":0},{"$f":"CDCM!E$4470","v":0},{"$f":"CDCM!F$4470","v":0},{"$f":"CDCM!G$4470","v":0},{"$f":"CDCM!H$4470","v":0.25700000000000001}]
["LV Sub Generation Intermittent no RP charge","93",null,{"$f":"CDCM!B$4473","v":-0.86699999999999999},{"$f":"CDCM!C$4473","v":0},{"$f":"CDCM!D$4473","v":0},{"$f":"CDCM!E$4473","v":0},{"$f":"CDCM!F$4473","v":0},{"$f":"CDCM!G$4473","v":0},{"$f":"CDCM!H$4473","v":0}]
["LV Sub Generation Non-Intermittent",604,null,{"$f":"CDCM!B$4475","v":-6.9660000000000002},{"$f":"CDCM!C$4475","v":-0.61099999999999999},{"$f":"CDCM!D$4475","v":-0.17299999999999999},{"$f":"CDCM!E$4475","v":0},{"$f":"CDCM!F$4475","v":0},{"$f":"CDCM!G$4475","v":0},{"$f":"CDCM!H$4475","v":0.25700000000000001}]
["LV Sub Generation Non-Intermittent no RP charge","94",null,{"$f":"CDCM!B$4478","v":-6.9660000000000002},{"$f":"CDCM!C$4478","v":-0.61099999999999999},{"$f":"CDCM!D$4478","v":-0.17299999999999999},{"$f":"CDCM!E$4478","v":0},{"$f":"CDCM!F$4478","v":0},{"$f":"CDCM!G$4478","v":0},{"$f":"CDCM!H$4478","v":0}]
["HV Generation Intermittent",698,null,{"$f":"CDCM!B$4480","v":-0.59599999999999997},{"$f":"CDCM!C$4480","v":0},{"$f":"CDCM!D$4480","v":0},{"$f":"CDCM!E$4480","v":49.83},{"$f":"CDCM!F$4480","v":0},{"$f":"CDCM!G$4480","v":0},{"$f":"CDCM!H$4480","v":0.214}]
["HV Generation Intermittent no RP charge","95",null,{"$f":"CDCM!B$4483","v":-0.59599999999999997},{"$f":"CDCM!C$4483","v":0},{"$f":"CDCM!D$4483","v":0},{"$f":"CDCM!E$4483","v":49.83},{"$f":"CDCM!F$4483","v":0},{"$f":"CDCM!G$4483","v":0},{"$f":"CDCM!H$4483","v":0}]
["HV Generation Non-Intermittent",606,null,{"$f":"CDCM!B$4485","v":-4.8330000000000002},{"$f":"CDCM!C$4485","v":-0.40500000000000003},{"$f":"CDCM!D$4485","v":-0.125},{"$f":"CDCM!E$4485","v":49.83},{"$f":"CDCM!F$4485","v":0},{"$f":"CDCM!G$4485","v":0},{"$f":"CDCM!H$4485","v":0.214}]
["HV Generation Non-Intermittent no RP charge","96",null,{"$f":"CDCM!B$4488","v":-4.8330000000000002},{"$f":"CDCM!C$4488","v":-0.40500000000000003},{"$f":"CDCM!D$4488","v":-0.125},{"$f":"CDCM!E$4488","v":49.83},{"$f":"CDCM!F$4488","v":0},{"$f":"CDCM!G$4488","v":0},{"$f":"CDCM!H$4488","v":0}]
["LDNO LV: Domestic Unrestricted",30300,1,{"$f":"CDCM!B$4382","v":2.2810000000000001},{"$f":"CDCM!C$4382","v":0},{"$f":"CDCM!D$4382","v":0},{"$f":"CDCM!E$4382","v":3.31},{"$f":"CDCM!F$4382","v":0},{"$f":"CDCM!G$4382","v":0},{"$f":"CDCM!H$4382","v":0}]
["LDNO LV: Domestic Two Rate",30301,2,{"$f":"CDCM!B$4386","v":2.4209999999999998},{"$f":"CDCM!C$4386","v":1.2529999999999999},{"$f":"CDCM!D$4386","v":0},{"$f":"CDCM!E$4386","v":3.31},{"$f":"CDCM!F$4386","v":0},{"$f":"CDCM!G$4386","v":0},{"$f":"CDCM!H$4386","v":0}]
["LDNO LV: Domestic Off Peak (related MPAN)",30302,2,{"$f":"CDCM!B$4390","v":1.2490000000000001},{"$f":"CDCM!C$4390","v":0},{"$f":"CDCM!D$4390","v":0},{"$f":"CDCM!E$4390","v":0},{"$f":"CDCM!F$4390","v":0},{"$f":"CDCM!G$4390","v":0},{"$f":"CDCM!H$4390","v":0}]
["LDNO LV: Small Non Domestic Unrestricted",30303,3,{"$f":"CDCM!B$4394","v":1.9179999999999999},{"$f":"CDCM!C$4394","v":0},{"$f":"CDCM!D$4394","v":0},{"$f":"CDCM!E$4394","v":6.86},{"$f":"CDCM!F$4394","v":0},{"$f":"CDCM!G$4394","v":0},{"$f":"CDCM!H$4394","v":0}]
["LDNO LV: Small Non Domestic Two Rate",30304,4,{"$f":"CDCM!B$4398","v":2.1800000000000002},{"$f":"CDCM!C$4398","v":1.2569999999999999},{"$f":"CDCM!D$4398","v":0},{"$f":"CDCM!E$4398","v":6.86},{"$f":"CDCM!F$4398","v":0},{"$f":"CDCM!G$4398","v":0},{"$f":"CDCM!H$4398","v":0}]
["LDNO LV: Small Non Domestic Off Peak (related MPAN)",30305,4,{"$f":"CDCM!B$4402","v":1.2509999999999999},{"$f":"CDCM!C$4402","v":0},{"$f":"CDCM!D$4402","v":0},{"$f":"CDCM!E$4402","v":0},{"$f":"CDCM!F$4402","v":0},{"$f":"CDCM!G$4402","v":0},{"$f":"CDCM!H$4402","v":0}]
["LDNO LV: LV Medium Non-Domestic",30306,"5-8",{"$f":"CDCM!B$4406","v":2.1309999999999998},{"$f":"CDCM!C$4406","v":1.224},{"$f":"CDCM!D$4406","v":0},{"$f":"CDCM!E$4406","v":19.37},{"$f":"CDCM!F$4406","v":0},{"$f":"CDCM!G$4406","v":0},{"$f":"CDCM!H$4406","v":0}]
["LDNO LV: LV Network Domestic",30307,null,{"$f":"CDCM!B$4414","v":8.3550000000000004},{"$f":"CDCM!C$4414","v":1.7110000000000001},{"$f":"CDCM!D$4414","v":1.2450000000000001},{"$f":"CDCM!E$4414","v":3.31},{"$f":"CDCM!F$4414","v":0},{"$f":"CDCM!G$4414","v":0},{"$f":"CDCM!H$4414","v":0}]
["LDNO LV: LV Network Non-Domestic Non-CT",30308,null,{"$f":"CDCM!B$4418","v":7.5640000000000001},{"$f":"CDCM!C$4418","v":1.641},{"$f":"CDCM!D$4418","v":1.226},{"$f":"CDCM!E$4418","v":6.86},{"$f":"CDCM!F$4418","v":0},{"$f":"CDCM!G$4418","v":0},{"$f":"CDCM!H$4418","v":0}]
["LDNO LV: LV HH Metered",30309,null,{"$f":"CDCM!B$4422","v":6.2569999999999997},{"$f":"CDCM!C$4422","v":1.5189999999999999},{"$f":"CDCM!D$4422","v":1.196},{"$f":"CDCM!E$4422","v":9.7799999999999994},{"$f":"CDCM!F$4422","v":2.4},{"$f":"CDCM!G$4422","v":5.15},{"$f":"CDCM!H$4422","v":0.17699999999999999}]
["LDNO LV: NHH UMS category A",30310,8,{"$f":"CDCM!B$4432","v":2.581},{"$f":"CDCM!C$4432","v":0},{"$f":"CDCM!D$4432","v":0},{"$f":"CDCM!E$4432","v":0},{"$f":"CDCM!F$4432","v":0},{"$f":"CDCM!G$4432","v":0},{"$f":"CDCM!H$4432","v":0}]
["LDNO LV: NHH UMS category B",30311,1,{"$f":"CDCM!B$4436","v":2.8279999999999998},{"$f":"CDCM!C$4436","v":0},{"$f":"CDCM!D$4436","v":0},{"$f":"CDCM!E$4436","v":0},{"$f":"CDCM!F$4436","v":0},{"$f":"CDCM!G$4436","v":0},{"$f":"CDCM!H$4436","v":0}]
["LDNO LV: NHH UMS category C",30312,1,{"$f":"CDCM!B$4440","v":3.4350000000000001},{"$f":"CDCM!C$4440","v":0},{"$f":"CDCM!D$4440","v":0},{"$f":"CDCM!E$4440","v":0},{"$f":"CDCM!F$4440","v":0},{"$f":"CDCM!G$4440","v":0},{"$f":"CDCM!H$4440","v":0}]
["LDNO LV: NHH UMS category D",30313,1,{"$f":"CDCM!B$4444","v":2.3439999999999999},{"$f":"CDCM!C$4444","v":0},{"$f":"CDCM!D$4444","v":0},{"$f":"CDCM!E$4444","v":0},{"$f":"CDCM!F$4444","v":0},{"$f":"CDCM!G$4444","v":0},{"$f":"CDCM!H$4444","v":0}]
["LDNO LV: LV UMS (Pseudo HH Metered)",30314,null,{"$f":"CDCM!B$4448","v":20.463999999999999},{"$f":"CDCM!C$4448","v":2.42},{"$f":"CDCM!D$4448","v":1.96},{"$f":"CDCM!E$4448","v":0},{"$f":"CDCM!F$4448","v":0},{"$f":"CDCM!G$4448","v":0},{"$f":"CDCM!H$4448","v":0}]
["LDNO LV: LV Generation NHH or Aggregate HH",30315,"8&0",{"$f":"CDCM!B$4452","v":-0.95},{"$f":"CDCM!C$4452","v":0},{"$f":"CDCM!D$4452","v":0},{"$f":"CDCM!E$4452","v":0},{"$f":"CDCM!F$4452","v":0},{"$f":"CDCM!G$4452","v":0},{"$f":"CDCM!H$4452","v":0}]
["LDNO LV: LV Generation Intermittent",30316,null,{"$f":"CDCM!B$4459","v":-0.95},{"$f":"CDCM!C$4459","v":0},{"$f":"CDCM!D$4459","v":0},{"$f":"CDCM!E$4459","v":0},{"$f":"CDCM!F$4459","v":0},{"$f":"CDCM!G$4459","v":0},{"$f":"CDCM!H$4459","v":0.3}]
["LDNO LV: LV Generation Non-Intermittent",30317,null,{"$f":"CDCM!B$4465","v":-7.6239999999999997},{"$f":"CDCM!C$4465","v":-0.67400000000000004},{"$f":"CDCM!D$4465","v":-0.187},{"$f":"CDCM!E$4465","v":0},{"$f":"CDCM!F$4465","v":0},{"$f":"CDCM!G$4465","v":0},{"$f":"CDCM!H$4465","v":0.3}]
["LDNO HV: Domestic Unrestricted",30318,1,{"$f":"CDCM!B$4383","v":1.2290000000000001},{"$f":"CDCM!C$4383","v":0},{"$f":"CDCM!D$4383","v":0},{"$f":"CDCM!E$4383","v":1.78},{"$f":"CDCM!F$4383","v":0},{"$f":"CDCM!G$4383","v":0},{"$f":"CDCM!H$4383","v":0}]
["LDNO HV: Domestic Two Rate",30319,2,{"$f":"CDCM!B$4387","v":1.3049999999999999},{"$f":"CDCM!C$4387","v":0.67600000000000005},{"$f":"CDCM!D$4387","v":0},{"$f":"CDCM!E$4387","v":1.78},{"$f":"CDCM!F$4387","v":0},{"$f":"CDCM!G$4387","v":0},{"$f":"CDCM!H$4387","v":0}]
["LDNO HV: Domestic Off Peak (related MPAN)",30320,2,{"$f":"CDCM!B$4391","v":0.67300000000000004},{"$f":"CDCM!C$4391","v":0},{"$f":"CDCM!D$4391","v":0},{"$f":"CDCM!E$4391","v":0},{"$f":"CDCM!F$4391","v":0},{"$f":"CDCM!G$4391","v":0},{"$f":"CDCM!H$4391","v":0}]
["LDNO HV: Small Non Domestic Unrestricted",30321,3,{"$f":"CDCM!B$4395","v":1.034},{"$f":"CDCM!C$4395","v":0},{"$f":"CDCM!D$4395","v":0},{"$f":"CDCM!E$4395","v":3.69},{"$f":"CDCM!F$4395","v":0},{"$f":"CDCM!G$4395","v":0},{"$f":"CDCM!H$4395","v":0}]
["LDNO HV: Small Non Domestic Two Rate",30322,4,{"$f":"CDCM!B$4399","v":1.175},{"$f":"CDCM!C$4399","v":0.67800000000000005},{"$f":"CDCM!D$4399","v":0},{"$f":"CDCM!E$4399","v":3.69},{"$f":"CDCM!F$4399","v":0},{"$f":"CDCM!G$4399","v":0},{"$f":"CDCM!H$4399","v":0}]
["LDNO HV: Small Non Domestic Off Peak (related MPAN)",30323,4,{"$f":"CDCM!B$4403","v":0.67400000000000004},{"$f":"CDCM!C$4403","v":0},{"$f":"CDCM!D$4403","v":0},{"$f":"CDCM!E$4403","v":0},{"$f":"CDCM!F$4403","v":0},{"$f":"CDCM!G$4403","v":0},{"$f":"CDCM!H$4403","v":0}]
["LDNO HV: LV Medium Non-Domestic",30324,"5-8",{"$f":"CDCM!B$4407","v":1.149},{"$f":"CDCM!C$4407","v":0.66},{"$f":"CDCM!D$4407","v":0},{"$f":"CDCM!E$4407","v":10.44},{"$f":"CDCM!F$4407","v":0},{"$f":"CDCM!G$4407","v":0},{"$f":"CDCM!H$4407","v":0}]
["LDNO HV: LV Network Domestic",30325,null,{"$f":"CDCM!B$4415","v":4.5030000000000001},{"$f":"CDCM!C$4415","v":0.92200000000000004},{"$f":"CDCM!D$4415","v":0.67100000000000004},{"$f":"CDCM!E$4415","v":1.78},{"$f":"CDCM!F$4415","v":0},{"$f":"CDCM!G$4415","v":0},{"$f":"CDCM!H$4415","v":0}]
["LDNO HV: LV Network Non-Domestic Non-CT",30326,null,{"$f":"CDCM!B$4419","v":4.0759999999999996},{"$f":"CDCM!C$4419","v":0.88400000000000001},{"$f":"CDCM!D$4419","v":0.66100000000000003},{"$f":"CDCM!E$4419","v":3.69},{"$f":"CDCM!F$4419","v":0},{"$f":"CDCM!G$4419","v":0},{"$f":"CDCM!H$4419","v":0}]
["LDNO HV: LV HH Metered",30327,null,{"$f":"CDCM!B$4423","v":3.3719999999999999},{"$f":"CDCM!C$4423","v":0.81899999999999995},{"$f":"CDCM!D$4423","v":0.64500000000000002},{"$f":"CDCM!E$4423","v":5.27},{"$f":"CDCM!F$4423","v":1.29},{"$f":"CDCM!G$4423","v":2.78},{"$f":"CDCM!H$4423","v":9.5000000000000001E-2}]
["LDNO HV: LV Sub HH Metered",30328,null,{"$f":"CDCM!B$4426","v":4.101},{"$f":"CDCM!C$4426","v":1.1519999999999999},{"$f":"CDCM!D$4426","v":0.96399999999999997},{"$f":"CDCM!E$4426","v":6.3},{"$f":"CDCM!F$4426","v":2.2200000000000002},{"$f":"CDCM!G$4426","v":4.17},{"$f":"CDCM!H$4426","v":0.107}]
["LDNO HV: HV HH Metered",30329,null,{"$f":"CDCM!B$4429","v":4.0250000000000004},{"$f":"CDCM!C$4429","v":1.3069999999999999},{"$f":"CDCM!D$4429","v":1.139},{"$f":"CDCM!E$4429","v":82.1},{"$f":"CDCM!F$4429","v":2.78},{"$f":"CDCM!G$4429","v":5.42},{"$f":"CDCM!H$4429","v":9.2999999999999999E-2}]
["LDNO HV: NHH UMS category A",30330,8,{"$f":"CDCM!B$4433","v":1.391},{"$f":"CDCM!C$4433","v":0},{"$f":"CDCM!D$4433","v":0},{"$f":"CDCM!E$4433","v":0},{"$f":"CDCM!F$4433","v":0},{"$f":"CDCM!G$4433","v":0},{"$f":"CDCM!H$4433","v":0}]
["LDNO HV: NHH UMS category B",30331,1,{"$f":"CDCM!B$4437","v":1.524},{"$f":"CDCM!C$4437","v":0},{"$f":"CDCM!D$4437","v":0},{"$f":"CDCM!E$4437","v":0},{"$f":"CDCM!F$4437","v":0},{"$f":"CDCM!G$4437","v":0},{"$f":"CDCM!H$4437","v":0}]
["LDNO HV: NHH UMS category C",30332,1,{"$f":"CDCM!B$4441","v":1.851},{"$f":"CDCM!C$4441","v":0},{"$f":"CDCM!D$4441","v":0},{"$f":"CDCM!E$4441","v":0},{"$f":"CDCM!F$4441","v":0},{"$f":"CDCM!G$4441","v":0},{"$f":"CDCM!H$4441","v":0}]
["LDNO HV: NHH UMS category D",30333,1,{"$f":"CDCM!B$4445","v":1.2629999999999999},{"$f":"CDCM!C$4445","v":0},{"$f":"CDCM!D$4445","v":0},{"$f":"CDCM!E$4445","v":0},{"$f":"CDCM!F$4445","v":0},{"$f":"CDCM!G$4445","v":0},{"$f":"CDCM!H$4445","v":0}]
["LDNO HV: LV UMS (Pseudo HH Metered)",30334,null,{"$f":"CDCM!B$4449","v":11.029},{"$f":"CDCM!C$4449","v":1.304},{"$f":"CDCM!D$4449","v":1.056},{"$f":"CDCM!E$4449","v":0},{"$f":"CDCM!F$4449","v":0},{"$f":"CDCM!G$4449","v":0},{"$f":"CDCM!H$4449","v":0}]
["LDNO HV: LV Generation NHH or Aggregate HH",30335,"8&0",{"$f":"CDCM!B$4453","v":-0.95},{"$f":"CDCM!C$4453","v":0},{"$f":"CDCM!D$4453","v":0},{"$f":"CDCM!E$4453","v":0},{"$f":"CDCM!F$4453","v":0},{"$f":"CDCM!G$4453","v":0},{"$f":"CDCM!H$4453","v":0}]
["LDNO HV: LV Sub Generation NHH",30336,8,{"$f":"CDCM!B$4456","v":-0.86699999999999999},{"$f":"CDCM!C$4456","v":0},{"$f":"CDCM!D$4456","v":0},{"$f":"CDCM!E$4456","v":0},{"$f":"CDCM!F$4456","v":0},{"$f":"CDCM!G$4456","v":0},{"$f":"CDCM!H$4456","v":0}]
["LDNO HV: LV Generation Intermittent",30337,null,{"$f":"CDCM!B$4460","v":-0.95},{"$f":"CDCM!C$4460","v":0},{"$f":"CDCM!D$4460","v":0},{"$f":"CDCM!E$4460","v":0},{"$f":"CDCM!F$4460","v":0},{"$f":"CDCM!G$4460","v":0},{"$f":"CDCM!H$4460","v":0.3}]
["LDNO HV: LV Generation Non-Intermittent",30338,null,{"$f":"CDCM!B$4466","v":-7.6239999999999997},{"$f":"CDCM!C$4466","v":-0.67400000000000004},{"$f":"CDCM!D$4466","v":-0.187},{"$f":"CDCM!E$4466","v":0},{"$f":"CDCM!F$4466","v":0},{"$f":"CDCM!G$4466","v":0},{"$f":"CDCM!H$4466","v":0.3}]
["LDNO HV: LV Sub Generation Intermittent",30339,null,{"$f":"CDCM!B$4471","v":-0.86699999999999999},{"$f":"CDCM!C$4471","v":0},{"$f":"CDCM!D$4471","v":0},{"$f":"CDCM!E$4471","v":0},{"$f":"CDCM!F$4471","v":0},{"$f":"CDCM!G$4471","v":0},{"$f":"CDCM!H$4471","v":0.25700000000000001}]
["LDNO HV: LV Sub Generation Non-Intermittent",30340,null,{"$f":"CDCM!B$4476","v":-6.9660000000000002},{"$f":"CDCM!C$4476","v":-0.61099999999999999},{"$f":"CDCM!D$4476","v":-0.17299999999999999},{"$f":"CDCM!E$4476","v":0},{"$f":"CDCM!F$4476","v":0},{"$f":"CDCM!G$4476","v":0},{"$f":"CDCM!H$4476","v":0.25700000000000001}]
["LDNO HV: HV Generation Intermittent",30341,null,{"$f":"CDCM!B$4481","v":-0.59599999999999997},{"$f":"CDCM!C$4481","v":0},{"$f":"CDCM!D$4481","v":0},{"$f":"CDCM!E$4481","v":0},{"$f":"CDCM!F$4481","v":0},{"$f":"CDCM!G$4481","v":0},{"$f":"CDCM!H$4481","v":0.214}]
["LDNO HV: HV Generation Non-Intermittent",30342,null,{"$f":"CDCM!B$4486","v":-4.8330000000000002},{"$f":"CDCM!C$4486","v":-0.40500000000000003},{"$f":"CDCM!D$4486","v":-0.125},{"$f":"CDCM!E$4486","v":0},{"$f":"CDCM!F$4486","v":0},{"$f":"CDCM!G$4486","v":0},{"$f":"CDCM!H$4486","v":0.214}]

{"sheet":"Summary","index":17,"n_rows":160,"n_cols":22,"rows_kept":160,"cut":false,"hidden":false,"merged":[]}
[{"$f":"\"Summary for \"&CDCM!B7&\" in \"&CDCM!C7&\" (\"&CDCM!D7&\")\"","v":"Summary for WPD South Wales in 2023/24 (Forecast)"}]
["This sheet is for information only.  It can be deleted without affecting any calculations elsewhere in the model."]
[]
["3801. Revenue summary"]
["Data sources:"]
["x1 = 1053. Rate 1 units (MWh) by tariff (in Volume forecasts for the charging year)"]
["x2 = 1053. Rate 2 units (MWh) by tariff (in Volume forecasts for the charging year)"]
["x3 = 1053. Rate 3 units (MWh) by tariff (in Volume forecasts for the charging year)"]
["x4 = 1053. MPANs by tariff (in Volume forecasts for the charging year)"]
["x5 = 1010. Days in the charging year (in Financial and general assumptions)"]
["x6 = 3607. Fixed charge p/MPAN/day (in Tariffs)"]
["x7 = 3607. Capacity charge p/kVA/day (in Tariffs)"]
["x8 = 1053. Import capacity (kVA) by tariff (in Volume forecasts for the charging year)"]
["x9 = 3607. Exceeded capacity charge p/kVA/day (in Tariffs)"]
["x10 = 1053. Exceeded capacity (kVA) by tariff (in Volume forecasts for the charging year)"]
["x11 = 3607. Unit rate 1 p/kWh (in Tariffs)"]
["x12 = 3607. Unit rate 2 p/kWh (in Tariffs)"]
["x13 = 3607. Unit rate 3 p/kWh (in Tariffs)"]
["x14 = 3607. Reactive power charge p/kVArh (in Tariffs)"]
["x15 = 1053. Reactive power units (MVArh) by tariff (in Volume forecasts for the charging year)"]
["x16 = All units (MWh) (in Revenue summary)"]
["x17 = Net revenues (£) (in Revenue summary)"]
["x18 = MPANs (in Revenue summary)"]
["x19 = Revenues from unit rates (£) (in Revenue summary)"]
["x20 = Net revenues from unit rate 1 (£) (in Revenue summary)"]
["x21 = Net revenues from unit rate 2 (£) (in Revenue summary)"]
["x22 = Net revenues from unit rate 3 (£) (in Revenue summary)"]
["x23 = Revenues from fixed charges (£) (in Revenue summary)"]
["x24 = Revenues from capacity charges (£) (in Revenue summary)"]
["x25 = Revenues from exceeded capacity charges (£) (in Revenue summary)"]
["x26 = Revenues from reactive power charges (£) (in Revenue summary)"]
["Kind:","Calculation","Copy cells","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation"]
["Formula:","=x1+x2+x3","= x4","=0.01*x5*(x6*x4+x7*x8+x9*x10)+10*(x11*x1+x12*x2+x13*x3+x14*x15)","=10*(x11*x1+x12*x2+x13*x3)","=x6*x5*x4/100","=x7*x5*x8/100","=x9*x5*x10/100","=x14*x15*10","=IF(x16<>0,0.1*x17/x16,\"\")","=IF(x18<>0,x17/x18,\"\")","=IF(x16<>0,0.1*x19/x16,0)","=x11*x1*10","=x12*x2*10","=x13*x3*10","=IF(x19<>0,x20/x19,\"\")","=IF(x19<>0,x21/x19,\"\")","=IF(x19<>0,x22/x19,\"\")","=IF(x17<>0,x23/x17,\"\")","=IF(x17<>0,x24/x17,\"\")","=IF(x17<>0,x25/x17,\"\")","=IF(x17<>0,x26/x17,\"\")"]
[]
[null,"All units (MWh)","MPANs","Net revenues (£)","Revenues from unit rates (£)","Revenues from fixed charges (£)","Revenues from capacity charges (£)","Revenues from exceeded capacity charges (£)","Revenues from reactive power charges (£)","Average p/kWh","Average £/MPAN","Average unit rate p/kWh","Net revenues from unit rate 1 (£)","Net revenues from unit rate 2 (£)","Net revenues from unit rate 3 (£)","Rate 1 revenue proportion","Rate 2 revenue proportion","Rate 3 revenue proportion","Fixed charge proportion","Capacity charge proportion","Exceeded capacity charge proportion","Reactive power charge proportion"]
["> Domestic Unrestricted"]
["Domestic Unrestricted",{"$f":"CDCM!B149+CDCM!C149+CDCM!D149","v":3137701.407694824},{"$f":"CDCM!E149","v":998882.40695835708},{"$f":"0.01*CDCM!F$14*(CDCM!$E4381*CDCM!E149+CDCM!$F4381*CDCM!F149+CDCM!$G4381*CDCM!G149)+10*(CDCM!$B4381*CDCM!B149+CDCM!$C4381*CDCM!C149+CDCM!$D4381*CDCM!D149+CDCM!$H4381*CDCM!H149)","v":122957680.23111871},{"$f":"10*(CDCM!$B4381*CDCM!B149+CDCM!$C4381*CDCM!C149+CDCM!$D4381*CDCM!D149)","v":105238505.2140844},{"$f":"CDCM!E4381*CDCM!$F$14*CDCM!$E149/100","v":17719175.017034296},{"$f":"CDCM!F4381*CDCM!$F$14*CDCM!$F149/100","v":0},{"$f":"CDCM!G4381*CDCM!$F$14*CDCM!$G149/100","v":0},{"$f":"CDCM!H4381*CDCM!$H149*10","v":0},{"$f":"IF(B37<>0,0.1*D37/B37,\"\")","v":3.9187183308641238},{"$f":"IF(C37<>0,D37/C37,\"\")","v":123.09525062667838},{"$f":"IF(B37<>0,0.1*E37/B37,0)","v":3.3540000000000001},{"$f":"CDCM!B4381*CDCM!$B149*10","v":105238505.2140844},{"$f":"CDCM!C4381*CDCM!$C149*10","v":0},{"$f":"CDCM!D4381*CDCM!$D149*10","v":0},{"$f":"IF(E37<>0,$M37/E37,\"\")","v":1},{"$f":"IF(E37<>0,$N37/E37,\"\")","v":0},{"$f":"IF(E37<>0,$O37/E37,\"\")","v":0},{"$f":"IF(D37<>0,$F37/D37,\"\")","v":0.14410791569691508},{"$f":"IF(D37<>0,$G37/D37,\"\")","v":0},{"$f":"IF(D37<>0,$H37/D37,\"\")","v":0},{"$f":"IF(D37<>0,$I37/D37,\"\")","v":0}]
["LDNO LV: Domestic Unrestricted",{"$f":"CDCM!B150+CDCM!C150+CDCM!D150","v":3748.2533984053821},{"$f":"CDCM!E150","v":1534.9037246290347},{"$f":"0.01*CDCM!F$14*(CDCM!$E4382*CDCM!E150+CDCM!$F4382*CDCM!F150+CDCM!$G4382*CDCM!G150)+10*(CDCM!$B4382*CDCM!B150+CDCM!$C4382*CDCM!C150+CDCM!$D4382*CDCM!D150+CDCM!$H4382*CDCM!H150)","v":104041.59936673245},{"$f":"10*(CDCM!$B4382*CDCM!B150+CDCM!$C4382*CDCM!C150+CDCM!$D4382*CDCM!D150)","v":85497.660017626768},{"$f":"CDCM!E4382*CDCM!$F$14*CDCM!$E150/100","v":18543.939349105684},{"$f":"CDCM!F4382*CDCM!$F$14*CDCM!$F150/100","v":0},{"$f":"CDCM!G4382*CDCM!$F$14*CDCM!$G150/100","v":0},{"$f":"CDCM!H4382*CDCM!$H150*10","v":0},{"$f":"IF(B38<>0,0.1*D38/B38,\"\")","v":2.77573547751587},{"$f":"IF(C38<>0,D38/C38,\"\")","v":67.783794968559278},{"$f":"IF(B38<>0,0.1*E38/B38,0)","v":2.2810000000000001},{"$f":"CDCM!B4382*CDCM!$B150*10","v":85497.660017626768},{"$f":"CDCM!C4382*CDCM!$C150*10","v":0},{"$f":"CDCM!D4382*CDCM!$D150*10","v":0},{"$f":"IF(E38<>0,$M38/E38,\"\")","v":1},{"$f":"IF(E38<>0,$N38/E38,\"\")","v":0},{"$f":"IF(E38<>0,$O38/E38,\"\")","v":0},{"$f":"IF(D38<>0,$F38/D38,\"\")","v":0.17823581588495988},{"$f":"IF(D38<>0,$G38/D38,\"\")","v":0},{"$f":"IF(D38<>0,$H38/D38,\"\")","v":0},{"$f":"IF(D38<>0,$I38/D38,\"\")","v":0}]
["LDNO HV: Domestic Unrestricted",{"$f":"CDCM!B151+CDCM!C151+CDCM!D151","v":21538.311455447034},{"$f":"CDCM!E151","v":9576.4631326723356},{"$f":"0.01*CDCM!F$14*(CDCM!$E4383*CDCM!E151+CDCM!$F4383*CDCM!F151+CDCM!$G4383*CDCM!G151)+10*(CDCM!$B4383*CDCM!B151+CDCM!$C4383*CDCM!C151+CDCM!$D4383*CDCM!D151+CDCM!$H4383*CDCM!H151)","v":326924.12876041624},{"$f":"10*(CDCM!$B4383*CDCM!B151+CDCM!$C4383*CDCM!C151+CDCM!$D4383*CDCM!D151)","v":264705.84778744407},{"$f":"CDCM!E4383*CDCM!$F$14*CDCM!$E151/100","v":62218.28097297217},{"$f":"CDCM!F4383*CDCM!$F$14*CDCM!$F151/100","v":0},{"$f":"CDCM!G4383*CDCM!$F$14*CDCM!$G151/100","v":0},{"$f":"CDCM!H4383*CDCM!$H151*10","v":0},{"$f":"IF(B39<>0,0.1*D39/B39,\"\")","v":1.5178726031363856},{"$f":"IF(C39<>0,D39/C39,\"\")","v":34.138295551416931},{"$f":"IF(B39<>0,0.1*E39/B39,0)","v":1.2290000000000001},{"$f":"CDCM!B4383*CDCM!$B151*10","v":264705.84778744407},{"$f":"CDCM!C4383*CDCM!$C151*10","v":0},{"$f":"CDCM!D4383*CDCM!$D151*10","v":0},{"$f":"IF(E39<>0,$M39/E39,\"\")","v":1},{"$f":"IF(E39<>0,$N39/E39,\"\")","v":0},{"$f":"IF(E39<>0,$O39/E39,\"\")","v":0},{"$f":"IF(D39<>0,$F39/D39,\"\")","v":0.19031412948589166},{"$f":"IF(D39<>0,$G39/D39,\"\")","v":0},{"$f":"IF(D39<>0,$H39/D39,\"\")","v":0},{"$f":"IF(D39<>0,$I39/D39,\"\")","v":0}]
["> Domestic Two Rate"]
["Domestic Two Rate",{"$f":"CDCM!B153+CDCM!C153+CDCM!D153","v":281135.16038736067},{"$f":"CDCM!E153","v":50656.379011509714},{"$f":"0.01*CDCM!F$14*(CDCM!$E4385*CDCM!E153+CDCM!$F4385*CDCM!F153+CDCM!$G4385*CDCM!G153)+10*(CDCM!$B4385*CDCM!B153+CDCM!$C4385*CDCM!C153+CDCM!$D4385*CDCM!D153+CDCM!$H4385*CDCM!H153)","v":8631304.6528495029},{"$f":"10*(CDCM!$B4385*CDCM!B153+CDCM!$C4385*CDCM!C153+CDCM!$D4385*CDCM!D153)","v":7732711.1455643326},{"$f":"CDCM!E4385*CDCM!$F$14*CDCM!$E153/100","v":898593.50728517084},{"$f":"CDCM!F4385*CDCM!$F$14*CDCM!$F153/100","v":0},{"$f":"CDCM!G4385*CDCM!$F$14*CDCM!$G153/100","v":0},{"$f":"CDCM!H4385*CDCM!$H153*10","v":0},{"$f":"IF(B41<>0,0.1*D41/B41,\"\")","v":3.070161925302016},{"$f":"IF(C41<>0,D41/C41,\"\")","v":170.38929393055059},{"$f":"IF(B41<>0,0.1*E41/B41,0)","v":2.7505315005458071},{"$f":"CDCM!B4385*CDCM!$B153*10","v":5290011.0058625415},{"$f":"CDCM!C4385*CDCM!$C153*10","v":2442700.1397017916},{"$f":"CDCM!D4385*CDCM!$D153*10","v":0},{"$f":"IF(E41<>0,$M41/E41,\"\")","v":0.68410818744949731},{"$f":"IF(E41<>0,$N41/E41,\"\")","v":0.31589181255050275},{"$f":"IF(E41<>0,$O41/E41,\"\")","v":0},{"$f":"IF(D41<>0,$F41/D41,\"\")","v":0.10410865372345685},{"$f":"IF(D41<>0,$G41/D41,\"\")","v":0},{"$f":"IF(D41<>0,$H41/D41,\"\")","v":0},{"$f":"IF(D41<>0,$I41/D41,\"\")","v":0}]
["LDNO LV: Domestic Two Rate",{"$f":"CDCM!B154+CDCM!C154+CDCM!D154","v":92.568790911792448},{"$f":"CDCM!E154","v":32.936420068597066},{"$f":"0.01*CDCM!F$14*(CDCM!$E4386*CDCM!E154+CDCM!$F4386*CDCM!F154+CDCM!$G4386*CDCM!G154)+10*(CDCM!$B4386*CDCM!B154+CDCM!$C4386*CDCM!C154+CDCM!$D4386*CDCM!D154+CDCM!$H4386*CDCM!H154)","v":2449.1884107454821},{"$f":"10*(CDCM!$B4386*CDCM!B154+CDCM!$C4386*CDCM!C154+CDCM!$D4386*CDCM!D154)","v":2051.2670516867265},{"$f":"CDCM!E4386*CDCM!$F$14*CDCM!$E154/100","v":397.92135905875546},{"$f":"CDCM!F4386*CDCM!$F$14*CDCM!$F154/100","v":0},{"$f":"CDCM!G4386*CDCM!$F$14*CDCM!$G154/100","v":0},{"$f":"CDCM!H4386*CDCM!$H154*10","v":0},{"$f":"IF(B42<>0,0.1*D42/B42,\"\")","v":2.6458036089931012},{"$f":"IF(C42<>0,D42/C42,\"\")","v":74.361099525829729},{"$f":"IF(B42<>0,0.1*E42/B42,0)","v":2.2159380407607907},{"$f":"CDCM!B4386*CDCM!$B154*10","v":1847.6294742136324},{"$f":"CDCM!C4386*CDCM!$C154*10","v":203.63757747309404},{"$f":"CDCM!D4386*CDCM!$D154*10","v":0},{"$f":"IF(E42<>0,$M42/E42,\"\")","v":0.90072595505999775},{"$f":"IF(E42<>0,$N42/E42,\"\")","v":9.9274044940002262E-2},{"$f":"IF(E42<>0,$O42/E42,\"\")","v":0},{"$f":"IF(D42<>0,$F42/D42,\"\")","v":0.16247070144253886},{"$f":"IF(D42<>0,$G42/D42,\"\")","v":0},{"$f":"IF(D42<>0,$H42/D42,\"\")","v":0},{"$f":"IF(D42<>0,$I42/D42,\"\")","v":0}]
["LDNO HV: Domestic Two Rate",{"$f":"CDCM!B155+CDCM!C155+CDCM!D155","v":468.19927420658615},{"$f":"CDCM!E155","v":182.88541748800142},{"$f":"0.01*CDCM!F$14*(CDCM!$E4387*CDCM!E155+CDCM!$F4387*CDCM!F155+CDCM!$G4387*CDCM!G155)+10*(CDCM!$B4387*CDCM!B155+CDCM!$C4387*CDCM!C155+CDCM!$D4387*CDCM!D155+CDCM!$H4387*CDCM!H155)","v":6288.9039208890936},{"$f":"10*(CDCM!$B4387*CDCM!B155+CDCM!$C4387*CDCM!C155+CDCM!$D4387*CDCM!D155)","v":5100.6973634695487},{"$f":"CDCM!E4387*CDCM!$F$14*CDCM!$E155/100","v":1188.2065574195453},{"$f":"CDCM!F4387*CDCM!$F$14*CDCM!$F155/100","v":0},{"$f":"CDCM!G4387*CDCM!$F$14*CDCM!$G155/100","v":0},{"$f":"CDCM!H4387*CDCM!$H155*10","v":0},{"$f":"IF(B43<>0,0.1*D43/B43,\"\")","v":1.3432109504112999},{"$f":"IF(C43<>0,D43/C43,\"\")","v":34.387126143076387},{"$f":"IF(B43<>0,0.1*E43/B43,0)","v":1.0894287207329032},{"$f":"CDCM!B4387*CDCM!$B155*10","v":4015.9772688904604},{"$f":"CDCM!C4387*CDCM!$C155*10","v":1084.7200945790885},{"$f":"CDCM!D4387*CDCM!$D155*10","v":0},{"$f":"IF(E43<>0,$M43/E43,\"\")","v":0.78733886422125421},{"$f":"IF(E43<>0,$N43/E43,\"\")","v":0.21266113577874582},{"$f":"IF(E43<>0,$O43/E43,\"\")","v":0},{"$f":"IF(D43<>0,$F43/D43,\"\")","v":0.18893698685280005},{"$f":"IF(D43<>0,$G43/D43,\"\")","v":0},{"$f":"IF(D43<>0,$H43/D43,\"\")","v":0},{"$f":"IF(D43<>0,$I43/D43,\"\")","v":0}]
["> Domestic Off Peak (related MPAN)"]
["Domestic Off Peak (related MPAN)",{"$f":"CDCM!B157+CDCM!C157+CDCM!D157","v":2369.5947928852129},{"$f":"CDCM!E157","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4389*CDCM!E157+CDCM!$F4389*CDCM!F157+CDCM!$G4389*CDCM!G157)+10*(CDCM!$B4389*CDCM!B157+CDCM!$C4389*CDCM!C157+CDCM!$D4389*CDCM!D157+CDCM!$H4389*CDCM!H157)","v":43529.456345301362},{"$f":"10*(CDCM!$B4389*CDCM!B157+CDCM!$C4389*CDCM!C157+CDCM!$D4389*CDCM!D157)","v":43529.456345301362},{"$f":"CDCM!E4389*CDCM!$F$14*CDCM!$E157/100","v":0},{"$f":"CDCM!F4389*CDCM!$F$14*CDCM!$F157/100","v":0},{"$f":"CDCM!G4389*CDCM!$F$14*CDCM!$G157/100","v":0},{"$f":"CDCM!H4389*CDCM!$H157*10","v":0},{"$f":"IF(B45<>0,0.1*D45/B45,\"\")","v":1.837},{"$f":"IF(C45<>0,D45/C45,\"\")","v":""},{"$f":"IF(B45<>0,0.1*E45/B45,0)","v":1.837},{"$f":"CDCM!B4389*CDCM!$B157*10","v":43529.456345301362},{"$f":"CDCM!C4389*CDCM!$C157*10","v":0},{"$f":"CDCM!D4389*CDCM!$D157*10","v":0},{"$f":"IF(E45<>0,$M45/E45,\"\")","v":1},{"$f":"IF(E45<>0,$N45/E45,\"\")","v":0},{"$f":"IF(E45<>0,$O45/E45,\"\")","v":0},{"$f":"IF(D45<>0,$F45/D45,\"\")","v":0},{"$f":"IF(D45<>0,$G45/D45,\"\")","v":0},{"$f":"IF(D45<>0,$H45/D45,\"\")","v":0},{"$f":"IF(D45<>0,$I45/D45,\"\")","v":0}]
["LDNO LV: Domestic Off Peak (related MPAN)",{"$f":"CDCM!B158+CDCM!C158+CDCM!D158","v":0},{"$f":"CDCM!E158","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4390*CDCM!E158+CDCM!$F4390*CDCM!F158+CDCM!$G4390*CDCM!G158)+10*(CDCM!$B4390*CDCM!B158+CDCM!$C4390*CDCM!C158+CDCM!$D4390*CDCM!D158+CDCM!$H4390*CDCM!H158)","v":0},{"$f":"10*(CDCM!$B4390*CDCM!B158+CDCM!$C4390*CDCM!C158+CDCM!$D4390*CDCM!D158)","v":0},{"$f":"CDCM!E4390*CDCM!$F$14*CDCM!$E158/100","v":0},{"$f":"CDCM!F4390*CDCM!$F$14*CDCM!$F158/100","v":0},{"$f":"CDCM!G4390*CDCM!$F$14*CDCM!$G158/100","v":0},{"$f":"CDCM!H4390*CDCM!$H158*10","v":0},{"$f":"IF(B46<>0,0.1*D46/B46,\"\")","v":""},{"$f":"IF(C46<>0,D46/C46,\"\")","v":""},{"$f":"IF(B46<>0,0.1*E46/B46,0)","v":0},{"$f":"CDCM!B4390*CDCM!$B158*10","v":0},{"$f":"CDCM!C4390*CDCM!$C158*10","v":0},{"$f":"CDCM!D4390*CDCM!$D158*10","v":0},{"$f":"IF(E46<>0,$M46/E46,\"\")","v":""},{"$f":"IF(E46<>0,$N46/E46,\"\")","v":""},{"$f":"IF(E46<>0,$O46/E46,\"\")","v":""},{"$f":"IF(D46<>0,$F46/D46,\"\")","v":""},{"$f":"IF(D46<>0,$G46/D46,\"\")","v":""},{"$f":"IF(D46<>0,$H46/D46,\"\")","v":""},{"$f":"IF(D46<>0,$I46/D46,\"\")","v":""}]
["LDNO HV: Domestic Off Peak (related MPAN)",{"$f":"CDCM!B159+CDCM!C159+CDCM!D159","v":0},{"$f":"CDCM!E159","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4391*CDCM!E159+CDCM!$F4391*CDCM!F159+CDCM!$G4391*CDCM!G159)+10*(CDCM!$B4391*CDCM!B159+CDCM!$C4391*CDCM!C159+CDCM!$D4391*CDCM!D159+CDCM!$H4391*CDCM!H159)","v":0},{"$f":"10*(CDCM!$B4391*CDCM!B159+CDCM!$C4391*CDCM!C159+CDCM!$D4391*CDCM!D159)","v":0},{"$f":"CDCM!E4391*CDCM!$F$14*CDCM!$E159/100","v":0},{"$f":"CDCM!F4391*CDCM!$F$14*CDCM!$F159/100","v":0},{"$f":"CDCM!G4391*CDCM!$F$14*CDCM!$G159/100","v":0},{"$f":"CDCM!H4391*CDCM!$H159*10","v":0},{"$f":"IF(B47<>0,0.1*D47/B47,\"\")","v":""},{"$f":"IF(C47<>0,D47/C47,\"\")","v":""},{"$f":"IF(B47<>0,0.1*E47/B47,0)","v":0},{"$f":"CDCM!B4391*CDCM!$B159*10","v":0},{"$f":"CDCM!C4391*CDCM!$C159*10","v":0},{"$f":"CDCM!D4391*CDCM!$D159*10","v":0},{"$f":"IF(E47<>0,$M47/E47,\"\")","v":""},{"$f":"IF(E47<>0,$N47/E47,\"\")","v":""},{"$f":"IF(E47<>0,$O47/E47,\"\")","v":""},{"$f":"IF(D47<>0,$F47/D47,\"\")","v":""},{"$f":"IF(D47<>0,$G47/D47,\"\")","v":""},{"$f":"IF(D47<>0,$H47/D47,\"\")","v":""},{"$f":"IF(D47<>0,$I47/D47,\"\")","v":""}]
["> Small Non Domestic Unrestricted"]
["Small Non Domestic Unrestricted",{"$f":"CDCM!B161+CDCM!C161+CDCM!D161","v":788341.29660956131},{"$f":"CDCM!E161","v":64499.400724071696},{"$f":"0.01*CDCM!F$14*(CDCM!$E4393*CDCM!E161+CDCM!$F4393*CDCM!F161+CDCM!$G4393*CDCM!G161)+10*(CDCM!$B4393*CDCM!B161+CDCM!$C4393*CDCM!C161+CDCM!$D4393*CDCM!D161+CDCM!$H4393*CDCM!H161)","v":24612169.92879577},{"$f":"10*(CDCM!$B4393*CDCM!B161+CDCM!$C4393*CDCM!C161+CDCM!$D4393*CDCM!D161)","v":22239107.977355726},{"$f":"CDCM!E4393*CDCM!$F$14*CDCM!$E161/100","v":2373061.9514400456},{"$f":"CDCM!F4393*CDCM!$F$14*CDCM!$F161/100","v":0},{"$f":"CDCM!G4393*CDCM!$F$14*CDCM!$G161/100","v":0},{"$f":"CDCM!H4393*CDCM!$H161*10","v":0},{"$f":"IF(B49<>0,0.1*D49/B49,\"\")","v":3.1220196169661452},{"$f":"IF(C49<>0,D49/C49,\"\")","v":381.58757527200265},{"$f":"IF(B49<>0,0.1*E49/B49,0)","v":2.8210000000000006},{"$f":"CDCM!B4393*CDCM!$B161*10","v":22239107.977355726},{"$f":"CDCM!C4393*CDCM!$C161*10","v":0},{"$f":"CDCM!D4393*CDCM!$D161*10","v":0},{"$f":"IF(E49<>0,$M49/E49,\"\")","v":1},{"$f":"IF(E49<>0,$N49/E49,\"\")","v":0},{"$f":"IF(E49<>0,$O49/E49,\"\")","v":0},{"$f":"IF(D49<>0,$F49/D49,\"\")","v":9.6418233674862144E-2},{"$f":"IF(D49<>0,$G49/D49,\"\")","v":0},{"$f":"IF(D49<>0,$H49/D49,\"\")","v":0},{"$f":"IF(D49<>0,$I49/D49,\"\")","v":0}]
["LDNO LV: Small Non Domestic Unrestricted",{"$f":"CDCM!B162+CDCM!C162+CDCM!D162","v":71.633959187772433},{"$f":"CDCM!E162","v":10.38806407596574},{"$f":"0.01*CDCM!F$14*(CDCM!$E4394*CDCM!E162+CDCM!$F4394*CDCM!F162+CDCM!$G4394*CDCM!G162)+10*(CDCM!$B4394*CDCM!B162+CDCM!$C4394*CDCM!C162+CDCM!$D4394*CDCM!D162+CDCM!$H4394*CDCM!H162)","v":1634.0460736195814},{"$f":"10*(CDCM!$B4394*CDCM!B162+CDCM!$C4394*CDCM!C162+CDCM!$D4394*CDCM!D162)","v":1373.9393372214752},{"$f":"CDCM!E4394*CDCM!$F$14*CDCM!$E162/100","v":260.10673639810619},{"$f":"CDCM!F4394*CDCM!$F$14*CDCM!$F162/100","v":0},{"$f":"CDCM!G4394*CDCM!$F$14*CDCM!$G162/100","v":0},{"$f":"CDCM!H4394*CDCM!$H162*10","v":0},{"$f":"IF(B50<>0,0.1*D50/B50,\"\")","v":2.2811053474460268},{"$f":"IF(C50<>0,D50/C50,\"\")","v":157.30034601925288},{"$f":"IF(B50<>0,0.1*E50/B50,0)","v":1.9179999999999999},{"$f":"CDCM!B4394*CDCM!$B162*10","v":1373.9393372214752},{"$f":"CDCM!C4394*CDCM!$C162*10","v":0},{"$f":"CDCM!D4394*CDCM!$D162*10","v":0},{"$f":"IF(E50<>0,$M50/E50,\"\")","v":1},{"$f":"IF(E50<>0,$N50/E50,\"\")","v":0},{"$f":"IF(E50<>0,$O50/E50,\"\")","v":0},{"$f":"IF(D50<>0,$F50/D50,\"\")","v":0.15917956084429297},{"$f":"IF(D50<>0,$G50/D50,\"\")","v":0},{"$f":"IF(D50<>0,$H50/D50,\"\")","v":0},{"$f":"IF(D50<>0,$I50/D50,\"\")","v":0}]
["LDNO HV: Small Non Domestic Unrestricted",{"$f":"CDCM!B163+CDCM!C163+CDCM!D163","v":4110.7307447214353},{"$f":"CDCM!E163","v":183.29278879796149},{"$f":"0.01*CDCM!F$14*(CDCM!$E4395*CDCM!E163+CDCM!$F4395*CDCM!F163+CDCM!$G4395*CDCM!G163)+10*(CDCM!$B4395*CDCM!B163+CDCM!$C4395*CDCM!C163+CDCM!$D4395*CDCM!D163+CDCM!$H4395*CDCM!H163)","v":44973.634826344991},{"$f":"10*(CDCM!$B4395*CDCM!B163+CDCM!$C4395*CDCM!C163+CDCM!$D4395*CDCM!D163)","v":42504.955900419649},{"$f":"CDCM!E4395*CDCM!$F$14*CDCM!$E163/100","v":2468.6789259253442},{"$f":"CDCM!F4395*CDCM!$F$14*CDCM!$F163/100","v":0},{"$f":"CDCM!G4395*CDCM!$F$14*CDCM!$G163/100","v":0},{"$f":"CDCM!H4395*CDCM!$H163*10","v":0},{"$f":"IF(B51<>0,0.1*D51/B51,\"\")","v":1.0940545031828068},{"$f":"IF(C51<>0,D51/C51,\"\")","v":245.36499837927704},{"$f":"IF(B51<>0,0.1*E51/B51,0)","v":1.0340000000000003},{"$f":"CDCM!B4395*CDCM!$B163*10","v":42504.955900419649},{"$f":"CDCM!C4395*CDCM!$C163*10","v":0},{"$f":"CDCM!D4395*CDCM!$D163*10","v":0},{"$f":"IF(E51<>0,$M51/E51,\"\")","v":1},{"$f":"IF(E51<>0,$N51/E51,\"\")","v":0},{"$f":"IF(E51<>0,$O51/E51,\"\")","v":0},{"$f":"IF(D51<>0,$F51/D51,\"\")","v":5.4891692331686365E-2},{"$f":"IF(D51<>0,$G51/D51,\"\")","v":0},{"$f":"IF(D51<>0,$H51/D51,\"\")","v":0},{"$f":"IF(D51<>0,$I51/D51,\"\")","v":0}]
["> Small Non Domestic Two Rate"]
["Small Non Domestic Two Rate",{"$f":"CDCM!B165+CDCM!C165+CDCM!D165","v":281146.46865134122},{"$f":"CDCM!E165","v":13327.099910716865},{"$f":"0.01*CDCM!F$14*(CDCM!$E4397*CDCM!E165+CDCM!$F4397*CDCM!F165+CDCM!$G4397*CDCM!G165)+10*(CDCM!$B4397*CDCM!B165+CDCM!$C4397*CDCM!C165+CDCM!$D4397*CDCM!D165+CDCM!$H4397*CDCM!H165)","v":8365656.5161660807},{"$f":"10*(CDCM!$B4397*CDCM!B165+CDCM!$C4397*CDCM!C165+CDCM!$D4397*CDCM!D165)","v":7875325.8562509855},{"$f":"CDCM!E4397*CDCM!$F$14*CDCM!$E165/100","v":490330.65991509485},{"$f":"CDCM!F4397*CDCM!$F$14*CDCM!$F165/100","v":0},{"$f":"CDCM!G4397*CDCM!$F$14*CDCM!$G165/100","v":0},{"$f":"CDCM!H4397*CDCM!$H165*10","v":0},{"$f":"IF(B53<>0,0.1*D53/B53,\"\")","v":2.9755509846152828},{"$f":"IF(C53<>0,D53/C53,\"\")","v":627.71770094099134},{"$f":"IF(B53<>0,0.1*E53/B53,0)","v":2.8011469943154186},{"$f":"CDCM!B4397*CDCM!$B165*10","v":6327104.0716040079},{"$f":"CDCM!C4397*CDCM!$C165*10","v":1548221.7846469781},{"$f":"CDCM!D4397*CDCM!$D165*10","v":0},{"$f":"IF(E53<>0,$M53/E53,\"\")","v":0.803408542972468},{"$f":"IF(E53<>0,$N53/E53,\"\")","v":0.19659145702753211},{"$f":"IF(E53<>0,$O53/E53,\"\")","v":0},{"$f":"IF(D53<>0,$F53/D53,\"\")","v":5.8612334724425168E-2},{"$f":"IF(D53<>0,$G53/D53,\"\")","v":0},{"$f":"IF(D53<>0,$H53/D53,\"\")","v":0},{"$f":"IF(D53<>0,$I53/D53,\"\")","v":0}]
["LDNO LV: Small Non Domestic Two Rate",{"$f":"CDCM!B166+CDCM!C166+CDCM!D166","v":0},{"$f":"CDCM!E166","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4398*CDCM!E166+CDCM!$F4398*CDCM!F166+CDCM!$G4398*CDCM!G166)+10*(CDCM!$B4398*CDCM!B166+CDCM!$C4398*CDCM!C166+CDCM!$D4398*CDCM!D166+CDCM!$H4398*CDCM!H166)","v":0},{"$f":"10*(CDCM!$B4398*CDCM!B166+CDCM!$C4398*CDCM!C166+CDCM!$D4398*CDCM!D166)","v":0},{"$f":"CDCM!E4398*CDCM!$F$14*CDCM!$E166/100","v":0},{"$f":"CDCM!F4398*CDCM!$F$14*CDCM!$F166/100","v":0},{"$f":"CDCM!G4398*CDCM!$F$14*CDCM!$G166/100","v":0},{"$f":"CDCM!H4398*CDCM!$H166*10","v":0},{"$f":"IF(B54<>0,0.1*D54/B54,\"\")","v":""},{"$f":"IF(C54<>0,D54/C54,\"\")","v":""},{"$f":"IF(B54<>0,0.1*E54/B54,0)","v":0},{"$f":"CDCM!B4398*CDCM!$B166*10","v":0},{"$f":"CDCM!C4398*CDCM!$C166*10","v":0},{"$f":"CDCM!D4398*CDCM!$D166*10","v":0},{"$f":"IF(E54<>0,$M54/E54,\"\")","v":""},{"$f":"IF(E54<>0,$N54/E54,\"\")","v":""},{"$f":"IF(E54<>0,$O54/E54,\"\")","v":""},{"$f":"IF(D54<>0,$F54/D54,\"\")","v":""},{"$f":"IF(D54<>0,$G54/D54,\"\")","v":""},{"$f":"IF(D54<>0,$H54/D54,\"\")","v":""},{"$f":"IF(D54<>0,$I54/D54,\"\")","v":""}]
["LDNO HV: Small Non Domestic Two Rate",{"$f":"CDCM!B167+CDCM!C167+CDCM!D167","v":1039.3499752046646},{"$f":"CDCM!E167","v":14.473257813705077},{"$f":"0.01*CDCM!F$14*(CDCM!$E4399*CDCM!E167+CDCM!$F4399*CDCM!F167+CDCM!$G4399*CDCM!G167)+10*(CDCM!$B4399*CDCM!B167+CDCM!$C4399*CDCM!C167+CDCM!$D4399*CDCM!D167+CDCM!$H4399*CDCM!H167)","v":11658.955560323313},{"$f":"10*(CDCM!$B4399*CDCM!B167+CDCM!$C4399*CDCM!C167+CDCM!$D4399*CDCM!D167)","v":11464.022487459426},{"$f":"CDCM!E4399*CDCM!$F$14*CDCM!$E167/100","v":194.93307286388682},{"$f":"CDCM!F4399*CDCM!$F$14*CDCM!$F167/100","v":0},{"$f":"CDCM!G4399*CDCM!$F$14*CDCM!$G167/100","v":0},{"$f":"CDCM!H4399*CDCM!$H167*10","v":0},{"$f":"IF(B55<>0,0.1*D55/B55,\"\")","v":1.1217545425954794},{"$f":"IF(C55<>0,D55/C55,\"\")","v":805.55157037852018},{"$f":"IF(B55<>0,0.1*E55/B55,0)","v":1.1029992553953714},{"$f":"CDCM!B4399*CDCM!$B167*10","v":10443.148582086249},{"$f":"CDCM!C4399*CDCM!$C167*10","v":1020.8739053731778},{"$f":"CDCM!D4399*CDCM!$D167*10","v":0},{"$f":"IF(E55<>0,$M55/E55,\"\")","v":0.91094976423066876},{"$f":"IF(E55<>0,$N55/E55,\"\")","v":8.9050235769331298E-2},{"$f":"IF(E55<>0,$O55/E55,\"\")","v":0},{"$f":"IF(D55<>0,$F55/D55,\"\")","v":1.6719599955185106E-2},{"$f":"IF(D55<>0,$G55/D55,\"\")","v":0},{"$f":"IF(D55<>0,$H55/D55,\"\")","v":0},{"$f":"IF(D55<>0,$I55/D55,\"\")","v":0}]
["> Small Non Domestic Off Peak (related MPAN)"]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"CDCM!B169+CDCM!C169+CDCM!D169","v":1373.4199057232695},{"$f":"CDCM!E169","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4401*CDCM!E169+CDCM!$F4401*CDCM!F169+CDCM!$G4401*CDCM!G169)+10*(CDCM!$B4401*CDCM!B169+CDCM!$C4401*CDCM!C169+CDCM!$D4401*CDCM!D169+CDCM!$H4401*CDCM!H169)","v":25257.192066250929},{"$f":"10*(CDCM!$B4401*CDCM!B169+CDCM!$C4401*CDCM!C169+CDCM!$D4401*CDCM!D169)","v":25257.192066250929},{"$f":"CDCM!E4401*CDCM!$F$14*CDCM!$E169/100","v":0},{"$f":"CDCM!F4401*CDCM!$F$14*CDCM!$F169/100","v":0},{"$f":"CDCM!G4401*CDCM!$F$14*CDCM!$G169/100","v":0},{"$f":"CDCM!H4401*CDCM!$H169*10","v":0},{"$f":"IF(B57<>0,0.1*D57/B57,\"\")","v":1.8390000000000004},{"$f":"IF(C57<>0,D57/C57,\"\")","v":""},{"$f":"IF(B57<>0,0.1*E57/B57,0)","v":1.8390000000000004},{"$f":"CDCM!B4401*CDCM!$B169*10","v":25257.192066250929},{"$f":"CDCM!C4401*CDCM!$C169*10","v":0},{"$f":"CDCM!D4401*CDCM!$D169*10","v":0},{"$f":"IF(E57<>0,$M57/E57,\"\")","v":1},{"$f":"IF(E57<>0,$N57/E57,\"\")","v":0},{"$f":"IF(E57<>0,$O57/E57,\"\")","v":0},{"$f":"IF(D57<>0,$F57/D57,\"\")","v":0},{"$f":"IF(D57<>0,$G57/D57,\"\")","v":0},{"$f":"IF(D57<>0,$H57/D57,\"\")","v":0},{"$f":"IF(D57<>0,$I57/D57,\"\")","v":0}]
["LDNO LV: Small Non Domestic Off Peak (related MPAN)",{"$f":"CDCM!B170+CDCM!C170+CDCM!D170","v":0},{"$f":"CDCM!E170","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4402*CDCM!E170+CDCM!$F4402*CDCM!F170+CDCM!$G4402*CDCM!G170)+10*(CDCM!$B4402*CDCM!B170+CDCM!$C4402*CDCM!C170+CDCM!$D4402*CDCM!D170+CDCM!$H4402*CDCM!H170)","v":0},{"$f":"10*(CDCM!$B4402*CDCM!B170+CDCM!$C4402*CDCM!C170+CDCM!$D4402*CDCM!D170)","v":0},{"$f":"CDCM!E4402*CDCM!$F$14*CDCM!$E170/100","v":0},{"$f":"CDCM!F4402*CDCM!$F$14*CDCM!$F170/100","v":0},{"$f":"CDCM!G4402*CDCM!$F$14*CDCM!$G170/100","v":0},{"$f":"CDCM!H4402*CDCM!$H170*10","v":0},{"$f":"IF(B58<>0,0.1*D58/B58,\"\")","v":""},{"$f":"IF(C58<>0,D58/C58,\"\")","v":""},{"$f":"IF(B58<>0,0.1*E58/B58,0)","v":0},{"$f":"CDCM!B4402*CDCM!$B170*10","v":0},{"$f":"CDCM!C4402*CDCM!$C170*10","v":0},{"$f":"CDCM!D4402*CDCM!$D170*10","v":0},{"$f":"IF(E58<>0,$M58/E58,\"\")","v":""},{"$f":"IF(E58<>0,$N58/E58,\"\")","v":""},{"$f":"IF(E58<>0,$O58/E58,\"\")","v":""},{"$f":"IF(D58<>0,$F58/D58,\"\")","v":""},{"$f":"IF(D58<>0,$G58/D58,\"\")","v":""},{"$f":"IF(D58<>0,$H58/D58,\"\")","v":""},{"$f":"IF(D58<>0,$I58/D58,\"\")","v":""}]
["LDNO HV: Small Non Domestic Off Peak (related MPAN)",{"$f":"CDCM!B171+CDCM!C171+CDCM!D171","v":0},{"$f":"CDCM!E171","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4403*CDCM!E171+CDCM!$F4403*CDCM!F171+CDCM!$G4403*CDCM!G171)+10*(CDCM!$B4403*CDCM!B171+CDCM!$C4403*CDCM!C171+CDCM!$D4403*CDCM!D171+CDCM!$H4403*CDCM!H171)","v":0},{"$f":"10*(CDCM!$B4403*CDCM!B171+CDCM!$C4403*CDCM!C171+CDCM!$D4403*CDCM!D171)","v":0},{"$f":"CDCM!E4403*CDCM!$F$14*CDCM!$E171/100","v":0},{"$f":"CDCM!F4403*CDCM!$F$14*CDCM!$F171/100","v":0},{"$f":"CDCM!G4403*CDCM!$F$14*CDCM!$G171/100","v":0},{"$f":"CDCM!H4403*CDCM!$H171*10","v":0},{"$f":"IF(B59<>0,0.1*D59/B59,\"\")","v":""},{"$f":"IF(C59<>0,D59/C59,\"\")","v":""},{"$f":"IF(B59<>0,0.1*E59/B59,0)","v":0},{"$f":"CDCM!B4403*CDCM!$B171*10","v":0},{"$f":"CDCM!C4403*CDCM!$C171*10","v":0},{"$f":"CDCM!D4403*CDCM!$D171*10","v":0},{"$f":"IF(E59<>0,$M59/E59,\"\")","v":""},{"$f":"IF(E59<>0,$N59/E59,\"\")","v":""},{"$f":"IF(E59<>0,$O59/E59,\"\")","v":""},{"$f":"IF(D59<>0,$F59/D59,\"\")","v":""},{"$f":"IF(D59<>0,$G59/D59,\"\")","v":""},{"$f":"IF(D59<>0,$H59/D59,\"\")","v":""},{"$f":"IF(D59<>0,$I59/D59,\"\")","v":""}]
["> LV Medium Non-Domestic"]
["LV Medium Non-Domestic",{"$f":"CDCM!B173+CDCM!C173+CDCM!D173","v":34737.142664968014},{"$f":"CDCM!E173","v":782.0146133114755},{"$f":"0.01*CDCM!F$14*(CDCM!$E4405*CDCM!E173+CDCM!$F4405*CDCM!F173+CDCM!$G4405*CDCM!G173)+10*(CDCM!$B4405*CDCM!B173+CDCM!$C4405*CDCM!C173+CDCM!$D4405*CDCM!D173+CDCM!$H4405*CDCM!H173)","v":1066031.3821443657},{"$f":"10*(CDCM!$B4405*CDCM!B173+CDCM!$C4405*CDCM!C173+CDCM!$D4405*CDCM!D173)","v":984739.39906141127},{"$f":"CDCM!E4405*CDCM!$F$14*CDCM!$E173/100","v":81291.98308295451},{"$f":"CDCM!F4405*CDCM!$F$14*CDCM!$F173/100","v":0},{"$f":"CDCM!G4405*CDCM!$F$14*CDCM!$G173/100","v":0},{"$f":"CDCM!H4405*CDCM!$H173*10","v":0},{"$f":"IF(B61<>0,0.1*D61/B61,\"\")","v":3.068851668158203},{"$f":"IF(C61<>0,D61/C61,\"\")","v":1363.1860121260504},{"$f":"IF(B61<>0,0.1*E61/B61,0)","v":2.8348313174719149},{"$f":"CDCM!B4405*CDCM!$B173*10","v":844513.93151595735},{"$f":"CDCM!C4405*CDCM!$C173*10","v":140225.46754545384},{"$f":"CDCM!D4405*CDCM!$D173*10","v":0},{"$f":"IF(E61<>0,$M61/E61,\"\")","v":0.85760144493141266},{"$f":"IF(E61<>0,$N61/E61,\"\")","v":0.1423985550685872},{"$f":"IF(E61<>0,$O61/E61,\"\")","v":0},{"$f":"IF(D61<>0,$F61/D61,\"\")","v":7.625665101850225E-2},{"$f":"IF(D61<>0,$G61/D61,\"\")","v":0},{"$f":"IF(D61<>0,$H61/D61,\"\")","v":0},{"$f":"IF(D61<>0,$I61/D61,\"\")","v":0}]
["LDNO LV: LV Medium Non-Domestic",{"$f":"CDCM!B174+CDCM!C174+CDCM!D174","v":0},{"$f":"CDCM!E174","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4406*CDCM!E174+CDCM!$F4406*CDCM!F174+CDCM!$G4406*CDCM!G174)+10*(CDCM!$B4406*CDCM!B174+CDCM!$C4406*CDCM!C174+CDCM!$D4406*CDCM!D174+CDCM!$H4406*CDCM!H174)","v":0},{"$f":"10*(CDCM!$B4406*CDCM!B174+CDCM!$C4406*CDCM!C174+CDCM!$D4406*CDCM!D174)","v":0},{"$f":"CDCM!E4406*CDCM!$F$14*CDCM!$E174/100","v":0},{"$f":"CDCM!F4406*CDCM!$F$14*CDCM!$F174/100","v":0},{"$f":"CDCM!G4406*CDCM!$F$14*CDCM!$G174/100","v":0},{"$f":"CDCM!H4406*CDCM!$H174*10","v":0},{"$f":"IF(B62<>0,0.1*D62/B62,\"\")","v":""},{"$f":"IF(C62<>0,D62/C62,\"\")","v":""},{"$f":"IF(B62<>0,0.1*E62/B62,0)","v":0},{"$f":"CDCM!B4406*CDCM!$B174*10","v":0},{"$f":"CDCM!C4406*CDCM!$C174*10","v":0},{"$f":"CDCM!D4406*CDCM!$D174*10","v":0},{"$f":"IF(E62<>0,$M62/E62,\"\")","v":""},{"$f":"IF(E62<>0,$N62/E62,\"\")","v":""},{"$f":"IF(E62<>0,$O62/E62,\"\")","v":""},{"$f":"IF(D62<>0,$F62/D62,\"\")","v":""},{"$f":"IF(D62<>0,$G62/D62,\"\")","v":""},{"$f":"IF(D62<>0,$H62/D62,\"\")","v":""},{"$f":"IF(D62<>0,$I62/D62,\"\")","v":""}]
["LDNO HV: LV Medium Non-Domestic",{"$f":"CDCM!B175+CDCM!C175+CDCM!D175","v":-1.8189894035458561E-15},{"$f":"CDCM!E175","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4407*CDCM!E175+CDCM!$F4407*CDCM!F175+CDCM!$G4407*CDCM!G175)+10*(CDCM!$B4407*CDCM!B175+CDCM!$C4407*CDCM!C175+CDCM!$D4407*CDCM!D175+CDCM!$H4407*CDCM!H175)","v":-2.9795046430081127E-14},{"$f":"10*(CDCM!$B4407*CDCM!B175+CDCM!$C4407*CDCM!C175+CDCM!$D4407*CDCM!D175)","v":-2.9795046430081127E-14},{"$f":"CDCM!E4407*CDCM!$F$14*CDCM!$E175/100","v":0},{"$f":"CDCM!F4407*CDCM!$F$14*CDCM!$F175/100","v":0},{"$f":"CDCM!G4407*CDCM!$F$14*CDCM!$G175/100","v":0},{"$f":"CDCM!H4407*CDCM!$H175*10","v":0},{"$f":"IF(B63<>0,0.1*D63/B63,\"\")","v":1.6380000000000003},{"$f":"IF(C63<>0,D63/C63,\"\")","v":""},{"$f":"IF(B63<>0,0.1*E63/B63,0)","v":1.6380000000000003},{"$f":"CDCM!B4407*CDCM!$B175*10","v":-4.1800376493483783E-14},{"$f":"CDCM!C4407*CDCM!$C175*10","v":1.2005330063402656E-14},{"$f":"CDCM!D4407*CDCM!$D175*10","v":0},{"$f":"IF(E63<>0,$M63/E63,\"\")","v":1.4029304029304031},{"$f":"IF(E63<>0,$N63/E63,\"\")","v":-0.40293040293040305},{"$f":"IF(E63<>0,$O63/E63,\"\")","v":0},{"$f":"IF(D63<>0,$F63/D63,\"\")","v":0},{"$f":"IF(D63<>0,$G63/D63,\"\")","v":0},{"$f":"IF(D63<>0,$H63/D63,\"\")","v":0},{"$f":"IF(D63<>0,$I63/D63,\"\")","v":0}]
["> LV Sub Medium Non-Domestic"]
["LV Sub Medium Non-Domestic",{"$f":"CDCM!B177+CDCM!C177+CDCM!D177","v":0.28359467319883697},{"$f":"CDCM!E177","v":1.9850266666665561E-3},{"$f":"0.01*CDCM!F$14*(CDCM!$E4409*CDCM!E177+CDCM!$F4409*CDCM!F177+CDCM!$G4409*CDCM!G177)+10*(CDCM!$B4409*CDCM!B177+CDCM!$C4409*CDCM!C177+CDCM!$D4409*CDCM!D177+CDCM!$H4409*CDCM!H177)","v":8.0641559451262541},{"$f":"10*(CDCM!$B4409*CDCM!B177+CDCM!$C4409*CDCM!C177+CDCM!$D4409*CDCM!D177)","v":7.8078880099462689},{"$f":"CDCM!E4409*CDCM!$F$14*CDCM!$E177/100","v":0.2562679351799857},{"$f":"CDCM!F4409*CDCM!$F$14*CDCM!$F177/100","v":0},{"$f":"CDCM!G4409*CDCM!$F$14*CDCM!$G177/100","v":0},{"$f":"CDCM!H4409*CDCM!$H177*10","v":0},{"$f":"IF(B65<>0,0.1*D65/B65,\"\")","v":2.8435498643771164},{"$f":"IF(C65<>0,D65/C65,\"\")","v":4062.4924997447742},{"$f":"IF(B65<>0,0.1*E65/B65,0)","v":2.75318570757213},{"$f":"CDCM!B4409*CDCM!$B177*10","v":6.6151514723478382},{"$f":"CDCM!C4409*CDCM!$C177*10","v":1.1927365375984309},{"$f":"CDCM!D4409*CDCM!$D177*10","v":0},{"$f":"IF(E65<>0,$M65/E65,\"\")","v":0.84723954338496732},{"$f":"IF(E65<>0,$N65/E65,\"\")","v":0.15276045661503268},{"$f":"IF(E65<>0,$O65/E65,\"\")","v":0},{"$f":"IF(D65<>0,$F65/D65,\"\")","v":3.1778643285645627E-2},{"$f":"IF(D65<>0,$G65/D65,\"\")","v":0},{"$f":"IF(D65<>0,$H65/D65,\"\")","v":0},{"$f":"IF(D65<>0,$I65/D65,\"\")","v":0}]
["> HV Medium Non-Domestic"]
["HV Medium Non-Domestic",{"$f":"CDCM!B179+CDCM!C179+CDCM!D179","v":83.808626817377402},{"$f":"CDCM!E179","v":3.2382668114754098},{"$f":"0.01*CDCM!F$14*(CDCM!$E4411*CDCM!E179+CDCM!$F4411*CDCM!F179+CDCM!$G4411*CDCM!G179)+10*(CDCM!$B4411*CDCM!B179+CDCM!$C4411*CDCM!C179+CDCM!$D4411*CDCM!D179+CDCM!$H4411*CDCM!H179)","v":3654.668457452085},{"$f":"10*(CDCM!$B4411*CDCM!B179+CDCM!$C4411*CDCM!C179+CDCM!$D4411*CDCM!D179)","v":1859.3781945703354},{"$f":"CDCM!E4411*CDCM!$F$14*CDCM!$E179/100","v":1795.2902628817499},{"$f":"CDCM!F4411*CDCM!$F$14*CDCM!$F179/100","v":0},{"$f":"CDCM!G4411*CDCM!$F$14*CDCM!$G179/100","v":0},{"$f":"CDCM!H4411*CDCM!$H179*10","v":0},{"$f":"IF(B67<>0,0.1*D67/B67,\"\")","v":4.3607306267119306},{"$f":"IF(C67<>0,D67/C67,\"\")","v":1128.5878126228133},{"$f":"IF(B67<>0,0.1*E67/B67,0)","v":2.2186000000000008},{"$f":"CDCM!B4411*CDCM!$B179*10","v":1393.3393729956038},{"$f":"CDCM!C4411*CDCM!$C179*10","v":466.03882157473146},{"$f":"CDCM!D4411*CDCM!$D179*10","v":0},{"$f":"IF(E67<>0,$M67/E67,\"\")","v":0.74935770305598115},{"$f":"IF(E67<>0,$N67/E67,\"\")","v":0.25064229694401874},{"$f":"IF(E67<>0,$O67/E67,\"\")","v":0},{"$f":"IF(D67<>0,$F67/D67,\"\")","v":0.49123204574714485},{"$f":"IF(D67<>0,$G67/D67,\"\")","v":0},{"$f":"IF(D67<>0,$H67/D67,\"\")","v":0},{"$f":"IF(D67<>0,$I67/D67,\"\")","v":0}]
["> LV Network Domestic"]
["LV Network Domestic",{"$f":"CDCM!B181+CDCM!C181+CDCM!D181","v":21.857924819934208},{"$f":"CDCM!E181","v":6.6330332459016406},{"$f":"0.01*CDCM!F$14*(CDCM!$E4413*CDCM!E181+CDCM!$F4413*CDCM!F181+CDCM!$G4413*CDCM!G181)+10*(CDCM!$B4413*CDCM!B181+CDCM!$C4413*CDCM!C181+CDCM!$D4413*CDCM!D181+CDCM!$H4413*CDCM!H181)","v":799.79079991375909},{"$f":"10*(CDCM!$B4413*CDCM!B181+CDCM!$C4413*CDCM!C181+CDCM!$D4413*CDCM!D181)","v":682.12742316470985},{"$f":"CDCM!E4413*CDCM!$F$14*CDCM!$E181/100","v":117.66337674904921},{"$f":"CDCM!F4413*CDCM!$F$14*CDCM!$F181/100","v":0},{"$f":"CDCM!G4413*CDCM!$F$14*CDCM!$G181/100","v":0},{"$f":"CDCM!H4413*CDCM!$H181*10","v":0},{"$f":"IF(B69<>0,0.1*D69/B69,\"\")","v":3.6590426881894933},{"$f":"IF(C69<>0,D69/C69,\"\")","v":120.5769321913058},{"$f":"IF(B69<>0,0.1*E69/B69,0)","v":3.1207327721367975},{"$f":"CDCM!B4413*CDCM!$B181*10","v":247.1783434759723},{"$f":"CDCM!C4413*CDCM!$C181*10","v":262.87907665105359},{"$f":"CDCM!D4413*CDCM!$D181*10","v":172.07000303768388},{"$f":"IF(E69<>0,$M69/E69,\"\")","v":0.36236388551745324},{"$f":"IF(E69<>0,$N69/E69,\"\")","v":0.38538118791857678},{"$f":"IF(E69<>0,$O69/E69,\"\")","v":0.25225492656396986},{"$f":"IF(D69<>0,$F69/D69,\"\")","v":0.14711769222868876},{"$f":"IF(D69<>0,$G69/D69,\"\")","v":0},{"$f":"IF(D69<>0,$H69/D69,\"\")","v":0},{"$f":"IF(D69<>0,$I69/D69,\"\")","v":0}]
["LDNO LV: LV Network Domestic",{"$f":"CDCM!B182+CDCM!C182+CDCM!D182","v":0},{"$f":"CDCM!E182","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4414*CDCM!E182+CDCM!$F4414*CDCM!F182+CDCM!$G4414*CDCM!G182)+10*(CDCM!$B4414*CDCM!B182+CDCM!$C4414*CDCM!C182+CDCM!$D4414*CDCM!D182+CDCM!$H4414*CDCM!H182)","v":0},{"$f":"10*(CDCM!$B4414*CDCM!B182+CDCM!$C4414*CDCM!C182+CDCM!$D4414*CDCM!D182)","v":0},{"$f":"CDCM!E4414*CDCM!$F$14*CDCM!$E182/100","v":0},{"$f":"CDCM!F4414*CDCM!$F$14*CDCM!$F182/100","v":0},{"$f":"CDCM!G4414*CDCM!$F$14*CDCM!$G182/100","v":0},{"$f":"CDCM!H4414*CDCM!$H182*10","v":0},{"$f":"IF(B70<>0,0.1*D70/B70,\"\")","v":""},{"$f":"IF(C70<>0,D70/C70,\"\")","v":""},{"$f":"IF(B70<>0,0.1*E70/B70,0)","v":0},{"$f":"CDCM!B4414*CDCM!$B182*10","v":0},{"$f":"CDCM!C4414*CDCM!$C182*10","v":0},{"$f":"CDCM!D4414*CDCM!$D182*10","v":0},{"$f":"IF(E70<>0,$M70/E70,\"\")","v":""},{"$f":"IF(E70<>0,$N70/E70,\"\")","v":""},{"$f":"IF(E70<>0,$O70/E70,\"\")","v":""},{"$f":"IF(D70<>0,$F70/D70,\"\")","v":""},{"$f":"IF(D70<>0,$G70/D70,\"\")","v":""},{"$f":"IF(D70<>0,$H70/D70,\"\")","v":""},{"$f":"IF(D70<>0,$I70/D70,\"\")","v":""}]
["LDNO HV: LV Network Domestic",{"$f":"CDCM!B183+CDCM!C183+CDCM!D183","v":0},{"$f":"CDCM!E183","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4415*CDCM!E183+CDCM!$F4415*CDCM!F183+CDCM!$G4415*CDCM!G183)+10*(CDCM!$B4415*CDCM!B183+CDCM!$C4415*CDCM!C183+CDCM!$D4415*CDCM!D183+CDCM!$H4415*CDCM!H183)","v":0},{"$f":"10*(CDCM!$B4415*CDCM!B183+CDCM!$C4415*CDCM!C183+CDCM!$D4415*CDCM!D183)","v":0},{"$f":"CDCM!E4415*CDCM!$F$14*CDCM!$E183/100","v":0},{"$f":"CDCM!F4415*CDCM!$F$14*CDCM!$F183/100","v":0},{"$f":"CDCM!G4415*CDCM!$F$14*CDCM!$G183/100","v":0},{"$f":"CDCM!H4415*CDCM!$H183*10","v":0},{"$f":"IF(B71<>0,0.1*D71/B71,\"\")","v":""},{"$f":"IF(C71<>0,D71/C71,\"\")","v":""},{"$f":"IF(B71<>0,0.1*E71/B71,0)","v":0},{"$f":"CDCM!B4415*CDCM!$B183*10","v":0},{"$f":"CDCM!C4415*CDCM!$C183*10","v":0},{"$f":"CDCM!D4415*CDCM!$D183*10","v":0},{"$f":"IF(E71<>0,$M71/E71,\"\")","v":""},{"$f":"IF(E71<>0,$N71/E71,\"\")","v":""},{"$f":"IF(E71<>0,$O71/E71,\"\")","v":""},{"$f":"IF(D71<>0,$F71/D71,\"\")","v":""},{"$f":"IF(D71<>0,$G71/D71,\"\")","v":""},{"$f":"IF(D71<>0,$H71/D71,\"\")","v":""},{"$f":"IF(D71<>0,$I71/D71,\"\")","v":""}]
["> LV Network Non-Domestic Non-CT"]
["LV Network Non-Domestic Non-CT",{"$f":"CDCM!B185+CDCM!C185+CDCM!D185","v":153186.04393557031},{"$f":"CDCM!E185","v":2100.8921788726602},{"$f":"0.01*CDCM!F$14*(CDCM!$E4417*CDCM!E185+CDCM!$F4417*CDCM!F185+CDCM!$G4417*CDCM!G185)+10*(CDCM!$B4417*CDCM!B185+CDCM!$C4417*CDCM!C185+CDCM!$D4417*CDCM!D185+CDCM!$H4417*CDCM!H185)","v":4463004.4122735104},{"$f":"10*(CDCM!$B4417*CDCM!B185+CDCM!$C4417*CDCM!C185+CDCM!$D4417*CDCM!D185)","v":4385708.3872284275},{"$f":"CDCM!E4417*CDCM!$F$14*CDCM!$E185/100","v":77296.025045082919},{"$f":"CDCM!F4417*CDCM!$F$14*CDCM!$F185/100","v":0},{"$f":"CDCM!G4417*CDCM!$F$14*CDCM!$G185/100","v":0},{"$f":"CDCM!H4417*CDCM!$H185*10","v":0},{"$f":"IF(B73<>0,0.1*D73/B73,\"\")","v":2.9134536656293832},{"$f":"IF(C73<>0,D73/C73,\"\")","v":2124.3376776567184},{"$f":"IF(B73<>0,0.1*E73/B73,0)","v":2.8629947445297601},{"$f":"CDCM!B4417*CDCM!$B185*10","v":1348175.933478582},{"$f":"CDCM!C4417*CDCM!$C185*10","v":1954697.7512778202},{"$f":"CDCM!D4417*CDCM!$D185*10","v":1082834.7024720258},{"$f":"IF(E73<>0,$M73/E73,\"\")","v":0.3074020920781213},{"$f":"IF(E73<>0,$N73/E73,\"\")","v":0.44569715509815327},{"$f":"IF(E73<>0,$O73/E73,\"\")","v":0.24690075282372551},{"$f":"IF(D73<>0,$F73/D73,\"\")","v":1.7319280445368717E-2},{"$f":"IF(D73<>0,$G73/D73,\"\")","v":0},{"$f":"IF(D73<>0,$H73/D73,\"\")","v":0},{"$f":"IF(D73<>0,$I73/D73,\"\")","v":0}]
["LDNO LV: LV Network Non-Domestic Non-CT",{"$f":"CDCM!B186+CDCM!C186+CDCM!D186","v":0},{"$f":"CDCM!E186","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4418*CDCM!E186+CDCM!$F4418*CDCM!F186+CDCM!$G4418*CDCM!G186)+10*(CDCM!$B4418*CDCM!B186+CDCM!$C4418*CDCM!C186+CDCM!$D4418*CDCM!D186+CDCM!$H4418*CDCM!H186)","v":0},{"$f":"10*(CDCM!$B4418*CDCM!B186+CDCM!$C4418*CDCM!C186+CDCM!$D4418*CDCM!D186)","v":0},{"$f":"CDCM!E4418*CDCM!$F$14*CDCM!$E186/100","v":0},{"$f":"CDCM!F4418*CDCM!$F$14*CDCM!$F186/100","v":0},{"$f":"CDCM!G4418*CDCM!$F$14*CDCM!$G186/100","v":0},{"$f":"CDCM!H4418*CDCM!$H186*10","v":0},{"$f":"IF(B74<>0,0.1*D74/B74,\"\")","v":""},{"$f":"IF(C74<>0,D74/C74,\"\")","v":""},{"$f":"IF(B74<>0,0.1*E74/B74,0)","v":0},{"$f":"CDCM!B4418*CDCM!$B186*10","v":0},{"$f":"CDCM!C4418*CDCM!$C186*10","v":0},{"$f":"CDCM!D4418*CDCM!$D186*10","v":0},{"$f":"IF(E74<>0,$M74/E74,\"\")","v":""},{"$f":"IF(E74<>0,$N74/E74,\"\")","v":""},{"$f":"IF(E74<>0,$O74/E74,\"\")","v":""},{"$f":"IF(D74<>0,$F74/D74,\"\")","v":""},{"$f":"IF(D74<>0,$G74/D74,\"\")","v":""},{"$f":"IF(D74<>0,$H74/D74,\"\")","v":""},{"$f":"IF(D74<>0,$I74/D74,\"\")","v":""}]
["LDNO HV: LV Network Non-Domestic Non-CT",{"$f":"CDCM!B187+CDCM!C187+CDCM!D187","v":501.95742334044257},{"$f":"CDCM!E187","v":8.8252881013495319},{"$f":"0.01*CDCM!F$14*(CDCM!$E4419*CDCM!E187+CDCM!$F4419*CDCM!F187+CDCM!$G4419*CDCM!G187)+10*(CDCM!$B4419*CDCM!B187+CDCM!$C4419*CDCM!C187+CDCM!$D4419*CDCM!D187+CDCM!$H4419*CDCM!H187)","v":5812.8052387735024},{"$f":"10*(CDCM!$B4419*CDCM!B187+CDCM!$C4419*CDCM!C187+CDCM!$D4419*CDCM!D187)","v":5693.9418459804765},{"$f":"CDCM!E4419*CDCM!$F$14*CDCM!$E187/100","v":118.86339279302616},{"$f":"CDCM!F4419*CDCM!$F$14*CDCM!$F187/100","v":0},{"$f":"CDCM!G4419*CDCM!$F$14*CDCM!$G187/100","v":0},{"$f":"CDCM!H4419*CDCM!$H187*10","v":0},{"$f":"IF(B75<>0,0.1*D75/B75,\"\")","v":1.1580275474541759},{"$f":"IF(C75<>0,D75/C75,\"\")","v":658.65331216605023},{"$f":"IF(B75<>0,0.1*E75/B75,0)","v":1.1343475723674425},{"$f":"CDCM!B4419*CDCM!$B187*10","v":2063.3569750348324},{"$f":"CDCM!C4419*CDCM!$C187*10","v":2565.8136180541569},{"$f":"CDCM!D4419*CDCM!$D187*10","v":1064.7712528914881},{"$f":"IF(E75<>0,$M75/E75,\"\")","v":0.3623775990075167},{"$f":"IF(E75<>0,$N75/E75,\"\")","v":0.45062167606531517},{"$f":"IF(E75<>0,$O75/E75,\"\")","v":0.18700072492716832},{"$f":"IF(D75<>0,$F75/D75,\"\")","v":2.044854212560995E-2},{"$f":"IF(D75<>0,$G75/D75,\"\")","v":0},{"$f":"IF(D75<>0,$H75/D75,\"\")","v":0},{"$f":"IF(D75<>0,$I75/D75,\"\")","v":0}]
["> LV HH Metered"]
["LV HH Metered",{"$f":"CDCM!B189+CDCM!C189+CDCM!D189","v":1458717.888146067},{"$f":"CDCM!E189","v":6053.5996840125872},{"$f":"0.01*CDCM!F$14*(CDCM!$E4421*CDCM!E189+CDCM!$F4421*CDCM!F189+CDCM!$G4421*CDCM!G189)+10*(CDCM!$B4421*CDCM!B189+CDCM!$C4421*CDCM!C189+CDCM!$D4421*CDCM!D189+CDCM!$H4421*CDCM!H189)","v":49042684.891341902},{"$f":"10*(CDCM!$B4421*CDCM!B189+CDCM!$C4421*CDCM!C189+CDCM!$D4421*CDCM!D189)","v":38273437.980917849},{"$f":"CDCM!E4421*CDCM!$F$14*CDCM!$E189/100","v":317735.28661476867},{"$f":"CDCM!F4421*CDCM!$F$14*CDCM!$F189/100","v":9341262.4999999981},{"$f":"CDCM!G4421*CDCM!$F$14*CDCM!$G189/100","v":790925.45121562644},{"$f":"CDCM!H4421*CDCM!$H189*10","v":319323.67259366007},{"$f":"IF(B77<>0,0.1*D77/B77,\"\")","v":3.3620404116433975},{"$f":"IF(C77<>0,D77/C77,\"\")","v":8101.4086578705337},{"$f":"IF(B77<>0,0.1*E77/B77,0)","v":2.6237724437287069},{"$f":"CDCM!B4421*CDCM!$B189*10","v":11087948.281563705},{"$f":"CDCM!C4421*CDCM!$C189*10","v":17150580.493301123},{"$f":"CDCM!D4421*CDCM!$D189*10","v":10034909.206053022},{"$f":"IF(E77<>0,$M77/E77,\"\")","v":0.28970348279378172},{"$f":"IF(E77<>0,$N77/E77,\"\")","v":0.44810660860547624},{"$f":"IF(E77<>0,$O77/E77,\"\")","v":0.26218990860074209},{"$f":"IF(D77<>0,$F77/D77,\"\")","v":6.4787498343277352E-3},{"$f":"IF(D77<>0,$G77/D77,\"\")","v":0.19047208611633584},{"$f":"IF(D77<>0,$H77/D77,\"\")","v":1.6127286933168256E-2},{"$f":"IF(D77<>0,$I77/D77,\"\")","v":6.5111376610221868E-3}]
["LDNO LV: LV HH Metered",{"$f":"CDCM!B190+CDCM!C190+CDCM!D190","v":339.52776843934851},{"$f":"CDCM!E190","v":2.8946515627410152},{"$f":"0.01*CDCM!F$14*(CDCM!$E4422*CDCM!E190+CDCM!$F4422*CDCM!F190+CDCM!$G4422*CDCM!G190)+10*(CDCM!$B4422*CDCM!B190+CDCM!$C4422*CDCM!C190+CDCM!$D4422*CDCM!D190+CDCM!$H4422*CDCM!H190)","v":8623.4780024661941},{"$f":"10*(CDCM!$B4422*CDCM!B190+CDCM!$C4422*CDCM!C190+CDCM!$D4422*CDCM!D190)","v":5986.5918142171813},{"$f":"CDCM!E4422*CDCM!$F$14*CDCM!$E190/100","v":103.33037683516601},{"$f":"CDCM!F4422*CDCM!$F$14*CDCM!$F190/100","v":2015.812038856177},{"$f":"CDCM!G4422*CDCM!$F$14*CDCM!$G190/100","v":502.44811393603175},{"$f":"CDCM!H4422*CDCM!$H190*10","v":15.295658621638001},{"$f":"IF(B78<>0,0.1*D78/B78,\"\")","v":2.5398446913795354},{"$f":"IF(C78<>0,D78/C78,\"\")","v":2979.1074385133993},{"$f":"IF(B78<>0,0.1*E78/B78,0)","v":1.7632112512430909},{"$f":"CDCM!B4422*CDCM!$B190*10","v":1662.0614746779779},{"$f":"CDCM!C4422*CDCM!$C190*10","v":2734.5503245871842},{"$f":"CDCM!D4422*CDCM!$D190*10","v":1589.9800149520202},{"$f":"IF(E78<>0,$M78/E78,\"\")","v":0.27763066637195011},{"$f":"IF(E78<>0,$N78/E78,\"\")","v":0.45677915071695252},{"$f":"IF(E78<>0,$O78/E78,\"\")","v":0.26559018291109748},{"$f":"IF(D78<>0,$F78/D78,\"\")","v":1.1982448010607201E-2},{"$f":"IF(D78<>0,$G78/D78,\"\")","v":0.23375858769277116},{"$f":"IF(D78<>0,$H78/D78,\"\")","v":5.826513545837754E-2},{"$f":"IF(D78<>0,$I78/D78,\"\")","v":1.7737226925451258E-3}]
["LDNO HV: LV HH Metered",{"$f":"CDCM!B191+CDCM!C191+CDCM!D191","v":63082.419077096289},{"$f":"CDCM!E191","v":132.28610542274026},{"$f":"0.01*CDCM!F$14*(CDCM!$E4423*CDCM!E191+CDCM!$F4423*CDCM!F191+CDCM!$G4423*CDCM!G191)+10*(CDCM!$B4423*CDCM!B191+CDCM!$C4423*CDCM!C191+CDCM!$D4423*CDCM!D191+CDCM!$H4423*CDCM!H191)","v":796103.53947405308},{"$f":"10*(CDCM!$B4423*CDCM!B191+CDCM!$C4423*CDCM!C191+CDCM!$D4423*CDCM!D191)","v":604936.4431568546},{"$f":"CDCM!E4423*CDCM!$F$14*CDCM!$E191/100","v":2544.5893808591204},{"$f":"CDCM!F4423*CDCM!$F$14*CDCM!$F191/100","v":186596.63137851018},{"$f":"CDCM!G4423*CDCM!$F$14*CDCM!$G191/100","v":479.4049201124588},{"$f":"CDCM!H4423*CDCM!$H191*10","v":1546.4706377166904},{"$f":"IF(B79<>0,0.1*D79/B79,\"\")","v":1.262005406769664},{"$f":"IF(C79<>0,D79/C79,\"\")","v":6018.0435196121598},{"$f":"IF(B79<>0,0.1*E79/B79,0)","v":0.95896202461343549},{"$f":"CDCM!B4423*CDCM!$B191*10","v":180232.87860161258},{"$f":"CDCM!C4423*CDCM!$C191*10","v":246157.09507555456},{"$f":"CDCM!D4423*CDCM!$D191*10","v":178546.46947968745},{"$f":"IF(E79<>0,$M79/E79,\"\")","v":0.29793688351964576},{"$f":"IF(E79<>0,$N79/E79,\"\")","v":0.40691397891485309},{"$f":"IF(E79<>0,$O79/E79,\"\")","v":0.29514913756550115},{"$f":"IF(D79<>0,$F79/D79,\"\")","v":3.1963045693028909E-3},{"$f":"IF(D79<>0,$G79/D79,\"\")","v":0.23438739074289949},{"$f":"IF(D79<>0,$H79/D79,\"\")","v":6.0218915799467284E-4},{"$f":"IF(D79<>0,$I79/D79,\"\")","v":1.9425496320973129E-3}]
["> LV Sub HH Metered"]
["LV Sub HH Metered",{"$f":"CDCM!B193+CDCM!C193+CDCM!D193","v":60123.590765172965},{"$f":"CDCM!E193","v":64.983355038907106},{"$f":"0.01*CDCM!F$14*(CDCM!$E4425*CDCM!E193+CDCM!$F4425*CDCM!F193+CDCM!$G4425*CDCM!G193)+10*(CDCM!$B4425*CDCM!B193+CDCM!$C4425*CDCM!C193+CDCM!$D4425*CDCM!D193+CDCM!$H4425*CDCM!H193)","v":1781953.8074344676},{"$f":"10*(CDCM!$B4425*CDCM!B193+CDCM!$C4425*CDCM!C193+CDCM!$D4425*CDCM!D193)","v":1405102.4762399644},{"$f":"CDCM!E4425*CDCM!$F$14*CDCM!$E193/100","v":2661.2633389083626},{"$f":"CDCM!F4425*CDCM!$F$14*CDCM!$F193/100","v":335502.663735624},{"$f":"CDCM!G4425*CDCM!$F$14*CDCM!$G193/100","v":25836.302594566761},{"$f":"CDCM!H4425*CDCM!$H193*10","v":12851.10152540434},{"$f":"IF(B81<>0,0.1*D81/B81,\"\")","v":2.9638180034760624},{"$f":"IF(C81<>0,D81/C81,\"\")","v":27421.696007655635},{"$f":"IF(B81<>0,0.1*E81/B81,0)","v":2.3370235515838158},{"$f":"CDCM!B4425*CDCM!$B193*10","v":355998.42201862228},{"$f":"CDCM!C4425*CDCM!$C193*10","v":615409.65078212775},{"$f":"CDCM!D4425*CDCM!$D193*10","v":433694.40343921422},{"$f":"IF(E81<>0,$M81/E81,\"\")","v":0.25336118043950029},{"$f":"IF(E81<>0,$N81/E81,\"\")","v":0.43798204130203788},{"$f":"IF(E81<>0,$O81/E81,\"\")","v":0.30865677825846177},{"$f":"IF(D81<>0,$F81/D81,\"\")","v":1.4934524833389836E-3},{"$f":"IF(D81<>0,$G81/D81,\"\")","v":0.18827798023488457},{"$f":"IF(D81<>0,$H81/D81,\"\")","v":1.4498862140407591E-2},{"$f":"IF(D81<>0,$I81/D81,\"\")","v":7.2118039602308524E-3}]
["LDNO HV: LV Sub HH Metered",{"$f":"CDCM!B194+CDCM!C194+CDCM!D194","v":4734.2866965291878},{"$f":"CDCM!E194","v":3.4860957708605596},{"$f":"0.01*CDCM!F$14*(CDCM!$E4426*CDCM!E194+CDCM!$F4426*CDCM!F194+CDCM!$G4426*CDCM!G194)+10*(CDCM!$B4426*CDCM!B194+CDCM!$C4426*CDCM!C194+CDCM!$D4426*CDCM!D194+CDCM!$H4426*CDCM!H194)","v":86241.597748560991},{"$f":"10*(CDCM!$B4426*CDCM!B194+CDCM!$C4426*CDCM!C194+CDCM!$D4426*CDCM!D194)","v":63296.480839305092},{"$f":"CDCM!E4426*CDCM!$F$14*CDCM!$E194/100","v":80.162772250938573},{"$f":"CDCM!F4426*CDCM!$F$14*CDCM!$F194/100","v":22780.433376692283},{"$f":"CDCM!G4426*CDCM!$F$14*CDCM!$G194/100","v":0},{"$f":"CDCM!H4426*CDCM!$H194*10","v":84.52076031267481},{"$f":"IF(B82<>0,0.1*D82/B82,\"\")","v":1.8216386813199685},{"$f":"IF(C82<>0,D82/C82,\"\")","v":24738.734509084308},{"$f":"IF(B82<>0,0.1*E82/B82,0)","v":1.3369803076292184},{"$f":"CDCM!B4426*CDCM!$B194*10","v":17489.058388782476},{"$f":"CDCM!C4426*CDCM!$C194*10","v":26226.122749685124},{"$f":"CDCM!D4426*CDCM!$D194*10","v":19581.299700837495},{"$f":"IF(E82<>0,$M82/E82,\"\")","v":0.27630380325855858},{"$f":"IF(E82<>0,$N82/E82,\"\")","v":0.41433777047205983},{"$f":"IF(E82<>0,$O82/E82,\"\")","v":0.3093584262693817},{"$f":"IF(D82<>0,$F82/D82,\"\")","v":9.2951399723199303E-4},{"$f":"IF(D82<>0,$G82/D82,\"\")","v":0.2641466991730495},{"$f":"IF(D82<>0,$H82/D82,\"\")","v":0},{"$f":"IF(D82<>0,$I82/D82,\"\")","v":9.8004631777691181E-4}]
["> HV HH Metered"]
["HV HH Metered",{"$f":"CDCM!B196+CDCM!C196+CDCM!D196","v":1892233.9266500273},{"$f":"CDCM!E196","v":814.7168057295238},{"$f":"0.01*CDCM!F$14*(CDCM!$E4428*CDCM!E196+CDCM!$F4428*CDCM!F196+CDCM!$G4428*CDCM!G196)+10*(CDCM!$B4428*CDCM!B196+CDCM!$C4428*CDCM!C196+CDCM!$D4428*CDCM!D196+CDCM!$H4428*CDCM!H196)","v":51219551.432110131},{"$f":"10*(CDCM!$B4428*CDCM!B196+CDCM!$C4428*CDCM!C196+CDCM!$D4428*CDCM!D196)","v":40315713.436287276},{"$f":"CDCM!E4428*CDCM!$F$14*CDCM!$E196/100","v":360444.15768203582},{"$f":"CDCM!F4428*CDCM!$F$14*CDCM!$F196/100","v":9406687.8808855135},{"$f":"CDCM!G4428*CDCM!$F$14*CDCM!$G196/100","v":1002660.4351498568},{"$f":"CDCM!H4428*CDCM!$H196*10","v":134045.52210544894},{"$f":"IF(B84<>0,0.1*D84/B84,\"\")","v":2.7068297799093051},{"$f":"IF(C84<>0,D84/C84,\"\")","v":62867.920573022289},{"$f":"IF(B84<>0,0.1*E84/B84,0)","v":2.1305882358668731},{"$f":"CDCM!B4428*CDCM!$B196*10","v":8727246.4889043067},{"$f":"CDCM!C4428*CDCM!$C196*10","v":17431734.543888684},{"$f":"CDCM!D4428*CDCM!$D196*10","v":14156732.403494287},{"$f":"IF(E84<>0,$M84/E84,\"\")","v":0.21647257967284553},{"$f":"IF(E84<>0,$N84/E84,\"\")","v":0.43238065404539683},{"$f":"IF(E84<>0,$O84/E84,\"\")","v":0.35114676628175773},{"$f":"IF(D84<>0,$F84/D84,\"\")","v":7.037237687639513E-3},{"$f":"IF(D84<>0,$G84/D84,\"\")","v":0.18365424174699727},{"$f":"IF(D84<>0,$H84/D84,\"\")","v":1.9575736356825597E-2},{"$f":"IF(D84<>0,$I84/D84,\"\")","v":2.6170772362800166E-3}]
["LDNO HV: HV HH Metered",{"$f":"CDCM!B197+CDCM!C197+CDCM!D197","v":7695.6618055846011},{"$f":"CDCM!E197","v":8.3336038810192647},{"$f":"0.01*CDCM!F$14*(CDCM!$E4429*CDCM!E197+CDCM!$F4429*CDCM!F197+CDCM!$G4429*CDCM!G197)+10*(CDCM!$B4429*CDCM!B197+CDCM!$C4429*CDCM!C197+CDCM!$D4429*CDCM!D197+CDCM!$H4429*CDCM!H197)","v":149115.85165753434},{"$f":"10*(CDCM!$B4429*CDCM!B197+CDCM!$C4429*CDCM!C197+CDCM!$D4429*CDCM!D197)","v":113159.6746198449},{"$f":"CDCM!E4429*CDCM!$F$14*CDCM!$E197/100","v":2497.2894070056377},{"$f":"CDCM!F4429*CDCM!$F$14*CDCM!$F197/100","v":33189.003531948583},{"$f":"CDCM!G4429*CDCM!$F$14*CDCM!$G197/100","v":0},{"$f":"CDCM!H4429*CDCM!$H197*10","v":269.88409873521391},{"$f":"IF(B85<>0,0.1*D85/B85,\"\")","v":1.9376611839845106},{"$f":"IF(C85<>0,D85/C85,\"\")","v":17893.321279304233},{"$f":"IF(B85<>0,0.1*E85/B85,0)","v":1.4704346095059295},{"$f":"CDCM!B4429*CDCM!$B197*10","v":26540.836503231469},{"$f":"CDCM!C4429*CDCM!$C197*10","v":50380.278080320117},{"$f":"CDCM!D4429*CDCM!$D197*10","v":36238.560036293326},{"$f":"IF(E85<>0,$M85/E85,\"\")","v":0.23454323806068086},{"$f":"IF(E85<>0,$N85/E85,\"\")","v":0.44521405924478408},{"$f":"IF(E85<>0,$O85/E85,\"\")","v":0.32024270269453514},{"$f":"IF(D85<>0,$F85/D85,\"\")","v":1.6747310089748314E-2},{"$f":"IF(D85<>0,$G85/D85,\"\")","v":0.22257193425801455},{"$f":"IF(D85<>0,$H85/D85,\"\")","v":0},{"$f":"IF(D85<>0,$I85/D85,\"\")","v":1.8098954318756194E-3}]
["> NHH UMS category A"]
["NHH UMS category A",{"$f":"CDCM!B199+CDCM!C199+CDCM!D199","v":1811.146729353133},{"$f":"CDCM!E199","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4431*CDCM!E199+CDCM!$F4431*CDCM!F199+CDCM!$G4431*CDCM!G199)+10*(CDCM!$B4431*CDCM!B199+CDCM!$C4431*CDCM!C199+CDCM!$D4431*CDCM!D199+CDCM!$H4431*CDCM!H199)","v":68733.018378951398},{"$f":"10*(CDCM!$B4431*CDCM!B199+CDCM!$C4431*CDCM!C199+CDCM!$D4431*CDCM!D199)","v":68733.018378951398},{"$f":"CDCM!E4431*CDCM!$F$14*CDCM!$E199/100","v":0},{"$f":"CDCM!F4431*CDCM!$F$14*CDCM!$F199/100","v":0},{"$f":"CDCM!G4431*CDCM!$F$14*CDCM!$G199/100","v":0},{"$f":"CDCM!H4431*CDCM!$H199*10","v":0},{"$f":"IF(B87<>0,0.1*D87/B87,\"\")","v":3.7950000000000004},{"$f":"IF(C87<>0,D87/C87,\"\")","v":""},{"$f":"IF(B87<>0,0.1*E87/B87,0)","v":3.7950000000000004},{"$f":"CDCM!B4431*CDCM!$B199*10","v":68733.018378951398},{"$f":"CDCM!C4431*CDCM!$C199*10","v":0},{"$f":"CDCM!D4431*CDCM!$D199*10","v":0},{"$f":"IF(E87<>0,$M87/E87,\"\")","v":1},{"$f":"IF(E87<>0,$N87/E87,\"\")","v":0},{"$f":"IF(E87<>0,$O87/E87,\"\")","v":0},{"$f":"IF(D87<>0,$F87/D87,\"\")","v":0},{"$f":"IF(D87<>0,$G87/D87,\"\")","v":0},{"$f":"IF(D87<>0,$H87/D87,\"\")","v":0},{"$f":"IF(D87<>0,$I87/D87,\"\")","v":0}]
["LDNO LV: NHH UMS category A",{"$f":"CDCM!B200+CDCM!C200+CDCM!D200","v":0},{"$f":"CDCM!E200","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4432*CDCM!E200+CDCM!$F4432*CDCM!F200+CDCM!$G4432*CDCM!G200)+10*(CDCM!$B4432*CDCM!B200+CDCM!$C4432*CDCM!C200+CDCM!$D4432*CDCM!D200+CDCM!$H4432*CDCM!H200)","v":0},{"$f":"10*(CDCM!$B4432*CDCM!B200+CDCM!$C4432*CDCM!C200+CDCM!$D4432*CDCM!D200)","v":0},{"$f":"CDCM!E4432*CDCM!$F$14*CDCM!$E200/100","v":0},{"$f":"CDCM!F4432*CDCM!$F$14*CDCM!$F200/100","v":0},{"$f":"CDCM!G4432*CDCM!$F$14*CDCM!$G200/100","v":0},{"$f":"CDCM!H4432*CDCM!$H200*10","v":0},{"$f":"IF(B88<>0,0.1*D88/B88,\"\")","v":""},{"$f":"IF(C88<>0,D88/C88,\"\")","v":""},{"$f":"IF(B88<>0,0.1*E88/B88,0)","v":0},{"$f":"CDCM!B4432*CDCM!$B200*10","v":0},{"$f":"CDCM!C4432*CDCM!$C200*10","v":0},{"$f":"CDCM!D4432*CDCM!$D200*10","v":0},{"$f":"IF(E88<>0,$M88/E88,\"\")","v":""},{"$f":"IF(E88<>0,$N88/E88,\"\")","v":""},{"$f":"IF(E88<>0,$O88/E88,\"\")","v":""},{"$f":"IF(D88<>0,$F88/D88,\"\")","v":""},{"$f":"IF(D88<>0,$G88/D88,\"\")","v":""},{"$f":"IF(D88<>0,$H88/D88,\"\")","v":""},{"$f":"IF(D88<>0,$I88/D88,\"\")","v":""}]
["LDNO HV: NHH UMS category A",{"$f":"CDCM!B201+CDCM!C201+CDCM!D201","v":72.611931857881842},{"$f":"CDCM!E201","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4433*CDCM!E201+CDCM!$F4433*CDCM!F201+CDCM!$G4433*CDCM!G201)+10*(CDCM!$B4433*CDCM!B201+CDCM!$C4433*CDCM!C201+CDCM!$D4433*CDCM!D201+CDCM!$H4433*CDCM!H201)","v":1010.0319721431365},{"$f":"10*(CDCM!$B4433*CDCM!B201+CDCM!$C4433*CDCM!C201+CDCM!$D4433*CDCM!D201)","v":1010.0319721431365},{"$f":"CDCM!E4433*CDCM!$F$14*CDCM!$E201/100","v":0},{"$f":"CDCM!F4433*CDCM!$F$14*CDCM!$F201/100","v":0},{"$f":"CDCM!G4433*CDCM!$F$14*CDCM!$G201/100","v":0},{"$f":"CDCM!H4433*CDCM!$H201*10","v":0},{"$f":"IF(B89<>0,0.1*D89/B89,\"\")","v":1.3910000000000002},{"$f":"IF(C89<>0,D89/C89,\"\")","v":""},{"$f":"IF(B89<>0,0.1*E89/B89,0)","v":1.3910000000000002},{"$f":"CDCM!B4433*CDCM!$B201*10","v":1010.0319721431365},{"$f":"CDCM!C4433*CDCM!$C201*10","v":0},{"$f":"CDCM!D4433*CDCM!$D201*10","v":0},{"$f":"IF(E89<>0,$M89/E89,\"\")","v":1},{"$f":"IF(E89<>0,$N89/E89,\"\")","v":0},{"$f":"IF(E89<>0,$O89/E89,\"\")","v":0},{"$f":"IF(D89<>0,$F89/D89,\"\")","v":0},{"$f":"IF(D89<>0,$G89/D89,\"\")","v":0},{"$f":"IF(D89<>0,$H89/D89,\"\")","v":0},{"$f":"IF(D89<>0,$I89/D89,\"\")","v":0}]
["> NHH UMS category B"]
["NHH UMS category B",{"$f":"CDCM!B203+CDCM!C203+CDCM!D203","v":5391.4062274454618},{"$f":"CDCM!E203","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4435*CDCM!E203+CDCM!$F4435*CDCM!F203+CDCM!$G4435*CDCM!G203)+10*(CDCM!$B4435*CDCM!B203+CDCM!$C4435*CDCM!C203+CDCM!$D4435*CDCM!D203+CDCM!$H4435*CDCM!H203)","v":224174.67093718232},{"$f":"10*(CDCM!$B4435*CDCM!B203+CDCM!$C4435*CDCM!C203+CDCM!$D4435*CDCM!D203)","v":224174.67093718232},{"$f":"CDCM!E4435*CDCM!$F$14*CDCM!$E203/100","v":0},{"$f":"CDCM!F4435*CDCM!$F$14*CDCM!$F203/100","v":0},{"$f":"CDCM!G4435*CDCM!$F$14*CDCM!$G203/100","v":0},{"$f":"CDCM!H4435*CDCM!$H203*10","v":0},{"$f":"IF(B91<>0,0.1*D91/B91,\"\")","v":4.1580000000000004},{"$f":"IF(C91<>0,D91/C91,\"\")","v":""},{"$f":"IF(B91<>0,0.1*E91/B91,0)","v":4.1580000000000004},{"$f":"CDCM!B4435*CDCM!$B203*10","v":224174.67093718232},{"$f":"CDCM!C4435*CDCM!$C203*10","v":0},{"$f":"CDCM!D4435*CDCM!$D203*10","v":0},{"$f":"IF(E91<>0,$M91/E91,\"\")","v":1},{"$f":"IF(E91<>0,$N91/E91,\"\")","v":0},{"$f":"IF(E91<>0,$O91/E91,\"\")","v":0},{"$f":"IF(D91<>0,$F91/D91,\"\")","v":0},{"$f":"IF(D91<>0,$G91/D91,\"\")","v":0},{"$f":"IF(D91<>0,$H91/D91,\"\")","v":0},{"$f":"IF(D91<>0,$I91/D91,\"\")","v":0}]
["LDNO LV: NHH UMS category B",{"$f":"CDCM!B204+CDCM!C204+CDCM!D204","v":8.6504800114130607},{"$f":"CDCM!E204","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4436*CDCM!E204+CDCM!$F4436*CDCM!F204+CDCM!$G4436*CDCM!G204)+10*(CDCM!$B4436*CDCM!B204+CDCM!$C4436*CDCM!C204+CDCM!$D4436*CDCM!D204+CDCM!$H4436*CDCM!H204)","v":244.63557472276133},{"$f":"10*(CDCM!$B4436*CDCM!B204+CDCM!$C4436*CDCM!C204+CDCM!$D4436*CDCM!D204)","v":244.63557472276133},{"$f":"CDCM!E4436*CDCM!$F$14*CDCM!$E204/100","v":0},{"$f":"CDCM!F4436*CDCM!$F$14*CDCM!$F204/100","v":0},{"$f":"CDCM!G4436*CDCM!$F$14*CDCM!$G204/100","v":0},{"$f":"CDCM!H4436*CDCM!$H204*10","v":0},{"$f":"IF(B92<>0,0.1*D92/B92,\"\")","v":2.8280000000000003},{"$f":"IF(C92<>0,D92/C92,\"\")","v":""},{"$f":"IF(B92<>0,0.1*E92/B92,0)","v":2.8280000000000003},{"$f":"CDCM!B4436*CDCM!$B204*10","v":244.63557472276133},{"$f":"CDCM!C4436*CDCM!$C204*10","v":0},{"$f":"CDCM!D4436*CDCM!$D204*10","v":0},{"$f":"IF(E92<>0,$M92/E92,\"\")","v":1},{"$f":"IF(E92<>0,$N92/E92,\"\")","v":0},{"$f":"IF(E92<>0,$O92/E92,\"\")","v":0},{"$f":"IF(D92<>0,$F92/D92,\"\")","v":0},{"$f":"IF(D92<>0,$G92/D92,\"\")","v":0},{"$f":"IF(D92<>0,$H92/D92,\"\")","v":0},{"$f":"IF(D92<>0,$I92/D92,\"\")","v":0}]
["LDNO HV: NHH UMS category B",{"$f":"CDCM!B205+CDCM!C205+CDCM!D205","v":119.50062329939706},{"$f":"CDCM!E205","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4437*CDCM!E205+CDCM!$F4437*CDCM!F205+CDCM!$G4437*CDCM!G205)+10*(CDCM!$B4437*CDCM!B205+CDCM!$C4437*CDCM!C205+CDCM!$D4437*CDCM!D205+CDCM!$H4437*CDCM!H205)","v":1821.1894990828114},{"$f":"10*(CDCM!$B4437*CDCM!B205+CDCM!$C4437*CDCM!C205+CDCM!$D4437*CDCM!D205)","v":1821.1894990828114},{"$f":"CDCM!E4437*CDCM!$F$14*CDCM!$E205/100","v":0},{"$f":"CDCM!F4437*CDCM!$F$14*CDCM!$F205/100","v":0},{"$f":"CDCM!G4437*CDCM!$F$14*CDCM!$G205/100","v":0},{"$f":"CDCM!H4437*CDCM!$H205*10","v":0},{"$f":"IF(B93<>0,0.1*D93/B93,\"\")","v":1.524},{"$f":"IF(C93<>0,D93/C93,\"\")","v":""},{"$f":"IF(B93<>0,0.1*E93/B93,0)","v":1.524},{"$f":"CDCM!B4437*CDCM!$B205*10","v":1821.1894990828114},{"$f":"CDCM!C4437*CDCM!$C205*10","v":0},{"$f":"CDCM!D4437*CDCM!$D205*10","v":0},{"$f":"IF(E93<>0,$M93/E93,\"\")","v":1},{"$f":"IF(E93<>0,$N93/E93,\"\")","v":0},{"$f":"IF(E93<>0,$O93/E93,\"\")","v":0},{"$f":"IF(D93<>0,$F93/D93,\"\")","v":0},{"$f":"IF(D93<>0,$G93/D93,\"\")","v":0},{"$f":"IF(D93<>0,$H93/D93,\"\")","v":0},{"$f":"IF(D93<>0,$I93/D93,\"\")","v":0}]
["> NHH UMS category C"]
["NHH UMS category C",{"$f":"CDCM!B207+CDCM!C207+CDCM!D207","v":287.58165886187641},{"$f":"CDCM!E207","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4439*CDCM!E207+CDCM!$F4439*CDCM!F207+CDCM!$G4439*CDCM!G207)+10*(CDCM!$B4439*CDCM!B207+CDCM!$C4439*CDCM!C207+CDCM!$D4439*CDCM!D207+CDCM!$H4439*CDCM!H207)","v":14525.749589113377},{"$f":"10*(CDCM!$B4439*CDCM!B207+CDCM!$C4439*CDCM!C207+CDCM!$D4439*CDCM!D207)","v":14525.749589113377},{"$f":"CDCM!E4439*CDCM!$F$14*CDCM!$E207/100","v":0},{"$f":"CDCM!F4439*CDCM!$F$14*CDCM!$F207/100","v":0},{"$f":"CDCM!G4439*CDCM!$F$14*CDCM!$G207/100","v":0},{"$f":"CDCM!H4439*CDCM!$H207*10","v":0},{"$f":"IF(B95<>0,0.1*D95/B95,\"\")","v":5.0510000000000002},{"$f":"IF(C95<>0,D95/C95,\"\")","v":""},{"$f":"IF(B95<>0,0.1*E95/B95,0)","v":5.0510000000000002},{"$f":"CDCM!B4439*CDCM!$B207*10","v":14525.749589113377},{"$f":"CDCM!C4439*CDCM!$C207*10","v":0},{"$f":"CDCM!D4439*CDCM!$D207*10","v":0},{"$f":"IF(E95<>0,$M95/E95,\"\")","v":1},{"$f":"IF(E95<>0,$N95/E95,\"\")","v":0},{"$f":"IF(E95<>0,$O95/E95,\"\")","v":0},{"$f":"IF(D95<>0,$F95/D95,\"\")","v":0},{"$f":"IF(D95<>0,$G95/D95,\"\")","v":0},{"$f":"IF(D95<>0,$H95/D95,\"\")","v":0},{"$f":"IF(D95<>0,$I95/D95,\"\")","v":0}]
["LDNO LV: NHH UMS category C",{"$f":"CDCM!B208+CDCM!C208+CDCM!D208","v":0},{"$f":"CDCM!E208","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4440*CDCM!E208+CDCM!$F4440*CDCM!F208+CDCM!$G4440*CDCM!G208)+10*(CDCM!$B4440*CDCM!B208+CDCM!$C4440*CDCM!C208+CDCM!$D4440*CDCM!D208+CDCM!$H4440*CDCM!H208)","v":0},{"$f":"10*(CDCM!$B4440*CDCM!B208+CDCM!$C4440*CDCM!C208+CDCM!$D4440*CDCM!D208)","v":0},{"$f":"CDCM!E4440*CDCM!$F$14*CDCM!$E208/100","v":0},{"$f":"CDCM!F4440*CDCM!$F$14*CDCM!$F208/100","v":0},{"$f":"CDCM!G4440*CDCM!$F$14*CDCM!$G208/100","v":0},{"$f":"CDCM!H4440*CDCM!$H208*10","v":0},{"$f":"IF(B96<>0,0.1*D96/B96,\"\")","v":""},{"$f":"IF(C96<>0,D96/C96,\"\")","v":""},{"$f":"IF(B96<>0,0.1*E96/B96,0)","v":0},{"$f":"CDCM!B4440*CDCM!$B208*10","v":0},{"$f":"CDCM!C4440*CDCM!$C208*10","v":0},{"$f":"CDCM!D4440*CDCM!$D208*10","v":0},{"$f":"IF(E96<>0,$M96/E96,\"\")","v":""},{"$f":"IF(E96<>0,$N96/E96,\"\")","v":""},{"$f":"IF(E96<>0,$O96/E96,\"\")","v":""},{"$f":"IF(D96<>0,$F96/D96,\"\")","v":""},{"$f":"IF(D96<>0,$G96/D96,\"\")","v":""},{"$f":"IF(D96<>0,$H96/D96,\"\")","v":""},{"$f":"IF(D96<>0,$I96/D96,\"\")","v":""}]
["LDNO HV: NHH UMS category C",{"$f":"CDCM!B209+CDCM!C209+CDCM!D209","v":0},{"$f":"CDCM!E209","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4441*CDCM!E209+CDCM!$F4441*CDCM!F209+CDCM!$G4441*CDCM!G209)+10*(CDCM!$B4441*CDCM!B209+CDCM!$C4441*CDCM!C209+CDCM!$D4441*CDCM!D209+CDCM!$H4441*CDCM!H209)","v":0},{"$f":"10*(CDCM!$B4441*CDCM!B209+CDCM!$C4441*CDCM!C209+CDCM!$D4441*CDCM!D209)","v":0},{"$f":"CDCM!E4441*CDCM!$F$14*CDCM!$E209/100","v":0},{"$f":"CDCM!F4441*CDCM!$F$14*CDCM!$F209/100","v":0},{"$f":"CDCM!G4441*CDCM!$F$14*CDCM!$G209/100","v":0},{"$f":"CDCM!H4441*CDCM!$H209*10","v":0},{"$f":"IF(B97<>0,0.1*D97/B97,\"\")","v":""},{"$f":"IF(C97<>0,D97/C97,\"\")","v":""},{"$f":"IF(B97<>0,0.1*E97/B97,0)","v":0},{"$f":"CDCM!B4441*CDCM!$B209*10","v":0},{"$f":"CDCM!C4441*CDCM!$C209*10","v":0},{"$f":"CDCM!D4441*CDCM!$D209*10","v":0},{"$f":"IF(E97<>0,$M97/E97,\"\")","v":""},{"$f":"IF(E97<>0,$N97/E97,\"\")","v":""},{"$f":"IF(E97<>0,$O97/E97,\"\")","v":""},{"$f":"IF(D97<>0,$F97/D97,\"\")","v":""},{"$f":"IF(D97<>0,$G97/D97,\"\")","v":""},{"$f":"IF(D97<>0,$H97/D97,\"\")","v":""},{"$f":"IF(D97<>0,$I97/D97,\"\")","v":""}]
["> NHH UMS category D"]
["NHH UMS category D",{"$f":"CDCM!B211+CDCM!C211+CDCM!D211","v":0},{"$f":"CDCM!E211","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4443*CDCM!E211+CDCM!$F4443*CDCM!F211+CDCM!$G4443*CDCM!G211)+10*(CDCM!$B4443*CDCM!B211+CDCM!$C4443*CDCM!C211+CDCM!$D4443*CDCM!D211+CDCM!$H4443*CDCM!H211)","v":0},{"$f":"10*(CDCM!$B4443*CDCM!B211+CDCM!$C4443*CDCM!C211+CDCM!$D4443*CDCM!D211)","v":0},{"$f":"CDCM!E4443*CDCM!$F$14*CDCM!$E211/100","v":0},{"$f":"CDCM!F4443*CDCM!$F$14*CDCM!$F211/100","v":0},{"$f":"CDCM!G4443*CDCM!$F$14*CDCM!$G211/100","v":0},{"$f":"CDCM!H4443*CDCM!$H211*10","v":0},{"$f":"IF(B99<>0,0.1*D99/B99,\"\")","v":""},{"$f":"IF(C99<>0,D99/C99,\"\")","v":""},{"$f":"IF(B99<>0,0.1*E99/B99,0)","v":0},{"$f":"CDCM!B4443*CDCM!$B211*10","v":0},{"$f":"CDCM!C4443*CDCM!$C211*10","v":0},{"$f":"CDCM!D4443*CDCM!$D211*10","v":0},{"$f":"IF(E99<>0,$M99/E99,\"\")","v":""},{"$f":"IF(E99<>0,$N99/E99,\"\")","v":""},{"$f":"IF(E99<>0,$O99/E99,\"\")","v":""},{"$f":"IF(D99<>0,$F99/D99,\"\")","v":""},{"$f":"IF(D99<>0,$G99/D99,\"\")","v":""},{"$f":"IF(D99<>0,$H99/D99,\"\")","v":""},{"$f":"IF(D99<>0,$I99/D99,\"\")","v":""}]
["LDNO LV: NHH UMS category D",{"$f":"CDCM!B212+CDCM!C212+CDCM!D212","v":0},{"$f":"CDCM!E212","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4444*CDCM!E212+CDCM!$F4444*CDCM!F212+CDCM!$G4444*CDCM!G212)+10*(CDCM!$B4444*CDCM!B212+CDCM!$C4444*CDCM!C212+CDCM!$D4444*CDCM!D212+CDCM!$H4444*CDCM!H212)","v":0},{"$f":"10*(CDCM!$B4444*CDCM!B212+CDCM!$C4444*CDCM!C212+CDCM!$D4444*CDCM!D212)","v":0},{"$f":"CDCM!E4444*CDCM!$F$14*CDCM!$E212/100","v":0},{"$f":"CDCM!F4444*CDCM!$F$14*CDCM!$F212/100","v":0},{"$f":"CDCM!G4444*CDCM!$F$14*CDCM!$G212/100","v":0},{"$f":"CDCM!H4444*CDCM!$H212*10","v":0},{"$f":"IF(B100<>0,0.1*D100/B100,\"\")","v":""},{"$f":"IF(C100<>0,D100/C100,\"\")","v":""},{"$f":"IF(B100<>0,0.1*E100/B100,0)","v":0},{"$f":"CDCM!B4444*CDCM!$B212*10","v":0},{"$f":"CDCM!C4444*CDCM!$C212*10","v":0},{"$f":"CDCM!D4444*CDCM!$D212*10","v":0},{"$f":"IF(E100<>0,$M100/E100,\"\")","v":""},{"$f":"IF(E100<>0,$N100/E100,\"\")","v":""},{"$f":"IF(E100<>0,$O100/E100,\"\")","v":""},{"$f":"IF(D100<>0,$F100/D100,\"\")","v":""},{"$f":"IF(D100<>0,$G100/D100,\"\")","v":""},{"$f":"IF(D100<>0,$H100/D100,\"\")","v":""},{"$f":"IF(D100<>0,$I100/D100,\"\")","v":""}]
["LDNO HV: NHH UMS category D",{"$f":"CDCM!B213+CDCM!C213+CDCM!D213","v":0},{"$f":"CDCM!E213","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4445*CDCM!E213+CDCM!$F4445*CDCM!F213+CDCM!$G4445*CDCM!G213)+10*(CDCM!$B4445*CDCM!B213+CDCM!$C4445*CDCM!C213+CDCM!$D4445*CDCM!D213+CDCM!$H4445*CDCM!H213)","v":0},{"$f":"10*(CDCM!$B4445*CDCM!B213+CDCM!$C4445*CDCM!C213+CDCM!$D4445*CDCM!D213)","v":0},{"$f":"CDCM!E4445*CDCM!$F$14*CDCM!$E213/100","v":0},{"$f":"CDCM!F4445*CDCM!$F$14*CDCM!$F213/100","v":0},{"$f":"CDCM!G4445*CDCM!$F$14*CDCM!$G213/100","v":0},{"$f":"CDCM!H4445*CDCM!$H213*10","v":0},{"$f":"IF(B101<>0,0.1*D101/B101,\"\")","v":""},{"$f":"IF(C101<>0,D101/C101,\"\")","v":""},{"$f":"IF(B101<>0,0.1*E101/B101,0)","v":0},{"$f":"CDCM!B4445*CDCM!$B213*10","v":0},{"$f":"CDCM!C4445*CDCM!$C213*10","v":0},{"$f":"CDCM!D4445*CDCM!$D213*10","v":0},{"$f":"IF(E101<>0,$M101/E101,\"\")","v":""},{"$f":"IF(E101<>0,$N101/E101,\"\")","v":""},{"$f":"IF(E101<>0,$O101/E101,\"\")","v":""},{"$f":"IF(D101<>0,$F101/D101,\"\")","v":""},{"$f":"IF(D101<>0,$G101/D101,\"\")","v":""},{"$f":"IF(D101<>0,$H101/D101,\"\")","v":""},{"$f":"IF(D101<>0,$I101/D101,\"\")","v":""}]
["> LV UMS (Pseudo HH Metered)"]
["LV UMS (Pseudo HH Metered)",{"$f":"CDCM!B215+CDCM!C215+CDCM!D215","v":121290.00449150706},{"$f":"CDCM!E215","v":32.83606557377049},{"$f":"0.01*CDCM!F$14*(CDCM!$E4447*CDCM!E215+CDCM!$F4447*CDCM!F215+CDCM!$G4447*CDCM!G215)+10*(CDCM!$B4447*CDCM!B215+CDCM!$C4447*CDCM!C215+CDCM!$D4447*CDCM!D215+CDCM!$H4447*CDCM!H215)","v":5191186.8823878244},{"$f":"10*(CDCM!$B4447*CDCM!B215+CDCM!$C4447*CDCM!C215+CDCM!$D4447*CDCM!D215)","v":5191186.8823878244},{"$f":"CDCM!E4447*CDCM!$F$14*CDCM!$E215/100","v":0},{"$f":"CDCM!F4447*CDCM!$F$14*CDCM!$F215/100","v":0},{"$f":"CDCM!G4447*CDCM!$F$14*CDCM!$G215/100","v":0},{"$f":"CDCM!H4447*CDCM!$H215*10","v":0},{"$f":"IF(B103<>0,0.1*D103/B103,\"\")","v":4.2799791327828016},{"$f":"IF(C103<>0,D103/C103,\"\")","v":158094.05882459178},{"$f":"IF(B103<>0,0.1*E103/B103,0)","v":4.2799791327828016},{"$f":"CDCM!B4447*CDCM!$B215*10","v":1621916.0713065201},{"$f":"CDCM!C4447*CDCM!$C215*10","v":1204034.1534355942},{"$f":"CDCM!D4447*CDCM!$D215*10","v":2365236.6576457107},{"$f":"IF(E103<>0,$M103/E103,\"\")","v":0.31243646357814742},{"$f":"IF(E103<>0,$N103/E103,\"\")","v":0.23193812527160776},{"$f":"IF(E103<>0,$O103/E103,\"\")","v":0.45562541115024496},{"$f":"IF(D103<>0,$F103/D103,\"\")","v":0},{"$f":"IF(D103<>0,$G103/D103,\"\")","v":0},{"$f":"IF(D103<>0,$H103/D103,\"\")","v":0},{"$f":"IF(D103<>0,$I103/D103,\"\")","v":0}]
["LDNO LV: LV UMS (Pseudo HH Metered)",{"$f":"CDCM!B216+CDCM!C216+CDCM!D216","v":0},{"$f":"CDCM!E216","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4448*CDCM!E216+CDCM!$F4448*CDCM!F216+CDCM!$G4448*CDCM!G216)+10*(CDCM!$B4448*CDCM!B216+CDCM!$C4448*CDCM!C216+CDCM!$D4448*CDCM!D216+CDCM!$H4448*CDCM!H216)","v":0},{"$f":"10*(CDCM!$B4448*CDCM!B216+CDCM!$C4448*CDCM!C216+CDCM!$D4448*CDCM!D216)","v":0},{"$f":"CDCM!E4448*CDCM!$F$14*CDCM!$E216/100","v":0},{"$f":"CDCM!F4448*CDCM!$F$14*CDCM!$F216/100","v":0},{"$f":"CDCM!G4448*CDCM!$F$14*CDCM!$G216/100","v":0},{"$f":"CDCM!H4448*CDCM!$H216*10","v":0},{"$f":"IF(B104<>0,0.1*D104/B104,\"\")","v":""},{"$f":"IF(C104<>0,D104/C104,\"\")","v":""},{"$f":"IF(B104<>0,0.1*E104/B104,0)","v":0},{"$f":"CDCM!B4448*CDCM!$B216*10","v":0},{"$f":"CDCM!C4448*CDCM!$C216*10","v":0},{"$f":"CDCM!D4448*CDCM!$D216*10","v":0},{"$f":"IF(E104<>0,$M104/E104,\"\")","v":""},{"$f":"IF(E104<>0,$N104/E104,\"\")","v":""},{"$f":"IF(E104<>0,$O104/E104,\"\")","v":""},{"$f":"IF(D104<>0,$F104/D104,\"\")","v":""},{"$f":"IF(D104<>0,$G104/D104,\"\")","v":""},{"$f":"IF(D104<>0,$H104/D104,\"\")","v":""},{"$f":"IF(D104<>0,$I104/D104,\"\")","v":""}]
["LDNO HV: LV UMS (Pseudo HH Metered)",{"$f":"CDCM!B217+CDCM!C217+CDCM!D217","v":0},{"$f":"CDCM!E217","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4449*CDCM!E217+CDCM!$F4449*CDCM!F217+CDCM!$G4449*CDCM!G217)+10*(CDCM!$B4449*CDCM!B217+CDCM!$C4449*CDCM!C217+CDCM!$D4449*CDCM!D217+CDCM!$H4449*CDCM!H217)","v":0},{"$f":"10*(CDCM!$B4449*CDCM!B217+CDCM!$C4449*CDCM!C217+CDCM!$D4449*CDCM!D217)","v":0},{"$f":"CDCM!E4449*CDCM!$F$14*CDCM!$E217/100","v":0},{"$f":"CDCM!F4449*CDCM!$F$14*CDCM!$F217/100","v":0},{"$f":"CDCM!G4449*CDCM!$F$14*CDCM!$G217/100","v":0},{"$f":"CDCM!H4449*CDCM!$H217*10","v":0},{"$f":"IF(B105<>0,0.1*D105/B105,\"\")","v":""},{"$f":"IF(C105<>0,D105/C105,\"\")","v":""},{"$f":"IF(B105<>0,0.1*E105/B105,0)","v":0},{"$f":"CDCM!B4449*CDCM!$B217*10","v":0},{"$f":"CDCM!C4449*CDCM!$C217*10","v":0},{"$f":"CDCM!D4449*CDCM!$D217*10","v":0},{"$f":"IF(E105<>0,$M105/E105,\"\")","v":""},{"$f":"IF(E105<>0,$N105/E105,\"\")","v":""},{"$f":"IF(E105<>0,$O105/E105,\"\")","v":""},{"$f":"IF(D105<>0,$F105/D105,\"\")","v":""},{"$f":"IF(D105<>0,$G105/D105,\"\")","v":""},{"$f":"IF(D105<>0,$H105/D105,\"\")","v":""},{"$f":"IF(D105<>0,$I105/D105,\"\")","v":""}]
["> LV Generation NHH or Aggregate HH"]
["LV Generation NHH or Aggregate HH",{"$f":"CDCM!B219+CDCM!C219+CDCM!D219","v":2534.8801416428569},{"$f":"CDCM!E219","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4451*CDCM!E219+CDCM!$F4451*CDCM!F219+CDCM!$G4451*CDCM!G219)+10*(CDCM!$B4451*CDCM!B219+CDCM!$C4451*CDCM!C219+CDCM!$D4451*CDCM!D219+CDCM!$H4451*CDCM!H219)","v":-24081.36134560714},{"$f":"10*(CDCM!$B4451*CDCM!B219+CDCM!$C4451*CDCM!C219+CDCM!$D4451*CDCM!D219)","v":-24081.36134560714},{"$f":"CDCM!E4451*CDCM!$F$14*CDCM!$E219/100","v":0},{"$f":"CDCM!F4451*CDCM!$F$14*CDCM!$F219/100","v":0},{"$f":"CDCM!G4451*CDCM!$F$14*CDCM!$G219/100","v":0},{"$f":"CDCM!H4451*CDCM!$H219*10","v":0},{"$f":"IF(B107<>0,0.1*D107/B107,\"\")","v":-0.95000000000000007},{"$f":"IF(C107<>0,D107/C107,\"\")","v":""},{"$f":"IF(B107<>0,0.1*E107/B107,0)","v":-0.95000000000000007},{"$f":"CDCM!B4451*CDCM!$B219*10","v":-24081.36134560714},{"$f":"CDCM!C4451*CDCM!$C219*10","v":0},{"$f":"CDCM!D4451*CDCM!$D219*10","v":0},{"$f":"IF(E107<>0,$M107/E107,\"\")","v":1},{"$f":"IF(E107<>0,$N107/E107,\"\")","v":0},{"$f":"IF(E107<>0,$O107/E107,\"\")","v":0},{"$f":"IF(D107<>0,$F107/D107,\"\")","v":0},{"$f":"IF(D107<>0,$G107/D107,\"\")","v":0},{"$f":"IF(D107<>0,$H107/D107,\"\")","v":0},{"$f":"IF(D107<>0,$I107/D107,\"\")","v":0}]
["LDNO LV: LV Generation NHH or Aggregate HH",{"$f":"CDCM!B220+CDCM!C220+CDCM!D220","v":0},{"$f":"CDCM!E220","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4452*CDCM!E220+CDCM!$F4452*CDCM!F220+CDCM!$G4452*CDCM!G220)+10*(CDCM!$B4452*CDCM!B220+CDCM!$C4452*CDCM!C220+CDCM!$D4452*CDCM!D220+CDCM!$H4452*CDCM!H220)","v":0},{"$f":"10*(CDCM!$B4452*CDCM!B220+CDCM!$C4452*CDCM!C220+CDCM!$D4452*CDCM!D220)","v":0},{"$f":"CDCM!E4452*CDCM!$F$14*CDCM!$E220/100","v":0},{"$f":"CDCM!F4452*CDCM!$F$14*CDCM!$F220/100","v":0},{"$f":"CDCM!G4452*CDCM!$F$14*CDCM!$G220/100","v":0},{"$f":"CDCM!H4452*CDCM!$H220*10","v":0},{"$f":"IF(B108<>0,0.1*D108/B108,\"\")","v":""},{"$f":"IF(C108<>0,D108/C108,\"\")","v":""},{"$f":"IF(B108<>0,0.1*E108/B108,0)","v":0},{"$f":"CDCM!B4452*CDCM!$B220*10","v":0},{"$f":"CDCM!C4452*CDCM!$C220*10","v":0},{"$f":"CDCM!D4452*CDCM!$D220*10","v":0},{"$f":"IF(E108<>0,$M108/E108,\"\")","v":""},{"$f":"IF(E108<>0,$N108/E108,\"\")","v":""},{"$f":"IF(E108<>0,$O108/E108,\"\")","v":""},{"$f":"IF(D108<>0,$F108/D108,\"\")","v":""},{"$f":"IF(D108<>0,$G108/D108,\"\")","v":""},{"$f":"IF(D108<>0,$H108/D108,\"\")","v":""},{"$f":"IF(D108<>0,$I108/D108,\"\")","v":""}]
["LDNO HV: LV Generation NHH or Aggregate HH",{"$f":"CDCM!B221+CDCM!C221+CDCM!D221","v":0},{"$f":"CDCM!E221","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4453*CDCM!E221+CDCM!$F4453*CDCM!F221+CDCM!$G4453*CDCM!G221)+10*(CDCM!$B4453*CDCM!B221+CDCM!$C4453*CDCM!C221+CDCM!$D4453*CDCM!D221+CDCM!$H4453*CDCM!H221)","v":0},{"$f":"10*(CDCM!$B4453*CDCM!B221+CDCM!$C4453*CDCM!C221+CDCM!$D4453*CDCM!D221)","v":0},{"$f":"CDCM!E4453*CDCM!$F$14*CDCM!$E221/100","v":0},{"$f":"CDCM!F4453*CDCM!$F$14*CDCM!$F221/100","v":0},{"$f":"CDCM!G4453*CDCM!$F$14*CDCM!$G221/100","v":0},{"$f":"CDCM!H4453*CDCM!$H221*10","v":0},{"$f":"IF(B109<>0,0.1*D109/B109,\"\")","v":""},{"$f":"IF(C109<>0,D109/C109,\"\")","v":""},{"$f":"IF(B109<>0,0.1*E109/B109,0)","v":0},{"$f":"CDCM!B4453*CDCM!$B221*10","v":0},{"$f":"CDCM!C4453*CDCM!$C221*10","v":0},{"$f":"CDCM!D4453*CDCM!$D221*10","v":0},{"$f":"IF(E109<>0,$M109/E109,\"\")","v":""},{"$f":"IF(E109<>0,$N109/E109,\"\")","v":""},{"$f":"IF(E109<>0,$O109/E109,\"\")","v":""},{"$f":"IF(D109<>0,$F109/D109,\"\")","v":""},{"$f":"IF(D109<>0,$G109/D109,\"\")","v":""},{"$f":"IF(D109<>0,$H109/D109,\"\")","v":""},{"$f":"IF(D109<>0,$I109/D109,\"\")","v":""}]
["> LV Sub Generation NHH"]
["LV Sub Generation NHH",{"$f":"CDCM!B223+CDCM!C223+CDCM!D223","v":0},{"$f":"CDCM!E223","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4455*CDCM!E223+CDCM!$F4455*CDCM!F223+CDCM!$G4455*CDCM!G223)+10*(CDCM!$B4455*CDCM!B223+CDCM!$C4455*CDCM!C223+CDCM!$D4455*CDCM!D223+CDCM!$H4455*CDCM!H223)","v":0},{"$f":"10*(CDCM!$B4455*CDCM!B223+CDCM!$C4455*CDCM!C223+CDCM!$D4455*CDCM!D223)","v":0},{"$f":"CDCM!E4455*CDCM!$F$14*CDCM!$E223/100","v":0},{"$f":"CDCM!F4455*CDCM!$F$14*CDCM!$F223/100","v":0},{"$f":"CDCM!G4455*CDCM!$F$14*CDCM!$G223/100","v":0},{"$f":"CDCM!H4455*CDCM!$H223*10","v":0},{"$f":"IF(B111<>0,0.1*D111/B111,\"\")","v":""},{"$f":"IF(C111<>0,D111/C111,\"\")","v":""},{"$f":"IF(B111<>0,0.1*E111/B111,0)","v":0},{"$f":"CDCM!B4455*CDCM!$B223*10","v":0},{"$f":"CDCM!C4455*CDCM!$C223*10","v":0},{"$f":"CDCM!D4455*CDCM!$D223*10","v":0},{"$f":"IF(E111<>0,$M111/E111,\"\")","v":""},{"$f":"IF(E111<>0,$N111/E111,\"\")","v":""},{"$f":"IF(E111<>0,$O111/E111,\"\")","v":""},{"$f":"IF(D111<>0,$F111/D111,\"\")","v":""},{"$f":"IF(D111<>0,$G111/D111,\"\")","v":""},{"$f":"IF(D111<>0,$H111/D111,\"\")","v":""},{"$f":"IF(D111<>0,$I111/D111,\"\")","v":""}]
["LDNO HV: LV Sub Generation NHH",{"$f":"CDCM!B224+CDCM!C224+CDCM!D224","v":0},{"$f":"CDCM!E224","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4456*CDCM!E224+CDCM!$F4456*CDCM!F224+CDCM!$G4456*CDCM!G224)+10*(CDCM!$B4456*CDCM!B224+CDCM!$C4456*CDCM!C224+CDCM!$D4456*CDCM!D224+CDCM!$H4456*CDCM!H224)","v":0},{"$f":"10*(CDCM!$B4456*CDCM!B224+CDCM!$C4456*CDCM!C224+CDCM!$D4456*CDCM!D224)","v":0},{"$f":"CDCM!E4456*CDCM!$F$14*CDCM!$E224/100","v":0},{"$f":"CDCM!F4456*CDCM!$F$14*CDCM!$F224/100","v":0},{"$f":"CDCM!G4456*CDCM!$F$14*CDCM!$G224/100","v":0},{"$f":"CDCM!H4456*CDCM!$H224*10","v":0},{"$f":"IF(B112<>0,0.1*D112/B112,\"\")","v":""},{"$f":"IF(C112<>0,D112/C112,\"\")","v":""},{"$f":"IF(B112<>0,0.1*E112/B112,0)","v":0},{"$f":"CDCM!B4456*CDCM!$B224*10","v":0},{"$f":"CDCM!C4456*CDCM!$C224*10","v":0},{"$f":"CDCM!D4456*CDCM!$D224*10","v":0},{"$f":"IF(E112<>0,$M112/E112,\"\")","v":""},{"$f":"IF(E112<>0,$N112/E112,\"\")","v":""},{"$f":"IF(E112<>0,$O112/E112,\"\")","v":""},{"$f":"IF(D112<>0,$F112/D112,\"\")","v":""},{"$f":"IF(D112<>0,$G112/D112,\"\")","v":""},{"$f":"IF(D112<>0,$H112/D112,\"\")","v":""},{"$f":"IF(D112<>0,$I112/D112,\"\")","v":""}]
["> LV Generation Intermittent"]
["LV Generation Intermittent",{"$f":"CDCM!B226+CDCM!C226+CDCM!D226","v":35860.147936071429},{"$f":"CDCM!E226","v":452.16340983606557},{"$f":"0.01*CDCM!F$14*(CDCM!$E4458*CDCM!E226+CDCM!$F4458*CDCM!F226+CDCM!$G4458*CDCM!G226)+10*(CDCM!$B4458*CDCM!B226+CDCM!$C4458*CDCM!C226+CDCM!$D4458*CDCM!D226+CDCM!$H4458*CDCM!H226)","v":-330526.30253882142},{"$f":"10*(CDCM!$B4458*CDCM!B226+CDCM!$C4458*CDCM!C226+CDCM!$D4458*CDCM!D226)","v":-340671.40539267857},{"$f":"CDCM!E4458*CDCM!$F$14*CDCM!$E226/100","v":0},{"$f":"CDCM!F4458*CDCM!$F$14*CDCM!$F226/100","v":0},{"$f":"CDCM!G4458*CDCM!$F$14*CDCM!$G226/100","v":0},{"$f":"CDCM!H4458*CDCM!$H226*10","v":10145.102853857141},{"$f":"IF(B114<>0,0.1*D114/B114,\"\")","v":-0.92170925543323734},{"$f":"IF(C114<>0,D114/C114,\"\")","v":-730.98861019881201},{"$f":"IF(B114<>0,0.1*E114/B114,0)","v":-0.95},{"$f":"CDCM!B4458*CDCM!$B226*10","v":-340671.40539267857},{"$f":"CDCM!C4458*CDCM!$C226*10","v":0},{"$f":"CDCM!D4458*CDCM!$D226*10","v":0},{"$f":"IF(E114<>0,$M114/E114,\"\")","v":1},{"$f":"IF(E114<>0,$N114/E114,\"\")","v":0},{"$f":"IF(E114<>0,$O114/E114,\"\")","v":0},{"$f":"IF(D114<>0,$F114/D114,\"\")","v":0},{"$f":"IF(D114<>0,$G114/D114,\"\")","v":0},{"$f":"IF(D114<>0,$H114/D114,\"\")","v":0},{"$f":"IF(D114<>0,$I114/D114,\"\")","v":-3.0693783750131549E-2}]
["LDNO LV: LV Generation Intermittent",{"$f":"CDCM!B227+CDCM!C227+CDCM!D227","v":0},{"$f":"CDCM!E227","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4459*CDCM!E227+CDCM!$F4459*CDCM!F227+CDCM!$G4459*CDCM!G227)+10*(CDCM!$B4459*CDCM!B227+CDCM!$C4459*CDCM!C227+CDCM!$D4459*CDCM!D227+CDCM!$H4459*CDCM!H227)","v":0},{"$f":"10*(CDCM!$B4459*CDCM!B227+CDCM!$C4459*CDCM!C227+CDCM!$D4459*CDCM!D227)","v":0},{"$f":"CDCM!E4459*CDCM!$F$14*CDCM!$E227/100","v":0},{"$f":"CDCM!F4459*CDCM!$F$14*CDCM!$F227/100","v":0},{"$f":"CDCM!G4459*CDCM!$F$14*CDCM!$G227/100","v":0},{"$f":"CDCM!H4459*CDCM!$H227*10","v":0},{"$f":"IF(B115<>0,0.1*D115/B115,\"\")","v":""},{"$f":"IF(C115<>0,D115/C115,\"\")","v":""},{"$f":"IF(B115<>0,0.1*E115/B115,0)","v":0},{"$f":"CDCM!B4459*CDCM!$B227*10","v":0},{"$f":"CDCM!C4459*CDCM!$C227*10","v":0},{"$f":"CDCM!D4459*CDCM!$D227*10","v":0},{"$f":"IF(E115<>0,$M115/E115,\"\")","v":""},{"$f":"IF(E115<>0,$N115/E115,\"\")","v":""},{"$f":"IF(E115<>0,$O115/E115,\"\")","v":""},{"$f":"IF(D115<>0,$F115/D115,\"\")","v":""},{"$f":"IF(D115<>0,$G115/D115,\"\")","v":""},{"$f":"IF(D115<>0,$H115/D115,\"\")","v":""},{"$f":"IF(D115<>0,$I115/D115,\"\")","v":""}]
["LDNO HV: LV Generation Intermittent",{"$f":"CDCM!B228+CDCM!C228+CDCM!D228","v":527.21477187500011},{"$f":"CDCM!E228","v":3.3275000000000015},{"$f":"0.01*CDCM!F$14*(CDCM!$E4460*CDCM!E228+CDCM!$F4460*CDCM!F228+CDCM!$G4460*CDCM!G228)+10*(CDCM!$B4460*CDCM!B228+CDCM!$C4460*CDCM!C228+CDCM!$D4460*CDCM!D228+CDCM!$H4460*CDCM!H228)","v":-4734.4915316875004},{"$f":"10*(CDCM!$B4460*CDCM!B228+CDCM!$C4460*CDCM!C228+CDCM!$D4460*CDCM!D228)","v":-5008.5403328125003},{"$f":"CDCM!E4460*CDCM!$F$14*CDCM!$E228/100","v":0},{"$f":"CDCM!F4460*CDCM!$F$14*CDCM!$F228/100","v":0},{"$f":"CDCM!G4460*CDCM!$F$14*CDCM!$G228/100","v":0},{"$f":"CDCM!H4460*CDCM!$H228*10","v":274.04880112500001},{"$f":"IF(B116<>0,0.1*D116/B116,\"\")","v":-0.89801951391643176},{"$f":"IF(C116<>0,D116/C116,\"\")","v":-1422.8374249999995},{"$f":"IF(B116<>0,0.1*E116/B116,0)","v":-0.95},{"$f":"CDCM!B4460*CDCM!$B228*10","v":-5008.5403328125003},{"$f":"CDCM!C4460*CDCM!$C228*10","v":0},{"$f":"CDCM!D4460*CDCM!$D228*10","v":0},{"$f":"IF(E116<>0,$M116/E116,\"\")","v":1},{"$f":"IF(E116<>0,$N116/E116,\"\")","v":0},{"$f":"IF(E116<>0,$O116/E116,\"\")","v":0},{"$f":"IF(D116<>0,$F116/D116,\"\")","v":0},{"$f":"IF(D116<>0,$G116/D116,\"\")","v":0},{"$f":"IF(D116<>0,$H116/D116,\"\")","v":0},{"$f":"IF(D116<>0,$I116/D116,\"\")","v":-5.7883470546059176E-2}]
["> LV Generation Intermittent no RP charge"]
["LV Generation Intermittent no RP charge",{"$f":"CDCM!B230+CDCM!C230+CDCM!D230","v":0},{"$f":"CDCM!E230","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4462*CDCM!E230+CDCM!$F4462*CDCM!F230+CDCM!$G4462*CDCM!G230)+10*(CDCM!$B4462*CDCM!B230+CDCM!$C4462*CDCM!C230+CDCM!$D4462*CDCM!D230+CDCM!$H4462*CDCM!H230)","v":0},{"$f":"10*(CDCM!$B4462*CDCM!B230+CDCM!$C4462*CDCM!C230+CDCM!$D4462*CDCM!D230)","v":0},{"$f":"CDCM!E4462*CDCM!$F$14*CDCM!$E230/100","v":0},{"$f":"CDCM!F4462*CDCM!$F$14*CDCM!$F230/100","v":0},{"$f":"CDCM!G4462*CDCM!$F$14*CDCM!$G230/100","v":0},{"$f":"CDCM!H4462*CDCM!$H230*10","v":0},{"$f":"IF(B118<>0,0.1*D118/B118,\"\")","v":""},{"$f":"IF(C118<>0,D118/C118,\"\")","v":""},{"$f":"IF(B118<>0,0.1*E118/B118,0)","v":0},{"$f":"CDCM!B4462*CDCM!$B230*10","v":0},{"$f":"CDCM!C4462*CDCM!$C230*10","v":0},{"$f":"CDCM!D4462*CDCM!$D230*10","v":0},{"$f":"IF(E118<>0,$M118/E118,\"\")","v":""},{"$f":"IF(E118<>0,$N118/E118,\"\")","v":""},{"$f":"IF(E118<>0,$O118/E118,\"\")","v":""},{"$f":"IF(D118<>0,$F118/D118,\"\")","v":""},{"$f":"IF(D118<>0,$G118/D118,\"\")","v":""},{"$f":"IF(D118<>0,$H118/D118,\"\")","v":""},{"$f":"IF(D118<>0,$I118/D118,\"\")","v":""}]
["> LV Generation Non-Intermittent"]
["LV Generation Non-Intermittent",{"$f":"CDCM!B232+CDCM!C232+CDCM!D232","v":2028.9175336897811},{"$f":"CDCM!E232","v":16.136706967213115},{"$f":"0.01*CDCM!F$14*(CDCM!$E4464*CDCM!E232+CDCM!$F4464*CDCM!F232+CDCM!$G4464*CDCM!G232)+10*(CDCM!$B4464*CDCM!B232+CDCM!$C4464*CDCM!C232+CDCM!$D4464*CDCM!D232+CDCM!$H4464*CDCM!H232)","v":-17555.765122448363},{"$f":"10*(CDCM!$B4464*CDCM!B232+CDCM!$C4464*CDCM!C232+CDCM!$D4464*CDCM!D232)","v":-19240.91845288586},{"$f":"CDCM!E4464*CDCM!$F$14*CDCM!$E232/100","v":0},{"$f":"CDCM!F4464*CDCM!$F$14*CDCM!$F232/100","v":0},{"$f":"CDCM!G4464*CDCM!$F$14*CDCM!$G232/100","v":0},{"$f":"CDCM!H4464*CDCM!$H232*10","v":1685.1533304375002},{"$f":"IF(B120<>0,0.1*D120/B120,\"\")","v":-0.8652774117694928},{"$f":"IF(C120<>0,D120/C120,\"\")","v":-1087.9397610750768},{"$f":"IF(B120<>0,0.1*E120/B120,0)","v":-0.94833417984684709},{"$f":"CDCM!B4464*CDCM!$B232*10","v":-10865.577254805523},{"$f":"CDCM!C4464*CDCM!$C232*10","v":-6709.2398456163301},{"$f":"CDCM!D4464*CDCM!$D232*10","v":-1666.1013524640084},{"$f":"IF(E120<>0,$M120/E120,\"\")","v":0.56471198510671106},{"$f":"IF(E120<>0,$N120/E120,\"\")","v":0.34869644409360517},{"$f":"IF(E120<>0,$O120/E120,\"\")","v":8.6591570799683798E-2},{"$f":"IF(D120<>0,$F120/D120,\"\")","v":0},{"$f":"IF(D120<>0,$G120/D120,\"\")","v":0},{"$f":"IF(D120<>0,$H120/D120,\"\")","v":0},{"$f":"IF(D120<>0,$I120/D120,\"\")","v":-9.5988600820519826E-2}]
["LDNO LV: LV Generation Non-Intermittent",{"$f":"CDCM!B233+CDCM!C233+CDCM!D233","v":0},{"$f":"CDCM!E233","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4465*CDCM!E233+CDCM!$F4465*CDCM!F233+CDCM!$G4465*CDCM!G233)+10*(CDCM!$B4465*CDCM!B233+CDCM!$C4465*CDCM!C233+CDCM!$D4465*CDCM!D233+CDCM!$H4465*CDCM!H233)","v":0},{"$f":"10*(CDCM!$B4465*CDCM!B233+CDCM!$C4465*CDCM!C233+CDCM!$D4465*CDCM!D233)","v":0},{"$f":"CDCM!E4465*CDCM!$F$14*CDCM!$E233/100","v":0},{"$f":"CDCM!F4465*CDCM!$F$14*CDCM!$F233/100","v":0},{"$f":"CDCM!G4465*CDCM!$F$14*CDCM!$G233/100","v":0},{"$f":"CDCM!H4465*CDCM!$H233*10","v":0},{"$f":"IF(B121<>0,0.1*D121/B121,\"\")","v":""},{"$f":"IF(C121<>0,D121/C121,\"\")","v":""},{"$f":"IF(B121<>0,0.1*E121/B121,0)","v":0},{"$f":"CDCM!B4465*CDCM!$B233*10","v":0},{"$f":"CDCM!C4465*CDCM!$C233*10","v":0},{"$f":"CDCM!D4465*CDCM!$D233*10","v":0},{"$f":"IF(E121<>0,$M121/E121,\"\")","v":""},{"$f":"IF(E121<>0,$N121/E121,\"\")","v":""},{"$f":"IF(E121<>0,$O121/E121,\"\")","v":""},{"$f":"IF(D121<>0,$F121/D121,\"\")","v":""},{"$f":"IF(D121<>0,$G121/D121,\"\")","v":""},{"$f":"IF(D121<>0,$H121/D121,\"\")","v":""},{"$f":"IF(D121<>0,$I121/D121,\"\")","v":""}]
["LDNO HV: LV Generation Non-Intermittent",{"$f":"CDCM!B234+CDCM!C234+CDCM!D234","v":0},{"$f":"CDCM!E234","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4466*CDCM!E234+CDCM!$F4466*CDCM!F234+CDCM!$G4466*CDCM!G234)+10*(CDCM!$B4466*CDCM!B234+CDCM!$C4466*CDCM!C234+CDCM!$D4466*CDCM!D234+CDCM!$H4466*CDCM!H234)","v":0},{"$f":"10*(CDCM!$B4466*CDCM!B234+CDCM!$C4466*CDCM!C234+CDCM!$D4466*CDCM!D234)","v":0},{"$f":"CDCM!E4466*CDCM!$F$14*CDCM!$E234/100","v":0},{"$f":"CDCM!F4466*CDCM!$F$14*CDCM!$F234/100","v":0},{"$f":"CDCM!G4466*CDCM!$F$14*CDCM!$G234/100","v":0},{"$f":"CDCM!H4466*CDCM!$H234*10","v":0},{"$f":"IF(B122<>0,0.1*D122/B122,\"\")","v":""},{"$f":"IF(C122<>0,D122/C122,\"\")","v":""},{"$f":"IF(B122<>0,0.1*E122/B122,0)","v":0},{"$f":"CDCM!B4466*CDCM!$B234*10","v":0},{"$f":"CDCM!C4466*CDCM!$C234*10","v":0},{"$f":"CDCM!D4466*CDCM!$D234*10","v":0},{"$f":"IF(E122<>0,$M122/E122,\"\")","v":""},{"$f":"IF(E122<>0,$N122/E122,\"\")","v":""},{"$f":"IF(E122<>0,$O122/E122,\"\")","v":""},{"$f":"IF(D122<>0,$F122/D122,\"\")","v":""},{"$f":"IF(D122<>0,$G122/D122,\"\")","v":""},{"$f":"IF(D122<>0,$H122/D122,\"\")","v":""},{"$f":"IF(D122<>0,$I122/D122,\"\")","v":""}]
["> LV Generation Non-Intermittent no RP charge"]
["LV Generation Non-Intermittent no RP charge",{"$f":"CDCM!B236+CDCM!C236+CDCM!D236","v":0},{"$f":"CDCM!E236","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4468*CDCM!E236+CDCM!$F4468*CDCM!F236+CDCM!$G4468*CDCM!G236)+10*(CDCM!$B4468*CDCM!B236+CDCM!$C4468*CDCM!C236+CDCM!$D4468*CDCM!D236+CDCM!$H4468*CDCM!H236)","v":0},{"$f":"10*(CDCM!$B4468*CDCM!B236+CDCM!$C4468*CDCM!C236+CDCM!$D4468*CDCM!D236)","v":0},{"$f":"CDCM!E4468*CDCM!$F$14*CDCM!$E236/100","v":0},{"$f":"CDCM!F4468*CDCM!$F$14*CDCM!$F236/100","v":0},{"$f":"CDCM!G4468*CDCM!$F$14*CDCM!$G236/100","v":0},{"$f":"CDCM!H4468*CDCM!$H236*10","v":0},{"$f":"IF(B124<>0,0.1*D124/B124,\"\")","v":""},{"$f":"IF(C124<>0,D124/C124,\"\")","v":""},{"$f":"IF(B124<>0,0.1*E124/B124,0)","v":0},{"$f":"CDCM!B4468*CDCM!$B236*10","v":0},{"$f":"CDCM!C4468*CDCM!$C236*10","v":0},{"$f":"CDCM!D4468*CDCM!$D236*10","v":0},{"$f":"IF(E124<>0,$M124/E124,\"\")","v":""},{"$f":"IF(E124<>0,$N124/E124,\"\")","v":""},{"$f":"IF(E124<>0,$O124/E124,\"\")","v":""},{"$f":"IF(D124<>0,$F124/D124,\"\")","v":""},{"$f":"IF(D124<>0,$G124/D124,\"\")","v":""},{"$f":"IF(D124<>0,$H124/D124,\"\")","v":""},{"$f":"IF(D124<>0,$I124/D124,\"\")","v":""}]
["> LV Sub Generation Intermittent"]
["LV Sub Generation Intermittent",{"$f":"CDCM!B238+CDCM!C238+CDCM!D238","v":278.71134021428571},{"$f":"CDCM!E238","v":6.4531967213114747},{"$f":"0.01*CDCM!F$14*(CDCM!$E4470*CDCM!E238+CDCM!$F4470*CDCM!F238+CDCM!$G4470*CDCM!G238)+10*(CDCM!$B4470*CDCM!B238+CDCM!$C4470*CDCM!C238+CDCM!$D4470*CDCM!D238+CDCM!$H4470*CDCM!H238)","v":-2413.5120144578568},{"$f":"10*(CDCM!$B4470*CDCM!B238+CDCM!$C4470*CDCM!C238+CDCM!$D4470*CDCM!D238)","v":-2416.427319657857},{"$f":"CDCM!E4470*CDCM!$F$14*CDCM!$E238/100","v":0},{"$f":"CDCM!F4470*CDCM!$F$14*CDCM!$F238/100","v":0},{"$f":"CDCM!G4470*CDCM!$F$14*CDCM!$G238/100","v":0},{"$f":"CDCM!H4470*CDCM!$H238*10","v":2.9153051999999997},{"$f":"IF(B126<>0,0.1*D126/B126,\"\")","v":-0.86595400553211843},{"$f":"IF(C126<>0,D126/C126,\"\")","v":-374.00254768110676},{"$f":"IF(B126<>0,0.1*E126/B126,0)","v":-0.86699999999999999},{"$f":"CDCM!B4470*CDCM!$B238*10","v":-2416.427319657857},{"$f":"CDCM!C4470*CDCM!$C238*10","v":0},{"$f":"CDCM!D4470*CDCM!$D238*10","v":0},{"$f":"IF(E126<>0,$M126/E126,\"\")","v":1},{"$f":"IF(E126<>0,$N126/E126,\"\")","v":0},{"$f":"IF(E126<>0,$O126/E126,\"\")","v":0},{"$f":"IF(D126<>0,$F126/D126,\"\")","v":0},{"$f":"IF(D126<>0,$G126/D126,\"\")","v":0},{"$f":"IF(D126<>0,$H126/D126,\"\")","v":0},{"$f":"IF(D126<>0,$I126/D126,\"\")","v":-1.2079099596505882E-3}]
["LDNO HV: LV Sub Generation Intermittent",{"$f":"CDCM!B239+CDCM!C239+CDCM!D239","v":0},{"$f":"CDCM!E239","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4471*CDCM!E239+CDCM!$F4471*CDCM!F239+CDCM!$G4471*CDCM!G239)+10*(CDCM!$B4471*CDCM!B239+CDCM!$C4471*CDCM!C239+CDCM!$D4471*CDCM!D239+CDCM!$H4471*CDCM!H239)","v":0},{"$f":"10*(CDCM!$B4471*CDCM!B239+CDCM!$C4471*CDCM!C239+CDCM!$D4471*CDCM!D239)","v":0},{"$f":"CDCM!E4471*CDCM!$F$14*CDCM!$E239/100","v":0},{"$f":"CDCM!F4471*CDCM!$F$14*CDCM!$F239/100","v":0},{"$f":"CDCM!G4471*CDCM!$F$14*CDCM!$G239/100","v":0},{"$f":"CDCM!H4471*CDCM!$H239*10","v":0},{"$f":"IF(B127<>0,0.1*D127/B127,\"\")","v":""},{"$f":"IF(C127<>0,D127/C127,\"\")","v":""},{"$f":"IF(B127<>0,0.1*E127/B127,0)","v":0},{"$f":"CDCM!B4471*CDCM!$B239*10","v":0},{"$f":"CDCM!C4471*CDCM!$C239*10","v":0},{"$f":"CDCM!D4471*CDCM!$D239*10","v":0},{"$f":"IF(E127<>0,$M127/E127,\"\")","v":""},{"$f":"IF(E127<>0,$N127/E127,\"\")","v":""},{"$f":"IF(E127<>0,$O127/E127,\"\")","v":""},{"$f":"IF(D127<>0,$F127/D127,\"\")","v":""},{"$f":"IF(D127<>0,$G127/D127,\"\")","v":""},{"$f":"IF(D127<>0,$H127/D127,\"\")","v":""},{"$f":"IF(D127<>0,$I127/D127,\"\")","v":""}]
["> LV Sub Generation Intermittent no RP charge"]
["LV Sub Generation Intermittent no RP charge",{"$f":"CDCM!B241+CDCM!C241+CDCM!D241","v":0},{"$f":"CDCM!E241","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4473*CDCM!E241+CDCM!$F4473*CDCM!F241+CDCM!$G4473*CDCM!G241)+10*(CDCM!$B4473*CDCM!B241+CDCM!$C4473*CDCM!C241+CDCM!$D4473*CDCM!D241+CDCM!$H4473*CDCM!H241)","v":0},{"$f":"10*(CDCM!$B4473*CDCM!B241+CDCM!$C4473*CDCM!C241+CDCM!$D4473*CDCM!D241)","v":0},{"$f":"CDCM!E4473*CDCM!$F$14*CDCM!$E241/100","v":0},{"$f":"CDCM!F4473*CDCM!$F$14*CDCM!$F241/100","v":0},{"$f":"CDCM!G4473*CDCM!$F$14*CDCM!$G241/100","v":0},{"$f":"CDCM!H4473*CDCM!$H241*10","v":0},{"$f":"IF(B129<>0,0.1*D129/B129,\"\")","v":""},{"$f":"IF(C129<>0,D129/C129,\"\")","v":""},{"$f":"IF(B129<>0,0.1*E129/B129,0)","v":0},{"$f":"CDCM!B4473*CDCM!$B241*10","v":0},{"$f":"CDCM!C4473*CDCM!$C241*10","v":0},{"$f":"CDCM!D4473*CDCM!$D241*10","v":0},{"$f":"IF(E129<>0,$M129/E129,\"\")","v":""},{"$f":"IF(E129<>0,$N129/E129,\"\")","v":""},{"$f":"IF(E129<>0,$O129/E129,\"\")","v":""},{"$f":"IF(D129<>0,$F129/D129,\"\")","v":""},{"$f":"IF(D129<>0,$G129/D129,\"\")","v":""},{"$f":"IF(D129<>0,$H129/D129,\"\")","v":""},{"$f":"IF(D129<>0,$I129/D129,\"\")","v":""}]
["> LV Sub Generation Non-Intermittent"]
["LV Sub Generation Non-Intermittent",{"$f":"CDCM!B243+CDCM!C243+CDCM!D243","v":281.98892970535496},{"$f":"CDCM!E243","v":1.2913278688524592},{"$f":"0.01*CDCM!F$14*(CDCM!$E4475*CDCM!E243+CDCM!$F4475*CDCM!F243+CDCM!$G4475*CDCM!G243)+10*(CDCM!$B4475*CDCM!B243+CDCM!$C4475*CDCM!C243+CDCM!$D4475*CDCM!D243+CDCM!$H4475*CDCM!H243)","v":-2210.9820125485085},{"$f":"10*(CDCM!$B4475*CDCM!B243+CDCM!$C4475*CDCM!C243+CDCM!$D4475*CDCM!D243)","v":-2210.9820125485085},{"$f":"CDCM!E4475*CDCM!$F$14*CDCM!$E243/100","v":0},{"$f":"CDCM!F4475*CDCM!$F$14*CDCM!$F243/100","v":0},{"$f":"CDCM!G4475*CDCM!$F$14*CDCM!$G243/100","v":0},{"$f":"CDCM!H4475*CDCM!$H243*10","v":0},{"$f":"IF(B131<>0,0.1*D131/B131,\"\")","v":-0.78406695428034112},{"$f":"IF(C131<>0,D131/C131,\"\")","v":-1712.1771053491641},{"$f":"IF(B131<>0,0.1*E131/B131,0)","v":-0.78406695428034112},{"$f":"CDCM!B4475*CDCM!$B243*10","v":-1185.8221260556068},{"$f":"CDCM!C4475*CDCM!$C243*10","v":-790.62957340674063},{"$f":"CDCM!D4475*CDCM!$D243*10","v":-234.53031308616121},{"$f":"IF(E131<>0,$M131/E131,\"\")","v":0.53633277852349337},{"$f":"IF(E131<>0,$N131/E131,\"\")","v":0.35759204232304642},{"$f":"IF(E131<>0,$O131/E131,\"\")","v":0.10607517915346029},{"$f":"IF(D131<>0,$F131/D131,\"\")","v":0},{"$f":"IF(D131<>0,$G131/D131,\"\")","v":0},{"$f":"IF(D131<>0,$H131/D131,\"\")","v":0},{"$f":"IF(D131<>0,$I131/D131,\"\")","v":0}]
["LDNO HV: LV Sub Generation Non-Intermittent",{"$f":"CDCM!B244+CDCM!C244+CDCM!D244","v":0},{"$f":"CDCM!E244","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4476*CDCM!E244+CDCM!$F4476*CDCM!F244+CDCM!$G4476*CDCM!G244)+10*(CDCM!$B4476*CDCM!B244+CDCM!$C4476*CDCM!C244+CDCM!$D4476*CDCM!D244+CDCM!$H4476*CDCM!H244)","v":0},{"$f":"10*(CDCM!$B4476*CDCM!B244+CDCM!$C4476*CDCM!C244+CDCM!$D4476*CDCM!D244)","v":0},{"$f":"CDCM!E4476*CDCM!$F$14*CDCM!$E244/100","v":0},{"$f":"CDCM!F4476*CDCM!$F$14*CDCM!$F244/100","v":0},{"$f":"CDCM!G4476*CDCM!$F$14*CDCM!$G244/100","v":0},{"$f":"CDCM!H4476*CDCM!$H244*10","v":0},{"$f":"IF(B132<>0,0.1*D132/B132,\"\")","v":""},{"$f":"IF(C132<>0,D132/C132,\"\")","v":""},{"$f":"IF(B132<>0,0.1*E132/B132,0)","v":0},{"$f":"CDCM!B4476*CDCM!$B244*10","v":0},{"$f":"CDCM!C4476*CDCM!$C244*10","v":0},{"$f":"CDCM!D4476*CDCM!$D244*10","v":0},{"$f":"IF(E132<>0,$M132/E132,\"\")","v":""},{"$f":"IF(E132<>0,$N132/E132,\"\")","v":""},{"$f":"IF(E132<>0,$O132/E132,\"\")","v":""},{"$f":"IF(D132<>0,$F132/D132,\"\")","v":""},{"$f":"IF(D132<>0,$G132/D132,\"\")","v":""},{"$f":"IF(D132<>0,$H132/D132,\"\")","v":""},{"$f":"IF(D132<>0,$I132/D132,\"\")","v":""}]
["> LV Sub Generation Non-Intermittent no RP charge"]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"CDCM!B246+CDCM!C246+CDCM!D246","v":0},{"$f":"CDCM!E246","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4478*CDCM!E246+CDCM!$F4478*CDCM!F246+CDCM!$G4478*CDCM!G246)+10*(CDCM!$B4478*CDCM!B246+CDCM!$C4478*CDCM!C246+CDCM!$D4478*CDCM!D246+CDCM!$H4478*CDCM!H246)","v":0},{"$f":"10*(CDCM!$B4478*CDCM!B246+CDCM!$C4478*CDCM!C246+CDCM!$D4478*CDCM!D246)","v":0},{"$f":"CDCM!E4478*CDCM!$F$14*CDCM!$E246/100","v":0},{"$f":"CDCM!F4478*CDCM!$F$14*CDCM!$F246/100","v":0},{"$f":"CDCM!G4478*CDCM!$F$14*CDCM!$G246/100","v":0},{"$f":"CDCM!H4478*CDCM!$H246*10","v":0},{"$f":"IF(B134<>0,0.1*D134/B134,\"\")","v":""},{"$f":"IF(C134<>0,D134/C134,\"\")","v":""},{"$f":"IF(B134<>0,0.1*E134/B134,0)","v":0},{"$f":"CDCM!B4478*CDCM!$B246*10","v":0},{"$f":"CDCM!C4478*CDCM!$C246*10","v":0},{"$f":"CDCM!D4478*CDCM!$D246*10","v":0},{"$f":"IF(E134<>0,$M134/E134,\"\")","v":""},{"$f":"IF(E134<>0,$N134/E134,\"\")","v":""},{"$f":"IF(E134<>0,$O134/E134,\"\")","v":""},{"$f":"IF(D134<>0,$F134/D134,\"\")","v":""},{"$f":"IF(D134<>0,$G134/D134,\"\")","v":""},{"$f":"IF(D134<>0,$H134/D134,\"\")","v":""},{"$f":"IF(D134<>0,$I134/D134,\"\")","v":""}]
["> HV Generation Intermittent"]
["HV Generation Intermittent",{"$f":"CDCM!B248+CDCM!C248+CDCM!D248","v":271418.07481285714},{"$f":"CDCM!E248","v":174.72383606557378},{"$f":"0.01*CDCM!F$14*(CDCM!$E4480*CDCM!E248+CDCM!$F4480*CDCM!F248+CDCM!$G4480*CDCM!G248)+10*(CDCM!$B4480*CDCM!B248+CDCM!$C4480*CDCM!C248+CDCM!$D4480*CDCM!D248+CDCM!$H4480*CDCM!H248)","v":-1573649.2879519814},{"$f":"10*(CDCM!$B4480*CDCM!B248+CDCM!$C4480*CDCM!C248+CDCM!$D4480*CDCM!D248)","v":-1617651.7258846285},{"$f":"CDCM!E4480*CDCM!$F$14*CDCM!$E248/100","v":31778.683941688527},{"$f":"CDCM!F4480*CDCM!$F$14*CDCM!$F248/100","v":0},{"$f":"CDCM!G4480*CDCM!$F$14*CDCM!$G248/100","v":0},{"$f":"CDCM!H4480*CDCM!$H248*10","v":12223.753990958572},{"$f":"IF(B136<>0,0.1*D136/B136,\"\")","v":-0.57978794855022575},{"$f":"IF(C136<>0,D136/C136,\"\")","v":-9006.4946110809487},{"$f":"IF(B136<>0,0.1*E136/B136,0)","v":-0.59599999999999997},{"$f":"CDCM!B4480*CDCM!$B248*10","v":-1617651.7258846285},{"$f":"CDCM!C4480*CDCM!$C248*10","v":0},{"$f":"CDCM!D4480*CDCM!$D248*10","v":0},{"$f":"IF(E136<>0,$M136/E136,\"\")","v":1},{"$f":"IF(E136<>0,$N136/E136,\"\")","v":0},{"$f":"IF(E136<>0,$O136/E136,\"\")","v":0},{"$f":"IF(D136<>0,$F136/D136,\"\")","v":-2.0194260681200924E-2},{"$f":"IF(D136<>0,$G136/D136,\"\")","v":0},{"$f":"IF(D136<>0,$H136/D136,\"\")","v":0},{"$f":"IF(D136<>0,$I136/D136,\"\")","v":-7.7677752498888242E-3}]
["LDNO HV: HV Generation Intermittent",{"$f":"CDCM!B249+CDCM!C249+CDCM!D249","v":0},{"$f":"CDCM!E249","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4481*CDCM!E249+CDCM!$F4481*CDCM!F249+CDCM!$G4481*CDCM!G249)+10*(CDCM!$B4481*CDCM!B249+CDCM!$C4481*CDCM!C249+CDCM!$D4481*CDCM!D249+CDCM!$H4481*CDCM!H249)","v":0},{"$f":"10*(CDCM!$B4481*CDCM!B249+CDCM!$C4481*CDCM!C249+CDCM!$D4481*CDCM!D249)","v":0},{"$f":"CDCM!E4481*CDCM!$F$14*CDCM!$E249/100","v":0},{"$f":"CDCM!F4481*CDCM!$F$14*CDCM!$F249/100","v":0},{"$f":"CDCM!G4481*CDCM!$F$14*CDCM!$G249/100","v":0},{"$f":"CDCM!H4481*CDCM!$H249*10","v":0},{"$f":"IF(B137<>0,0.1*D137/B137,\"\")","v":""},{"$f":"IF(C137<>0,D137/C137,\"\")","v":""},{"$f":"IF(B137<>0,0.1*E137/B137,0)","v":0},{"$f":"CDCM!B4481*CDCM!$B249*10","v":0},{"$f":"CDCM!C4481*CDCM!$C249*10","v":0},{"$f":"CDCM!D4481*CDCM!$D249*10","v":0},{"$f":"IF(E137<>0,$M137/E137,\"\")","v":""},{"$f":"IF(E137<>0,$N137/E137,\"\")","v":""},{"$f":"IF(E137<>0,$O137/E137,\"\")","v":""},{"$f":"IF(D137<>0,$F137/D137,\"\")","v":""},{"$f":"IF(D137<>0,$G137/D137,\"\")","v":""},{"$f":"IF(D137<>0,$H137/D137,\"\")","v":""},{"$f":"IF(D137<>0,$I137/D137,\"\")","v":""}]
["> HV Generation Intermittent no RP charge"]
["HV Generation Intermittent no RP charge",{"$f":"CDCM!B251+CDCM!C251+CDCM!D251","v":0},{"$f":"CDCM!E251","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4483*CDCM!E251+CDCM!$F4483*CDCM!F251+CDCM!$G4483*CDCM!G251)+10*(CDCM!$B4483*CDCM!B251+CDCM!$C4483*CDCM!C251+CDCM!$D4483*CDCM!D251+CDCM!$H4483*CDCM!H251)","v":0},{"$f":"10*(CDCM!$B4483*CDCM!B251+CDCM!$C4483*CDCM!C251+CDCM!$D4483*CDCM!D251)","v":0},{"$f":"CDCM!E4483*CDCM!$F$14*CDCM!$E251/100","v":0},{"$f":"CDCM!F4483*CDCM!$F$14*CDCM!$F251/100","v":0},{"$f":"CDCM!G4483*CDCM!$F$14*CDCM!$G251/100","v":0},{"$f":"CDCM!H4483*CDCM!$H251*10","v":0},{"$f":"IF(B139<>0,0.1*D139/B139,\"\")","v":""},{"$f":"IF(C139<>0,D139/C139,\"\")","v":""},{"$f":"IF(B139<>0,0.1*E139/B139,0)","v":0},{"$f":"CDCM!B4483*CDCM!$B251*10","v":0},{"$f":"CDCM!C4483*CDCM!$C251*10","v":0},{"$f":"CDCM!D4483*CDCM!$D251*10","v":0},{"$f":"IF(E139<>0,$M139/E139,\"\")","v":""},{"$f":"IF(E139<>0,$N139/E139,\"\")","v":""},{"$f":"IF(E139<>0,$O139/E139,\"\")","v":""},{"$f":"IF(D139<>0,$F139/D139,\"\")","v":""},{"$f":"IF(D139<>0,$G139/D139,\"\")","v":""},{"$f":"IF(D139<>0,$H139/D139,\"\")","v":""},{"$f":"IF(D139<>0,$I139/D139,\"\")","v":""}]
["> HV Generation Non-Intermittent"]
["HV Generation Non-Intermittent",{"$f":"CDCM!B253+CDCM!C253+CDCM!D253","v":163476.22679172555},{"$f":"CDCM!E253","v":46.743733606557385},{"$f":"0.01*CDCM!F$14*(CDCM!$E4485*CDCM!E253+CDCM!$F4485*CDCM!F253+CDCM!$G4485*CDCM!G253)+10*(CDCM!$B4485*CDCM!B253+CDCM!$C4485*CDCM!C253+CDCM!$D4485*CDCM!D253+CDCM!$H4485*CDCM!H253)","v":-1698381.148898859},{"$f":"10*(CDCM!$B4485*CDCM!B253+CDCM!$C4485*CDCM!C253+CDCM!$D4485*CDCM!D253)","v":-1710498.538741248},{"$f":"CDCM!E4485*CDCM!$F$14*CDCM!$E253/100","v":8501.7268964938539},{"$f":"CDCM!F4485*CDCM!$F$14*CDCM!$F253/100","v":0},{"$f":"CDCM!G4485*CDCM!$F$14*CDCM!$G253/100","v":0},{"$f":"CDCM!H4485*CDCM!$H253*10","v":3615.6629458950001},{"$f":"IF(B141<>0,0.1*D141/B141,\"\")","v":-1.0389162890715946},{"$f":"IF(C141<>0,D141/C141,\"\")","v":-36333.878743922243},{"$f":"IF(B141<>0,0.1*E141/B141,0)","v":-1.046328614447704},{"$f":"CDCM!B4485*CDCM!$B253*10","v":-1337114.6670483649},{"$f":"CDCM!C4485*CDCM!$C253*10","v":-294523.99147064151},{"$f":"CDCM!D4485*CDCM!$D253*10","v":-78859.880222241409},{"$f":"IF(E141<>0,$M141/E141,\"\")","v":0.78171049946195481},{"$f":"IF(E141<>0,$N141/E141,\"\")","v":0.17218605266238993},{"$f":"IF(E141<>0,$O141/E141,\"\")","v":4.6103447875655137E-2},{"$f":"IF(D141<>0,$F141/D141,\"\")","v":-5.0057826548569068E-3},{"$f":"IF(D141<>0,$G141/D141,\"\")","v":0},{"$f":"IF(D141<>0,$H141/D141,\"\")","v":0},{"$f":"IF(D141<>0,$I141/D141,\"\")","v":-2.1288878225239403E-3}]
["LDNO HV: HV Generation Non-Intermittent",{"$f":"CDCM!B254+CDCM!C254+CDCM!D254","v":0},{"$f":"CDCM!E254","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4486*CDCM!E254+CDCM!$F4486*CDCM!F254+CDCM!$G4486*CDCM!G254)+10*(CDCM!$B4486*CDCM!B254+CDCM!$C4486*CDCM!C254+CDCM!$D4486*CDCM!D254+CDCM!$H4486*CDCM!H254)","v":0},{"$f":"10*(CDCM!$B4486*CDCM!B254+CDCM!$C4486*CDCM!C254+CDCM!$D4486*CDCM!D254)","v":0},{"$f":"CDCM!E4486*CDCM!$F$14*CDCM!$E254/100","v":0},{"$f":"CDCM!F4486*CDCM!$F$14*CDCM!$F254/100","v":0},{"$f":"CDCM!G4486*CDCM!$F$14*CDCM!$G254/100","v":0},{"$f":"CDCM!H4486*CDCM!$H254*10","v":0},{"$f":"IF(B142<>0,0.1*D142/B142,\"\")","v":""},{"$f":"IF(C142<>0,D142/C142,\"\")","v":""},{"$f":"IF(B142<>0,0.1*E142/B142,0)","v":0},{"$f":"CDCM!B4486*CDCM!$B254*10","v":0},{"$f":"CDCM!C4486*CDCM!$C254*10","v":0},{"$f":"CDCM!D4486*CDCM!$D254*10","v":0},{"$f":"IF(E142<>0,$M142/E142,\"\")","v":""},{"$f":"IF(E142<>0,$N142/E142,\"\")","v":""},{"$f":"IF(E142<>0,$O142/E142,\"\")","v":""},{"$f":"IF(D142<>0,$F142/D142,\"\")","v":""},{"$f":"IF(D142<>0,$G142/D142,\"\")","v":""},{"$f":"IF(D142<>0,$H142/D142,\"\")","v":""},{"$f":"IF(D142<>0,$I142/D142,\"\")","v":""}]
["> HV Generation Non-Intermittent no RP charge"]
["HV Generation Non-Intermittent no RP charge",{"$f":"CDCM!B256+CDCM!C256+CDCM!D256","v":0},{"$f":"CDCM!E256","v":0},{"$f":"0.01*CDCM!F$14*(CDCM!$E4488*CDCM!E256+CDCM!$F4488*CDCM!F256+CDCM!$G4488*CDCM!G256)+10*(CDCM!$B4488*CDCM!B256+CDCM!$C4488*CDCM!C256+CDCM!$D4488*CDCM!D256+CDCM!$H4488*CDCM!H256)","v":0},{"$f":"10*(CDCM!$B4488*CDCM!B256+CDCM!$C4488*CDCM!C256+CDCM!$D4488*CDCM!D256)","v":0},{"$f":"CDCM!E4488*CDCM!$F$14*CDCM!$E256/100","v":0},{"$f":"CDCM!F4488*CDCM!$F$14*CDCM!$F256/100","v":0},{"$f":"CDCM!G4488*CDCM!$F$14*CDCM!$G256/100","v":0},{"$f":"CDCM!H4488*CDCM!$H256*10","v":0},{"$f":"IF(B144<>0,0.1*D144/B144,\"\")","v":""},{"$f":"IF(C144<>0,D144/C144,\"\")","v":""},{"$f":"IF(B144<>0,0.1*E144/B144,0)","v":0},{"$f":"CDCM!B4488*CDCM!$B256*10","v":0},{"$f":"CDCM!C4488*CDCM!$C256*10","v":0},{"$f":"CDCM!D4488*CDCM!$D256*10","v":0},{"$f":"IF(E144<>0,$M144/E144,\"\")","v":""},{"$f":"IF(E144<>0,$N144/E144,\"\")","v":""},{"$f":"IF(E144<>0,$O144/E144,\"\")","v":""},{"$f":"IF(D144<>0,$F144/D144,\"\")","v":""},{"$f":"IF(D144<>0,$G144/D144,\"\")","v":""},{"$f":"IF(D144<>0,$H144/D144,\"\")","v":""},{"$f":"IF(D144<>0,$I144/D144,\"\")","v":""}]
[]
["3802. Revenue summary by tariff component"]
["Data sources:"]
["x1 = 3801. All units (MWh) (in Revenue summary)"]
["x2 = 3801. MPANs (in Revenue summary)"]
["x3 = 3801. Net revenues (£) (in Revenue summary)"]
["x4 = 3801. Revenues from unit rates (£) (in Revenue summary)"]
["x5 = 3801. Revenues from fixed charges (£) (in Revenue summary)"]
["x6 = 3801. Revenues from capacity charges (£) (in Revenue summary)"]
["x7 = 3801. Revenues from exceeded capacity charges (£) (in Revenue summary)"]
["x8 = 3801. Revenues from reactive power charges (£) (in Revenue summary)"]
["Kind:","Cell summation","Cell summation","Cell summation","Cell summation","Cell summation","Cell summation","Cell summation","Cell summation"]
["Formula:","=SUM(x1)","=SUM(x2)","=SUM(x3)","=SUM(x4)","=SUM(x5)","=SUM(x6)","=SUM(x7)","=SUM(x8)"]
[]
[null,"Total units (MWh)","Total MPANs","Total net revenues (£)","Total net revenues from unit rates (£)","Total revenues from fixed charges (£)","Total revenues from capacity charges (£)","Total revenues from exceeded capacity charges (£)","Total revenues from reactive power charges (£)"]
["Revenue summary by tariff component",{"$f":"SUM(B$36:B$144)","v":8803981.8551190048},{"$f":"SUM(C$36:C$144)","v":1149616.2108536281},{"$f":"SUM(D$36:D$144)","v":275605297.48202229},{"$f":"SUM(E$36:E$144)","v":231507375.63598615},{"$f":"SUM($F$36:$F$144)","v":22453399.774487592},{"$f":"SUM($G$36:$G$144)","v":19328034.924947143},{"$f":"SUM($H$36:$H$144)","v":1820404.0419940986},{"$f":"SUM($I$36:$I$144)","v":496083.10460737278}]

{"sheet":"CDCM","index":18,"n_rows":4564,"n_cols":37,"rows_kept":4564,"cut":false,"hidden":false,"merged":[]}
[{"$f":"\"Input data for \"&CDCM!B7&\" in \"&CDCM!C7&\" (\"&CDCM!D7&\")\"","v":"Input data for WPD South Wales in 2023/24 (Forecast)"}]
["This sheet contains all the input data (except LLFCs which might be entered directly into the Tariff sheet)."]
[]
["1000. Company, charging year, data version"]
[""]
[null,"Company","Year","Version"]
["Company, charging year, data version","WPD South Wales","2023/24","Forecast",""]
[]
["1010. Financial and general assumptions"]
[]
["Sources: financial assumptions; calendar; network model."]
["These financial assumptions determine the annuity rate applied to convert the asset values of the network model into an annual charge."]
[null,"Rate of return","Annualisation period (years)","Annuity proportion for customer-contributed assets","Power factor","Days in the charging period"]
["Financial and general assumptions",4.2099999999999999E-2,40,null,0.95,365,""]
[]
["1017. Diversity allowance between top and bottom of network level"]
[]
["Source: operational data analysis and/or network model."]
["The diversity figure against GSP is the diversity between GSP Group (the whole system) and individual GSPs."]
["The diversity figure against 132kV is the diversity between GSPs (the top of the 132kV network) and 132kV/EHV bulk supply points (the bottom of the 132kV network). "]
["The diversity figure against EHV is the diversity between 132kV/EHV bulk supply points (the top of the EHV network) and EHV/HV primary substations (the bottom of the EHV network). "]
["The diversity figure against HV is the diversity between EHV/HV primary substations (the top of the HV network) and HV/LV substations (the bottom of the HV network). "]
[null,"Diversity allowance between top and bottom of network level"]
["GSPs",6.3829787234042507E-2,""]
["132kV",5.2999999999999999E-2,""]
["132kV/EHV",null,""]
["EHV",9.9000000000000005E-2,""]
["EHV/HV",null,""]
["HV",0.37,""]
["HV/LV",null,""]
["LV circuits",null,""]
[]
["1018. Proportion of relevant load going through 132kV/HV direct transformation"]
[""]
[null,"132kV/HV"]
["EHV/HV",0.3,""]
[]
["1019. Network model GSP peak demand (MW)"]
[]
[null,"Network model GSP peak demand (MW)"]
["Network model GSP peak demand (MW)",500,""]
[]
["1020. Gross asset cost by network level (£)"]
[]
[null,"Gross assets £"]
["132kV",152242402.76315266,""]
["132kV/EHV",14579973.272516171,""]
["EHV",38355167.125649132,""]
["EHV/HV",33058036.183111764,""]
["132kV/HV",12181368.147270475,""]
["HV",172611440.51618308,""]
["HV/LV",65027680.185973652,""]
["LV circuits",146618886.67224759,""]
[]
["1022. LV service model asset cost (£)"]
[]
[null,"LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8"]
["LV service model asset cost (£)",4928.1237342956538,751.35737005855106,869.00697295072496,630.65950121043488,1391.3724556224931,1086.1632694956525,0,594.4661153182609,""]
[]
["1023. HV service model asset cost (£)"]
[]
[null,"HV service model 1","HV service model 2","HV service model 3","HV service model 4","HV service model 5"]
["HV service model asset cost (£)",11730.273956368697,4822.5697391304357,0,0,0,""]
[]
["1025. Matrix of applicability of LV service models to tariffs with fixed charges"]
[null,34,35,36,37,38,39,40,41]
[null,"LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8"]
["Domestic Unrestricted",0.05,0,0,0,0,0,0,0,""]
["Domestic Two Rate",0.05,0,0,0,0,0,0,0,""]
["Small Non Domestic Unrestricted",0,1,0,0,0,0,0,0,""]
["Small Non Domestic Two Rate",0,1,0,0,0,0,0,0,""]
["LV Medium Non-Domestic",0,0,1,0,0,0,0,0]
["LV Sub Medium Non-Domestic",0,0,0,1,0,0,0,0]
["LV Network Domestic",0.05,0,0,0,0,0,0,0,""]
["LV Network Non-Domestic Non-CT",0,1,0,0,0,0,0,0,""]
["LV HH Metered",0,0,0,0,1,0,0,0,""]
["LV Sub HH Metered",0,0,0,0,0,1,0,0,""]
["LV Generation NHH or Aggregate HH",0,0,0,0,0,0,1,0,""]
["LV Sub Generation NHH",0,0,0,0,0,0,1,0,""]
["LV Generation Intermittent",0,0,0,0,0,0,1,0,""]
["LV Generation Intermittent no RP charge",0,0,0,0,0,0,1,0,""]
["LV Generation Non-Intermittent",0,0,0,0,0,0,0,0,""]
["LV Generation Non-Intermittent no RP charge",0,0,0,0,0,0,0,0]
["LV Sub Generation Intermittent",0,0,0,0,0,0,0,0]
["LV Sub Generation Intermittent no RP charge",0,0,0,0,0,0,0,0]
["LV Sub Generation Non-Intermittent",0,0,0,0,0,0,0,0]
["LV Sub Generation Non-Intermittent no RP charge",0,0,0,0,0,0,0,0,""]
[]
["1026. Matrix of applicability of LV service models to unmetered tariffs"]
[]
["Source: service models"]
["Proportion of service model involved in connecting load of 1 MWh/year"]
[null,"LV service model 1","LV service model 2","LV service model 3","LV service model 4","LV service model 5","LV service model 6","LV service model 7","LV service model 8"]
["All LV unmetered tariffs",0,0,0,0,0,0,0,0.48799999999999999,""]
[]
["1028. Matrix of applicability of HV service models to tariffs with fixed charges"]
[null,22,23,24,25,26]
[null,"HV service model 1","HV service model 2","HV service model 3","HV service model 4","HV service model 5"]
["HV Medium Non-Domestic",1,0,0,0,0,""]
["HV HH Metered",1,0,0,0,0,""]
["HV Generation Intermittent",0,1,0,0,0]
["HV Generation Intermittent no RP charge",0,1,0,0,0]
["HV Generation Non-Intermittent",0,1,0,0,0]
["HV Generation Non-Intermittent no RP charge",0,1,0,0,0]
[]
["1032. Loss adjustment factors to transmission"]
[""]
["Source: losses model or loss adjustment factors at time of system peak."]
[null,"132kV","132kV/EHV","EHV","EHV/HV","HV","HV/LV","LV circuits"]
["Loss adjustment factor",1.0089999999999999,1.0129999999999999,1.024,1.032,1.0409999999999999,1.0589999999999999,1.077,""]
[]
["1037. Embedded network (LDNO) discounts"]
[""]
["Source: separate price control disaggregation model."]
[null,"No discount","LDNO LV: LV user","LDNO HV: LV user","LDNO HV: LV sub user","LDNO HV: HV user"]
["LDNO discount",null,0.31992553007788543,0.63347612207875947,0.43848857992423512,0.3226874527022579,""]
[]
["1041. Load profile data for demand users"]
[]
["Source: load data analysis."]
[null,"Coincidence factor","Load factor"]
["Domestic Unrestricted",0.91570747527312346,0.43080525661038854,""]
["Domestic Two Rate",0.3567074091761453,0.27692100978759765,""]
["Domestic Off Peak (related MPAN)",null,0.19563680531224148,""]
["Small Non Domestic Unrestricted",0.50922868825789314,0.41658390851857519,""]
["Small Non Domestic Two Rate",0.73640777009708958,0.58526495371410725,""]
["Small Non Domestic Off Peak (related MPAN)",null,0.20227776137551426,""]
["LV Medium Non-Domestic",0.7163545460376568,0.54243174039390796,""]
["LV Sub Medium Non-Domestic",0.7163545460376568,0.54243174039390796,""]
["HV Medium Non-Domestic",0.49548311186966715,0.41577723175121495,""]
["LV Network Domestic",0.88405803883910183,0.42186986078951366,""]
["LV Network Non-Domestic Non-CT",0.54873119825436623,0.44500460473846437,""]
["LV HH Metered",0.74023281396323071,0.58775668415038496,""]
["LV Sub HH Metered",0.71994257839870013,0.59620798018399168]
["HV HH Metered",0.79897895657208151,0.73213913045962242]
["NHH UMS category A",1,1,""]
["NHH UMS category B",0.98283467587265061,0.4753987679091905]
["NHH UMS category C",0.78260869565217384,0.2733634898500597]
["NHH UMS category D",0,0.515566018469234]
["LV UMS (Pseudo HH Metered)",0.94771642545076407,0.4501908685755347,""]
[]
["1053. Volume forecasts for the charging year"]
["",32,33,34,35,36,37,38]
["Source: forecast."]
["Please include MPAN counts for tariffs with no fixed charge (e.g. off-peak tariffs),"]
["but exclude MPANs on tariffs with a fixed charge that are not subject to a fixed charge due to a site grouping arrangement."]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Import capacity (kVA)","Exceeded capacity (kVA)","Reactive power units (MVArh)"]
["> Domestic Unrestricted",0,0,0,0,0,null,0]
["Domestic Unrestricted",3137701.407694824,null,null,998882.40695835708]
["LDNO LV: Domestic Unrestricted",3748.2533984053821,null,null,1534.9037246290347]
["LDNO HV: Domestic Unrestricted",21538.311455447034,null,null,9576.4631326723356]
["> Domestic Two Rate"]
["Domestic Two Rate",148595.81477141971,132539.34561594095,null,50656.379011509714]
["LDNO LV: Domestic Two Rate",76.316789517291724,16.252001394500724,null,32.936420068597066]
["LDNO HV: Domestic Two Rate",307.73772175405827,160.46155245252788,null,182.88541748800142]
["> Domestic Off Peak (related MPAN)"]
["Domestic Off Peak (related MPAN)",2369.5947928852129,null,null,0]
["LDNO LV: Domestic Off Peak (related MPAN)",0,null,null,0]
["LDNO HV: Domestic Off Peak (related MPAN)",0,null,null,0]
["> Small Non Domestic Unrestricted"]
["Small Non Domestic Unrestricted",788341.29660956131,null,null,64499.400724071696]
["LDNO LV: Small Non Domestic Unrestricted",71.633959187772433,null,null,10.38806407596574]
["LDNO HV: Small Non Domestic Unrestricted",4110.7307447214353,null,null,183.29278879796149]
["> Small Non Domestic Two Rate"]
["Small Non Domestic Two Rate",197413.54357578806,83732.925075553168,null,13327.099910716865]
["LDNO LV: Small Non Domestic Two Rate",0,0,null,0]
["LDNO HV: Small Non Domestic Two Rate",888.77860273074452,150.57137247392001,null,14.473257813705077]
["> Small Non Domestic Off Peak (related MPAN)"]
["Small Non Domestic Off Peak (related MPAN)",1373.4199057232695,null,null,0]
["LDNO LV: Small Non Domestic Off Peak (related MPAN)",0,null,null,0]
["LDNO HV: Small Non Domestic Off Peak (related MPAN)",0,null,null,0]
["> LV Medium Non-Domestic"]
["LV Medium Non-Domestic",26946.838912442803,7790.3037525252139,null,782.0146133114755]
["LDNO LV: LV Medium Non-Domestic",0,0,null,0]
["LDNO HV: LV Medium Non-Domestic",-3.637978807091713E-15,1.8189894035458569E-15,null,0]
["> LV Sub Medium Non-Domestic"]
["LV Sub Medium Non-Domestic",0.21696134707601961,6.6633326122817374E-2,null,1.9850266666665561E-3]
["> HV Medium Non-Domestic"]
["HV Medium Non-Domestic",56.570823101729744,27.237803715647658,null,3.2382668114754098]
["> LV Network Domestic"]
["LV Network Domestic",2.0120337279281424,10.448293984541081,9.3975971074649856,6.6330332459016406]
["LDNO LV: LV Network Domestic",0,0,0,0]
["LDNO HV: LV Network Domestic",0,0,0,0]
["> LV Network Non-Domestic Non-CT"]
["LV Network Non-Domestic Non-CT",12121.704131258604,81006.951980017417,60057.387824294281,2100.8921788726602]
["LDNO LV: LV Network Non-Domestic Non-CT",0,0,0,0]
["LDNO HV: LV Network Non-Domestic Non-CT",50.622104392414926,290.2504092821444,161.0849096658832,8.8252881013495319]
["> LV HH Metered"]
["LV HH Metered",120521.17697351852,767707.27364821499,570489.43752433336,6053.5996840125872,725000,28587.322485836066,122816.79715140772]
["LDNO LV: LV HH Metered",26.563232774140609,180.02306284313261,132.94147282207527,2.8946515627410152,230.11552954979189,26.729517964411848,8.6416150404734484]
["LDNO HV: LV HH Metered",5344.9845374143706,30055.811364536577,27681.623175145338,132.28610542274026,39629.740124988886,47.24597616166934,1627.8638291754635]
["> LV Sub HH Metered"]
["LV Sub HH Metered",4874.0200166843142,29990.723722325914,25258.847026162737,64.983355038907106,23211.752022666664,953.9675292459018,6728.3254059708588]
["LDNO HV: LV Sub HH Metered",426.45838548603939,2276.5731553546116,2031.2551556885369,3.4860957708605596,2811.3579386267161,0,78.991364778200762]
["> HV HH Metered"]
["HV HH Metered",146873.88907614115,903198.68103050184,842161.35654338414,814.7168057295238,628579.21021620545,34337.686135269068,97134.436308296325]
["LDNO HV: HV HH Metered",659.39966467655813,3854.6501974231151,3181.6119434849275,8.3336038810192647,3270.8193093474511,0,290.19795562926225]
["> NHH UMS category A"]
["NHH UMS category A",1811.146729353133,null,null,0]
["LDNO LV: NHH UMS category A",0,null,null,0]
["LDNO HV: NHH UMS category A",72.611931857881842,null,null,0]
["> NHH UMS category B"]
["NHH UMS category B",5391.4062274454618,null,null,0]
["LDNO LV: NHH UMS category B",8.6504800114130607,null,null,0]
["LDNO HV: NHH UMS category B",119.50062329939706,null,null,0]
["> NHH UMS category C"]
["NHH UMS category C",287.58165886187641,null,null,0]
["LDNO LV: NHH UMS category C",0,null,null,0]
["LDNO HV: NHH UMS category C",0,null,null,0]
["> NHH UMS category D"]
["NHH UMS category D",0,null,null,0]
["LDNO LV: NHH UMS category D",0,null,null,0]
["LDNO HV: NHH UMS category D",0,null,null,0]
["> LV UMS (Pseudo HH Metered)"]
["LV UMS (Pseudo HH Metered)",5390.0371250756707,33830.687087260303,82069.280279171086,32.83606557377049]
["LDNO LV: LV UMS (Pseudo HH Metered)",0,0,0,0]
["LDNO HV: LV UMS (Pseudo HH Metered)",0,0,0,0]
["> LV Generation NHH or Aggregate HH"]
["LV Generation NHH or Aggregate HH",2534.8801416428569,null,null,0]
["LDNO LV: LV Generation NHH or Aggregate HH",0,null,null,0]
["LDNO HV: LV Generation NHH or Aggregate HH",0,null,null,0]
["> LV Sub Generation NHH"]
["LV Sub Generation NHH",0,null,null,0]
["LDNO HV: LV Sub Generation NHH",0,null,null,0]
["> LV Generation Intermittent"]
["LV Generation Intermittent",35860.147936071429,null,null,452.16340983606557,null,null,3381.7009512857139]
["LDNO LV: LV Generation Intermittent",0,null,null,0,null,null,0]
["LDNO HV: LV Generation Intermittent",527.21477187500011,null,null,3.3275000000000015,null,null,91.349600375000009]
["> LV Generation Intermittent no RP charge"]
["LV Generation Intermittent no RP charge",0,null,null,0]
["> LV Generation Non-Intermittent"]
["LV Generation Non-Intermittent",142.51806472724979,995.43617887482628,890.96329008770499,16.136706967213115,null,null,561.71777681250012]
["LDNO LV: LV Generation Non-Intermittent",0,0,0,0,null,null,0]
["LDNO HV: LV Generation Non-Intermittent",0,0,0,0,null,null,0]
["> LV Generation Non-Intermittent no RP charge"]
["LV Generation Non-Intermittent no RP charge",0,0,0,0]
["> LV Sub Generation Intermittent"]
["LV Sub Generation Intermittent",278.71134021428571,null,null,6.4531967213114747,null,null,1.1343599999999998]
["LDNO HV: LV Sub Generation Intermittent",0,null,null,0,null,null,0]
["> LV Sub Generation Intermittent no RP charge"]
["LV Sub Generation Intermittent no RP charge",0,null,null,0]
["> LV Sub Generation Non-Intermittent"]
["LV Sub Generation Non-Intermittent",17.022999225604462,129.3992755166515,135.56665496309898,1.2913278688524592,null,null,0]
["LDNO HV: LV Sub Generation Non-Intermittent",0,0,0,0,null,null,0]
["> LV Sub Generation Non-Intermittent no RP charge"]
["LV Sub Generation Non-Intermittent no RP charge",0,0,0,0]
["> HV Generation Intermittent"]
["HV Generation Intermittent",271418.07481285714,null,null,174.72383606557378,null,null,5712.0345752142857]
["LDNO HV: HV Generation Intermittent",0,null,null,0,null,null,0]
["> HV Generation Intermittent no RP charge"]
["HV Generation Intermittent no RP charge",0,null,null,0]
["> HV Generation Non-Intermittent"]
["HV Generation Non-Intermittent",27666.34941130488,72721.973202627531,63087.904177793127,46.743733606557385,null,null,1689.5621242499999]
["LDNO HV: HV Generation Non-Intermittent",0,0,0,0,null,null,0]
["> HV Generation Non-Intermittent no RP charge"]
["HV Generation Non-Intermittent no RP charge",0,0,0,0]
[]
["1055. Transmission exit charges (£/year)"]
[""]
["Source: forecast."]
[null,"Transmission\nexit"]
["Transmission exit charges (£/year)",13004716.753131941,""]
[]
["1059. Other expenditure"]
[""]
[null,"Direct cost (£/year)","Indirect cost (£/year)","Indirect cost proportion","Network rates (£/year)"]
["Other expenditure",28075678.49203866,75727922.755032644,0.6,15915724.468917985,""]
[]
["1060. Customer contributions under current connection charging policy"]
[]
["Source: analysis of expenditure data and/or survey of capital expenditure schemes."]
["Customer contribution percentages by network level of supply and by asset network level."]
["These proportions should reflect the current connection charging method, not necessarily the method that was in place when the connection was built."]
[null,"Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits"]
["LV network",0,0,0,0.75,0.75,0.75,0.95,0.95,""]
["LV substation",0,0,0,0.75,0.75,0.75,0.95,null,""]
["HV network",0,0.36,0.36,0.91,0.91,0.91,null,null,""]
["HV substation",0,0.36,0.36,0.91,null,null,null,null,""]
[]
["1061. Average split of rate 1 units by distribution time band"]
[]
[null,"Red","Amber","Green"]
["Domestic Unrestricted",0.11239070546657531,0.50219996140536483,0.38540933312805986,""]
["Domestic Two Rate",0.13384265128607928,0.5885786490594187,0.27757869965450205,""]
["Domestic Off Peak (related MPAN)",2.0252147335181949E-6,0.16828054775215415,0.83171742703311224]
["Small Non Domestic Unrestricted",7.2521853483485318E-2,0.57867519051758698,0.3488029559989278]
["Small Non Domestic Two Rate",0.1025605464990843,0.66104617018596334,0.23639328331495235,""]
["Small Non Domestic Off Peak (related MPAN)",1.0495483660186507E-4,0.17569929903996798,0.82419574612343016,""]
["LV Medium Non-Domestic",0.10492949578536022,0.67367971695660778,0.22139078725803196,""]
["LV Sub Medium Non-Domestic",0.10023252903079703,0.68542343799495342,0.21434403297424945,""]
["HV Medium Non-Domestic",9.9796659622522987E-2,0.69385419302265083,0.20634914735482612,""]
[]
["1062. Average split of rate 2 units by distribution time band"]
[]
[null,"Red","Amber","Green"]
["Domestic Two Rate",0,3.2141209749072912E-2,0.96785879025092703,""]
["Small Non Domestic Two Rate",0,6.4256968929830141E-2,0.93574303107016987,""]
["LV Medium Non-Domestic",0,8.6731226844968898E-3,0.99132687731550317,""]
["LV Sub Medium Non-Domestic",0,0,1,""]
["HV Medium Non-Domestic",0,0,1,""]
[]
["1064. Average split of rate 1 units by special distribution time band"]
[]
[null,"Black","Yellow","Green",""]
["NHH UMS category A",2.1574614700035761E-2,0.4817707163709859,0.49665466892897836,""]
["NHH UMS category B",4.2035120985961461E-2,0.1950812857499982,0.76288359326404043,""]
["NHH UMS category C",7.1150505503545972E-2,0.34411082897305728,0.58473866552339693,""]
["NHH UMS category D",2.2468167956266661E-3,0.74421698186255847,0.25353620134181493,""]
[]
["1066. Typical annual hours by special distribution time band"]
["Source: definition of distribution time bands."]
["The figures in this table will be automatically adjusted to match the number of days in the charging period."]
[]
[null,"Black","Yellow","Green"]
["Annual hours",190,4218.5,4351.5,""]
[]
["1068. Typical annual hours by distribution time band"]
[]
["Source: definition of distribution time bands."]
["The figures in this table will be automatically adjusted to match the number of days in the charging period."]
[null,"Red","Amber","Green"]
["Annual hours",652.5,3756,4351.5,""]
[]
["1069. Peaking probabilities by network level"]
[]
[]
["Source: analysis of network operation data."]
[null,"Red","Amber","Green","Black"]
["GSPs",0.67410201337800746,0.29931400666082636,2.6583979961166224E-2,0.57245393946059864,""]
["132kV",0.58954839781869683,0.27893790039200456,0.13151370178929858,0.53788777096921614,""]
["132kV/EHV",0.58954839781869683,0.27893790039200456,0.13151370178929858,0.53788777096921614,""]
["EHV",0.58594309014253887,0.32964681015583547,8.4410099701625593E-2,0.50460741503570183,""]
["EHV/HV",0.58594309014253887,0.32964681015583547,8.4410099701625593E-2,0.50460741503570183,""]
["132kV/HV",0.58954839781869683,0.27893790039200456,0.13151370178929858,0.53788777096921614,""]
["HV",0.58594309014253887,0.32964681015583547,8.4410099701625593E-2,0.50460741503570183,""]
["HV/LV",0.58594309014253887,0.32964681015583547,8.4410099701625593E-2,0.50460741503570183,""]
["LV circuits",0.58594309014253887,0.32964681015583547,8.4410099701625593E-2,0.50460741503570183,""]
[]
["1076. Target CDCM net revenue (£/year)"]
["Source: mostly forecasts and price control formulae."]
[]
[null,"Target CDCM net revenue (£/year)"]
["Target CDCM net revenue (£/year)",275617733.11796719]
[]
["1092. Average kVAr by kVA, by network level"]
[""]
["Source: analysis of operational data."]
["This is the average of MVAr/MVA or SQRT(1-PF^2) across relevant network elements."]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Average kVAr by kVA, by network level",0.25978822435833493,0.25978822435833493,0.25978822435833493,0.25978822435833493,0.25978822435833493,0.25978822435833493,0.25978822435833493,0.25978822435833493,0.25978822435833493,""]
[]
[{"$f":"\"Loss adjustment factors and network use matrices for \"&CDCM!B7&\" in \"&CDCM!C7&\" (\"&CDCM!D7&\")\"","v":"Loss adjustment factors and network use matrices for WPD South Wales in 2023/24 (Forecast)"}]
["This sheet calculates matrices of loss adjustment factors and of network use factors."]
["These matrices map out the extent to which each type of user uses each level of the network, and are used throughout the workbook."]
[]
["2001. Loss adjustment factors to transmission"]
["Data sources:"]
["x1 = Network level for each tariff (to get loss factors applicable to capacity) (in Loss adjustment factors to transmission)"]
["x2 = 1032. Loss adjustment factors to transmission"]
["Kind:","Fixed data",null,null,null,null,null,null,"Sum-product calculation"]
["Formula:","",null,null,null,null,null,null,"=SUMPRODUCT(x1, x2)"]
[]
[null,"Network level for each tariff (to get loss factors applicable to capacity)"]
[null,"132kV","132kV/EHV","EHV","EHV/HV","HV","HV/LV","LV circuits","Loss adjustment factor"]
["Domestic Unrestricted",0,0,0,0,0,0,1,{"$f":"SUMPRODUCT($B365:$H365,$B$110:$H$110)","v":1.077}]
["Domestic Two Rate",0,0,0,0,0,0,1,1.077]
["Domestic Off Peak (related MPAN)",0,0,0,0,0,0,1,1.077]
["Small Non Domestic Unrestricted",0,0,0,0,0,0,1,1.077]
["Small Non Domestic Two Rate",0,0,0,0,0,0,1,1.077]
["Small Non Domestic Off Peak (related MPAN)",0,0,0,0,0,0,1,1.077]
["LV Medium Non-Domestic",0,0,0,0,0,0,1,1.077]
["LV Sub Medium Non-Domestic",0,0,0,0,0,1,0,1.0589999999999999]
["HV Medium Non-Domestic",0,0,0,0,1,0,0,1.0409999999999999]
["LV Network Domestic",0,0,0,0,0,0,1,1.077]
["LV Network Non-Domestic Non-CT",0,0,0,0,0,0,1,1.077]
["LV HH Metered",0,0,0,0,0,0,1,1.077]
["LV Sub HH Metered",0,0,0,0,0,1,0,1.0589999999999999]
["HV HH Metered",0,0,0,0,1,0,0,1.0409999999999999]
["NHH UMS category A",0,0,0,0,0,0,1,1.077]
["NHH UMS category B",0,0,0,0,0,0,1,1.077]
["NHH UMS category C",0,0,0,0,0,0,1,1.077]
["NHH UMS category D",0,0,0,0,0,0,1,1.077]
["LV UMS (Pseudo HH Metered)",0,0,0,0,0,0,1,1.077]
["LV Generation NHH or Aggregate HH",0,0,0,0,0,0,1,1.077]
["LV Sub Generation NHH",0,0,0,0,0,1,0,1.0589999999999999]
["LV Generation Intermittent",0,0,0,0,0,0,1,1.077]
["LV Generation Intermittent no RP charge",0,0,0,0,0,0,1,1.077]
["LV Generation Non-Intermittent",0,0,0,0,0,0,1,1.077]
["LV Generation Non-Intermittent no RP charge",0,0,0,0,0,0,1,1.077]
["LV Sub Generation Intermittent",0,0,0,0,0,1,0,1.0589999999999999]
["LV Sub Generation Intermittent no RP charge",0,0,0,0,0,1,0,1.0589999999999999]
["LV Sub Generation Non-Intermittent",0,0,0,0,0,1,0,1.0589999999999999]
["LV Sub Generation Non-Intermittent no RP charge",0,0,0,0,0,1,0,1.0589999999999999]
["HV Generation Intermittent",0,0,0,0,1,0,0,1.0409999999999999]
["HV Generation Intermittent no RP charge",0,0,0,0,1,0,0,1.0409999999999999]
["HV Generation Non-Intermittent",0,0,0,0,1,0,0,1.0409999999999999]
["HV Generation Non-Intermittent no RP charge",0,0,0,0,1,0,0,1.0409999999999999]
[]
["2002. Mapping of DRM network levels to core network levels"]
[]
[null,"132kV","132kV/EHV","EHV","EHV/HV","HV","HV/LV","LV circuits"]
["132kV",1,0,0,0,0,0,0]
["132kV/EHV",0,1,0,0,0,0,0]
["EHV",0,0,1,0,0,0,0]
["EHV/HV",0,0,0,1,0,0,0]
["132kV/HV",0,0,0,1,0,0,0]
["HV",0,0,0,0,1,0,0]
["HV/LV",0,0,0,0,0,1,0]
["LV circuits",0,0,0,0,0,0,1]
[]
["2003. Loss adjustment factor to transmission for each DRM network level"]
["Data sources:"]
["x1 = 2002. Mapping of DRM network levels to core network levels"]
["x2 = 1032. Loss adjustment factors to transmission"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"Loss adjustment factor to transmission for each DRM network level"]
["132kV",{"$f":"SUMPRODUCT($B402:$H402,$B$110:$H$110)","v":1.0089999999999999}]
["132kV/EHV",1.0129999999999999]
["EHV",1.024]
["EHV/HV",1.032]
["132kV/HV",1.032]
["HV",1.0409999999999999]
["HV/LV",1.0589999999999999]
["LV circuits",1.077]
[]
["2004. Loss adjustment factor to transmission for each network level"]
["Data sources:"]
["x1 = 2003. Loss adjustment factor to transmission for each DRM network level"]
["x2 = 1 for GSP level"]
["Combine tables = x1 or x2"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Loss adjustment factor to transmission for each network level",1,{"$f":"$B$418","v":1.0089999999999999},{"$f":"$B$419","v":1.0129999999999999},{"$f":"$B$420","v":1.024},{"$f":"$B$421","v":1.032},{"$f":"$B$422","v":1.032},{"$f":"$B$423","v":1.0409999999999999},{"$f":"$B$424","v":1.0589999999999999},{"$f":"$B$425","v":1.077}]
[]
["2005. Network use factors"]
["These network use factors indicate to what extent each network level is used by each tariff. This table reflects the policy that"]
["generators receive credits only in respect of network levels above the voltage of connection. Generators do not receive credits at the"]
["voltage of connection. The factors in this table are before any adjustment for a 132kV/HV network level or for generation-dominated areas."]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","HV","HV/LV","LV circuits"]
["Domestic Unrestricted",1,1,1,1,1,1,1,1]
["Domestic Two Rate",1,1,1,1,1,1,1,1]
["Domestic Off Peak (related MPAN)",1,1,1,1,1,1,1,1]
["Small Non Domestic Unrestricted",1,1,1,1,1,1,1,1]
["Small Non Domestic Two Rate",1,1,1,1,1,1,1,1]
["Small Non Domestic Off Peak (related MPAN)",1,1,1,1,1,1,1,1]
["LV Medium Non-Domestic",1,1,1,1,1,1,1,1]
["LV Sub Medium Non-Domestic",1,1,1,1,1,1,1,0]
["HV Medium Non-Domestic",1,1,1,1,1,1,0,0]
["LV Network Domestic",1,1,1,1,1,1,1,1]
["LV Network Non-Domestic Non-CT",1,1,1,1,1,1,1,1]
["LV HH Metered",1,1,1,1,1,1,1,1]
["LV Sub HH Metered",1,1,1,1,1,1,1,0]
["HV HH Metered",1,1,1,1,1,1,0,0]
["NHH UMS category A",1,1,1,1,1,1,1,1]
["NHH UMS category B",1,1,1,1,1,1,1,1]
["NHH UMS category C",1,1,1,1,1,1,1,1]
["NHH UMS category D",1,1,1,1,1,1,1,1]
["LV UMS (Pseudo HH Metered)",1,1,1,1,1,1,1,1]
["LV Generation NHH or Aggregate HH",1,1,1,1,1,1,1,0]
["LV Sub Generation NHH",1,1,1,1,1,1,0,0]
["LV Generation Intermittent",1,1,1,1,1,1,1,0]
["LV Generation Intermittent no RP charge",1,1,1,1,1,1,1,0]
["LV Generation Non-Intermittent",1,1,1,1,1,1,1,0]
["LV Generation Non-Intermittent no RP charge",1,1,1,1,1,1,1,0]
["LV Sub Generation Intermittent",1,1,1,1,1,1,0,0]
["LV Sub Generation Intermittent no RP charge",1,1,1,1,1,1,0,0]
["LV Sub Generation Non-Intermittent",1,1,1,1,1,1,0,0]
["LV Sub Generation Non-Intermittent no RP charge",1,1,1,1,1,1,0,0]
["HV Generation Intermittent",1,1,1,1,1,0,0,0]
["HV Generation Intermittent no RP charge",1,1,1,1,1,0,0,0]
["HV Generation Non-Intermittent",1,1,1,1,1,0,0,0]
["HV Generation Non-Intermittent no RP charge",1,1,1,1,1,0,0,0]
[]
["2006. Proportion going through 132kV/EHV"]
["Data sources:"]
["x1 = 1018. Proportion of relevant load going through 132kV/HV direct transformation"]
["Calculation =1-x1"]
[]
[null,"132kV/EHV"]
["132kV/EHV",{"$f":"1-$B$36","v":0.7}]
[]
["2007. Proportion going through EHV"]
["Data sources:"]
["x1 = 1018. Proportion of relevant load going through 132kV/HV direct transformation"]
["Calculation =1-x1"]
[]
[null,"EHV"]
["EHV",{"$f":"1-$B$36","v":0.7}]
[]
["2008. Proportion going through EHV/HV"]
["Data sources:"]
["x1 = 1018. Proportion of relevant load going through 132kV/HV direct transformation"]
["Calculation =1-x1"]
[]
[null,"EHV/HV"]
["EHV/HV",{"$f":"1-$B$36","v":0.7}]
[]
["2009. Rerouteing matrix for all network levels"]
["Data sources:"]
["x1 = 1018. Proportion of relevant load going through 132kV/HV direct transformation"]
["x2 = 2006. Proportion going through 132kV/EHV"]
["x3 = 2007. Proportion going through EHV"]
["x4 = 2008. Proportion going through EHV/HV"]
["x5 = Rerouteing matrix: default elements"]
["x6 = Map GSP to GSP"]
["Combine tables = x1 or x2 or x3 or x4 or x5 or x6"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","HV","HV/LV","LV circuits"]
["GSPs",1]
["132kV",null,1,0,0,0,0,0,0]
["132kV/EHV",null,0,{"$f":"$B$482","v":0.7},0,0,0,0,0]
["EHV",null,0,0,{"$f":"$B$490","v":0.7},0,0,0,0]
["EHV/HV",null,0,0,0,{"$f":"$B$498","v":0.7},0,0,0]
["132kV/HV",null,0,0,0,{"$f":"$B$36","v":0.3},0,0,0]
["HV",null,0,0,0,0,1,0,0]
["HV/LV",null,0,0,0,0,0,1,0]
["LV circuits",null,0,0,0,0,0,0,1]
[]
["2010. Network use factors: interim step in calculations before adjustments"]
["Data sources:"]
["x1 = 2005. Network use factors"]
["x2 = 2009. Rerouteing matrix for all network levels"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Domestic Unrestricted",{"$f":"SUMPRODUCT($B442:$I442,$B$511:$I$511)","v":1},{"$f":"SUMPRODUCT($B442:$I442,$B$512:$I$512)","v":1},{"$f":"SUMPRODUCT($B442:$I442,$B$513:$I$513)","v":0.7},{"$f":"SUMPRODUCT($B442:$I442,$B$514:$I$514)","v":0.7},{"$f":"SUMPRODUCT($B442:$I442,$B$515:$I$515)","v":0.7},{"$f":"SUMPRODUCT($B442:$I442,$B$516:$I$516)","v":0.3},{"$f":"SUMPRODUCT($B442:$I442,$B$517:$I$517)","v":1},{"$f":"SUMPRODUCT($B442:$I442,$B$518:$I$518)","v":1},{"$f":"SUMPRODUCT($B442:$I442,$B$519:$I$519)","v":1}]
["Domestic Two Rate",1,1,0.7,0.7,0.7,0.3,1,1,1]
["Domestic Off Peak (related MPAN)",1,1,0.7,0.7,0.7,0.3,1,1,1]
["Small Non Domestic Unrestricted",1,1,0.7,0.7,0.7,0.3,1,1,1]
["Small Non Domestic Two Rate",1,1,0.7,0.7,0.7,0.3,1,1,1]
["Small Non Domestic Off Peak (related MPAN)",1,1,0.7,0.7,0.7,0.3,1,1,1]
["LV Medium Non-Domestic",1,1,0.7,0.7,0.7,0.3,1,1,1]
["LV Sub Medium Non-Domestic",1,1,0.7,0.7,0.7,0.3,1,1,0]
["HV Medium Non-Domestic",1,1,0.7,0.7,0.7,0.3,1,0,0]
["LV Network Domestic",1,1,0.7,0.7,0.7,0.3,1,1,1]
["LV Network Non-Domestic Non-CT",1,1,0.7,0.7,0.7,0.3,1,1,1]
["LV HH Metered",1,1,0.7,0.7,0.7,0.3,1,1,1]
["LV Sub HH Metered",1,1,0.7,0.7,0.7,0.3,1,1,0]
["HV HH Metered",1,1,0.7,0.7,0.7,0.3,1,0,0]
["NHH UMS category A",1,1,0.7,0.7,0.7,0.3,1,1,1]
["NHH UMS category B",1,1,0.7,0.7,0.7,0.3,1,1,1]
["NHH UMS category C",1,1,0.7,0.7,0.7,0.3,1,1,1]
["NHH UMS category D",1,1,0.7,0.7,0.7,0.3,1,1,1]
["LV UMS (Pseudo HH Metered)",1,1,0.7,0.7,0.7,0.3,1,1,1]
["LV Generation NHH or Aggregate HH",1,1,0.7,0.7,0.7,0.3,1,1,0]
["LV Sub Generation NHH",1,1,0.7,0.7,0.7,0.3,1,0,0]
["LV Generation Intermittent",1,1,0.7,0.7,0.7,0.3,1,1,0]
["LV Generation Intermittent no RP charge",1,1,0.7,0.7,0.7,0.3,1,1,0]
["LV Generation Non-Intermittent",1,1,0.7,0.7,0.7,0.3,1,1,0]
["LV Generation Non-Intermittent no RP charge",1,1,0.7,0.7,0.7,0.3,1,1,0]
["LV Sub Generation Intermittent",1,1,0.7,0.7,0.7,0.3,1,0,0]
["LV Sub Generation Intermittent no RP charge",1,1,0.7,0.7,0.7,0.3,1,0,0]
["LV Sub Generation Non-Intermittent",1,1,0.7,0.7,0.7,0.3,1,0,0]
["LV Sub Generation Non-Intermittent no RP charge",1,1,0.7,0.7,0.7,0.3,1,0,0]
["HV Generation Intermittent",1,1,0.7,0.7,0.7,0.3,0,0,0]
["HV Generation Intermittent no RP charge",1,1,0.7,0.7,0.7,0.3,0,0,0]
["HV Generation Non-Intermittent",1,1,0.7,0.7,0.7,0.3,0,0,0]
["HV Generation Non-Intermittent no RP charge",1,1,0.7,0.7,0.7,0.3,0,0,0]
[]
["2011. Network use factors for all tariffs"]
["Data sources:"]
["x1 = Network use factors including 132kV/HV for generation dominated tariffs"]
["x2 = Network use factors including 132kV/HV for HV Sub tariffs"]
["x3 = 2010. Network use factors: interim step in calculations before adjustments"]
["Combine tables = x1 or x2 or x3"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Domestic Unrestricted",{"$f":"B528","v":1},1,0.7,0.7,0.7,0.3,1,1,1]
["Domestic Two Rate",1,1,0.7,0.7,0.7,0.3,1,1,1]
["Domestic Off Peak (related MPAN)",1,1,0.7,0.7,0.7,0.3,1,1,1]
["Small Non Domestic Unrestricted",1,1,0.7,0.7,0.7,0.3,1,1,1]
["Small Non Domestic Two Rate",1,1,0.7,0.7,0.7,0.3,1,1,1]
["Small Non Domestic Off Peak (related MPAN)",1,1,0.7,0.7,0.7,0.3,1,1,1]
["LV Medium Non-Domestic",1,1,0.7,0.7,0.7,0.3,1,1,1]
["LV Sub Medium Non-Domestic",1,1,0.7,0.7,0.7,0.3,1,1,0]
["HV Medium Non-Domestic",1,1,0.7,0.7,0.7,0.3,1,0,0]
["LV Network Domestic",1,1,0.7,0.7,0.7,0.3,1,1,1]
["LV Network Non-Domestic Non-CT",1,1,0.7,0.7,0.7,0.3,1,1,1]
["LV HH Metered",1,1,0.7,0.7,0.7,0.3,1,1,1]
["LV Sub HH Metered",1,1,0.7,0.7,0.7,0.3,1,1,0]
["HV HH Metered",1,1,0.7,0.7,0.7,0.3,1,0,0]
["NHH UMS category A",1,1,0.7,0.7,0.7,0.3,1,1,1]
["NHH UMS category B",1,1,0.7,0.7,0.7,0.3,1,1,1]
["NHH UMS category C",{"$f":"B544","v":1},1,0.7,0.7,0.7,0.3,1,1,1]
["NHH UMS category D",1,1,0.7,0.7,0.7,0.3,1,1,1]
["LV UMS (Pseudo HH Metered)",1,1,0.7,0.7,0.7,0.3,1,1,1]
["LV Generation NHH or Aggregate HH",1,1,0.7,0.7,0.7,0.3,1,1,0]
["LV Sub Generation NHH",1,1,0.7,0.7,0.7,0.3,1,0,0]
["LV Generation Intermittent",1,1,0.7,0.7,0.7,0.3,1,1,0]
["LV Generation Intermittent no RP charge",1,1,0.7,0.7,0.7,0.3,1,1,0]
["LV Generation Non-Intermittent",1,1,0.7,0.7,0.7,0.3,1,1,0]
["LV Generation Non-Intermittent no RP charge",1,1,0.7,0.7,0.7,0.3,1,1,0]
["LV Sub Generation Intermittent",1,1,0.7,0.7,0.7,0.3,1,0,0]
["LV Sub Generation Intermittent no RP charge",1,1,0.7,0.7,0.7,0.3,1,0,0]
["LV Sub Generation Non-Intermittent",1,1,0.7,0.7,0.7,0.3,1,0,0]
["LV Sub Generation Non-Intermittent no RP charge",1,1,0.7,0.7,0.7,0.3,1,0,0]
["HV Generation Intermittent",1,1,0.7,0.7,0.7,0.3,0,0,0]
["HV Generation Intermittent no RP charge",1,1,0.7,0.7,0.7,0.3,0,0,0]
["HV Generation Non-Intermittent",1,1,0.7,0.7,0.7,0.3,0,0,0]
["HV Generation Non-Intermittent no RP charge",{"$f":"B560","v":1},1,0.7,0.7,0.7,0.3,0,0,0]
[]
["2012. Loss adjustment factors between end user meter reading and each network level, scaled by network use"]
["Data sources:"]
["x1 = 2004. Loss adjustment factor to transmission for each network level"]
["x2 = 2011. Network use factors for all tariffs"]
["x3 = 2001. Loss adjustment factor to transmission (in Loss adjustment factors to transmission)"]
["Calculation =IF(x1=\"\",x2,x2*x3/x1)"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Domestic Unrestricted",{"$f":"IF(B$434=\"\",B570,B570*$I365/B$434)","v":1.077},1.0673934588701686,0.74422507403751237,0.73623046874999987,0.73052325581395339,0.31308139534883722,1.0345821325648414,1.0169971671388103,1]
["Domestic Two Rate",1.077,1.0673934588701686,0.74422507403751237,0.73623046874999987,0.73052325581395339,0.31308139534883722,1.0345821325648414,1.0169971671388103,1]
["Domestic Off Peak (related MPAN)",1.077,1.0673934588701686,0.74422507403751237,0.73623046874999987,0.73052325581395339,0.31308139534883722,1.0345821325648414,1.0169971671388103,1]
["Small Non Domestic Unrestricted",1.077,1.0673934588701686,0.74422507403751237,0.73623046874999987,0.73052325581395339,0.31308139534883722,1.0345821325648414,1.0169971671388103,1]
["Small Non Domestic Two Rate",1.077,1.0673934588701686,0.74422507403751237,0.73623046874999987,0.73052325581395339,0.31308139534883722,1.0345821325648414,1.0169971671388103,1]
["Small Non Domestic Off Peak (related MPAN)",1.077,1.0673934588701686,0.74422507403751237,0.73623046874999987,0.73052325581395339,0.31308139534883722,1.0345821325648414,1.0169971671388103,1]
["LV Medium Non-Domestic",1.077,1.0673934588701686,0.74422507403751237,0.73623046874999987,0.73052325581395339,0.31308139534883722,1.0345821325648414,1.0169971671388103,1]
["LV Sub Medium Non-Domestic",1.0589999999999999,1.049554013875124,0.73178677196446207,0.72392578124999996,0.71831395348837201,0.30784883720930228,1.0172910662824208,1,0]
["HV Medium Non-Domestic",1.0409999999999999,1.0317145688800793,0.71934846989141166,0.71162109374999993,0.70610465116279053,0.3026162790697674,1,0,0]
["LV Network Domestic",1.077,1.0673934588701686,0.74422507403751237,0.73623046874999987,0.73052325581395339,0.31308139534883722,1.0345821325648414,1.0169971671388103,1]
["LV Network Non-Domestic Non-CT",1.077,1.0673934588701686,0.74422507403751237,0.73623046874999987,0.73052325581395339,0.31308139534883722,1.0345821325648414,1.0169971671388103,1]
["LV HH Metered",1.077,1.0673934588701686,0.74422507403751237,0.73623046874999987,0.73052325581395339,0.31308139534883722,1.0345821325648414,1.0169971671388103,1]
["LV Sub HH Metered",1.0589999999999999,1.049554013875124,0.73178677196446207,0.72392578124999996,0.71831395348837201,0.30784883720930228,1.0172910662824208,1,0]
["HV HH Metered",1.0409999999999999,1.0317145688800793,0.71934846989141166,0.71162109374999993,0.70610465116279053,0.3026162790697674,1,0,0]
["NHH UMS category A",1.077,1.0673934588701686,0.74422507403751237,0.73623046874999987,0.73052325581395339,0.31308139534883722,1.0345821325648414,1.0169971671388103,1]
["NHH UMS category B",1.077,1.0673934588701686,0.74422507403751237,0.73623046874999987,0.73052325581395339,0.31308139534883722,1.0345821325648414,1.0169971671388103,1]
["NHH UMS category C",{"$f":"IF(B$434=\"\",B586,B586*$I381/B$434)","v":1.077},1.0673934588701686,0.74422507403751237,0.73623046874999987,0.73052325581395339,0.31308139534883722,1.0345821325648414,1.0169971671388103,1]
["NHH UMS category D",1.077,1.0673934588701686,0.74422507403751237,0.73623046874999987,0.73052325581395339,0.31308139534883722,1.0345821325648414,1.0169971671388103,1]
["LV UMS (Pseudo HH Metered)",1.077,1.0673934588701686,0.74422507403751237,0.73623046874999987,0.73052325581395339,0.31308139534883722,1.0345821325648414,1.0169971671388103,1]
["LV Generation NHH or Aggregate HH",1.077,1.0673934588701686,0.74422507403751237,0.73623046874999987,0.73052325581395339,0.31308139534883722,1.0345821325648414,1.0169971671388103,0]
["LV Sub Generation NHH",1.0589999999999999,1.049554013875124,0.73178677196446207,0.72392578124999996,0.71831395348837201,0.30784883720930228,1.0172910662824208,0,0]
["LV Generation Intermittent",1.077,1.0673934588701686,0.74422507403751237,0.73623046874999987,0.73052325581395339,0.31308139534883722,1.0345821325648414,1.0169971671388103,0]
["LV Generation Intermittent no RP charge",1.077,1.0673934588701686,0.74422507403751237,0.73623046874999987,0.73052325581395339,0.31308139534883722,1.0345821325648414,1.0169971671388103,0]
["LV Generation Non-Intermittent",1.077,1.0673934588701686,0.74422507403751237,0.73623046874999987,0.73052325581395339,0.31308139534883722,1.0345821325648414,1.0169971671388103,0]
["LV Generation Non-Intermittent no RP charge",1.077,1.0673934588701686,0.74422507403751237,0.73623046874999987,0.73052325581395339,0.31308139534883722,1.0345821325648414,1.0169971671388103,0]
["LV Sub Generation Intermittent",1.0589999999999999,1.049554013875124,0.73178677196446207,0.72392578124999996,0.71831395348837201,0.30784883720930228,1.0172910662824208,0,0]
["LV Sub Generation Intermittent no RP charge",1.0589999999999999,1.049554013875124,0.73178677196446207,0.72392578124999996,0.71831395348837201,0.30784883720930228,1.0172910662824208,0,0]
["LV Sub Generation Non-Intermittent",1.0589999999999999,1.049554013875124,0.73178677196446207,0.72392578124999996,0.71831395348837201,0.30784883720930228,1.0172910662824208,0,0]
["LV Sub Generation Non-Intermittent no RP charge",1.0589999999999999,1.049554013875124,0.73178677196446207,0.72392578124999996,0.71831395348837201,0.30784883720930228,1.0172910662824208,0,0]
["HV Generation Intermittent",1.0409999999999999,1.0317145688800793,0.71934846989141166,0.71162109374999993,0.70610465116279053,0.3026162790697674,0,0,0]
["HV Generation Intermittent no RP charge",1.0409999999999999,1.0317145688800793,0.71934846989141166,0.71162109374999993,0.70610465116279053,0.3026162790697674,0,0,0]
["HV Generation Non-Intermittent",1.0409999999999999,1.0317145688800793,0.71934846989141166,0.71162109374999993,0.70610465116279053,0.3026162790697674,0,0,0]
["HV Generation Non-Intermittent no RP charge",{"$f":"IF(B$434=\"\",B602,B602*$I397/B$434)","v":1.0409999999999999},1.0317145688800793,0.71934846989141166,0.71162109374999993,0.70610465116279053,0.3026162790697674,0,0,0]
[]
[{"$f":"\"Network model for \"&CDCM!B7&\" in \"&CDCM!C7&\" (\"&CDCM!D7&\")\"","v":"Network model for WPD South Wales in 2023/24 (Forecast)"}]
["This sheet collects data from a network model and calculates aggregated annuitised unit costs from these data."]
[]
["2101. Annuity rate"]
["Data sources:"]
["x1 = 1010. Rate of return (in Financial and general assumptions)"]
["x2 = 1010. Annualisation period (years) (in Financial and general assumptions)"]
["x3 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Calculation =PMT(x1,x2,-1)*IF(OR(x3>366,x3<365),x3/365.25,1)"]
[]
[null,"Annuity rate"]
["Annuity rate",{"$f":"PMT(B14,C14,-1)*IF(OR(F14>366,F14<365),F14/365.25,1)","v":5.211317189347376E-2}]
[]
["2102. Loss adjustment factor to transmission for each core level"]
["Data sources:"]
["x1 = 1032. Loss adjustment factors to transmission"]
["x2 = 1 for GSP level"]
["Combine tables = x1 or x2"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","HV","HV/LV","LV circuits"]
["Loss adjustment factor to transmission for each core level",1,{"$f":"$B110","v":1.0089999999999999},{"$f":"$C110","v":1.0129999999999999},{"$f":"$D110","v":1.024},{"$f":"$E110","v":1.032},{"$f":"$F110","v":1.0409999999999999},{"$f":"$G110","v":1.0589999999999999},{"$f":"$H110","v":1.077}]
[]
["2103. Loss adjustment factors"]
["Data sources:"]
["x1 = 2102. Loss adjustment factor to transmission for each core level"]
["x2 = Loss adjustment factor to transmission for network level exit (in Loss adjustment factors)"]
["Kind:","Copy cells","Special copy"]
["Formula:","=x1","= x2"]
[]
[null,"Loss adjustment factor to transmission for network level exit","Loss adjustment factor to transmission for network level entry"]
["GSPs",{"$f":"$B$666","v":1}]
["132kV",{"$f":"$C$666","v":1.0089999999999999},{"$f":"B676","v":1}]
["132kV/EHV",{"$f":"$D$666","v":1.0129999999999999},1.0089999999999999]
["EHV",{"$f":"$E$666","v":1.024},1.0129999999999999]
["EHV/HV",{"$f":"$F$666","v":1.032},1.024]
["HV",{"$f":"$G$666","v":1.0409999999999999},1.032]
["HV/LV",{"$f":"$H$666","v":1.0589999999999999},1.0409999999999999]
["LV circuits",{"$f":"$I$666","v":1.077},1.0589999999999999]
[]
["2104. Diversity calculations"]
["Data sources:"]
["x1 = 1017. Diversity allowance between top and bottom of network level"]
["x2 = Coincidence to system peak at level exit (in Diversity calculations)"]
["Kind:","Special calculation","Special calculation","Special calculation"]
["Formula:","=previous/(1+x1)","=previous/(1+x1)","=1/x2-1"]
[]
[null,"Coincidence to GSP peak at level exit","Coincidence to system peak at level exit","Diversity allowance between level exit and GSP Group"]
["GSPs",null,{"$f":"1/(1+B24)","v":0.94000000000000006},{"$f":"1/C693-1","v":6.3829787234042534E-2}]
["132kV",{"$f":"1/(1+B25)","v":0.94966761633428309},{"$f":"C693/(1+B25)","v":0.89268755935422617},0.12021276595744657]
["132kV/EHV",{"$f":"B694/(1+B26)","v":0.94966761633428309},0.89268755935422617,0.12021276595744657]
["EHV",0.86411976008578995,0.81227257448064261,0.23111382978723372]
["EHV/HV",0.86411976008578995,0.81227257448064261,0.23111382978723372]
["HV",0.63074435042758381,0.59289968940192883,0.68662594680851052]
["HV/LV",0.63074435042758381,0.59289968940192883,0.68662594680851052]
["LV circuits",0.63074435042758381,0.59289968940192883]
[]
["2105. Network model total maximum demand at substation (MW)"]
["Data sources:"]
["x1 = 1019. Network model GSP peak demand (MW)"]
["x2 = 2104. Coincidence to GSP peak at level exit (in Diversity calculations)"]
["Calculation =x1/x2"]
[]
[null,"Network model total maximum demand at substation (MW)"]
["132kV",{"$f":"B$41/B$694","v":526.5}]
["132kV/EHV",{"$f":"B$41/B$695","v":526.5}]
["EHV",{"$f":"B$41/B$696","v":578.62349999999992}]
["EHV/HV",{"$f":"B$41/B$697","v":578.62349999999992}]
["HV",{"$f":"B$41/B$698","v":792.71419500000002}]
["HV/LV",{"$f":"B$41/B$699","v":792.71419500000002}]
["LV circuits",{"$f":"B$41/B$700","v":792.71419500000002}]
[]
["2106. Network model contribution to system maximum load measured at network level exit (MW)"]
["Data sources:"]
["x1 = 2105. Network model total maximum demand at substation (MW)"]
["x2 = 2104. Coincidence to system peak at level exit (in Diversity calculations)"]
["x3 = 2103. Loss adjustment factor to transmission for network level exit (in Loss adjustment factors)"]
["Calculation =x1*x2/x3"]
[]
[null,"Network model contribution to system maximum load measured at network level exit (MW)"]
["132kV",{"$f":"B709*C$694/B$677","v":465.8077304261646}]
["132kV/EHV",{"$f":"B710*C$695/B$678","v":463.96841066140189}]
["EHV",{"$f":"B711*C$696/B$679","v":458.98437500000006}]
["EHV/HV",{"$f":"B712*C$697/B$680","v":455.4263565891473}]
["HV",{"$f":"B713*C$698/B$681","v":451.48895292987521}]
["HV/LV",{"$f":"B714*C$699/B$682","v":443.81491973559969}]
["LV circuits",{"$f":"B715*C$700/B$683","v":436.39740018570109}]
[]
["2107. Rerouteing matrix for DRM network levels"]
["Data sources:"]
["x1 = 1018. Proportion of relevant load going through 132kV/HV direct transformation"]
["x2 = 2006. Proportion going through 132kV/EHV"]
["x3 = 2007. Proportion going through EHV"]
["x4 = 2008. Proportion going through EHV/HV"]
["x5 = Rerouteing matrix: default elements"]
["Combine tables = x1 or x2 or x3 or x4 or x5"]
[]
[null,"132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["132kV",1,0,0,0,0,0,0,0]
["132kV/EHV",0,{"$f":"$B$482","v":0.7},0,0,0,0,0,0]
["EHV",0,0,{"$f":"$B$490","v":0.7},0,0,0,0,0]
["EHV/HV",0,0,0,{"$f":"$B$498","v":0.7},{"$f":"$B$36","v":0.3},0,0,0]
["HV",0,0,0,0,0,1,0,0]
["HV/LV",0,0,0,0,0,0,1,0]
["LV circuits",0,0,0,0,0,0,0,1]
[]
["2108. GSP simultaneous maximum load assumed through each network level (MW)"]
["Data sources:"]
["x1 = 2106. Network model contribution to system maximum load measured at network level exit (MW)"]
["x2 = 2107. Rerouteing matrix for DRM network levels"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"GSP simultaneous maximum load assumed through each network level (MW)"]
["132kV",{"$f":"SUMPRODUCT(B$725:B$731,$B$743:$B$749)","v":465.8077304261646}]
["132kV/EHV",{"$f":"SUMPRODUCT(B$725:B$731,$C$743:$C$749)","v":324.77788746298131}]
["EHV",{"$f":"SUMPRODUCT(B$725:B$731,$D$743:$D$749)","v":321.2890625}]
["EHV/HV",{"$f":"SUMPRODUCT(B$725:B$731,$E$743:$E$749)","v":318.79844961240309}]
["132kV/HV",{"$f":"SUMPRODUCT(B$725:B$731,$F$743:$F$749)","v":136.62790697674419}]
["HV",{"$f":"SUMPRODUCT(B$725:B$731,$G$743:$G$749)","v":451.48895292987521}]
["HV/LV",{"$f":"SUMPRODUCT(B$725:B$731,$H$743:$H$749)","v":443.81491973559969}]
["LV circuits",{"$f":"SUMPRODUCT(B$725:B$731,$I$743:$I$749)","v":436.39740018570109}]
[]
["2109. Network model annuity by simultaneous maximum load for each network level (£/kW/year)"]
["Data sources:"]
["x1 = 2108. GSP simultaneous maximum load assumed through each network level (MW)"]
["x2 = 1020. Gross asset cost by network level (£)"]
["x3 = 2101. Annuity rate"]
["Calculation =IF(x1,0.001*x2*x3/x1,0)"]
[]
[null,"Model £/kW SML"]
["Assets 132kV",{"$f":"IF(B758,0.001*B46*B$657/B758,0)","v":17.032423436624857}]
["Assets 132kV/EHV",2.3394716287126922]
["Assets EHV",6.2212183691185166]
["Assets EHV/HV",5.403913112393484]
["Assets 132kV/HV",4.6462669757829564]
["Assets HV",19.923698269970995]
["Assets HV/LV",7.6356123344937146]
["Assets LV circuits",17.50875518673849]
[]
[{"$f":"\"Service models for \"&CDCM!B7&\" in \"&CDCM!C7&\" (\"&CDCM!D7&\")\"","v":"Service models for WPD South Wales in 2023/24 (Forecast)"}]
["This sheet collects and processes data from the service models."]
[]
["2201. Asset £/customer from LV service models"]
["Data sources:"]
["x1 = 1025. Matrix of applicability of LV service models to tariffs with fixed charges"]
["x2 = 1022. LV service model asset cost (£)"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"Assets\nLV customer"]
["Domestic Unrestricted",{"$f":"SUMPRODUCT($B68:$I68,$B$58:$I$58)","v":246.40618671478271}]
["Domestic Two Rate",246.40618671478271]
["Small Non Domestic Unrestricted",751.35737005855106]
["Small Non Domestic Two Rate",751.35737005855106]
["LV Medium Non-Domestic",869.00697295072496]
["LV Sub Medium Non-Domestic",630.65950121043488]
["LV Network Domestic",246.40618671478271]
["LV Network Non-Domestic Non-CT",751.35737005855106]
["LV HH Metered",1391.3724556224931]
["LV Sub HH Metered",1086.1632694956525]
["LV Generation NHH or Aggregate HH",0]
["LV Sub Generation NHH",0]
["LV Generation Intermittent",0]
["LV Generation Intermittent no RP charge",0]
["LV Generation Non-Intermittent",0]
["LV Generation Non-Intermittent no RP charge",0]
["LV Sub Generation Intermittent",0]
["LV Sub Generation Intermittent no RP charge",0]
["LV Sub Generation Non-Intermittent",0]
["LV Sub Generation Non-Intermittent no RP charge",0]
[]
["2202. LV unmetered service model assets £/(MWh/year)"]
["Data sources:"]
["x1 = 1026. Matrix of applicability of LV service models to unmetered tariffs"]
["x2 = 1022. LV service model asset cost (£)"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"Assets\nLV customer"]
["LV unmetered service model assets £/(MWh/year)",{"$f":"SUMPRODUCT($B94:$I94,$B$58:$I$58)","v":290.09946427531133}]
[]
["2203. LV unmetered service model asset charge (p/kWh)"]
["Data sources:"]
["x1 = 1010. Annuity proportion for customer-contributed assets (in Financial and general assumptions)"]
["x2 = 2202. LV unmetered service model assets £/(MWh/year)"]
["x3 = 2101. Annuity rate"]
["Calculation =0.1*x1*x2*x3"]
[]
[null,"Assets\nLV customer"]
["LV unmetered service model asset charge (p/kWh)",{"$f":"0.1*$D14*B822*$B657","v":0}]
[]
["2204. Asset £/customer from HV service models"]
["Data sources:"]
["x1 = 1028. Matrix of applicability of HV service models to tariffs with fixed charges"]
["x2 = 1023. HV service model asset cost (£)"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"Assets\nHV customer"]
["HV Medium Non-Domestic",{"$f":"SUMPRODUCT($B99:$F99,$B$63:$F$63)","v":11730.273956368697}]
["HV HH Metered",11730.273956368697]
["HV Generation Intermittent",4822.5697391304357]
["HV Generation Intermittent no RP charge",4822.5697391304357]
["HV Generation Non-Intermittent",4822.5697391304357]
["HV Generation Non-Intermittent no RP charge",4822.5697391304357]
[]
["2205. Service model assets by tariff (£)"]
["Data sources:"]
["x1 = 2201. Asset £/customer from LV service models"]
["x2 = 2204. Asset £/customer from HV service models"]
["Combine tables = x1 or x2"]
[]
[null,"Assets\nLV customer","Assets\nHV customer"]
["Domestic Unrestricted",{"$f":"$B$794","v":246.40618671478271}]
["Domestic Two Rate",{"$f":"$B$795","v":246.40618671478271}]
["Domestic Off Peak (related MPAN)"]
["Small Non Domestic Unrestricted",{"$f":"$B$796","v":751.35737005855106}]
["Small Non Domestic Two Rate",{"$f":"$B$797","v":751.35737005855106}]
["Small Non Domestic Off Peak (related MPAN)"]
["LV Medium Non-Domestic",{"$f":"$B$798","v":869.00697295072496}]
["LV Sub Medium Non-Domestic",{"$f":"$B$799","v":630.65950121043488}]
["HV Medium Non-Domestic",null,{"$f":"$B$841","v":11730.273956368697}]
["LV Network Domestic",{"$f":"$B$800","v":246.40618671478271}]
["LV Network Non-Domestic Non-CT",{"$f":"$B$801","v":751.35737005855106}]
["LV HH Metered",{"$f":"$B$802","v":1391.3724556224931}]
["LV Sub HH Metered",{"$f":"$B$803","v":1086.1632694956525}]
["HV HH Metered",null,{"$f":"$B$842","v":11730.273956368697}]
["NHH UMS category A"]
["NHH UMS category B"]
["NHH UMS category C"]
["NHH UMS category D"]
["LV UMS (Pseudo HH Metered)"]
["LV Generation NHH or Aggregate HH",{"$f":"$B$804","v":0}]
["LV Sub Generation NHH",{"$f":"$B$805","v":0}]
["LV Generation Intermittent",{"$f":"$B$806","v":0}]
["LV Generation Intermittent no RP charge",{"$f":"$B$807","v":0}]
["LV Generation Non-Intermittent",{"$f":"$B$808","v":0}]
["LV Generation Non-Intermittent no RP charge",{"$f":"$B$809","v":0}]
["LV Sub Generation Intermittent",{"$f":"$B$810","v":0}]
["LV Sub Generation Intermittent no RP charge",{"$f":"$B$811","v":0}]
["LV Sub Generation Non-Intermittent",{"$f":"$B$812","v":0}]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"$B$813","v":0}]
["HV Generation Intermittent",null,{"$f":"$B$843","v":4822.5697391304357}]
["HV Generation Intermittent no RP charge",null,{"$f":"$B$844","v":4822.5697391304357}]
["HV Generation Non-Intermittent",null,{"$f":"$B$845","v":4822.5697391304357}]
["HV Generation Non-Intermittent no RP charge",null,{"$f":"$B$846","v":4822.5697391304357}]
[]
["2206. Replacement annuities for service models"]
["Data sources:"]
["x1 = 1010. Days in the charging year (in Financial and general assumptions)"]
["x2 = 2205. Service model assets by tariff (£)"]
["x3 = 2101. Annuity rate"]
["x4 = 1010. Annuity proportion for customer-contributed assets (in Financial and general assumptions)"]
["x5 = Service model p/MPAN/day charge (in Replacement annuities for service models)"]
["Kind:","Calculation",null,"Cell summation"]
["Formula:","=100/x1*x2*x3*x4",null,"=SUM(x5)"]
[]
[null,"Service model p/MPAN/day charge"]
[null,"Assets\nLV customer","Assets\nHV customer","Service model p/MPAN/day"]
["Domestic Unrestricted",{"$f":"100/$F$14*B855*$B$657*$D$14","v":0},0,{"$f":"SUM($B901:$C901)","v":0}]
["Domestic Two Rate",0,0,0]
["Domestic Off Peak (related MPAN)",0,0,0]
["Small Non Domestic Unrestricted",0,0,0]
["Small Non Domestic Two Rate",0,0,0]
["Small Non Domestic Off Peak (related MPAN)",0,0,0]
["LV Medium Non-Domestic",0,0,0]
["LV Sub Medium Non-Domestic",0,0,0]
["HV Medium Non-Domestic",0,0,0]
["LV Network Domestic",0,0,0]
["LV Network Non-Domestic Non-CT",0,0,0]
["LV HH Metered",0,0,0]
["LV Sub HH Metered",0,0,0]
["HV HH Metered",0,0,0]
["NHH UMS category A",0,0,0]
["NHH UMS category B",0,0,0]
["NHH UMS category C",{"$f":"100/$F$14*B871*$B$657*$D$14","v":0},0,0]
["NHH UMS category D",0,0,0]
["LV UMS (Pseudo HH Metered)",0,0,0]
["LV Generation NHH or Aggregate HH",0,0,0]
["LV Sub Generation NHH",0,0,0]
["LV Generation Intermittent",0,0,0]
["LV Generation Intermittent no RP charge",0,0,0]
["LV Generation Non-Intermittent",0,0,0]
["LV Generation Non-Intermittent no RP charge",0,0,0]
["LV Sub Generation Intermittent",0,0,0]
["LV Sub Generation Intermittent no RP charge",0,0,0]
["LV Sub Generation Non-Intermittent",0,0,0]
["LV Sub Generation Non-Intermittent no RP charge",0,0,0]
["HV Generation Intermittent",0,0,0]
["HV Generation Intermittent no RP charge",0,0,0]
["HV Generation Non-Intermittent",0,0,0]
["HV Generation Non-Intermittent no RP charge",{"$f":"100/$F$14*B887*$B$657*$D$14","v":0},0,0]
[]
[{"$f":"\"Load characteristics for \"&CDCM!B7&\" in \"&CDCM!C7&\" (\"&CDCM!D7&\")\"","v":"Load characteristics for WPD South Wales in 2023/24 (Forecast)"}]
["This sheet compiles information about the assumed characteristics of network users."]
[]
["A load factor represents the average load of a user or user group, relative to the maximum load level of that user or"]
["user group. Load factors are numbers between 0 and 1."]
[]
["A coincidence factor represents the expectation value of the load of a user or user group at the time of system maximum load,"]
["relative to the maximum load level of that user or user group.  Coincidence factors are numbers between 0 and 1."]
["A load coefficient is the expectation value of the load of a user or user group at the time of system maximum load, relative to the average load level of that user or user group."]
["For demand users, the load coefficient is a demand coefficient and can be calculated as the ratio of the coincidence factor to the load factor."]
[]
["2301. Demand coefficient (load at time of system maximum load divided by average load)"]
["Data sources:"]
["x1 = 1041. Coincidence factor to system maximum load for each type of demand user (in Load profile data for demand users)"]
["x2 = 1041. Load factor for each type of demand user (in Load profile data for demand users)"]
["Calculation =x1/x2"]
[]
[null,"Demand coefficient"]
["Domestic Unrestricted",{"$f":"B122/C122","v":2.1255717315939591}]
["Domestic Two Rate",1.2881197040619812]
["Domestic Off Peak (related MPAN)",0]
["Small Non Domestic Unrestricted",1.2223916427035659]
["Small Non Domestic Two Rate",1.2582468255169319]
["Small Non Domestic Off Peak (related MPAN)",0]
["LV Medium Non-Domestic",1.3206353771212724]
["LV Sub Medium Non-Domestic",1.3206353771212724]
["HV Medium Non-Domestic",1.1917033306098519]
["LV Network Domestic",2.0955705088403809]
["LV Network Non-Domestic Non-CT",1.2330910566124669]
["LV HH Metered",1.2594204947805117]
["LV Sub HH Metered",1.2075359645077604]
["HV HH Metered",1.091293885727018]
["NHH UMS category A",1]
["NHH UMS category B",2.0673900359379753]
["NHH UMS category C",2.8628866864460791]
["NHH UMS category D",0]
["LV UMS (Pseudo HH Metered)",2.1051435993125938]
[]
["2302. Load coefficient"]
["Data sources:"]
["x1 = 2301. Demand coefficient (load at time of system maximum load divided by average load)"]
["x2 = Negative of generation coefficient; set to -1"]
["Combine tables = x1 or x2"]
[]
[null,"Load coefficient"]
["Domestic Unrestricted",{"$f":"B$953","v":2.1255717315939591}]
["Domestic Two Rate",{"$f":"B$954","v":1.2881197040619812}]
["Domestic Off Peak (related MPAN)",{"$f":"B$955","v":0}]
["Small Non Domestic Unrestricted",{"$f":"B$956","v":1.2223916427035659}]
["Small Non Domestic Two Rate",{"$f":"B$957","v":1.2582468255169319}]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"B$958","v":0}]
["LV Medium Non-Domestic",{"$f":"B$959","v":1.3206353771212724}]
["LV Sub Medium Non-Domestic",{"$f":"B$960","v":1.3206353771212724}]
["HV Medium Non-Domestic",{"$f":"B$961","v":1.1917033306098519}]
["LV Network Domestic",{"$f":"B$962","v":2.0955705088403809}]
["LV Network Non-Domestic Non-CT",{"$f":"B$963","v":1.2330910566124669}]
["LV HH Metered",{"$f":"B$964","v":1.2594204947805117}]
["LV Sub HH Metered",{"$f":"B$965","v":1.2075359645077604}]
["HV HH Metered",{"$f":"B$966","v":1.091293885727018}]
["NHH UMS category A",{"$f":"B$967","v":1}]
["NHH UMS category B",{"$f":"B$968","v":2.0673900359379753}]
["NHH UMS category C",{"$f":"B$969","v":2.8628866864460791}]
["NHH UMS category D",{"$f":"B$970","v":0}]
["LV UMS (Pseudo HH Metered)",{"$f":"B$971","v":2.1051435993125938}]
["LV Generation NHH or Aggregate HH",-1]
["LV Sub Generation NHH",-1]
["LV Generation Intermittent",-1]
["LV Generation Intermittent no RP charge",-1]
["LV Generation Non-Intermittent",-1]
["LV Generation Non-Intermittent no RP charge",-1]
["LV Sub Generation Intermittent",-1]
["LV Sub Generation Intermittent no RP charge",-1]
["LV Sub Generation Non-Intermittent",-1]
["LV Sub Generation Non-Intermittent no RP charge",-1]
["HV Generation Intermittent",-1]
["HV Generation Intermittent no RP charge",-1]
["HV Generation Non-Intermittent",-1]
["HV Generation Non-Intermittent no RP charge",-1]
[]
["2303. Discount map"]
[]
[null,"No discount","LDNO LV: LV user","LDNO HV: LV user","LDNO HV: LV sub user","LDNO HV: HV user"]
["> Domestic Unrestricted"]
["Domestic Unrestricted",1,0,0,0,0]
["LDNO LV: Domestic Unrestricted",0,1,0,0,0]
["LDNO HV: Domestic Unrestricted",0,0,1,0,0]
["> Domestic Two Rate"]
["Domestic Two Rate",1,0,0,0,0]
["LDNO LV: Domestic Two Rate",0,1,0,0,0]
["LDNO HV: Domestic Two Rate",0,0,1,0,0]
["> Domestic Off Peak (related MPAN)"]
["Domestic Off Peak (related MPAN)",1,0,0,0,0]
["LDNO LV: Domestic Off Peak (related MPAN)",0,1,0,0,0]
["LDNO HV: Domestic Off Peak (related MPAN)",0,0,1,0,0]
["> Small Non Domestic Unrestricted"]
["Small Non Domestic Unrestricted",1,0,0,0,0]
["LDNO LV: Small Non Domestic Unrestricted",0,1,0,0,0]
["LDNO HV: Small Non Domestic Unrestricted",0,0,1,0,0]
["> Small Non Domestic Two Rate"]
["Small Non Domestic Two Rate",1,0,0,0,0]
["LDNO LV: Small Non Domestic Two Rate",0,1,0,0,0]
["LDNO HV: Small Non Domestic Two Rate",0,0,1,0,0]
["> Small Non Domestic Off Peak (related MPAN)"]
["Small Non Domestic Off Peak (related MPAN)",1,0,0,0,0]
["LDNO LV: Small Non Domestic Off Peak (related MPAN)",0,1,0,0,0]
["LDNO HV: Small Non Domestic Off Peak (related MPAN)",0,0,1,0,0]
["> LV Medium Non-Domestic"]
["LV Medium Non-Domestic",1,0,0,0,0]
["LDNO LV: LV Medium Non-Domestic",0,1,0,0,0]
["LDNO HV: LV Medium Non-Domestic",0,0,1,0,0]
["> LV Sub Medium Non-Domestic"]
["LV Sub Medium Non-Domestic",1,0,0,0,0]
["> HV Medium Non-Domestic"]
["HV Medium Non-Domestic",1,0,0,0,0]
["> LV Network Domestic"]
["LV Network Domestic",1,0,0,0,0]
["LDNO LV: LV Network Domestic",0,1,0,0,0]
["LDNO HV: LV Network Domestic",0,0,1,0,0]
["> LV Network Non-Domestic Non-CT"]
["LV Network Non-Domestic Non-CT",1,0,0,0,0]
["LDNO LV: LV Network Non-Domestic Non-CT",0,1,0,0,0]
["LDNO HV: LV Network Non-Domestic Non-CT",0,0,1,0,0]
["> LV HH Metered"]
["LV HH Metered",1,0,0,0,0]
["LDNO LV: LV HH Metered",0,1,0,0,0]
["LDNO HV: LV HH Metered",0,0,1,0,0]
["> LV Sub HH Metered"]
["LV Sub HH Metered",1,0,0,0,0]
["LDNO HV: LV Sub HH Metered",0,0,0,1,0]
["> HV HH Metered"]
["HV HH Metered",1,0,0,0,0]
["LDNO HV: HV HH Metered",0,0,0,0,1]
["> NHH UMS category A"]
["NHH UMS category A",1,0,0,0,0]
["LDNO LV: NHH UMS category A",0,1,0,0,0]
["LDNO HV: NHH UMS category A",0,0,1,0,0]
["> NHH UMS category B"]
["NHH UMS category B",1,0,0,0,0]
["LDNO LV: NHH UMS category B",0,1,0,0,0]
["LDNO HV: NHH UMS category B",0,0,1,0,0]
["> NHH UMS category C"]
["NHH UMS category C",1,0,0,0,0]
["LDNO LV: NHH UMS category C",0,1,0,0,0]
["LDNO HV: NHH UMS category C",0,0,1,0,0]
["> NHH UMS category D"]
["NHH UMS category D",1,0,0,0,0]
["LDNO LV: NHH UMS category D",0,1,0,0,0]
["LDNO HV: NHH UMS category D",0,0,1,0,0]
["> LV UMS (Pseudo HH Metered)"]
["LV UMS (Pseudo HH Metered)",1,0,0,0,0]
["LDNO LV: LV UMS (Pseudo HH Metered)",0,1,0,0,0]
["LDNO HV: LV UMS (Pseudo HH Metered)",0,0,1,0,0]
["> LV Generation NHH or Aggregate HH"]
["LV Generation NHH or Aggregate HH",1,0,0,0,0]
["LDNO LV: LV Generation NHH or Aggregate HH",1,0,0,0,0]
["LDNO HV: LV Generation NHH or Aggregate HH",1,0,0,0,0]
["> LV Sub Generation NHH"]
["LV Sub Generation NHH",1,0,0,0,0]
["LDNO HV: LV Sub Generation NHH",1,0,0,0,0]
["> LV Generation Intermittent"]
["LV Generation Intermittent",1,0,0,0,0]
["LDNO LV: LV Generation Intermittent",1,0,0,0,0]
["LDNO HV: LV Generation Intermittent",1,0,0,0,0]
["> LV Generation Intermittent no RP charge"]
["LV Generation Intermittent no RP charge",1,0,0,0,0]
["> LV Generation Non-Intermittent"]
["LV Generation Non-Intermittent",1,0,0,0,0]
["LDNO LV: LV Generation Non-Intermittent",1,0,0,0,0]
["LDNO HV: LV Generation Non-Intermittent",1,0,0,0,0]
["> LV Generation Non-Intermittent no RP charge"]
["LV Generation Non-Intermittent no RP charge",1,0,0,0,0]
["> LV Sub Generation Intermittent"]
["LV Sub Generation Intermittent",1,0,0,0,0]
["LDNO HV: LV Sub Generation Intermittent",1,0,0,0,0]
["> LV Sub Generation Intermittent no RP charge"]
["LV Sub Generation Intermittent no RP charge",1,0,0,0,0]
["> LV Sub Generation Non-Intermittent"]
["LV Sub Generation Non-Intermittent",1,0,0,0,0]
["LDNO HV: LV Sub Generation Non-Intermittent",1,0,0,0,0]
["> LV Sub Generation Non-Intermittent no RP charge"]
["LV Sub Generation Non-Intermittent no RP charge",1,0,0,0,0]
["> HV Generation Intermittent"]
["HV Generation Intermittent",1,0,0,0,0]
["LDNO HV: HV Generation Intermittent",1,0,0,0,0]
["> HV Generation Intermittent no RP charge"]
["HV Generation Intermittent no RP charge",1,0,0,0,0]
["> HV Generation Non-Intermittent"]
["HV Generation Non-Intermittent",1,0,0,0,0]
["LDNO HV: HV Generation Non-Intermittent",1,0,0,0,0]
["> HV Generation Non-Intermittent no RP charge"]
["HV Generation Non-Intermittent no RP charge",1,0,0,0,0]
[]
["2304. LDNO discounts and volumes adjusted for discount"]
["Data sources:"]
["x1 = 2303. Discount map"]
["x2 = 1037. Embedded network (LDNO) discounts"]
["x3 = 100 per cent discount for generators on LDNO networks"]
["x4 = Discount for each tariff (except for fixed charges) (in LDNO discounts and volumes adjusted for discount)"]
["x5 = 1053. Rate 1 units (MWh) by tariff (in Volume forecasts for the charging year)"]
["x6 = 1053. Rate 2 units (MWh) by tariff (in Volume forecasts for the charging year)"]
["x7 = 1053. Rate 3 units (MWh) by tariff (in Volume forecasts for the charging year)"]
["x8 = 1053. MPANs by tariff (in Volume forecasts for the charging year)"]
["x9 = Discount for each tariff for fixed charges only (in LDNO discounts and volumes adjusted for discount)"]
["x10 = 1053. Import capacity (kVA) by tariff (in Volume forecasts for the charging year)"]
["x11 = 1053. Exceeded capacity (kVA) by tariff (in Volume forecasts for the charging year)"]
["x12 = 1053. Reactive power units (MVArh) by tariff (in Volume forecasts for the charging year)"]
["Kind:","Sum-product calculation","Combine tables","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation"]
["Formula:","=SUMPRODUCT(x1, x2)","= x3 or x4","=x5*(1-x4)","=x6*(1-x4)","=x7*(1-x4)","=x8*(1-x9)","=x10*(1-x4)","=x11*(1-x4)","=x12*(1-x4)"]
[]
[null,"Discount for each tariff (except for fixed charges)","Discount for each tariff for fixed charges only","Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Import capacity (kVA)","Exceeded capacity (kVA)","Reactive power units (MVArh)"]
["> Domestic Unrestricted"]
["Domestic Unrestricted",{"$f":"SUMPRODUCT($B1018:$F1018,$B$116:$F$116)","v":0},{"$f":"B1146","v":0},{"$f":"B149*(1-B1146)","v":3137701.407694824},{"$f":"C149*(1-B1146)","v":0},{"$f":"D149*(1-B1146)","v":0},998882.40695835708,{"$f":"F149*(1-B1146)","v":0},{"$f":"G149*(1-B1146)","v":0},{"$f":"H149*(1-B1146)","v":0}]
["LDNO LV: Domestic Unrestricted",{"$f":"SUMPRODUCT($B1019:$F1019,$B$116:$F$116)","v":0.31992553007788543},{"$f":"B1147","v":0.31992553007788543},{"$f":"B150*(1-B1147)","v":2549.0914430543048},{"$f":"C150*(1-B1147)","v":0},0,1043.8488369085701,{"$f":"F150*(1-B1147)","v":0},{"$f":"G150*(1-B1147)","v":0},{"$f":"H150*(1-B1147)","v":0}]
["LDNO HV: Domestic Unrestricted",{"$f":"SUMPRODUCT($B1020:$F1020,$B$116:$F$116)","v":0.63347612207875947},{"$f":"B1148","v":0.63347612207875947},{"$f":"B151*(1-B1148)","v":7894.3054385259247},{"$f":"C151*(1-B1148)","v":0},0,3510.0024041568558,{"$f":"F151*(1-B1148)","v":0},{"$f":"G151*(1-B1148)","v":0},{"$f":"H151*(1-B1148)","v":0}]
["> Domestic Two Rate"]
["Domestic Two Rate",{"$f":"SUMPRODUCT($B1022:$F1022,$B$116:$F$116)","v":0},{"$f":"B1150","v":0},{"$f":"B153*(1-B1150)","v":148595.81477141971},{"$f":"C153*(1-B1150)","v":132539.34561594095},{"$f":"D153*(1-B1150)","v":0},50656.379011509714,{"$f":"F153*(1-B1150)","v":0},{"$f":"G153*(1-B1150)","v":0},{"$f":"H153*(1-B1150)","v":0}]
["LDNO LV: Domestic Two Rate",{"$f":"SUMPRODUCT($B1023:$F1023,$B$116:$F$116)","v":0.31992553007788543},{"$f":"B1151","v":0.31992553007788543},{"$f":"B154*(1-B1151)","v":51.901100177129763},{"$f":"C154*(1-B1151)","v":11.052571233538547},0,22.399218419283248,{"$f":"F154*(1-B1151)","v":0},{"$f":"G154*(1-B1151)","v":0},{"$f":"H154*(1-B1151)","v":0}]
["LDNO HV: Domestic Two Rate",{"$f":"SUMPRODUCT($B1024:$F1024,$B$116:$F$116)","v":0.63347612207875947},{"$f":"B1152","v":0.63347612207875947},{"$f":"B155*(1-B1152)","v":112.79322315994514},{"$f":"C155*(1-B1152)","v":58.812990462163064},0,67.031872432947338,{"$f":"F155*(1-B1152)","v":0},{"$f":"G155*(1-B1152)","v":0},{"$f":"H155*(1-B1152)","v":0}]
["> Domestic Off Peak (related MPAN)"]
["Domestic Off Peak (related MPAN)",{"$f":"SUMPRODUCT($B1026:$F1026,$B$116:$F$116)","v":0},{"$f":"B1154","v":0},{"$f":"B157*(1-B1154)","v":2369.5947928852129},{"$f":"C157*(1-B1154)","v":0},{"$f":"D157*(1-B1154)","v":0},0,{"$f":"F157*(1-B1154)","v":0},{"$f":"G157*(1-B1154)","v":0},{"$f":"H157*(1-B1154)","v":0}]
["LDNO LV: Domestic Off Peak (related MPAN)",{"$f":"SUMPRODUCT($B1027:$F1027,$B$116:$F$116)","v":0.31992553007788543},{"$f":"B1155","v":0.31992553007788543},{"$f":"B158*(1-B1155)","v":0},{"$f":"C158*(1-B1155)","v":0},0,0,{"$f":"F158*(1-B1155)","v":0},{"$f":"G158*(1-B1155)","v":0},{"$f":"H158*(1-B1155)","v":0}]
["LDNO HV: Domestic Off Peak (related MPAN)",{"$f":"SUMPRODUCT($B1028:$F1028,$B$116:$F$116)","v":0.63347612207875947},{"$f":"B1156","v":0.63347612207875947},{"$f":"B159*(1-B1156)","v":0},{"$f":"C159*(1-B1156)","v":0},0,0,{"$f":"F159*(1-B1156)","v":0},{"$f":"G159*(1-B1156)","v":0},{"$f":"H159*(1-B1156)","v":0}]
["> Small Non Domestic Unrestricted"]
["Small Non Domestic Unrestricted",{"$f":"SUMPRODUCT($B1030:$F1030,$B$116:$F$116)","v":0},{"$f":"B1158","v":0},{"$f":"B161*(1-B1158)","v":788341.29660956131},{"$f":"C161*(1-B1158)","v":0},{"$f":"D161*(1-B1158)","v":0},64499.400724071696,{"$f":"F161*(1-B1158)","v":0},{"$f":"G161*(1-B1158)","v":0},{"$f":"H161*(1-B1158)","v":0}]
["LDNO LV: Small Non Domestic Unrestricted",{"$f":"SUMPRODUCT($B1031:$F1031,$B$116:$F$116)","v":0.31992553007788543},{"$f":"B1159","v":0.31992553007788543},{"$f":"B162*(1-B1159)","v":48.716426823046731},{"$f":"C162*(1-B1159)","v":0},0,7.0646571699793625,{"$f":"F162*(1-B1159)","v":0},{"$f":"G162*(1-B1159)","v":0},{"$f":"H162*(1-B1159)","v":0}]
["LDNO HV: Small Non Domestic Unrestricted",{"$f":"SUMPRODUCT($B1032:$F1032,$B$116:$F$116)","v":0.63347612207875947},{"$f":"B1160","v":0.63347612207875947},{"$f":"B163*(1-B1160)","v":1506.6809736453695},{"$f":"C163*(1-B1160)","v":0},0,67.181183745227756,{"$f":"F163*(1-B1160)","v":0},{"$f":"G163*(1-B1160)","v":0},{"$f":"H163*(1-B1160)","v":0}]
["> Small Non Domestic Two Rate"]
["Small Non Domestic Two Rate",{"$f":"SUMPRODUCT($B1034:$F1034,$B$116:$F$116)","v":0},{"$f":"B1162","v":0},{"$f":"B165*(1-B1162)","v":197413.54357578806},{"$f":"C165*(1-B1162)","v":83732.925075553168},{"$f":"D165*(1-B1162)","v":0},13327.099910716865,{"$f":"F165*(1-B1162)","v":0},{"$f":"G165*(1-B1162)","v":0},{"$f":"H165*(1-B1162)","v":0}]
["LDNO LV: Small Non Domestic Two Rate",{"$f":"SUMPRODUCT($B1035:$F1035,$B$116:$F$116)","v":0.31992553007788543},{"$f":"B1163","v":0.31992553007788543},{"$f":"B166*(1-B1163)","v":0},{"$f":"C166*(1-B1163)","v":0},0,0,{"$f":"F166*(1-B1163)","v":0},{"$f":"G166*(1-B1163)","v":0},{"$f":"H166*(1-B1163)","v":0}]
["LDNO HV: Small Non Domestic Two Rate",{"$f":"SUMPRODUCT($B1036:$F1036,$B$116:$F$116)","v":0.63347612207875947},{"$f":"B1164","v":0.63347612207875947},{"$f":"B167*(1-B1164)","v":325.75858008629416},{"$f":"C167*(1-B1164)","v":55.188003343064693},0,5.3047945800330805,{"$f":"F167*(1-B1164)","v":0},{"$f":"G167*(1-B1164)","v":0},{"$f":"H167*(1-B1164)","v":0}]
["> Small Non Domestic Off Peak (related MPAN)"]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"SUMPRODUCT($B1038:$F1038,$B$116:$F$116)","v":0},{"$f":"B1166","v":0},{"$f":"B169*(1-B1166)","v":1373.4199057232695},{"$f":"C169*(1-B1166)","v":0},{"$f":"D169*(1-B1166)","v":0},0,{"$f":"F169*(1-B1166)","v":0},{"$f":"G169*(1-B1166)","v":0},{"$f":"H169*(1-B1166)","v":0}]
["LDNO LV: Small Non Domestic Off Peak (related MPAN)",{"$f":"SUMPRODUCT($B1039:$F1039,$B$116:$F$116)","v":0.31992553007788543},{"$f":"B1167","v":0.31992553007788543},{"$f":"B170*(1-B1167)","v":0},{"$f":"C170*(1-B1167)","v":0},0,0,{"$f":"F170*(1-B1167)","v":0},{"$f":"G170*(1-B1167)","v":0},{"$f":"H170*(1-B1167)","v":0}]
["LDNO HV: Small Non Domestic Off Peak (related MPAN)",{"$f":"SUMPRODUCT($B1040:$F1040,$B$116:$F$116)","v":0.63347612207875947},{"$f":"B1168","v":0.63347612207875947},{"$f":"B171*(1-B1168)","v":0},{"$f":"C171*(1-B1168)","v":0},0,0,{"$f":"F171*(1-B1168)","v":0},{"$f":"G171*(1-B1168)","v":0},{"$f":"H171*(1-B1168)","v":0}]
["> LV Medium Non-Domestic"]
["LV Medium Non-Domestic",{"$f":"SUMPRODUCT($B1042:$F1042,$B$116:$F$116)","v":0},{"$f":"B1170","v":0},{"$f":"B173*(1-B1170)","v":26946.838912442803},{"$f":"C173*(1-B1170)","v":7790.3037525252139},{"$f":"D173*(1-B1170)","v":0},782.0146133114755,{"$f":"F173*(1-B1170)","v":0},{"$f":"G173*(1-B1170)","v":0},{"$f":"H173*(1-B1170)","v":0}]
["LDNO LV: LV Medium Non-Domestic",{"$f":"SUMPRODUCT($B1043:$F1043,$B$116:$F$116)","v":0.31992553007788543},{"$f":"B1171","v":0.31992553007788543},{"$f":"B174*(1-B1171)","v":0},{"$f":"C174*(1-B1171)","v":0},0,0,{"$f":"F174*(1-B1171)","v":0},{"$f":"G174*(1-B1171)","v":0},{"$f":"H174*(1-B1171)","v":0}]
["LDNO HV: LV Medium Non-Domestic",{"$f":"SUMPRODUCT($B1044:$F1044,$B$116:$F$116)","v":0.63347612207875947},{"$f":"B1172","v":0.63347612207875947},{"$f":"B175*(1-B1172)","v":-1.3334061001705433E-15},{"$f":"C175*(1-B1172)","v":6.6670305008527173E-16},0,0,{"$f":"F175*(1-B1172)","v":0},{"$f":"G175*(1-B1172)","v":0},{"$f":"H175*(1-B1172)","v":0}]
["> LV Sub Medium Non-Domestic"]
["LV Sub Medium Non-Domestic",{"$f":"SUMPRODUCT($B1046:$F1046,$B$116:$F$116)","v":0},{"$f":"B1174","v":0},{"$f":"B177*(1-B1174)","v":0.21696134707601961},{"$f":"C177*(1-B1174)","v":6.6633326122817374E-2},{"$f":"D177*(1-B1174)","v":0},{"$f":"E177*(1-C1174)","v":1.9850266666665561E-3},{"$f":"F177*(1-B1174)","v":0},{"$f":"G177*(1-B1174)","v":0},{"$f":"H177*(1-B1174)","v":0}]
["> HV Medium Non-Domestic"]
["HV Medium Non-Domestic",{"$f":"SUMPRODUCT($B1048:$F1048,$B$116:$F$116)","v":0},{"$f":"B1176","v":0},{"$f":"B179*(1-B1176)","v":56.570823101729744},{"$f":"C179*(1-B1176)","v":27.237803715647658},{"$f":"D179*(1-B1176)","v":0},{"$f":"E179*(1-C1176)","v":3.2382668114754098},{"$f":"F179*(1-B1176)","v":0},{"$f":"G179*(1-B1176)","v":0},{"$f":"H179*(1-B1176)","v":0}]
["> LV Network Domestic"]
["LV Network Domestic",{"$f":"SUMPRODUCT($B1050:$F1050,$B$116:$F$116)","v":0},{"$f":"B1178","v":0},{"$f":"B181*(1-B1178)","v":2.0120337279281424},{"$f":"C181*(1-B1178)","v":10.448293984541081},{"$f":"D181*(1-B1178)","v":9.3975971074649856},6.6330332459016406,{"$f":"F181*(1-B1178)","v":0},{"$f":"G181*(1-B1178)","v":0},{"$f":"H181*(1-B1178)","v":0}]
["LDNO LV: LV Network Domestic",{"$f":"SUMPRODUCT($B1051:$F1051,$B$116:$F$116)","v":0.31992553007788543},{"$f":"B1179","v":0.31992553007788543},{"$f":"B182*(1-B1179)","v":0},{"$f":"C182*(1-B1179)","v":0},0,0,{"$f":"F182*(1-B1179)","v":0},{"$f":"G182*(1-B1179)","v":0},{"$f":"H182*(1-B1179)","v":0}]
["LDNO HV: LV Network Domestic",{"$f":"SUMPRODUCT($B1052:$F1052,$B$116:$F$116)","v":0.63347612207875947},{"$f":"B1180","v":0.63347612207875947},{"$f":"B183*(1-B1180)","v":0},{"$f":"C183*(1-B1180)","v":0},0,0,{"$f":"F183*(1-B1180)","v":0},{"$f":"G183*(1-B1180)","v":0},{"$f":"H183*(1-B1180)","v":0}]
["> LV Network Non-Domestic Non-CT"]
["LV Network Non-Domestic Non-CT",{"$f":"SUMPRODUCT($B1054:$F1054,$B$116:$F$116)","v":0},{"$f":"B1182","v":0},{"$f":"B185*(1-B1182)","v":12121.704131258604},{"$f":"C185*(1-B1182)","v":81006.951980017417},{"$f":"D185*(1-B1182)","v":60057.387824294281},2100.8921788726602,{"$f":"F185*(1-B1182)","v":0},{"$f":"G185*(1-B1182)","v":0},{"$f":"H185*(1-B1182)","v":0}]
["LDNO LV: LV Network Non-Domestic Non-CT",{"$f":"SUMPRODUCT($B1055:$F1055,$B$116:$F$116)","v":0.31992553007788543},{"$f":"B1183","v":0.31992553007788543},{"$f":"B186*(1-B1183)","v":0},{"$f":"C186*(1-B1183)","v":0},0,0,{"$f":"F186*(1-B1183)","v":0},{"$f":"G186*(1-B1183)","v":0},{"$f":"H186*(1-B1183)","v":0}]
["LDNO HV: LV Network Non-Domestic Non-CT",{"$f":"SUMPRODUCT($B1056:$F1056,$B$116:$F$116)","v":0.63347612207875947},{"$f":"B1184","v":0.63347612207875947},{"$f":"B187*(1-B1184)","v":18.554210010441782},{"$f":"C187*(1-B1184)","v":106.3837055783188},59.041465765332234,3.2346788186788125,{"$f":"F187*(1-B1184)","v":0},{"$f":"G187*(1-B1184)","v":0},{"$f":"H187*(1-B1184)","v":0}]
["> LV HH Metered"]
["LV HH Metered",{"$f":"SUMPRODUCT($B1058:$F1058,$B$116:$F$116)","v":0},{"$f":"B1186","v":0},{"$f":"B189*(1-B1186)","v":120521.17697351852},{"$f":"C189*(1-B1186)","v":767707.27364821499},{"$f":"D189*(1-B1186)","v":570489.43752433336},6053.5996840125872,{"$f":"F189*(1-B1186)","v":725000},{"$f":"G189*(1-B1186)","v":28587.322485836066},{"$f":"H189*(1-B1186)","v":122816.79715140772}]
["LDNO LV: LV HH Metered",{"$f":"SUMPRODUCT($B1059:$F1059,$B$116:$F$116)","v":0.31992553007788543},{"$f":"B1187","v":0.31992553007788543},{"$f":"B190*(1-B1187)","v":18.064976448291418},{"$f":"C190*(1-B1187)","v":122.42908903679894},90.410101660138039,1.9685786271403167,{"$f":"F190*(1-B1187)","v":156.49569677942142},{"$f":"G190*(1-B1187)","v":18.178062760921026},{"$f":"H190*(1-B1187)","v":5.8769417679209539}]
["LDNO HV: LV HH Metered",{"$f":"SUMPRODUCT($B1060:$F1060,$B$116:$F$116)","v":0.63347612207875947},{"$f":"B1188","v":0.63347612207875947},{"$f":"B191*(1-B1188)","v":1959.0644600821831},{"$f":"C191*(1-B1188)","v":11016.172535399239},10145.975873308753,48.486016354640803,{"$f":"F191*(1-B1188)","v":14525.246031621913},{"$f":"G191*(1-B1188)","v":17.316778398949534},{"$f":"H191*(1-B1188)","v":596.65096339711067}]
["> LV Sub HH Metered"]
["LV Sub HH Metered",{"$f":"SUMPRODUCT($B1062:$F1062,$B$116:$F$116)","v":0},{"$f":"B1190","v":0},{"$f":"B193*(1-B1190)","v":4874.0200166843142},{"$f":"C193*(1-B1190)","v":29990.723722325914},{"$f":"D193*(1-B1190)","v":25258.847026162737},{"$f":"E193*(1-C1190)","v":64.983355038907106},{"$f":"F193*(1-B1190)","v":23211.752022666664},{"$f":"G193*(1-B1190)","v":953.9675292459018},{"$f":"H193*(1-B1190)","v":6728.3254059708588}]
["LDNO HV: LV Sub HH Metered",{"$f":"SUMPRODUCT($B1063:$F1063,$B$116:$F$116)","v":0.43848857992423512},{"$f":"B1191","v":0.43848857992423512},{"$f":"B194*(1-B1191)","v":239.46125363748396},{"$f":"C194*(1-B1191)","v":1278.3218253695329},{"$f":"D194*(1-B1191)","v":1140.5729670068893},{"$f":"E194*(1-C1191)","v":1.9574825868160313},{"$f":"F194*(1-B1191)","v":1578.6095884595625},{"$f":"G194*(1-B1191)","v":0},{"$f":"H194*(1-B1191)","v":44.354553410330269}]
["> HV HH Metered"]
["HV HH Metered",{"$f":"SUMPRODUCT($B1065:$F1065,$B$116:$F$116)","v":0},{"$f":"B1193","v":0},{"$f":"B196*(1-B1193)","v":146873.88907614115},{"$f":"C196*(1-B1193)","v":903198.68103050184},{"$f":"D196*(1-B1193)","v":842161.35654338414},{"$f":"E196*(1-C1193)","v":814.7168057295238},{"$f":"F196*(1-B1193)","v":628579.21021620545},{"$f":"G196*(1-B1193)","v":34337.686135269068},{"$f":"H196*(1-B1193)","v":97134.436308296325}]
["LDNO HV: HV HH Metered",{"$f":"SUMPRODUCT($B1066:$F1066,$B$116:$F$116)","v":0.3226874527022579},{"$f":"B1194","v":0.3226874527022579},{"$f":"B197*(1-B1194)","v":446.61966656935658},{"$f":"C197*(1-B1194)","v":2610.8029441583949},{"$f":"D197*(1-B1194)","v":2154.9456899546963},{"$f":"E197*(1-C1194)","v":5.644454472823508},{"$f":"F197*(1-B1194)","v":2215.3669581647637},{"$f":"G197*(1-B1194)","v":0},{"$f":"H197*(1-B1194)","v":196.55471654785276}]
["> NHH UMS category A"]
["NHH UMS category A",{"$f":"SUMPRODUCT($B1068:$F1068,$B$116:$F$116)","v":0},{"$f":"B1196","v":0},{"$f":"B199*(1-B1196)","v":1811.146729353133},{"$f":"C199*(1-B1196)","v":0},{"$f":"D199*(1-B1196)","v":0},0,{"$f":"F199*(1-B1196)","v":0},{"$f":"G199*(1-B1196)","v":0},{"$f":"H199*(1-B1196)","v":0}]
["LDNO LV: NHH UMS category A",{"$f":"SUMPRODUCT($B1069:$F1069,$B$116:$F$116)","v":0.31992553007788543},{"$f":"B1197","v":0.31992553007788543},{"$f":"B200*(1-B1197)","v":0},{"$f":"C200*(1-B1197)","v":0},0,0,{"$f":"F200*(1-B1197)","v":0},{"$f":"G200*(1-B1197)","v":0},{"$f":"H200*(1-B1197)","v":0}]
["LDNO HV: NHH UMS category A",{"$f":"SUMPRODUCT($B1070:$F1070,$B$116:$F$116)","v":0.63347612207875947},{"$f":"B1198","v":0.63347612207875947},{"$f":"B201*(1-B1198)","v":26.61400684790372},{"$f":"C201*(1-B1198)","v":0},0,0,{"$f":"F201*(1-B1198)","v":0},{"$f":"G201*(1-B1198)","v":0},{"$f":"H201*(1-B1198)","v":0}]
["> NHH UMS category B"]
["NHH UMS category B",{"$f":"SUMPRODUCT($B1072:$F1072,$B$116:$F$116)","v":0},{"$f":"B1200","v":0},{"$f":"B203*(1-B1200)","v":5391.4062274454618},{"$f":"C203*(1-B1200)","v":0},{"$f":"D203*(1-B1200)","v":0},0,{"$f":"F203*(1-B1200)","v":0},{"$f":"G203*(1-B1200)","v":0},{"$f":"H203*(1-B1200)","v":0}]
["LDNO LV: NHH UMS category B",{"$f":"SUMPRODUCT($B1073:$F1073,$B$116:$F$116)","v":0.31992553007788543},{"$f":"B1201","v":0.31992553007788543},{"$f":"B204*(1-B1201)","v":5.8829706083335855},{"$f":"C204*(1-B1201)","v":0},0,0,{"$f":"F204*(1-B1201)","v":0},{"$f":"G204*(1-B1201)","v":0},{"$f":"H204*(1-B1201)","v":0}]
["LDNO HV: NHH UMS category B",{"$f":"SUMPRODUCT($B1074:$F1074,$B$116:$F$116)","v":0.63347612207875947},{"$f":"B1202","v":0.63347612207875947},{"$f":"B205*(1-B1202)","v":43.799831865700362},{"$f":"C205*(1-B1202)","v":0},0,0,{"$f":"F205*(1-B1202)","v":0},{"$f":"G205*(1-B1202)","v":0},{"$f":"H205*(1-B1202)","v":0}]
["> NHH UMS category C"]
["NHH UMS category C",{"$f":"SUMPRODUCT($B1076:$F1076,$B$116:$F$116)","v":0},{"$f":"B1204","v":0},{"$f":"B207*(1-B1204)","v":287.58165886187641},{"$f":"C207*(1-B1204)","v":0},{"$f":"D207*(1-B1204)","v":0},0,{"$f":"F207*(1-B1204)","v":0},{"$f":"G207*(1-B1204)","v":0},{"$f":"H207*(1-B1204)","v":0}]
["LDNO LV: NHH UMS category C",{"$f":"SUMPRODUCT($B1077:$F1077,$B$116:$F$116)","v":0.31992553007788543},{"$f":"B1205","v":0.31992553007788543},{"$f":"B208*(1-B1205)","v":0},{"$f":"C208*(1-B1205)","v":0},0,0,{"$f":"F208*(1-B1205)","v":0},{"$f":"G208*(1-B1205)","v":0},{"$f":"H208*(1-B1205)","v":0}]
["LDNO HV: NHH UMS category C",{"$f":"SUMPRODUCT($B1078:$F1078,$B$116:$F$116)","v":0.63347612207875947},{"$f":"B1206","v":0.63347612207875947},{"$f":"B209*(1-B1206)","v":0},{"$f":"C209*(1-B1206)","v":0},0,0,{"$f":"F209*(1-B1206)","v":0},{"$f":"G209*(1-B1206)","v":0},{"$f":"H209*(1-B1206)","v":0}]
["> NHH UMS category D"]
["NHH UMS category D",{"$f":"SUMPRODUCT($B1080:$F1080,$B$116:$F$116)","v":0},{"$f":"B1208","v":0},{"$f":"B211*(1-B1208)","v":0},{"$f":"C211*(1-B1208)","v":0},{"$f":"D211*(1-B1208)","v":0},0,{"$f":"F211*(1-B1208)","v":0},{"$f":"G211*(1-B1208)","v":0},{"$f":"H211*(1-B1208)","v":0}]
["LDNO LV: NHH UMS category D",{"$f":"SUMPRODUCT($B1081:$F1081,$B$116:$F$116)","v":0.31992553007788543},{"$f":"B1209","v":0.31992553007788543},{"$f":"B212*(1-B1209)","v":0},{"$f":"C212*(1-B1209)","v":0},0,0,{"$f":"F212*(1-B1209)","v":0},{"$f":"G212*(1-B1209)","v":0},{"$f":"H212*(1-B1209)","v":0}]
["LDNO HV: NHH UMS category D",{"$f":"SUMPRODUCT($B1082:$F1082,$B$116:$F$116)","v":0.63347612207875947},{"$f":"B1210","v":0.63347612207875947},{"$f":"B213*(1-B1210)","v":0},{"$f":"C213*(1-B1210)","v":0},0,0,{"$f":"F213*(1-B1210)","v":0},{"$f":"G213*(1-B1210)","v":0},{"$f":"H213*(1-B1210)","v":0}]
["> LV UMS (Pseudo HH Metered)"]
["LV UMS (Pseudo HH Metered)",{"$f":"SUMPRODUCT($B1084:$F1084,$B$116:$F$116)","v":0},{"$f":"B1212","v":0},{"$f":"B215*(1-B1212)","v":5390.0371250756707},{"$f":"C215*(1-B1212)","v":33830.687087260303},{"$f":"D215*(1-B1212)","v":82069.280279171086},32.83606557377049,{"$f":"F215*(1-B1212)","v":0},{"$f":"G215*(1-B1212)","v":0},{"$f":"H215*(1-B1212)","v":0}]
["LDNO LV: LV UMS (Pseudo HH Metered)",{"$f":"SUMPRODUCT($B1085:$F1085,$B$116:$F$116)","v":0.31992553007788543},{"$f":"B1213","v":0.31992553007788543},{"$f":"B216*(1-B1213)","v":0},{"$f":"C216*(1-B1213)","v":0},0,0,{"$f":"F216*(1-B1213)","v":0},{"$f":"G216*(1-B1213)","v":0},{"$f":"H216*(1-B1213)","v":0}]
["LDNO HV: LV UMS (Pseudo HH Metered)",{"$f":"SUMPRODUCT($B1086:$F1086,$B$116:$F$116)","v":0.63347612207875947},{"$f":"B1214","v":0.63347612207875947},{"$f":"B217*(1-B1214)","v":0},{"$f":"C217*(1-B1214)","v":0},0,0,{"$f":"F217*(1-B1214)","v":0},{"$f":"G217*(1-B1214)","v":0},{"$f":"H217*(1-B1214)","v":0}]
["> LV Generation NHH or Aggregate HH"]
["LV Generation NHH or Aggregate HH",{"$f":"SUMPRODUCT($B1088:$F1088,$B$116:$F$116)","v":0},{"$f":"B1216","v":0},{"$f":"B219*(1-B1216)","v":2534.8801416428569},{"$f":"C219*(1-B1216)","v":0},{"$f":"D219*(1-B1216)","v":0},0,{"$f":"F219*(1-B1216)","v":0},{"$f":"G219*(1-B1216)","v":0},{"$f":"H219*(1-B1216)","v":0}]
["LDNO LV: LV Generation NHH or Aggregate HH",{"$f":"SUMPRODUCT($B1089:$F1089,$B$116:$F$116)","v":0},1,{"$f":"B220*(1-B1217)","v":0},{"$f":"C220*(1-B1217)","v":0},0,0,{"$f":"F220*(1-B1217)","v":0},{"$f":"G220*(1-B1217)","v":0},{"$f":"H220*(1-B1217)","v":0}]
["LDNO HV: LV Generation NHH or Aggregate HH",{"$f":"SUMPRODUCT($B1090:$F1090,$B$116:$F$116)","v":0},1,{"$f":"B221*(1-B1218)","v":0},{"$f":"C221*(1-B1218)","v":0},0,0,{"$f":"F221*(1-B1218)","v":0},{"$f":"G221*(1-B1218)","v":0},{"$f":"H221*(1-B1218)","v":0}]
["> LV Sub Generation NHH"]
["LV Sub Generation NHH",{"$f":"SUMPRODUCT($B1092:$F1092,$B$116:$F$116)","v":0},{"$f":"B1220","v":0},{"$f":"B223*(1-B1220)","v":0},{"$f":"C223*(1-B1220)","v":0},{"$f":"D223*(1-B1220)","v":0},{"$f":"E223*(1-C1220)","v":0},{"$f":"F223*(1-B1220)","v":0},{"$f":"G223*(1-B1220)","v":0},{"$f":"H223*(1-B1220)","v":0}]
["LDNO HV: LV Sub Generation NHH",{"$f":"SUMPRODUCT($B1093:$F1093,$B$116:$F$116)","v":0},1,{"$f":"B224*(1-B1221)","v":0},{"$f":"C224*(1-B1221)","v":0},{"$f":"D224*(1-B1221)","v":0},{"$f":"E224*(1-C1221)","v":0},{"$f":"F224*(1-B1221)","v":0},{"$f":"G224*(1-B1221)","v":0},{"$f":"H224*(1-B1221)","v":0}]
["> LV Generation Intermittent"]
["LV Generation Intermittent",{"$f":"SUMPRODUCT($B1095:$F1095,$B$116:$F$116)","v":0},{"$f":"B1223","v":0},{"$f":"B226*(1-B1223)","v":35860.147936071429},{"$f":"C226*(1-B1223)","v":0},{"$f":"D226*(1-B1223)","v":0},452.16340983606557,{"$f":"F226*(1-B1223)","v":0},{"$f":"G226*(1-B1223)","v":0},{"$f":"H226*(1-B1223)","v":3381.7009512857139}]
["LDNO LV: LV Generation Intermittent",{"$f":"SUMPRODUCT($B1096:$F1096,$B$116:$F$116)","v":0},1,{"$f":"B227*(1-B1224)","v":0},{"$f":"C227*(1-B1224)","v":0},0,0,{"$f":"F227*(1-B1224)","v":0},{"$f":"G227*(1-B1224)","v":0},{"$f":"H227*(1-B1224)","v":0}]
["LDNO HV: LV Generation Intermittent",{"$f":"SUMPRODUCT($B1097:$F1097,$B$116:$F$116)","v":0},1,{"$f":"B228*(1-B1225)","v":527.21477187500011},{"$f":"C228*(1-B1225)","v":0},0,0,{"$f":"F228*(1-B1225)","v":0},{"$f":"G228*(1-B1225)","v":0},{"$f":"H228*(1-B1225)","v":91.349600375000009}]
["> LV Generation Intermittent no RP charge"]
["LV Generation Intermittent no RP charge",{"$f":"SUMPRODUCT($B1099:$F1099,$B$116:$F$116)","v":0},{"$f":"B1227","v":0},{"$f":"B230*(1-B1227)","v":0},{"$f":"C230*(1-B1227)","v":0},{"$f":"D230*(1-B1227)","v":0},{"$f":"E230*(1-C1227)","v":0},{"$f":"F230*(1-B1227)","v":0},{"$f":"G230*(1-B1227)","v":0},{"$f":"H230*(1-B1227)","v":0}]
["> LV Generation Non-Intermittent"]
["LV Generation Non-Intermittent",{"$f":"SUMPRODUCT($B1101:$F1101,$B$116:$F$116)","v":0},{"$f":"B1229","v":0},{"$f":"B232*(1-B1229)","v":142.51806472724979},{"$f":"C232*(1-B1229)","v":995.43617887482628},{"$f":"D232*(1-B1229)","v":890.96329008770499},16.136706967213115,{"$f":"F232*(1-B1229)","v":0},{"$f":"G232*(1-B1229)","v":0},{"$f":"H232*(1-B1229)","v":561.71777681250012}]
["LDNO LV: LV Generation Non-Intermittent",{"$f":"SUMPRODUCT($B1102:$F1102,$B$116:$F$116)","v":0},1,{"$f":"B233*(1-B1230)","v":0},{"$f":"C233*(1-B1230)","v":0},0,0,{"$f":"F233*(1-B1230)","v":0},{"$f":"G233*(1-B1230)","v":0},{"$f":"H233*(1-B1230)","v":0}]
["LDNO HV: LV Generation Non-Intermittent",{"$f":"SUMPRODUCT($B1103:$F1103,$B$116:$F$116)","v":0},1,{"$f":"B234*(1-B1231)","v":0},{"$f":"C234*(1-B1231)","v":0},0,0,{"$f":"F234*(1-B1231)","v":0},{"$f":"G234*(1-B1231)","v":0},{"$f":"H234*(1-B1231)","v":0}]
["> LV Generation Non-Intermittent no RP charge"]
["LV Generation Non-Intermittent no RP charge",{"$f":"SUMPRODUCT($B1105:$F1105,$B$116:$F$116)","v":0},{"$f":"B1233","v":0},{"$f":"B236*(1-B1233)","v":0},{"$f":"C236*(1-B1233)","v":0},{"$f":"D236*(1-B1233)","v":0},{"$f":"E236*(1-C1233)","v":0},{"$f":"F236*(1-B1233)","v":0},{"$f":"G236*(1-B1233)","v":0},{"$f":"H236*(1-B1233)","v":0}]
["> LV Sub Generation Intermittent"]
["LV Sub Generation Intermittent",{"$f":"SUMPRODUCT($B1107:$F1107,$B$116:$F$116)","v":0},{"$f":"B1235","v":0},{"$f":"B238*(1-B1235)","v":278.71134021428571},{"$f":"C238*(1-B1235)","v":0},{"$f":"D238*(1-B1235)","v":0},{"$f":"E238*(1-C1235)","v":6.4531967213114747},{"$f":"F238*(1-B1235)","v":0},{"$f":"G238*(1-B1235)","v":0},{"$f":"H238*(1-B1235)","v":1.1343599999999998}]
["LDNO HV: LV Sub Generation Intermittent",{"$f":"SUMPRODUCT($B1108:$F1108,$B$116:$F$116)","v":0},1,{"$f":"B239*(1-B1236)","v":0},{"$f":"C239*(1-B1236)","v":0},{"$f":"D239*(1-B1236)","v":0},{"$f":"E239*(1-C1236)","v":0},{"$f":"F239*(1-B1236)","v":0},{"$f":"G239*(1-B1236)","v":0},{"$f":"H239*(1-B1236)","v":0}]
["> LV Sub Generation Intermittent no RP charge"]
["LV Sub Generation Intermittent no RP charge",{"$f":"SUMPRODUCT($B1110:$F1110,$B$116:$F$116)","v":0},{"$f":"B1238","v":0},{"$f":"B241*(1-B1238)","v":0},{"$f":"C241*(1-B1238)","v":0},{"$f":"D241*(1-B1238)","v":0},{"$f":"E241*(1-C1238)","v":0},{"$f":"F241*(1-B1238)","v":0},{"$f":"G241*(1-B1238)","v":0},{"$f":"H241*(1-B1238)","v":0}]
["> LV Sub Generation Non-Intermittent"]
["LV Sub Generation Non-Intermittent",{"$f":"SUMPRODUCT($B1112:$F1112,$B$116:$F$116)","v":0},{"$f":"B1240","v":0},{"$f":"B243*(1-B1240)","v":17.022999225604462},{"$f":"C243*(1-B1240)","v":129.3992755166515},{"$f":"D243*(1-B1240)","v":135.56665496309898},{"$f":"E243*(1-C1240)","v":1.2913278688524592},{"$f":"F243*(1-B1240)","v":0},{"$f":"G243*(1-B1240)","v":0},{"$f":"H243*(1-B1240)","v":0}]
["LDNO HV: LV Sub Generation Non-Intermittent",{"$f":"SUMPRODUCT($B1113:$F1113,$B$116:$F$116)","v":0},1,{"$f":"B244*(1-B1241)","v":0},{"$f":"C244*(1-B1241)","v":0},{"$f":"D244*(1-B1241)","v":0},{"$f":"E244*(1-C1241)","v":0},{"$f":"F244*(1-B1241)","v":0},{"$f":"G244*(1-B1241)","v":0},{"$f":"H244*(1-B1241)","v":0}]
["> LV Sub Generation Non-Intermittent no RP charge"]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"SUMPRODUCT($B1115:$F1115,$B$116:$F$116)","v":0},{"$f":"B1243","v":0},{"$f":"B246*(1-B1243)","v":0},{"$f":"C246*(1-B1243)","v":0},{"$f":"D246*(1-B1243)","v":0},{"$f":"E246*(1-C1243)","v":0},{"$f":"F246*(1-B1243)","v":0},{"$f":"G246*(1-B1243)","v":0},{"$f":"H246*(1-B1243)","v":0}]
["> HV Generation Intermittent"]
["HV Generation Intermittent",{"$f":"SUMPRODUCT($B1117:$F1117,$B$116:$F$116)","v":0},{"$f":"B1245","v":0},{"$f":"B248*(1-B1245)","v":271418.07481285714},{"$f":"C248*(1-B1245)","v":0},{"$f":"D248*(1-B1245)","v":0},{"$f":"E248*(1-C1245)","v":174.72383606557378},{"$f":"F248*(1-B1245)","v":0},{"$f":"G248*(1-B1245)","v":0},{"$f":"H248*(1-B1245)","v":5712.0345752142857}]
["LDNO HV: HV Generation Intermittent",{"$f":"SUMPRODUCT($B1118:$F1118,$B$116:$F$116)","v":0},1,{"$f":"B249*(1-B1246)","v":0},{"$f":"C249*(1-B1246)","v":0},{"$f":"D249*(1-B1246)","v":0},{"$f":"E249*(1-C1246)","v":0},{"$f":"F249*(1-B1246)","v":0},{"$f":"G249*(1-B1246)","v":0},{"$f":"H249*(1-B1246)","v":0}]
["> HV Generation Intermittent no RP charge"]
["HV Generation Intermittent no RP charge",{"$f":"SUMPRODUCT($B1120:$F1120,$B$116:$F$116)","v":0},{"$f":"B1248","v":0},{"$f":"B251*(1-B1248)","v":0},{"$f":"C251*(1-B1248)","v":0},{"$f":"D251*(1-B1248)","v":0},{"$f":"E251*(1-C1248)","v":0},{"$f":"F251*(1-B1248)","v":0},{"$f":"G251*(1-B1248)","v":0},{"$f":"H251*(1-B1248)","v":0}]
["> HV Generation Non-Intermittent"]
["HV Generation Non-Intermittent",{"$f":"SUMPRODUCT($B1122:$F1122,$B$116:$F$116)","v":0},{"$f":"B1250","v":0},{"$f":"B253*(1-B1250)","v":27666.34941130488},{"$f":"C253*(1-B1250)","v":72721.973202627531},{"$f":"D253*(1-B1250)","v":63087.904177793127},{"$f":"E253*(1-C1250)","v":46.743733606557385},{"$f":"F253*(1-B1250)","v":0},{"$f":"G253*(1-B1250)","v":0},{"$f":"H253*(1-B1250)","v":1689.5621242499999}]
["LDNO HV: HV Generation Non-Intermittent",{"$f":"SUMPRODUCT($B1123:$F1123,$B$116:$F$116)","v":0},1,{"$f":"B254*(1-B1251)","v":0},{"$f":"C254*(1-B1251)","v":0},{"$f":"D254*(1-B1251)","v":0},{"$f":"E254*(1-C1251)","v":0},{"$f":"F254*(1-B1251)","v":0},{"$f":"G254*(1-B1251)","v":0},{"$f":"H254*(1-B1251)","v":0}]
["> HV Generation Non-Intermittent no RP charge"]
["HV Generation Non-Intermittent no RP charge",{"$f":"SUMPRODUCT($B1125:$F1125,$B$116:$F$116)","v":0},{"$f":"B1253","v":0},{"$f":"B256*(1-B1253)","v":0},{"$f":"C256*(1-B1253)","v":0},{"$f":"D256*(1-B1253)","v":0},{"$f":"E256*(1-C1253)","v":0},{"$f":"F256*(1-B1253)","v":0},{"$f":"G256*(1-B1253)","v":0},{"$f":"H256*(1-B1253)","v":0}]
[]
["2305. Equivalent volume for each end user"]
["Data sources:"]
["x1 = 2304. Rate 1 units (MWh) (in LDNO discounts and volumes adjusted for discount)"]
["x2 = 2304. Rate 2 units (MWh) (in LDNO discounts and volumes adjusted for discount)"]
["x3 = 2304. Rate 3 units (MWh) (in LDNO discounts and volumes adjusted for discount)"]
["x4 = 2304. MPANs (in LDNO discounts and volumes adjusted for discount)"]
["x5 = 2304. Import capacity (kVA) (in LDNO discounts and volumes adjusted for discount)"]
["x6 = 2304. Exceeded capacity (kVA) (in LDNO discounts and volumes adjusted for discount)"]
["x7 = 2304. Reactive power units (MVArh) (in LDNO discounts and volumes adjusted for discount)"]
["Kind:","Cell summation","Cell summation","Cell summation","Cell summation","Cell summation","Cell summation","Cell summation"]
["Formula:","=SUM(x1)","=SUM(x2)","=SUM(x3)","=SUM(x4)","=SUM(x5)","=SUM(x6)","=SUM(x7)"]
[]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Import capacity (kVA)","Exceeded capacity (kVA)","Reactive power units (MVArh)"]
["Domestic Unrestricted",{"$f":"SUM(D$1146:D$1148)","v":3148144.8045764044},0,0,1003436.2581994225,0,0,0]
["Domestic Two Rate",{"$f":"SUM(D$1150:D$1152)","v":148760.5090947568},132609.21117763667,0,50745.810102361946,0,0,0]
["Domestic Off Peak (related MPAN)",{"$f":"SUM(D$1154:D$1156)","v":2369.5947928852129},0,0,0,0,0,0]
["Small Non Domestic Unrestricted",{"$f":"SUM(D$1158:D$1160)","v":789896.69401002978},0,0,64573.646564986899,0,0,0]
["Small Non Domestic Two Rate",{"$f":"SUM(D$1162:D$1164)","v":197739.30215587435},83788.113078896233,0,13332.404705296898,0,0,0]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"SUM(D$1166:D$1168)","v":1373.4199057232695},0,0,0,0,0,0]
["LV Medium Non-Domestic",{"$f":"SUM(D$1170:D$1172)","v":26946.838912442803},7790.3037525252139,0,782.0146133114755,0,0,0]
["LV Sub Medium Non-Domestic",{"$f":"SUM(D$1174:D$1174)","v":0.21696134707601961},6.6633326122817374E-2,0,1.9850266666665561E-3,0,0,0]
["HV Medium Non-Domestic",{"$f":"SUM(D$1176:D$1176)","v":56.570823101729744},27.237803715647658,0,3.2382668114754098,0,0,0]
["LV Network Domestic",{"$f":"SUM(D$1178:D$1180)","v":2.0120337279281424},10.448293984541081,9.3975971074649856,6.6330332459016406,0,0,0]
["LV Network Non-Domestic Non-CT",{"$f":"SUM(D$1182:D$1184)","v":12140.258341269046},81113.335685595739,60116.429290059612,2104.126857691339,0,0,0]
["LV HH Metered",{"$f":"SUM(D$1186:D$1188)","v":122498.306410049},778845.87527265097,580725.82349930226,6104.0542789943684,739681.74172840139,28622.817326995937,123419.32505657275]
["LV Sub HH Metered",{"$f":"SUM(D$1190:D$1191)","v":5113.4812703217985},31269.045547695448,26399.419993169628,66.940837625723134,24790.361611126227,953.9675292459018,6772.6799593811893]
["HV HH Metered",{"$f":"SUM(D$1193:D$1194)","v":147320.50874271049},905809.48397466028,844316.30223333882,820.36126020234735,630794.57717437018,34337.686135269068,97330.991024844174]
["NHH UMS category A",{"$f":"SUM(D$1196:D$1198)","v":1837.7607362010367},0,0,0,0,0,0]
["NHH UMS category B",{"$f":"SUM(D$1200:D$1202)","v":5441.0890299194953},0,0,0,0,0,0]
["NHH UMS category C",{"$f":"SUM(D$1204:D$1206)","v":287.58165886187641},0,0,0,0,0,0]
["NHH UMS category D",{"$f":"SUM(D$1208:D$1210)","v":0},0,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",{"$f":"SUM(D$1212:D$1214)","v":5390.0371250756707},33830.687087260303,82069.280279171086,32.83606557377049,0,0,0]
["LV Generation NHH or Aggregate HH",{"$f":"SUM(D$1216:D$1218)","v":2534.8801416428569},0,0,0,0,0,0]
["LV Sub Generation NHH",{"$f":"SUM(D$1220:D$1221)","v":0},0,0,0,0,0,0]
["LV Generation Intermittent",{"$f":"SUM(D$1223:D$1225)","v":36387.362707946428},0,0,452.16340983606557,0,0,3473.0505516607141]
["LV Generation Intermittent no RP charge",{"$f":"SUM(D$1227:D$1227)","v":0},0,0,0,0,0,0]
["LV Generation Non-Intermittent",{"$f":"SUM(D$1229:D$1231)","v":142.51806472724979},995.43617887482628,890.96329008770499,16.136706967213115,0,0,561.71777681250012]
["LV Generation Non-Intermittent no RP charge",{"$f":"SUM(D$1233:D$1233)","v":0},0,0,0,0,0,0]
["LV Sub Generation Intermittent",{"$f":"SUM(D$1235:D$1236)","v":278.71134021428571},0,0,6.4531967213114747,0,0,1.1343599999999998]
["LV Sub Generation Intermittent no RP charge",{"$f":"SUM(D$1238:D$1238)","v":0},0,0,0,0,0,0]
["LV Sub Generation Non-Intermittent",{"$f":"SUM(D$1240:D$1241)","v":17.022999225604462},129.3992755166515,135.56665496309898,1.2913278688524592,0,0,0]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"SUM(D$1243:D$1243)","v":0},0,0,0,0,0,0]
["HV Generation Intermittent",{"$f":"SUM(D$1245:D$1246)","v":271418.07481285714},0,0,174.72383606557378,0,0,5712.0345752142857]
["HV Generation Intermittent no RP charge",{"$f":"SUM(D$1248:D$1248)","v":0},0,0,0,0,0,0]
["HV Generation Non-Intermittent",{"$f":"SUM(D$1250:D$1251)","v":27666.34941130488},72721.973202627531,63087.904177793127,46.743733606557385,0,0,1689.5621242499999]
["HV Generation Non-Intermittent no RP charge",{"$f":"SUM(D$1253:D$1253)","v":0},0,0,0,0,0,0]
[]
[{"$f":"\"Load characteristics for multiple unit rates for \"&CDCM!B7&\" in \"&CDCM!C7&\" (\"&CDCM!D7&\")\"","v":"Load characteristics for multiple unit rates for WPD South Wales in 2023/24 (Forecast)"}]
[]
["2401. Adjust annual hours by distribution time band to match days in year"]
["Data sources:"]
["x1 = 1068. Typical annual hours by distribution time band"]
["x2 = 1010. Days in the charging year (in Financial and general assumptions)"]
["x3 = Total hours in the year according to time band hours input data (in Adjust annual hours by distribution time band to match days in year)"]
["Kind:","Cell summation","Calculation"]
["Formula:","=SUM(x1)","=x1*24*x2/x3"]
[]
[null,null,"Annual hours by distribution time band (reconciled to days in year)"]
[null,"Hours aggregate","Red","Amber","Green"]
["Adjust annual hours by distribution time band to match days in year",{"$f":"SUM($B322:$D322)","v":8760},{"$f":"B322*24*$F14/$B1314","v":652.5},{"$f":"C322*24*$F14/$B1314","v":3756},{"$f":"D322*24*$F14/$B1314","v":4351.5}]
[]
["2402. Normalisation of split of rate 1 units by time band"]
["Data sources:"]
["x1 = 1061. Average split of rate 1 units by distribution time band"]
["x2 = Total split (in Normalisation of split of rate 1 units by time band)"]
["x3 = 2401. Annual hours by distribution time band (reconciled to days in year) (in Adjust annual hours by distribution time band to match days in year)"]
["x4 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Kind:","Cell summation","Calculation"]
["Formula:","=SUM(x1)","=IF(x2,x1/x2,x3/x4/24)"]
[]
[null,null,"Normalised split of rate 1 units by distribution time band"]
[null,"Total split","Red","Amber","Green"]
["Domestic Unrestricted",{"$f":"SUM($B283:$D283)","v":1},{"$f":"IF($B1327,B283/$B1327,C$1314/$F$14/24)","v":0.11239070546657531},0.50219996140536483,0.38540933312805986]
["Domestic Two Rate",1,0.13384265128607928,0.5885786490594187,0.27757869965450205]
["Domestic Off Peak (related MPAN)",0.99999999999999989,2.0252147335181954E-6,0.16828054775215417,0.83171742703311236]
["Small Non Domestic Unrestricted",1,7.2521853483485318E-2,0.57867519051758698,0.3488029559989278]
["Small Non Domestic Two Rate",1,0.1025605464990843,0.66104617018596334,0.23639328331495235]
["Small Non Domestic Off Peak (related MPAN)",1,1.0495483660186507E-4,0.17569929903996798,0.82419574612343016]
["LV Medium Non-Domestic",1,0.10492949578536022,0.67367971695660778,0.22139078725803196]
["LV Sub Medium Non-Domestic",0.99999999999999989,0.10023252903079705,0.68542343799495353,0.21434403297424948]
["HV Medium Non-Domestic",0.99999999999999989,9.9796659622523001E-2,0.69385419302265094,0.20634914735482615]
[]
["2403. Split of rate 1 units between distribution time bands"]
["Data sources:"]
["x1 = 2402. Normalised split of rate 1 units by distribution time band (in Normalisation of split of rate 1 units by time band)"]
["x2 = Split of rate 1 units between distribution time bands (default)"]
["Combine tables = x1 or x2"]
[]
[null,"Red","Amber","Green"]
["Domestic Unrestricted",{"$f":"C$1327","v":0.11239070546657531},{"$f":"D$1327","v":0.50219996140536483},{"$f":"E$1327","v":0.38540933312805986}]
["Domestic Two Rate",{"$f":"C$1328","v":0.13384265128607928},{"$f":"D$1328","v":0.5885786490594187},{"$f":"E$1328","v":0.27757869965450205}]
["Domestic Off Peak (related MPAN)",{"$f":"C$1329","v":2.0252147335181954E-6},{"$f":"D$1329","v":0.16828054775215417},{"$f":"E$1329","v":0.83171742703311236}]
["Small Non Domestic Unrestricted",{"$f":"C$1330","v":7.2521853483485318E-2},{"$f":"D$1330","v":0.57867519051758698},{"$f":"E$1330","v":0.3488029559989278}]
["Small Non Domestic Two Rate",{"$f":"C$1331","v":0.1025605464990843},{"$f":"D$1331","v":0.66104617018596334},{"$f":"E$1331","v":0.23639328331495235}]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"C$1332","v":1.0495483660186507E-4},{"$f":"D$1332","v":0.17569929903996798},{"$f":"E$1332","v":0.82419574612343016}]
["LV Medium Non-Domestic",{"$f":"C$1333","v":0.10492949578536022},{"$f":"D$1333","v":0.67367971695660778},{"$f":"E$1333","v":0.22139078725803196}]
["LV Sub Medium Non-Domestic",{"$f":"C$1334","v":0.10023252903079705},{"$f":"D$1334","v":0.68542343799495353},{"$f":"E$1334","v":0.21434403297424948}]
["HV Medium Non-Domestic",{"$f":"C$1335","v":9.9796659622523001E-2},{"$f":"D$1335","v":0.69385419302265094},{"$f":"E$1335","v":0.20634914735482615}]
["LV Network Domestic",1,0,0]
["LV Network Non-Domestic Non-CT",1,0,0]
["LV HH Metered",1,0,0]
["LV Sub HH Metered",1,0,0]
["HV HH Metered",1,0,0]
["LV Generation Non-Intermittent",1,0,0]
["LV Generation Non-Intermittent no RP charge",1,0,0]
["LV Sub Generation Non-Intermittent",1,0,0]
["LV Sub Generation Non-Intermittent no RP charge",1,0,0]
["HV Generation Non-Intermittent",1,0,0]
["HV Generation Non-Intermittent no RP charge",1,0,0]
[]
["2404. Normalisation of split of rate 2 units by time band"]
["Data sources:"]
["x1 = 1062. Average split of rate 2 units by distribution time band"]
["x2 = Total split (in Normalisation of split of rate 2 units by time band)"]
["x3 = 2401. Annual hours by distribution time band (reconciled to days in year) (in Adjust annual hours by distribution time band to match days in year)"]
["x4 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Kind:","Cell summation","Calculation"]
["Formula:","=SUM(x1)","=IF(x2,x1/x2,x3/x4/24)"]
[]
[null,null,"Normalised split of rate 2 units by distribution time band"]
[null,"Total split","Red","Amber","Green"]
["Domestic Two Rate",{"$f":"SUM($B296:$D296)","v":0.99999999999999989},{"$f":"IF($B1376,B296/$B1376,C$1314/$F$14/24)","v":0},3.2141209749072919E-2,0.96785879025092714]
["Small Non Domestic Two Rate",{"$f":"SUM($B297:$D297)","v":1},0,6.4256968929830141E-2,0.93574303107016987]
["LV Medium Non-Domestic",{"$f":"SUM($B298:$D298)","v":1},0,8.6731226844968898E-3,0.99132687731550317]
["LV Sub Medium Non-Domestic",{"$f":"SUM($B299:$D299)","v":1},0,0,1]
["HV Medium Non-Domestic",{"$f":"SUM($B300:$D300)","v":1},0,0,1]
[]
["2405. Split of rate 2 units between distribution time bands"]
["Data sources:"]
["x1 = 2404. Normalised split of rate 2 units by distribution time band (in Normalisation of split of rate 2 units by time band)"]
["x2 = Split of rate 2 units between distribution time bands (default)"]
["Combine tables = x1 or x2"]
[]
[null,"Red","Amber","Green"]
["Domestic Two Rate",{"$f":"C$1376","v":0},{"$f":"D$1376","v":3.2141209749072919E-2},{"$f":"E$1376","v":0.96785879025092714}]
["Small Non Domestic Two Rate",{"$f":"C$1377","v":0},{"$f":"D$1377","v":6.4256968929830141E-2},{"$f":"E$1377","v":0.93574303107016987}]
["LV Medium Non-Domestic",{"$f":"C$1378","v":0},{"$f":"D$1378","v":8.6731226844968898E-3},{"$f":"E$1378","v":0.99132687731550317}]
["LV Sub Medium Non-Domestic",{"$f":"C$1379","v":0},{"$f":"D$1379","v":0},{"$f":"E$1379","v":1}]
["HV Medium Non-Domestic",{"$f":"C$1380","v":0},{"$f":"D$1380","v":0},{"$f":"E$1380","v":1}]
["LV Network Domestic",0,1,0]
["LV Network Non-Domestic Non-CT",0,1,0]
["LV HH Metered",0,1,0]
["LV Sub HH Metered",0,1,0]
["HV HH Metered",0,1,0]
["LV Generation Non-Intermittent",0,1,0]
["LV Generation Non-Intermittent no RP charge",0,1,0]
["LV Sub Generation Non-Intermittent",0,1,0]
["LV Sub Generation Non-Intermittent no RP charge",0,1,0]
["HV Generation Non-Intermittent",0,1,0]
["HV Generation Non-Intermittent no RP charge",0,1,0]
[]
["2406. Split of rate 3 units between distribution time bands (default)"]
[]
[null,"Red","Amber","Green"]
["LV Network Domestic",0,0,1]
["LV Network Non-Domestic Non-CT",0,0,1]
["LV HH Metered",0,0,1]
["LV Sub HH Metered",0,0,1]
["HV HH Metered",0,0,1]
["LV Generation Non-Intermittent",0,0,1]
["LV Generation Non-Intermittent no RP charge",0,0,1]
["LV Sub Generation Non-Intermittent",0,0,1]
["LV Sub Generation Non-Intermittent no RP charge",0,0,1]
["HV Generation Non-Intermittent",0,0,1]
["HV Generation Non-Intermittent no RP charge",0,0,1]
[]
["2407. All units (MWh)"]
["Data sources:"]
["x1 = 2305. Rate 1 units (MWh) (in Equivalent volume for each end user)"]
["x2 = 2305. Rate 2 units (MWh) (in Equivalent volume for each end user)"]
["x3 = 2305. Rate 3 units (MWh) (in Equivalent volume for each end user)"]
["Calculation =x1+x2+x3"]
[]
[null,"All units (MWh)"]
["Domestic Unrestricted",{"$f":"B1268+C1268+D1268","v":3148144.8045764044}]
["Domestic Two Rate",281369.72027239343]
["Domestic Off Peak (related MPAN)",2369.5947928852129]
["Small Non Domestic Unrestricted",789896.69401002978]
["Small Non Domestic Two Rate",281527.41523477057]
["Small Non Domestic Off Peak (related MPAN)",1373.4199057232695]
["LV Medium Non-Domestic",34737.142664968014]
["LV Sub Medium Non-Domestic",0.28359467319883697]
["HV Medium Non-Domestic",83.808626817377402]
["LV Network Domestic",21.857924819934208]
["LV Network Non-Domestic Non-CT",153370.0233169244]
["LV HH Metered",1482070.0051820022]
["LV Sub HH Metered",62781.946811186877]
["HV HH Metered",1897446.2949507097]
["NHH UMS category A",1837.7607362010367]
["NHH UMS category B",5441.0890299194953]
["NHH UMS category C",287.58165886187641]
["NHH UMS category D",0]
["LV UMS (Pseudo HH Metered)",121290.00449150706]
["LV Generation NHH or Aggregate HH",2534.8801416428569]
["LV Sub Generation NHH",0]
["LV Generation Intermittent",36387.362707946428]
["LV Generation Intermittent no RP charge",0]
["LV Generation Non-Intermittent",2028.9175336897811]
["LV Generation Non-Intermittent no RP charge",0]
["LV Sub Generation Intermittent",278.71134021428571]
["LV Sub Generation Intermittent no RP charge",0]
["LV Sub Generation Non-Intermittent",281.98892970535496]
["LV Sub Generation Non-Intermittent no RP charge",0]
["HV Generation Intermittent",271418.07481285714]
["HV Generation Intermittent no RP charge",0]
["HV Generation Non-Intermittent",163476.22679172555]
["HV Generation Non-Intermittent no RP charge",0]
[]
["2408. Calculation of implied load coefficients for one-rate users"]
["Data sources:"]
["x1 = 2407. All units (MWh)"]
["x2 = 2305. Rate 1 units (MWh) (in Equivalent volume for each end user)"]
["x3 = 2403. Split of rate 1 units between distribution time bands"]
["x4 = 2401. Annual hours by distribution time band (reconciled to days in year) (in Adjust annual hours by distribution time band to match days in year)"]
["x5 = Use of distribution time bands by units in demand forecast for one-rate tariffs (in Calculation of implied load coefficients for one-rate users)"]
["x6 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Kind:","Calculation",null,null,"Calculation"]
["Formula:","=IF(x1>0,(x2*x3)/x1,0)",null,null,"=IF(x4>0,x5*x6*24/x4,0)"]
[]
[null,"Use of distribution time bands by units in demand forecast for one-rate tariffs"]
[null,"Red","Amber","Green","Peak band load coefficient for one-rate tariffs"]
["Domestic Unrestricted",{"$f":"IF($B$1429>0,($B$1268*B$1344)/$B$1429,0)","v":0.11239070546657533},{"$f":"IF($B$1429>0,($B$1268*C$1344)/$B$1429,0)","v":0.50219996140536483},{"$f":"IF($B$1429>0,($B$1268*D$1344)/$B$1429,0)","v":0.38540933312805986},{"$f":"IF($C$1314>0,$B1476*$F$14*24/$C$1314,0)","v":1.5088775170685056}]
["Small Non Domestic Unrestricted",{"$f":"IF($B$1432>0,($B$1271*B$1347)/$B$1432,0)","v":7.2521853483485318E-2},{"$f":"IF($B$1432>0,($B$1271*C$1347)/$B$1432,0)","v":0.57867519051758698},{"$f":"IF($B$1432>0,($B$1271*D$1347)/$B$1432,0)","v":0.34880295599892785},{"$f":"IF($C$1314>0,$B1477*$F$14*24/$C$1314,0)","v":0.97362672262886041}]
[]
["2409. Calculation of implied load coefficients for two-rate users"]
["Data sources:"]
["x1 = 2407. All units (MWh)"]
["x2 = 2305. Rate 1 units (MWh) (in Equivalent volume for each end user)"]
["x3 = 2403. Split of rate 1 units between distribution time bands"]
["x4 = 2305. Rate 2 units (MWh) (in Equivalent volume for each end user)"]
["x5 = 2405. Split of rate 2 units between distribution time bands"]
["x6 = 2401. Annual hours by distribution time band (reconciled to days in year) (in Adjust annual hours by distribution time band to match days in year)"]
["x7 = Use of distribution time bands by units in demand forecast for two-rate tariffs (in Calculation of implied load coefficients for two-rate users)"]
["x8 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Kind:","Calculation",null,null,"Calculation"]
["Formula:","=IF(x1>0,(x2*x3+x4*x5)/x1,0)",null,null,"=IF(x6>0,x7*x8*24/x6,0)"]
[]
[null,"Use of distribution time bands by units in demand forecast for two-rate tariffs"]
[null,"Red","Amber","Green","Peak band load coefficient for two-rate tariffs"]
["Domestic Two Rate",{"$f":"IF($B$1430>0,($B$1269*B$1345+$C$1269*B$1389)/$B$1430,0)","v":7.0762770509327888E-2},{"$f":"IF($B$1430>0,($B$1269*C$1345+$C$1269*C$1389)/$B$1430,0)","v":0.32633035231585189},{"$f":"IF($B$1430>0,($B$1269*D$1345+$C$1269*D$1389)/$B$1430,0)","v":0.60290687717482028},{"$f":"IF($C$1314>0,$B1494*$F$14*24/$C$1314,0)","v":0.95001052821718357}]
["Small Non Domestic Two Rate",{"$f":"IF($B$1433>0,($B$1272*B$1348+$C$1272*B$1390)/$B$1433,0)","v":7.2036504425481901E-2},{"$f":"IF($B$1433>0,($B$1272*C$1348+$C$1272*C$1390)/$B$1433,0)","v":0.48342992973061022},{"$f":"IF($B$1433>0,($B$1272*D$1348+$C$1272*D$1390)/$B$1433,0)","v":0.44453356584390785},{"$f":"IF($C$1314>0,$B1495*$F$14*24/$C$1314,0)","v":0.96711077205704443}]
["LV Medium Non-Domestic",{"$f":"IF($B$1435>0,($B$1274*B$1350+$C$1274*B$1391)/$B$1435,0)","v":8.1397547500170933E-2},{"$f":"IF($B$1435>0,($B$1274*C$1350+$C$1274*C$1391)/$B$1435,0)","v":0.52454242559163289},{"$f":"IF($B$1435>0,($B$1274*D$1350+$C$1274*D$1391)/$B$1435,0)","v":0.3940600269081963},{"$f":"IF($C$1314>0,$B1496*$F$14*24/$C$1314,0)","v":1.0927854652896511}]
["LV Sub Medium Non-Domestic",{"$f":"IF($B$1436>0,($B$1275*B$1351+$C$1275*B$1392)/$B$1436,0)","v":7.6681921680915241E-2},{"$f":"IF($B$1436>0,($B$1275*C$1351+$C$1275*C$1392)/$B$1436,0)","v":0.52437653622850766},{"$f":"IF($B$1436>0,($B$1275*D$1351+$C$1275*D$1392)/$B$1436,0)","v":0.39894154209057719},{"$f":"IF($C$1314>0,$B1497*$F$14*24/$C$1314,0)","v":1.0294768336012527}]
["HV Medium Non-Domestic",{"$f":"IF($B$1437>0,($B$1276*B$1352+$C$1276*B$1393)/$B$1437,0)","v":6.7362745245203026E-2},{"$f":"IF($B$1437>0,($B$1276*C$1352+$C$1276*C$1393)/$B$1437,0)","v":0.46835158029028939},{"$f":"IF($B$1437>0,($B$1276*D$1352+$C$1276*D$1393)/$B$1437,0)","v":0.46428567446450769},{"$f":"IF($C$1314>0,$B1498*$F$14*24/$C$1314,0)","v":0.90436421202755324}]
[]
["2410. Calculation of implied load coefficients for three-rate users"]
["Data sources:"]
["x1 = 2407. All units (MWh)"]
["x2 = 2305. Rate 1 units (MWh) (in Equivalent volume for each end user)"]
["x3 = 2403. Split of rate 1 units between distribution time bands"]
["x4 = 2305. Rate 2 units (MWh) (in Equivalent volume for each end user)"]
["x5 = 2405. Split of rate 2 units between distribution time bands"]
["x6 = 2305. Rate 3 units (MWh) (in Equivalent volume for each end user)"]
["x7 = 2406. Split of rate 3 units between distribution time bands (default)"]
["x8 = 2401. Annual hours by distribution time band (reconciled to days in year) (in Adjust annual hours by distribution time band to match days in year)"]
["x9 = Use of distribution time bands by units in demand forecast for three-rate tariffs (in Calculation of implied load coefficients for three-rate users)"]
["x10 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Kind:","Calculation",null,null,"Calculation"]
["Formula:","=IF(x1>0,(x2*x3+x4*x5+x6*x7)/x1,0)",null,null,"=IF(x8>0,x9*x10*24/x8,0)"]
[]
[null,"Use of distribution time bands by units in demand forecast for three-rate tariffs"]
[null,"Red","Amber","Green","Peak band load coefficient for three-rate tariffs"]
["LV Network Domestic",{"$f":"IF($B$1438>0,($B$1277*B$1353+$C$1277*B$1394+$D$1277*B$1409)/$B$1438,0)","v":9.2050537482551306E-2},{"$f":"IF($B$1438>0,($B$1277*C$1353+$C$1277*C$1394+$D$1277*C$1409)/$B$1438,0)","v":0.47800942086745313},{"$f":"IF($B$1438>0,($B$1277*D$1353+$C$1277*D$1394+$D$1277*D$1409)/$B$1438,0)","v":0.42994004164999555},{"$f":"IF($C$1314>0,$B1517*$F$14*24/$C$1314,0)","v":1.2358049170071257}]
["LV Network Non-Domestic Non-CT",{"$f":"IF($B$1439>0,($B$1278*B$1354+$C$1278*B$1395+$D$1278*B$1410)/$B$1439,0)","v":7.9156657074912026E-2},{"$f":"IF($B$1439>0,($B$1278*C$1354+$C$1278*C$1395+$D$1278*C$1410)/$B$1439,0)","v":0.52887346517502209},{"$f":"IF($B$1439>0,($B$1278*D$1354+$C$1278*D$1395+$D$1278*D$1410)/$B$1439,0)","v":0.39196987775006586},{"$f":"IF($C$1314>0,$B1518*$F$14*24/$C$1314,0)","v":1.0627008673965201}]
["LV HH Metered",{"$f":"IF($B$1440>0,($B$1279*B$1355+$C$1279*B$1396+$D$1279*B$1411)/$B$1440,0)","v":8.265352242588965E-2},{"$f":"IF($B$1440>0,($B$1279*C$1355+$C$1279*C$1396+$D$1279*C$1411)/$B$1440,0)","v":0.52551220424773837},{"$f":"IF($B$1440>0,($B$1279*D$1355+$C$1279*D$1396+$D$1279*D$1411)/$B$1440,0)","v":0.39183427332637205},{"$f":"IF($C$1314>0,$B1519*$F$14*24/$C$1314,0)","v":1.1096472895797598}]
["LV Sub HH Metered",{"$f":"IF($B$1441>0,($B$1280*B$1356+$C$1280*B$1397+$D$1280*B$1412)/$B$1441,0)","v":8.14482750224408E-2},{"$f":"IF($B$1441>0,($B$1280*C$1356+$C$1280*C$1397+$D$1280*C$1412)/$B$1441,0)","v":0.49805791530701204},{"$f":"IF($B$1441>0,($B$1280*D$1356+$C$1280*D$1397+$D$1280*D$1412)/$B$1441,0)","v":0.42049380967054711},{"$f":"IF($C$1314>0,$B1520*$F$14*24/$C$1314,0)","v":1.0934664968529983}]
["HV HH Metered",{"$f":"IF($B$1442>0,($B$1281*B$1357+$C$1281*B$1398+$D$1281*B$1413)/$B$1442,0)","v":7.7641464285310616E-2},{"$f":"IF($B$1442>0,($B$1281*C$1357+$C$1281*C$1398+$D$1281*C$1413)/$B$1442,0)","v":0.47738346343983912},{"$f":"IF($B$1442>0,($B$1281*D$1357+$C$1281*D$1398+$D$1281*D$1413)/$B$1442,0)","v":0.44497507227485023},{"$f":"IF($C$1314>0,$B1521*$F$14*24/$C$1314,0)","v":1.0423589687958943}]
[]
["2411. Calculation of adjusted time band load coefficients"]
["Data sources:"]
["x1 = 2408. Peak band load coefficient for one-rate tariffs (in Calculation of implied load coefficients for one-rate users)"]
["x2 = 2409. Peak band load coefficient for two-rate tariffs (in Calculation of implied load coefficients for two-rate users)"]
["x3 = 2410. Peak band load coefficient for three-rate tariffs (in Calculation of implied load coefficients for three-rate users)"]
["x4 = Peak band load coefficient (in Calculation of adjusted time band load coefficients)"]
["x5 = 2302. Load coefficient"]
["Kind:","Combine tables","Calculation"]
["Formula:","= x1 or x2 or x3","=IF(x4<>0,x5/x4,IF(x5<0,-1,1))"]
[]
[null,"Peak band load coefficient","Load coefficient correction factor (kW at peak in band / band average kW)"]
["Domestic Unrestricted",{"$f":"E$1476","v":1.5088775170685056},{"$f":"IF($B1534<>0,B$980/$B1534,IF(B$980<0,-1,1))","v":1.4087105862135094}]
["Domestic Two Rate",{"$f":"E$1494","v":0.95001052821718357},{"$f":"IF($B1535<>0,B$981/$B1535,IF(B$981<0,-1,1))","v":1.3559004514184729}]
["Domestic Off Peak (related MPAN)",null,{"$f":"IF($B1536<>0,B$982/$B1536,IF(B$982<0,-1,1))","v":1}]
["Small Non Domestic Unrestricted",{"$f":"E$1477","v":0.97362672262886041},{"$f":"IF($B1537<>0,B$983/$B1537,IF(B$983<0,-1,1))","v":1.2555033816276353}]
["Small Non Domestic Two Rate",{"$f":"E$1495","v":0.96711077205704443},{"$f":"IF($B1538<>0,B$984/$B1538,IF(B$984<0,-1,1))","v":1.3010369255226484}]
["Small Non Domestic Off Peak (related MPAN)",null,{"$f":"IF($B1539<>0,B$985/$B1539,IF(B$985<0,-1,1))","v":1}]
["LV Medium Non-Domestic",{"$f":"E$1496","v":1.0927854652896511},{"$f":"IF($B1540<>0,B$986/$B1540,IF(B$986<0,-1,1))","v":1.2085037906056226}]
["LV Sub Medium Non-Domestic",{"$f":"E$1497","v":1.0294768336012527},{"$f":"IF($B1541<>0,B$987/$B1541,IF(B$987<0,-1,1))","v":1.2828218508827505}]
["HV Medium Non-Domestic",{"$f":"E$1498","v":0.90436421202755324},{"$f":"IF($B1542<>0,B$988/$B1542,IF(B$988<0,-1,1))","v":1.3177249992434954}]
["LV Network Domestic",{"$f":"E$1517","v":1.2358049170071257},{"$f":"IF($B1543<>0,B$989/$B1543,IF(B$989<0,-1,1))","v":1.6957130369050779}]
["LV Network Non-Domestic Non-CT",{"$f":"E$1518","v":1.0627008673965201},{"$f":"IF($B1544<>0,B$990/$B1544,IF(B$990<0,-1,1))","v":1.1603369249461335}]
["LV HH Metered",{"$f":"E$1519","v":1.1096472895797598},{"$f":"IF($B1545<>0,B$991/$B1545,IF(B$991<0,-1,1))","v":1.1349737043538162}]
["LV Sub HH Metered",{"$f":"E$1520","v":1.0934664968529983},{"$f":"IF($B1546<>0,B$992/$B1546,IF(B$992<0,-1,1))","v":1.1043191245301567}]
["HV HH Metered",{"$f":"E$1521","v":1.0423589687958943},{"$f":"IF($B1547<>0,B$993/$B1547,IF(B$993<0,-1,1))","v":1.046946319258568}]
["LV Generation Non-Intermittent",null,{"$f":"IF($B1548<>0,B$1003/$B1548,IF(B$1003<0,-1,1))","v":-1}]
["LV Generation Non-Intermittent no RP charge",null,{"$f":"IF($B1549<>0,B$1004/$B1549,IF(B$1004<0,-1,1))","v":-1}]
["LV Sub Generation Non-Intermittent",null,{"$f":"IF($B1550<>0,B$1007/$B1550,IF(B$1007<0,-1,1))","v":-1}]
["LV Sub Generation Non-Intermittent no RP charge",null,{"$f":"IF($B1551<>0,B$1008/$B1551,IF(B$1008<0,-1,1))","v":-1}]
["HV Generation Non-Intermittent",null,{"$f":"IF($B1552<>0,B$1011/$B1552,IF(B$1011<0,-1,1))","v":-1}]
["HV Generation Non-Intermittent no RP charge",null,{"$f":"IF($B1553<>0,B$1012/$B1553,IF(B$1012<0,-1,1))","v":-1}]
[]
["2412. Normalisation of peaking probabilities"]
["Data sources:"]
["x1 = 1069. Red, amber and green peaking probabilities (in Peaking probabilities by network level)"]
["x2 = Total probability (should be 100%) (in Normalisation of peaking probabilities)"]
["x3 = 1068. Typical annual hours by distribution time band"]
["x4 = 2401. Total hours in the year according to time band hours input data (in Adjust annual hours by distribution time band to match days in year)"]
["Kind:","Cell summation","Calculation"]
["Formula:","=SUM(x1)","=IF(x2,x1/x2,x3/x4)"]
[]
[null,null,"Normalised peaking probabilities"]
[null,"Total probability (should be 100%)","Red","Amber","Green"]
["GSPs",{"$f":"SUM($B329:$D329)","v":1},{"$f":"IF($B1566,B329/$B1566,B$322/$B$1314)","v":0.67410201337800746},0.29931400666082636,2.6583979961166224E-2]
["132kV",0.99999999999999989,0.58954839781869695,0.27893790039200461,0.13151370178929861]
["132kV/EHV",0.99999999999999989,0.58954839781869695,0.27893790039200461,0.13151370178929861]
["EHV",0.99999999999999989,0.58594309014253898,0.32964681015583552,8.4410099701625607E-2]
["EHV/HV",0.99999999999999989,0.58594309014253898,0.32964681015583552,8.4410099701625607E-2]
["132kV/HV",0.99999999999999989,0.58954839781869695,0.27893790039200461,0.13151370178929861]
["HV",0.99999999999999989,0.58594309014253898,0.32964681015583552,8.4410099701625607E-2]
["HV/LV",0.99999999999999989,0.58594309014253898,0.32964681015583552,8.4410099701625607E-2]
["LV circuits",0.99999999999999989,0.58594309014253898,0.32964681015583552,8.4410099701625607E-2]
[]
["2413. Peaking probabilities by network level (reshaped)"]
["Data sources:"]
["x1 = 2412. Normalised peaking probabilities (in Normalisation of peaking probabilities)"]
["Reshape table = x1"]
[]
[null,"GSPs","Red","Amber","Green","132kV","Red","Amber","Green","132kV/EHV","Red","Amber","Green","EHV","Red","Amber","Green","EHV/HV","Red","Amber","Green","132kV/HV","Red","Amber","Green","HV","Red","Amber","Green","HV/LV","Red","Amber","Green","LV circuits","Red","Amber","Green"]
["Probability of peak within timeband",null,{"$f":"C$1566","v":0.67410201337800746},{"$f":"D$1566","v":0.29931400666082636},{"$f":"E$1566","v":2.6583979961166224E-2},null,{"$f":"C$1567","v":0.58954839781869695},{"$f":"D$1567","v":0.27893790039200461},{"$f":"E$1567","v":0.13151370178929861},null,{"$f":"C$1568","v":0.58954839781869695},{"$f":"D$1568","v":0.27893790039200461},{"$f":"E$1568","v":0.13151370178929861},null,{"$f":"C$1569","v":0.58594309014253898},{"$f":"D$1569","v":0.32964681015583552},{"$f":"E$1569","v":8.4410099701625607E-2},null,{"$f":"C$1570","v":0.58594309014253898},{"$f":"D$1570","v":0.32964681015583552},{"$f":"E$1570","v":8.4410099701625607E-2},null,{"$f":"C$1571","v":0.58954839781869695},{"$f":"D$1571","v":0.27893790039200461},{"$f":"E$1571","v":0.13151370178929861},null,{"$f":"C$1572","v":0.58594309014253898},{"$f":"D$1572","v":0.32964681015583552},{"$f":"E$1572","v":8.4410099701625607E-2},null,{"$f":"C$1573","v":0.58594309014253898},{"$f":"D$1573","v":0.32964681015583552},{"$f":"E$1573","v":8.4410099701625607E-2},null,{"$f":"C$1574","v":0.58594309014253898},{"$f":"D$1574","v":0.32964681015583552},{"$f":"E$1574","v":8.4410099701625607E-2}]
[]
["2414. Pseudo load coefficient by time band and network level"]
["Data sources:"]
["x1 = 2401. Annual hours by distribution time band (reconciled to days in year) (in Adjust annual hours by distribution time band to match days in year)"]
["x2 = 2411. Load coefficient correction factor (kW at peak in band / band average kW) (in Calculation of adjusted time band load coefficients)"]
["x3 = 2413. Peaking probabilities by network level (reshaped)"]
["x4 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Calculation =IF(x1>0,x2*x3*24*x4/x1,0)"]
[]
[null,"GSPs","Red","Amber","Green","132kV","Red","Amber","Green","132kV/EHV","Red","Amber","Green","EHV","Red","Amber","Green","EHV/HV","Red","Amber","Green","132kV/HV","Red","Amber","Green","HV","Red","Amber","Green","HV/LV","Red","Amber","Green","LV circuits","Red","Amber","Green"]
["Domestic Unrestricted",null,{"$f":"IF(C$1314>0,$C1534*C$1582*24*$F$14/C$1314,0)","v":12.748849452439746},0.98339351802911656,7.5388811627266017E-2,null,{"$f":"IF(C$1314>0,$C1534*G$1582*24*$F$14/C$1314,0)","v":11.149742352872838},0.91644800134256232,0.37295625805771632,null,{"$f":"IF(C$1314>0,$C1534*K$1582*24*$F$14/C$1314,0)","v":11.149742352872838},0.91644800134256232,0.37295625805771632,null,{"$f":"IF(C$1314>0,$C1534*O$1582*24*$F$14/C$1314,0)","v":11.081557532354749},1.0830516752714683,0.23937638815333467,null,{"$f":"IF(C$1314>0,$C1534*S$1582*24*$F$14/C$1314,0)","v":11.081557532354749},1.0830516752714683,0.23937638815333467,null,{"$f":"IF(C$1314>0,$C1534*W$1582*24*$F$14/C$1314,0)","v":11.149742352872838},0.91644800134256232,0.37295625805771632,null,{"$f":"IF(C$1314>0,$C1534*AA$1582*24*$F$14/C$1314,0)","v":11.081557532354749},1.0830516752714683,0.23937638815333467,null,{"$f":"IF(C$1314>0,$C1534*AE$1582*24*$F$14/C$1314,0)","v":11.081557532354749},1.0830516752714683,0.23937638815333467,null,{"$f":"IF(C$1314>0,$C1534*AI$1582*24*$F$14/C$1314,0)","v":11.081557532354749},1.0830516752714683,0.23937638815333467]
["Domestic Two Rate",null,12.270917033492955,0.94652778794095516,7.2562614860494423E-2,null,10.731757706240888,0.88209194342889852,0.35897476998384503,null,10.731757706240888,0.88209194342889852,0.35897476998384503,null,10.66612901726449,1.0424499324288774,0.23040257944568107,null,10.66612901726449,1.0424499324288774,0.23040257944568107,null,10.731757706240888,0.88209194342889852,0.35897476998384503,null,10.66612901726449,1.0424499324288774,0.23040257944568107,null,10.66612901726449,1.0424499324288774,0.23040257944568107,null,10.66612901726449,1.0424499324288774,0.23040257944568107]
["Domestic Off Peak (related MPAN)",null,9.0500132370748574,0.69808059061470673,5.3516181652261546E-2,null,7.9148566511751506,0.65055804244780635,0.26475009253688514,null,7.9148566511751506,0.65055804244780635,0.26475009253688514,null,7.8664543596147753,0.76882482879795511,0.16992588150896021,null,7.8664543596147753,0.76882482879795511,0.16992588150896021,null,7.9148566511751506,0.65055804244780635,0.26475009253688514,null,7.8664543596147753,0.76882482879795511,0.16992588150896021,null,7.8664543596147753,0.76882482879795511,0.16992588150896021,null,7.8664543596147753,0.76882482879795511,0.16992588150896021]
["Small Non Domestic Unrestricted",null,11.362322222922346,0.87644254216538142,6.7189747036213193E-2,null,9.9371292906483806,0.81677782223827544,0.3323946364662887,null,9.9371292906483806,0.81677782223827544,0.3323946364662887,null,9.8763600499158084,0.96526217243512025,0.21334251886055641,null,9.8763600499158084,0.96526217243512025,0.21334251886055641,null,9.9371292906483806,0.81677782223827544,0.3323946364662887,null,9.8763600499158084,0.96526217243512025,0.21334251886055641,null,9.8763600499158084,0.96526217243512025,0.21334251886055641,null,9.8763600499158084,0.96526217243512025,0.21334251886055641]
["Small Non Domestic Two Rate",null,11.774401397903143,0.90822862538039284,6.9626528442569932E-2,null,10.297520763397403,0.84640003542032649,0.34444964642602571,null,10.297520763397403,0.84640003542032649,0.34444964642602571,null,10.234547594797442,1.0002694915247679,0.22107984644514342,null,10.234547594797442,1.0002694915247679,0.22107984644514342,null,10.297520763397403,0.84640003542032649,0.34444964642602571,null,10.234547594797442,1.0002694915247679,0.22107984644514342,null,10.234547594797442,1.0002694915247679,0.22107984644514342,null,10.234547594797442,1.0002694915247679,0.22107984644514342]
["Small Non Domestic Off Peak (related MPAN)",null,9.0500132370748574,0.69808059061470673,5.3516181652261546E-2,null,7.9148566511751506,0.65055804244780635,0.26475009253688514,null,7.9148566511751506,0.65055804244780635,0.26475009253688514,null,7.8664543596147753,0.76882482879795511,0.16992588150896021,null,7.8664543596147753,0.76882482879795511,0.16992588150896021,null,7.9148566511751506,0.65055804244780635,0.26475009253688514,null,7.8664543596147753,0.76882482879795511,0.16992588150896021,null,7.8664543596147753,0.76882482879795511,0.16992588150896021,null,7.8664543596147753,0.76882482879795511,0.16992588150896021]
["LV Medium Non-Domestic",null,10.936975302036027,0.84363303990608507,6.4674508385497154E-2,null,9.5651342650452928,0.78620186030714745,0.31995149039401516,null,9.5651342650452928,0.78620186030714745,0.31995149039401516,null,9.5066399122205834,0.92912771991404763,0.20535607192558025,null,9.5066399122205834,0.92912771991404763,0.20535607192558025,null,9.5651342650452928,0.78620186030714745,0.31995149039401516,null,9.5066399122205834,0.92912771991404763,0.20535607192558025,null,9.5066399122205834,0.92912771991404763,0.20535607192558025,null,9.5066399122205834,0.92912771991404763,0.20535607192558025]
["LV Sub Medium Non-Domestic",null,11.609554731297763,0.89551303531768178,6.8651727199331658E-2,null,10.153351058732152,0.83455007211955379,0.33962720372954647,null,10.153351058732152,0.83455007211955379,0.33962720372954647,null,10.091259541485709,0.9862652898832065,0.21798463383020728,null,10.091259541485709,0.9862652898832065,0.21798463383020728,null,10.153351058732152,0.83455007211955379,0.33962720372954647,null,10.091259541485709,0.9862652898832065,0.21798463383020728,null,10.091259541485709,0.9862652898832065,0.21798463383020728,null,10.091259541485709,0.9862652898832065,0.21798463383020728]
["HV Medium Non-Domestic",null,11.92542868597809,0.91987824573966337,7.05196104272411E-2,null,10.429604474682147,0.85725659599238535,0.34886781548788237,null,10.429604474682147,0.85725659599238535,0.34886781548788237,null,10.365823565072374,1.0130996969461656,0.22391558208284484,null,10.365823565072374,1.0130996969461656,0.22391558208284484,null,10.429604474682147,0.85725659599238535,0.34886781548788237,null,10.365823565072374,1.0130996969461656,0.22391558208284484,null,10.365823565072374,1.0130996969461656,0.22391558208284484,null,10.365823565072374,1.0130996969461656,0.22391558208284484]
["LV Network Domestic",null,15.346225430271362,1.1837443583157548,9.0748086913120252E-2,null,13.42132560863257,1.1031597538421922,0.44894018343662195,null,13.42132560863257,1.1031597538421922,0.44894018343662195,null,13.339249211817561,1.3037062852890069,0.28814553258233128,null,13.339249211817561,1.3037062852890069,0.28814553258233128,null,13.42132560863257,1.1031597538421922,0.44894018343662195,null,13.339249211817561,1.3037062852890069,0.28814553258233128,null,13.339249211817561,1.3037062852890069,0.28814553258233128,null,13.339249211817561,1.3037062852890069,0.28814553258233128]
["LV Network Non-Domestic Non-CT",null,10.501064530229245,0.81000868587844965,6.2096801653243855E-2,null,9.1839004280140255,0.75486651847286368,0.30719930825345365,null,9.1839004280140255,0.75486651847286368,0.30719930825345365,null,9.1277374618645144,0.89209583766965683,0.1971712748188679,null,9.1277374618645144,0.89209583766965683,0.1971712748188679,null,9.1839004280140255,0.75486651847286368,0.30719930825345365,null,9.1277374618645144,0.89209583766965683,0.1971712748188679,null,9.1277374618645144,0.89209583766965683,0.1971712748188679,null,9.1277374618645144,0.89209583766965683,0.1971712748188679]
["LV HH Metered",null,10.271527048133924,0.79230311386747376,6.0739458932739021E-2,null,8.9831541728136983,0.738366271334154,0.30048439325460419,null,8.9831541728136983,0.738366271334154,0.30048439325460419,null,8.9282188446622097,0.8725959639400036,0.19286140720181219,null,8.9282188446622097,0.8725959639400036,0.19286140720181219,null,8.9831541728136983,0.738366271334154,0.30048439325460419,null,8.9282188446622097,0.8725959639400036,0.19286140720181219,null,8.9282188446622097,0.8725959639400036,0.19286140720181219,null,8.9282188446622097,0.8725959639400036,0.19286140720181219]
["LV Sub HH Metered",null,9.9941026949528364,0.77090374667912787,5.9098942870422312E-2,null,8.7405275678074297,0.71842368789201394,0.292368590409611,null,8.7405275678074297,0.71842368789201394,0.292368590409611,null,8.6870759915662248,0.84902796185520524,0.18765240070299008,null,8.6870759915662248,0.84902796185520524,0.18765240070299008,null,8.7405275678074297,0.71842368789201394,0.292368590409611,null,8.6870759915662248,0.84902796185520524,0.18765240070299008,null,8.6870759915662248,0.84902796185520524,0.18765240070299008,null,8.6870759915662248,0.84902796185520524,0.18765240070299008]
["HV HH Metered",null,9.4748780477968388,0.73085290488991461,5.6028569401608136E-2,null,8.2864300384070191,0.68109934800479,0.27717913490485724,null,8.2864300384070191,0.68109934800479,0.27717913490485724,null,8.2357554374142055,0.80491832466461777,0.17790327619257343,null,8.2357554374142055,0.80491832466461777,0.17790327619257343,null,8.2864300384070191,0.68109934800479,0.27717913490485724,null,8.2357554374142055,0.80491832466461777,0.17790327619257343,null,8.2357554374142055,0.80491832466461777,0.17790327619257343,null,8.2357554374142055,0.80491832466461777,0.17790327619257343]
["LV Generation Non-Intermittent",null,-9.0500132370748574,-0.69808059061470673,-5.3516181652261546E-2,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021]
["LV Generation Non-Intermittent no RP charge",null,-9.0500132370748574,-0.69808059061470673,-5.3516181652261546E-2,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021]
["LV Sub Generation Non-Intermittent",null,{"$f":"IF(C$1314>0,$C1550*C$1582*24*$F$14/C$1314,0)","v":-9.0500132370748574},-0.69808059061470673,-5.3516181652261546E-2,null,{"$f":"IF(C$1314>0,$C1550*G$1582*24*$F$14/C$1314,0)","v":-7.9148566511751506},-0.65055804244780635,-0.26475009253688514,null,{"$f":"IF(C$1314>0,$C1550*K$1582*24*$F$14/C$1314,0)","v":-7.9148566511751506},-0.65055804244780635,-0.26475009253688514,null,{"$f":"IF(C$1314>0,$C1550*O$1582*24*$F$14/C$1314,0)","v":-7.8664543596147753},-0.76882482879795511,-0.16992588150896021,null,{"$f":"IF(C$1314>0,$C1550*S$1582*24*$F$14/C$1314,0)","v":-7.8664543596147753},-0.76882482879795511,-0.16992588150896021,null,{"$f":"IF(C$1314>0,$C1550*W$1582*24*$F$14/C$1314,0)","v":-7.9148566511751506},-0.65055804244780635,-0.26475009253688514,null,{"$f":"IF(C$1314>0,$C1550*AA$1582*24*$F$14/C$1314,0)","v":-7.8664543596147753},-0.76882482879795511,-0.16992588150896021,null,{"$f":"IF(C$1314>0,$C1550*AE$1582*24*$F$14/C$1314,0)","v":-7.8664543596147753},-0.76882482879795511,-0.16992588150896021,null,{"$f":"IF(C$1314>0,$C1550*AI$1582*24*$F$14/C$1314,0)","v":-7.8664543596147753},-0.76882482879795511,-0.16992588150896021]
["LV Sub Generation Non-Intermittent no RP charge",null,-9.0500132370748574,-0.69808059061470673,-5.3516181652261546E-2,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021]
["HV Generation Non-Intermittent",null,-9.0500132370748574,-0.69808059061470673,-5.3516181652261546E-2,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021]
["HV Generation Non-Intermittent no RP charge",null,-9.0500132370748574,-0.69808059061470673,-5.3516181652261546E-2,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021]
[]
["2415. Single rate non half hourly pseudo timeband load coefficients"]
["Data sources:"]
["x1 = 2414. Pseudo load coefficient by time band and network level"]
["Copy cells = x1"]
[]
[null,"GSPs","Red","Amber","Green","132kV","Red","Amber","Green","132kV/EHV","Red","Amber","Green","EHV","Red","Amber","Green","EHV/HV","Red","Amber","Green","132kV/HV","Red","Amber","Green","HV","Red","Amber","Green","HV/LV","Red","Amber","Green","LV circuits","Red","Amber","Green"]
["Domestic Unrestricted",null,{"$f":"C$1593","v":12.748849452439746},{"$f":"D$1593","v":0.98339351802911656},{"$f":"E$1593","v":7.5388811627266017E-2},null,{"$f":"G$1593","v":11.149742352872838},{"$f":"H$1593","v":0.91644800134256232},{"$f":"I$1593","v":0.37295625805771632},null,{"$f":"K$1593","v":11.149742352872838},{"$f":"L$1593","v":0.91644800134256232},{"$f":"M$1593","v":0.37295625805771632},null,{"$f":"O$1593","v":11.081557532354749},{"$f":"P$1593","v":1.0830516752714683},{"$f":"Q$1593","v":0.23937638815333467},null,{"$f":"S$1593","v":11.081557532354749},{"$f":"T$1593","v":1.0830516752714683},{"$f":"U$1593","v":0.23937638815333467},null,{"$f":"W$1593","v":11.149742352872838},{"$f":"X$1593","v":0.91644800134256232},{"$f":"Y$1593","v":0.37295625805771632},null,{"$f":"AA$1593","v":11.081557532354749},{"$f":"AB$1593","v":1.0830516752714683},{"$f":"AC$1593","v":0.23937638815333467},null,{"$f":"AE$1593","v":11.081557532354749},{"$f":"AF$1593","v":1.0830516752714683},{"$f":"AG$1593","v":0.23937638815333467},null,{"$f":"AI$1593","v":11.081557532354749},{"$f":"AJ$1593","v":1.0830516752714683},{"$f":"AK$1593","v":0.23937638815333467}]
["Small Non Domestic Unrestricted",null,{"$f":"C$1596","v":11.362322222922346},{"$f":"D$1596","v":0.87644254216538142},{"$f":"E$1596","v":6.7189747036213193E-2},null,{"$f":"G$1596","v":9.9371292906483806},{"$f":"H$1596","v":0.81677782223827544},{"$f":"I$1596","v":0.3323946364662887},null,{"$f":"K$1596","v":9.9371292906483806},{"$f":"L$1596","v":0.81677782223827544},{"$f":"M$1596","v":0.3323946364662887},null,{"$f":"O$1596","v":9.8763600499158084},{"$f":"P$1596","v":0.96526217243512025},{"$f":"Q$1596","v":0.21334251886055641},null,{"$f":"S$1596","v":9.8763600499158084},{"$f":"T$1596","v":0.96526217243512025},{"$f":"U$1596","v":0.21334251886055641},null,{"$f":"W$1596","v":9.9371292906483806},{"$f":"X$1596","v":0.81677782223827544},{"$f":"Y$1596","v":0.3323946364662887},null,{"$f":"AA$1596","v":9.8763600499158084},{"$f":"AB$1596","v":0.96526217243512025},{"$f":"AC$1596","v":0.21334251886055641},null,{"$f":"AE$1596","v":9.8763600499158084},{"$f":"AF$1596","v":0.96526217243512025},{"$f":"AG$1596","v":0.21334251886055641},null,{"$f":"AI$1596","v":9.8763600499158084},{"$f":"AJ$1596","v":0.96526217243512025},{"$f":"AK$1596","v":0.21334251886055641}]
[]
["2416. Single rate non half hourly units (MWh)"]
["Data sources:"]
["x1 = 2407. All units (MWh)"]
["Copy cells = x1"]
[]
[null,"Single rate non half hourly units (MWh)"]
["Domestic Unrestricted",{"$f":"B$1429","v":3148144.8045764044}]
["Small Non Domestic Unrestricted",{"$f":"B$1432","v":789896.69401002978}]
[]
["2417. Single rate non half hourly timeband use"]
["Data sources:"]
["x1 = 2403. Split of rate 1 units between distribution time bands"]
["Copy cells = x1"]
[]
[null,"Red","Amber","Green"]
["Domestic Unrestricted",{"$f":"B$1344","v":0.11239070546657531},{"$f":"C$1344","v":0.50219996140536483},{"$f":"D$1344","v":0.38540933312805986}]
["Small Non Domestic Unrestricted",{"$f":"B$1347","v":7.2521853483485318E-2},{"$f":"C$1347","v":0.57867519051758698},{"$f":"D$1347","v":0.3488029559989278}]
[]
["2418. Single rate non half hourly tariff pseudo load coefficient"]
["Data sources:"]
["x1 = 2415. Single rate non half hourly pseudo timeband load coefficients"]
["x2 = 2417. Single rate non half hourly timeband use"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Domestic Unrestricted",{"$f":"SUMPRODUCT($C1620:$E1620,$B1638:$D1638)","v":1.9557679222619555},{"$f":"SUMPRODUCT($G1620:$I1620,$B1638:$D1638)","v":1.8571083824181511},{"$f":"SUMPRODUCT($K1620:$M1620,$B1638:$D1638)","v":1.8571083824181511},{"$f":"SUMPRODUCT($O1620:$Q1620,$B1638:$D1638)","v":1.881630472375919},{"$f":"SUMPRODUCT($S1620:$U1620,$B1638:$D1638)","v":1.881630472375919},{"$f":"SUMPRODUCT($W1620:$Y1620,$B1638:$D1638)","v":1.8571083824181511},{"$f":"SUMPRODUCT($AA1620:$AC1620,$B1638:$D1638)","v":1.881630472375919},{"$f":"SUMPRODUCT($AE1620:$AG1620,$B1638:$D1638)","v":1.881630472375919},{"$f":"SUMPRODUCT($AI1620:$AK1620,$B1638:$D1638)","v":1.881630472375919}]
["Small Non Domestic Unrestricted",{"$f":"SUMPRODUCT($C1621:$E1621,$B1639:$D1639)","v":1.3546282049272451},{"$f":"SUMPRODUCT($G1621:$I1621,$B1639:$D1639)","v":1.3092483281147567},{"$f":"SUMPRODUCT($K1621:$M1621,$B1639:$D1639)","v":1.3092483281147567},{"$f":"SUMPRODUCT($O1621:$Q1621,$B1639:$D1639)","v":1.3492397092422743},{"$f":"SUMPRODUCT($S1621:$U1621,$B1639:$D1639)","v":1.3492397092422743},{"$f":"SUMPRODUCT($W1621:$Y1621,$B1639:$D1639)","v":1.3092483281147567},{"$f":"SUMPRODUCT($AA1621:$AC1621,$B1639:$D1639)","v":1.3492397092422743},{"$f":"SUMPRODUCT($AE1621:$AG1621,$B1639:$D1639)","v":1.3492397092422743},{"$f":"SUMPRODUCT($AI1621:$AK1621,$B1639:$D1639)","v":1.3492397092422743}]
[]
["2419. Multi rate non half hourly units (MWh)"]
["Data sources:"]
["x1 = 2407. All units (MWh)"]
["Copy cells = x1"]
[]
[null,"Multi rate non half hourly units (MWh)"]
["Domestic Two Rate",{"$f":"B$1430","v":281369.72027239343}]
["Small Non Domestic Two Rate",{"$f":"B$1433","v":281527.41523477057}]
[]
["2420. Multi rate non half hourly pseudo timeband load coefficients"]
["Data sources:"]
["x1 = 2414. Pseudo load coefficient by time band and network level"]
["Copy cells = x1"]
[]
[null,"GSPs","Red","Amber","Green","132kV","Red","Amber","Green","132kV/EHV","Red","Amber","Green","EHV","Red","Amber","Green","EHV/HV","Red","Amber","Green","132kV/HV","Red","Amber","Green","HV","Red","Amber","Green","HV/LV","Red","Amber","Green","LV circuits","Red","Amber","Green"]
["Domestic Two Rate",null,{"$f":"C$1594","v":12.270917033492955},{"$f":"D$1594","v":0.94652778794095516},{"$f":"E$1594","v":7.2562614860494423E-2},null,{"$f":"G$1594","v":10.731757706240888},{"$f":"H$1594","v":0.88209194342889852},{"$f":"I$1594","v":0.35897476998384503},null,{"$f":"K$1594","v":10.731757706240888},{"$f":"L$1594","v":0.88209194342889852},{"$f":"M$1594","v":0.35897476998384503},null,{"$f":"O$1594","v":10.66612901726449},{"$f":"P$1594","v":1.0424499324288774},{"$f":"Q$1594","v":0.23040257944568107},null,{"$f":"S$1594","v":10.66612901726449},{"$f":"T$1594","v":1.0424499324288774},{"$f":"U$1594","v":0.23040257944568107},null,{"$f":"W$1594","v":10.731757706240888},{"$f":"X$1594","v":0.88209194342889852},{"$f":"Y$1594","v":0.35897476998384503},null,{"$f":"AA$1594","v":10.66612901726449},{"$f":"AB$1594","v":1.0424499324288774},{"$f":"AC$1594","v":0.23040257944568107},null,{"$f":"AE$1594","v":10.66612901726449},{"$f":"AF$1594","v":1.0424499324288774},{"$f":"AG$1594","v":0.23040257944568107},null,{"$f":"AI$1594","v":10.66612901726449},{"$f":"AJ$1594","v":1.0424499324288774},{"$f":"AK$1594","v":0.23040257944568107}]
["Small Non Domestic Two Rate",null,{"$f":"C$1597","v":11.774401397903143},{"$f":"D$1597","v":0.90822862538039284},{"$f":"E$1597","v":6.9626528442569932E-2},null,{"$f":"G$1597","v":10.297520763397403},{"$f":"H$1597","v":0.84640003542032649},{"$f":"I$1597","v":0.34444964642602571},null,{"$f":"K$1597","v":10.297520763397403},{"$f":"L$1597","v":0.84640003542032649},{"$f":"M$1597","v":0.34444964642602571},null,{"$f":"O$1597","v":10.234547594797442},{"$f":"P$1597","v":1.0002694915247679},{"$f":"Q$1597","v":0.22107984644514342},null,{"$f":"S$1597","v":10.234547594797442},{"$f":"T$1597","v":1.0002694915247679},{"$f":"U$1597","v":0.22107984644514342},null,{"$f":"W$1597","v":10.297520763397403},{"$f":"X$1597","v":0.84640003542032649},{"$f":"Y$1597","v":0.34444964642602571},null,{"$f":"AA$1597","v":10.234547594797442},{"$f":"AB$1597","v":1.0002694915247679},{"$f":"AC$1597","v":0.22107984644514342},null,{"$f":"AE$1597","v":10.234547594797442},{"$f":"AF$1597","v":1.0002694915247679},{"$f":"AG$1597","v":0.22107984644514342},null,{"$f":"AI$1597","v":10.234547594797442},{"$f":"AJ$1597","v":1.0002694915247679},{"$f":"AK$1597","v":0.22107984644514342}]
[]
["2421. Multi rate non half hourly timeband use"]
["Data sources:"]
["x1 = 2409. Use of distribution time bands by units in demand forecast for two-rate tariffs (in Calculation of implied load coefficients for two-rate users)"]
["Copy cells = x1"]
[]
[null,"Red","Amber","Green"]
["Domestic Two Rate",{"$f":"B$1494","v":7.0762770509327888E-2},{"$f":"C$1494","v":0.32633035231585189},{"$f":"D$1494","v":0.60290687717482028}]
["Small Non Domestic Two Rate",{"$f":"B$1495","v":7.2036504425481901E-2},{"$f":"C$1495","v":0.48342992973061022},{"$f":"D$1495","v":0.44453356584390785}]
[]
["2422. Multi rate non half hourly tariff pseudo load coefficient"]
["Data sources:"]
["x1 = 2420. Multi rate non half hourly pseudo timeband load coefficients"]
["x2 = 2421. Multi rate non half hourly timeband use"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Domestic Two Rate",{"$f":"SUMPRODUCT($C1666:$E1666,$B1675:$D1675)","v":1.2209533320207604},{"$f":"SUMPRODUCT($G1666:$I1666,$B1675:$D1675)","v":1.2636906399580716},{"$f":"SUMPRODUCT($K1666:$M1666,$B1675:$D1675)","v":1.2636906399580716},{"$f":"SUMPRODUCT($O1666:$Q1666,$B1675:$D1675)","v":1.2338591932593406},{"$f":"SUMPRODUCT($S1666:$U1666,$B1675:$D1675)","v":1.2338591932593406},{"$f":"SUMPRODUCT($W1666:$Y1666,$B1675:$D1675)","v":1.2636906399580716},{"$f":"SUMPRODUCT($AA1666:$AC1666,$B1675:$D1675)","v":1.2338591932593406},{"$f":"SUMPRODUCT($AE1666:$AG1666,$B1675:$D1675)","v":1.2338591932593406},{"$f":"SUMPRODUCT($AI1666:$AK1666,$B1675:$D1675)","v":1.2338591932593406}]
["Small Non Domestic Two Rate",{"$f":"SUMPRODUCT($C1667:$E1667,$B1676:$D1676)","v":1.3182029479203297},{"$f":"SUMPRODUCT($G1667:$I1667,$B1676:$D1676)","v":1.3040919392706376},{"$f":"SUMPRODUCT($K1667:$M1667,$B1676:$D1676)","v":1.3040919392706376},{"$f":"SUMPRODUCT($O1667:$Q1667,$B1676:$D1676)","v":1.3190986555814059},{"$f":"SUMPRODUCT($S1667:$U1667,$B1676:$D1676)","v":1.3190986555814059},{"$f":"SUMPRODUCT($W1667:$Y1667,$B1676:$D1676)","v":1.3040919392706376},{"$f":"SUMPRODUCT($AA1667:$AC1667,$B1676:$D1676)","v":1.3190986555814059},{"$f":"SUMPRODUCT($AE1667:$AG1667,$B1676:$D1676)","v":1.3190986555814059},{"$f":"SUMPRODUCT($AI1667:$AK1667,$B1676:$D1676)","v":1.3190986555814059}]
[]
["2423. Off-peak non half hourly units (MWh)"]
["Data sources:"]
["x1 = 2407. All units (MWh)"]
["Copy cells = x1"]
[]
[null,"Off-peak non half hourly units (MWh)"]
["Domestic Off Peak (related MPAN)",{"$f":"B$1431","v":2369.5947928852129}]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"B$1434","v":1373.4199057232695}]
[]
["2424. Off-peak non half hourly pseudo timeband load coefficients"]
["Data sources:"]
["x1 = 2414. Pseudo load coefficient by time band and network level"]
["Copy cells = x1"]
[]
[null,"GSPs","Red","Amber","Green","132kV","Red","Amber","Green","132kV/EHV","Red","Amber","Green","EHV","Red","Amber","Green","EHV/HV","Red","Amber","Green","132kV/HV","Red","Amber","Green","HV","Red","Amber","Green","HV/LV","Red","Amber","Green","LV circuits","Red","Amber","Green"]
["Domestic Off Peak (related MPAN)",null,{"$f":"C$1595","v":9.0500132370748574},{"$f":"D$1595","v":0.69808059061470673},{"$f":"E$1595","v":5.3516181652261546E-2},null,{"$f":"G$1595","v":7.9148566511751506},{"$f":"H$1595","v":0.65055804244780635},{"$f":"I$1595","v":0.26475009253688514},null,{"$f":"K$1595","v":7.9148566511751506},{"$f":"L$1595","v":0.65055804244780635},{"$f":"M$1595","v":0.26475009253688514},null,{"$f":"O$1595","v":7.8664543596147753},{"$f":"P$1595","v":0.76882482879795511},{"$f":"Q$1595","v":0.16992588150896021},null,{"$f":"S$1595","v":7.8664543596147753},{"$f":"T$1595","v":0.76882482879795511},{"$f":"U$1595","v":0.16992588150896021},null,{"$f":"W$1595","v":7.9148566511751506},{"$f":"X$1595","v":0.65055804244780635},{"$f":"Y$1595","v":0.26475009253688514},null,{"$f":"AA$1595","v":7.8664543596147753},{"$f":"AB$1595","v":0.76882482879795511},{"$f":"AC$1595","v":0.16992588150896021},null,{"$f":"AE$1595","v":7.8664543596147753},{"$f":"AF$1595","v":0.76882482879795511},{"$f":"AG$1595","v":0.16992588150896021},null,{"$f":"AI$1595","v":7.8664543596147753},{"$f":"AJ$1595","v":0.76882482879795511},{"$f":"AK$1595","v":0.16992588150896021}]
["Small Non Domestic Off Peak (related MPAN)",null,{"$f":"C$1598","v":9.0500132370748574},{"$f":"D$1598","v":0.69808059061470673},{"$f":"E$1598","v":5.3516181652261546E-2},null,{"$f":"G$1598","v":7.9148566511751506},{"$f":"H$1598","v":0.65055804244780635},{"$f":"I$1598","v":0.26475009253688514},null,{"$f":"K$1598","v":7.9148566511751506},{"$f":"L$1598","v":0.65055804244780635},{"$f":"M$1598","v":0.26475009253688514},null,{"$f":"O$1598","v":7.8664543596147753},{"$f":"P$1598","v":0.76882482879795511},{"$f":"Q$1598","v":0.16992588150896021},null,{"$f":"S$1598","v":7.8664543596147753},{"$f":"T$1598","v":0.76882482879795511},{"$f":"U$1598","v":0.16992588150896021},null,{"$f":"W$1598","v":7.9148566511751506},{"$f":"X$1598","v":0.65055804244780635},{"$f":"Y$1598","v":0.26475009253688514},null,{"$f":"AA$1598","v":7.8664543596147753},{"$f":"AB$1598","v":0.76882482879795511},{"$f":"AC$1598","v":0.16992588150896021},null,{"$f":"AE$1598","v":7.8664543596147753},{"$f":"AF$1598","v":0.76882482879795511},{"$f":"AG$1598","v":0.16992588150896021},null,{"$f":"AI$1598","v":7.8664543596147753},{"$f":"AJ$1598","v":0.76882482879795511},{"$f":"AK$1598","v":0.16992588150896021}]
[]
["2425. Off-peak non half hourly timeband use"]
["Data sources:"]
["x1 = 2403. Split of rate 1 units between distribution time bands"]
["Copy cells = x1"]
[]
[null,"Red","Amber","Green"]
["Domestic Off Peak (related MPAN)",{"$f":"B$1346","v":2.0252147335181954E-6},{"$f":"C$1346","v":0.16828054775215417},{"$f":"D$1346","v":0.83171742703311236}]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"B$1349","v":1.0495483660186507E-4},{"$f":"C$1349","v":0.17569929903996798},{"$f":"D$1349","v":0.82419574612343016}]
[]
["2426. Off-peak non half hourly tariff pseudo load coefficient"]
["Data sources:"]
["x1 = 2424. Off-peak non half hourly pseudo timeband load coefficients"]
["x2 = 2425. Off-peak non half hourly timeband use"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Domestic Off Peak (related MPAN)",{"$f":"SUMPRODUCT($C1703:$E1703,$B1712:$D1712)","v":0.16200205329239203},{"$f":"SUMPRODUCT($G1703:$I1703,$B1712:$D1712)","v":0.32968955878354617},{"$f":"SUMPRODUCT($K1703:$M1703,$B1712:$D1712)","v":0.32968955878354617},{"$f":"SUMPRODUCT($O1703:$Q1703,$B1712:$D1712)","v":0.27072451152981158},{"$f":"SUMPRODUCT($S1703:$U1703,$B1712:$D1712)","v":0.27072451152981158},{"$f":"SUMPRODUCT($W1703:$Y1703,$B1712:$D1712)","v":0.32968955878354617},{"$f":"SUMPRODUCT($AA1703:$AC1703,$B1712:$D1712)","v":0.27072451152981158},{"$f":"SUMPRODUCT($AE1703:$AG1703,$B1712:$D1712)","v":0.27072451152981158},{"$f":"SUMPRODUCT($AI1703:$AK1703,$B1712:$D1712)","v":0.27072451152981158}]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"SUMPRODUCT($C1704:$E1704,$B1713:$D1713)","v":0.16770992237151544},{"$f":"SUMPRODUCT($G1704:$I1704,$B1713:$D1713)","v":0.33333919458412981},{"$f":"SUMPRODUCT($K1704:$M1704,$B1713:$D1713)","v":0.33333919458412981},{"$f":"SUMPRODUCT($O1704:$Q1704,$B1713:$D1713)","v":0.27595979463223252},{"$f":"SUMPRODUCT($S1704:$U1704,$B1713:$D1713)","v":0.27595979463223252},{"$f":"SUMPRODUCT($W1704:$Y1704,$B1713:$D1713)","v":0.33333919458412981},{"$f":"SUMPRODUCT($AA1704:$AC1704,$B1713:$D1713)","v":0.27595979463223252},{"$f":"SUMPRODUCT($AE1704:$AG1704,$B1713:$D1713)","v":0.27595979463223252},{"$f":"SUMPRODUCT($AI1704:$AK1704,$B1713:$D1713)","v":0.27595979463223252}]
[]
["2427. Aggregated half hourly units (MWh)"]
["Data sources:"]
["x1 = 2407. All units (MWh)"]
["Copy cells = x1"]
[]
[null,"Aggregated half hourly units (MWh)"]
["LV Network Domestic",{"$f":"B$1438","v":21.857924819934208}]
["LV Network Non-Domestic Non-CT",{"$f":"B$1439","v":153370.0233169244}]
[]
["2428. Aggregated half hourly pseudo timeband load coefficients"]
["Data sources:"]
["x1 = 2414. Pseudo load coefficient by time band and network level"]
["Copy cells = x1"]
[]
[null,"GSPs","Red","Amber","Green","132kV","Red","Amber","Green","132kV/EHV","Red","Amber","Green","EHV","Red","Amber","Green","EHV/HV","Red","Amber","Green","132kV/HV","Red","Amber","Green","HV","Red","Amber","Green","HV/LV","Red","Amber","Green","LV circuits","Red","Amber","Green"]
["LV Network Domestic",null,{"$f":"C$1602","v":15.346225430271362},{"$f":"D$1602","v":1.1837443583157548},{"$f":"E$1602","v":9.0748086913120252E-2},null,{"$f":"G$1602","v":13.42132560863257},{"$f":"H$1602","v":1.1031597538421922},{"$f":"I$1602","v":0.44894018343662195},null,{"$f":"K$1602","v":13.42132560863257},{"$f":"L$1602","v":1.1031597538421922},{"$f":"M$1602","v":0.44894018343662195},null,{"$f":"O$1602","v":13.339249211817561},{"$f":"P$1602","v":1.3037062852890069},{"$f":"Q$1602","v":0.28814553258233128},null,{"$f":"S$1602","v":13.339249211817561},{"$f":"T$1602","v":1.3037062852890069},{"$f":"U$1602","v":0.28814553258233128},null,{"$f":"W$1602","v":13.42132560863257},{"$f":"X$1602","v":1.1031597538421922},{"$f":"Y$1602","v":0.44894018343662195},null,{"$f":"AA$1602","v":13.339249211817561},{"$f":"AB$1602","v":1.3037062852890069},{"$f":"AC$1602","v":0.28814553258233128},null,{"$f":"AE$1602","v":13.339249211817561},{"$f":"AF$1602","v":1.3037062852890069},{"$f":"AG$1602","v":0.28814553258233128},null,{"$f":"AI$1602","v":13.339249211817561},{"$f":"AJ$1602","v":1.3037062852890069},{"$f":"AK$1602","v":0.28814553258233128}]
["LV Network Non-Domestic Non-CT",null,{"$f":"C$1603","v":10.501064530229245},{"$f":"D$1603","v":0.81000868587844965},{"$f":"E$1603","v":6.2096801653243855E-2},null,{"$f":"G$1603","v":9.1839004280140255},{"$f":"H$1603","v":0.75486651847286368},{"$f":"I$1603","v":0.30719930825345365},null,{"$f":"K$1603","v":9.1839004280140255},{"$f":"L$1603","v":0.75486651847286368},{"$f":"M$1603","v":0.30719930825345365},null,{"$f":"O$1603","v":9.1277374618645144},{"$f":"P$1603","v":0.89209583766965683},{"$f":"Q$1603","v":0.1971712748188679},null,{"$f":"S$1603","v":9.1277374618645144},{"$f":"T$1603","v":0.89209583766965683},{"$f":"U$1603","v":0.1971712748188679},null,{"$f":"W$1603","v":9.1839004280140255},{"$f":"X$1603","v":0.75486651847286368},{"$f":"Y$1603","v":0.30719930825345365},null,{"$f":"AA$1603","v":9.1277374618645144},{"$f":"AB$1603","v":0.89209583766965683},{"$f":"AC$1603","v":0.1971712748188679},null,{"$f":"AE$1603","v":9.1277374618645144},{"$f":"AF$1603","v":0.89209583766965683},{"$f":"AG$1603","v":0.1971712748188679},null,{"$f":"AI$1603","v":9.1277374618645144},{"$f":"AJ$1603","v":0.89209583766965683},{"$f":"AK$1603","v":0.1971712748188679}]
[]
["2429. Aggregated half hourly timeband use"]
["Data sources:"]
["x1 = 2410. Use of distribution time bands by units in demand forecast for three-rate tariffs (in Calculation of implied load coefficients for three-rate users)"]
["Copy cells = x1"]
[]
[null,"Red","Amber","Green"]
["LV Network Domestic",{"$f":"B$1517","v":9.2050537482551306E-2},{"$f":"C$1517","v":0.47800942086745313},{"$f":"D$1517","v":0.42994004164999555}]
["LV Network Non-Domestic Non-CT",{"$f":"B$1518","v":7.9156657074912026E-2},{"$f":"C$1518","v":0.52887346517502209},{"$f":"D$1518","v":0.39196987775006586}]
[]
["2430. Aggregated half hourly tariff pseudo load coefficient"]
["Data sources:"]
["x1 = 2428. Aggregated half hourly pseudo timeband load coefficients"]
["x2 = 2429. Aggregated half hourly timeband use"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["LV Network Domestic",{"$f":"SUMPRODUCT($C1740:$E1740,$B1749:$D1749)","v":2.0174854906255892},{"$f":"SUMPRODUCT($G1740:$I1740,$B1749:$D1749)","v":1.9557783522264445},{"$f":"SUMPRODUCT($K1740:$M1740,$B1749:$D1749)","v":1.9557783522264445},{"$f":"SUMPRODUCT($O1740:$Q1740,$B1749:$D1749)","v":1.9749542482534699},{"$f":"SUMPRODUCT($S1740:$U1740,$B1749:$D1749)","v":1.9749542482534699},{"$f":"SUMPRODUCT($W1740:$Y1740,$B1749:$D1749)","v":1.9557783522264445},{"$f":"SUMPRODUCT($AA1740:$AC1740,$B1749:$D1749)","v":1.9749542482534699},{"$f":"SUMPRODUCT($AE1740:$AG1740,$B1749:$D1749)","v":1.9749542482534699},{"$f":"SUMPRODUCT($AI1740:$AK1740,$B1749:$D1749)","v":1.9749542482534699}]
["LV Network Non-Domestic Non-CT",{"$f":"SUMPRODUCT($C1741:$E1741,$B1750:$D1750)","v":1.2839613402159724},{"$f":"SUMPRODUCT($G1741:$I1741,$B1750:$D1750)","v":1.2466086034608033},{"$f":"SUMPRODUCT($K1741:$M1741,$B1750:$D1750)","v":1.2466086034608033},{"$f":"SUMPRODUCT($O1741:$Q1741,$B1750:$D1750)","v":1.271612201561779},{"$f":"SUMPRODUCT($S1741:$U1741,$B1750:$D1750)","v":1.271612201561779},{"$f":"SUMPRODUCT($W1741:$Y1741,$B1750:$D1750)","v":1.2466086034608033},{"$f":"SUMPRODUCT($AA1741:$AC1741,$B1750:$D1750)","v":1.271612201561779},{"$f":"SUMPRODUCT($AE1741:$AG1741,$B1750:$D1750)","v":1.271612201561779},{"$f":"SUMPRODUCT($AI1741:$AK1741,$B1750:$D1750)","v":1.271612201561779}]
[]
["2431. Average non half hourly tariff pseudo load coefficient"]
["Data sources:"]
["x1 = 2416. Single rate non half hourly units (MWh)"]
["x2 = 2418. Single rate non half hourly tariff pseudo load coefficient"]
["x3 = 2419. Multi rate non half hourly units (MWh)"]
["x4 = 2422. Multi rate non half hourly tariff pseudo load coefficient"]
["x5 = 2423. Off-peak non half hourly units (MWh)"]
["x6 = 2426. Off-peak non half hourly tariff pseudo load coefficient"]
["Calculation =(x1*x2+x3*x4+x5*x6)/(x1+x3+x5)"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Domestic equalisation group",{"$f":"($B1629*B1648+$B1657*B1685+$B1694*B1722)/($B1629+$B1657+$B1694)","v":1.8942841813735729},1.8074012414003713,1.8074012414003713,1.8274094056105297,1.8274094056105297,1.8074012414003713,1.8274094056105297,1.8274094056105297,1.8274094056105297]
["Non-domestic equalisation group",1.3435498370831667,1.3066457887002512,1.3066457887002512,1.3399559472479476,1.3399559472479476,1.3066457887002512,1.3399559472479476,1.3399559472479476,1.3399559472479476]
[]
["2432. Average non half hourly timeband use"]
["Data sources:"]
["x1 = 2416. Single rate non half hourly units (MWh)"]
["x2 = 2417. Single rate non half hourly timeband use"]
["x3 = 2419. Multi rate non half hourly units (MWh)"]
["x4 = 2421. Multi rate non half hourly timeband use"]
["x5 = 2423. Off-peak non half hourly units (MWh)"]
["x6 = 2425. Off-peak non half hourly timeband use"]
["Calculation =(x1*x2+x3*x4+x5*x6)/(x1+x3+x5)"]
[]
[null,"Red","Amber","Green"]
["LV Network Domestic",{"$f":"($B1629*B1638+$B1657*B1675+$B1694*B1712)/($B1629+$B1657+$B1694)","v":0.10890015752604847},0.48755038855702038,0.40354945391693126]
["LV Network Non-Domestic Non-CT",7.230177665679309E-2,0.55316468508673289,0.37453353825647395]
[]
["2433. Aggregated half hourly tariff pseudo load coefficient using average non half hourly unit mix"]
["Data sources:"]
["x1 = 2428. Aggregated half hourly pseudo timeband load coefficients"]
["x2 = 2432. Average non half hourly timeband use"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["LV Network Domestic",{"$f":"SUMPRODUCT($C1740:$E1740,$B1787:$D1787)","v":2.2849627295536252},{"$f":"SUMPRODUCT($G1740:$I1740,$B1787:$D1787)","v":2.1806000054819186},{"$f":"SUMPRODUCT($K1740:$M1740,$B1787:$D1787)","v":2.1806000054819186},{"$f":"SUMPRODUCT($O1740:$Q1740,$B1787:$D1787)","v":2.2045498187252379},{"$f":"SUMPRODUCT($S1740:$U1740,$B1787:$D1787)","v":2.2045498187252379},{"$f":"SUMPRODUCT($W1740:$Y1740,$B1787:$D1787)","v":2.1806000054819186},{"$f":"SUMPRODUCT($AA1740:$AC1740,$B1787:$D1787)","v":2.2045498187252379},{"$f":"SUMPRODUCT($AE1740:$AG1740,$B1787:$D1787)","v":2.2045498187252379},{"$f":"SUMPRODUCT($AI1740:$AK1740,$B1787:$D1787)","v":2.2045498187252379}]
["LV Network Non-Domestic Non-CT",{"$f":"SUMPRODUCT($C1741:$E1741,$B1788:$D1788)","v":1.2305711568022777},{"$f":"SUMPRODUCT($G1741:$I1741,$B1788:$D1788)","v":1.1966342614281638},{"$f":"SUMPRODUCT($K1741:$M1741,$B1788:$D1788)","v":1.1966342614281638},{"$f":"SUMPRODUCT($O1741:$Q1741,$B1788:$D1788)","v":1.2272748036617427},{"$f":"SUMPRODUCT($S1741:$U1741,$B1788:$D1788)","v":1.2272748036617427},{"$f":"SUMPRODUCT($W1741:$Y1741,$B1788:$D1788)","v":1.1966342614281638},{"$f":"SUMPRODUCT($AA1741:$AC1741,$B1788:$D1788)","v":1.2272748036617427},{"$f":"SUMPRODUCT($AE1741:$AG1741,$B1788:$D1788)","v":1.2272748036617427},{"$f":"SUMPRODUCT($AI1741:$AK1741,$B1788:$D1788)","v":1.2272748036617427}]
[]
["2434. Relative correction factor for aggregated half hourly tariff"]
["Data sources:"]
["x1 = 2431. Average non half hourly tariff pseudo load coefficient"]
["x2 = 2433. Aggregated half hourly tariff pseudo load coefficient using average non half hourly unit mix"]
["Calculation =x1/x2"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Domestic equalisation group",{"$f":"B1773/B1797","v":0.82902191658225755},0.82885501094040892,0.82885501094040892,0.82892633683697547,0.82892633683697547,0.82885501094040892,0.82892633683697547,0.82892633683697547,0.82892633683697547]
["Non-domestic equalisation group",1.0918099531720471,1.0919341279270998,1.0919341279270998,1.0918141098065448,1.0918141098065448,1.0919341279270998,1.0918141098065448,1.0918141098065448,1.0918141098065448]
[]
["2435. Correction factor for non half hourly tariffs"]
["Data sources:"]
["x1 = 2416. Single rate non half hourly units (MWh)"]
["x2 = 2418. Single rate non half hourly tariff pseudo load coefficient"]
["x3 = 2419. Multi rate non half hourly units (MWh)"]
["x4 = 2422. Multi rate non half hourly tariff pseudo load coefficient"]
["x5 = 2423. Off-peak non half hourly units (MWh)"]
["x6 = 2426. Off-peak non half hourly tariff pseudo load coefficient"]
["x7 = 2427. Aggregated half hourly units (MWh)"]
["x8 = 2430. Aggregated half hourly tariff pseudo load coefficient"]
["x9 = 2434. Relative correction factor for aggregated half hourly tariff"]
["Calculation =(x1*x2+x3*x4+x5*x6+x7*x8)/(x1*x2+x3*x4+x5*x6+x7*x8*x9)"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Domestic equalisation group",{"$f":"($B1629*B1648+$B1657*B1685+$B1694*B1722+$B1731*B1759)/($B1629*B1648+$B1657*B1685+$B1694*B1722+$B1731*B1759*B1807)","v":1.000001159790648},1.0000011795139412,1.0000011795139412,1.0000011775467905,1.0000011775467905,1.0000011795139412,1.0000011775467905,1.0000011775467905,1.0000011775467905]
["Non-domestic equalisation group",0.98908488963469421,0.98908617558719014,0.98908617558719014,0.98915058786396048,0.98915058786396048,0.98908617558719014,0.98915058786396048,0.98915058786396048,0.98915058786396048]
[]
["2436. Single rate non half hourly corrected pseudo timeband load coefficient"]
["Data sources:"]
["x1 = 2415. Single rate non half hourly pseudo timeband load coefficients"]
["x2 = 2435. Correction factor for non half hourly tariffs"]
["Calculation =x1*x2"]
[]
[null,"GSPs","Red","Amber","Green","132kV","Red","Amber","Green","132kV/EHV","Red","Amber","Green","EHV","Red","Amber","Green","EHV/HV","Red","Amber","Green","132kV/HV","Red","Amber","Green","HV","Red","Amber","Green","HV/LV","Red","Amber","Green","LV circuits","Red","Amber","Green"]
["Domestic Unrestricted",null,{"$f":"C1620*$B1824","v":12.748864238436113},0.98339465855972208,7.5388899062504705E-2,null,{"$f":"G1620*$C1824","v":11.149755504149384},0.91644908230575628,0.37295669796482217,null,{"$f":"K1620*$D1824","v":11.149755504149384},0.91644908230575628,0.37295669796482217,null,{"$f":"O1620*$E1824","v":11.081570581407256},1.0830529506154924,0.23937667003023227,null,{"$f":"S1620*$F1824","v":11.081570581407256},1.0830529506154924,0.23937667003023227,null,{"$f":"W1620*$G1824","v":11.149755504149384},0.91644908230575628,0.37295669796482217,null,{"$f":"AA1620*$H1824","v":11.081570581407256},1.0830529506154924,0.23937667003023227,null,{"$f":"AE1620*$I1824","v":11.081570581407256},1.0830529506154924,0.23937667003023227,null,{"$f":"AI1620*$J1824","v":11.081570581407256},1.0830529506154924,0.23937667003023227]
["Small Non Domestic Unrestricted",null,11.238301221852982,0.86687607508879716,6.6456363531895948E-2,null,9.8286772064028547,0.80786365250208969,0.32876693976813587,null,9.8286772064028547,0.80786365250208969,0.32876693976813587,null,9.7692073493303564,0.9547896453070428,0.21102787794729747,null,9.7692073493303564,0.9547896453070428,0.21102787794729747,null,9.8286772064028547,0.80786365250208969,0.32876693976813587,null,9.7692073493303564,0.9547896453070428,0.21102787794729747,null,9.7692073493303564,0.9547896453070428,0.21102787794729747,null,9.7692073493303564,0.9547896453070428,0.21102787794729747]
[]
["2437. Multi rate non half hourly corrected pseudo timeband load coefficient"]
["Data sources:"]
["x1 = 2420. Multi rate non half hourly pseudo timeband load coefficients"]
["x2 = 2435. Correction factor for non half hourly tariffs"]
["Calculation =x1*x2"]
[]
[null,"GSPs","Red","Amber","Green","132kV","Red","Amber","Green","132kV/EHV","Red","Amber","Green","EHV","Red","Amber","Green","EHV/HV","Red","Amber","Green","132kV/HV","Red","Amber","Green","HV","Red","Amber","Green","HV/LV","Red","Amber","Green","LV circuits","Red","Amber","Green"]
["Domestic Two Rate",null,{"$f":"C1666*$B1824","v":12.270931265187773},0.94652888571503169,7.2562699017936536E-2,null,{"$f":"G1666*$C1824","v":10.731770364498717},0.88209298386864321,0.35897519339959078,null,{"$f":"K1666*$D1824","v":10.731770364498717},0.88209298386864321,0.35897519339959078,null,{"$f":"O1666*$E1824","v":10.666141577130482},1.0424511599624495,0.23040285075549902,null,{"$f":"S1666*$F1824","v":10.666141577130482},1.0424511599624495,0.23040285075549902,null,{"$f":"W1666*$G1824","v":10.731770364498717},0.88209298386864321,0.35897519339959078,null,{"$f":"AA1666*$H1824","v":10.666141577130482},1.0424511599624495,0.23040285075549902,null,{"$f":"AE1666*$I1824","v":10.666141577130482},1.0424511599624495,0.23040285075549902,null,{"$f":"AI1666*$J1824","v":10.666141577130482},1.0424511599624495,0.23040285075549902]
["Small Non Domestic Two Rate",null,11.645882507159619,0.89831520969743583,6.8866547200266179E-2,null,10.18513542989842,0.83716257405075301,0.34069038346587766,null,10.18513542989842,0.83716257405075301,0.34069038346587766,null,10.123508769915572,0.98941715556410892,0.21868126007608774,null,10.123508769915572,0.98941715556410892,0.21868126007608774,null,10.18513542989842,0.83716257405075301,0.34069038346587766,null,10.123508769915572,0.98941715556410892,0.21868126007608774,null,10.123508769915572,0.98941715556410892,0.21868126007608774,null,10.123508769915572,0.98941715556410892,0.21868126007608774]
[]
["2438. Off-peak non half hourly corrected pseudo timeband load coefficient"]
["Data sources:"]
["x1 = 2424. Off-peak non half hourly pseudo timeband load coefficients"]
["x2 = 2435. Correction factor for non half hourly tariffs"]
["Calculation =x1*x2"]
[]
[null,"GSPs","Red","Amber","Green","132kV","Red","Amber","Green","132kV/EHV","Red","Amber","Green","EHV","Red","Amber","Green","EHV/HV","Red","Amber","Green","132kV/HV","Red","Amber","Green","HV","Red","Amber","Green","HV/LV","Red","Amber","Green","LV circuits","Red","Amber","Green"]
["Domestic Off Peak (related MPAN)",null,{"$f":"C1703*$B1824","v":9.0500237331955731},0.69808140024204723,5.3516243719828542E-2,null,{"$f":"G1703*$C1824","v":7.9148659868589135},0.65055880979008696,0.26475040481331019,null,{"$f":"K1703*$D1824","v":7.9148659868589135},0.65055880979008696,0.26475040481331019,null,{"$f":"O1703*$E1824","v":7.8664636227328595},0.76882573412516475,0.1699260816046366,null,{"$f":"S1703*$F1824","v":7.8664636227328595},0.76882573412516475,0.1699260816046366,null,{"$f":"W1703*$G1824","v":7.9148659868589135},0.65055880979008696,0.26475040481331019,null,{"$f":"AA1703*$H1824","v":7.8664636227328595},0.76882573412516475,0.1699260816046366,null,{"$f":"AE1703*$I1824","v":7.8664636227328595},0.76882573412516475,0.1699260816046366,null,{"$f":"AI1703*$J1824","v":7.8664636227328595},0.76882573412516475,0.1699260816046366]
["Small Non Domestic Off Peak (related MPAN)",null,8.9512313437847073,0.69046096392426937,5.2932046623197358E-2,null,7.828475295431665,0.64345796620218965,0.26186065651366242,null,7.828475295431665,0.64345796620218965,0.26186065651366242,null,7.78110795421797,0.7604835313699061,0.16808228558788968,null,7.78110795421797,0.7604835313699061,0.16808228558788968,null,7.828475295431665,0.64345796620218965,0.26186065651366242,null,7.78110795421797,0.7604835313699061,0.16808228558788968,null,7.78110795421797,0.7604835313699061,0.16808228558788968,null,7.78110795421797,0.7604835313699061,0.16808228558788968]
[]
["2439. Aggregated half hourly corrected pseudo timeband load coefficient"]
["Data sources:"]
["x1 = 2428. Aggregated half hourly pseudo timeband load coefficients"]
["x2 = 2435. Correction factor for non half hourly tariffs"]
["x3 = 2434. Relative correction factor for aggregated half hourly tariff"]
["Calculation =x1*x2*x3"]
[]
[null,"GSPs","Red","Amber","Green","132kV","Red","Amber","Green","132kV/EHV","Red","Amber","Green","EHV","Red","Amber","Green","EHV/HV","Red","Amber","Green","132kV/HV","Red","Amber","Green","HV","Red","Amber","Green","HV/LV","Red","Amber","Green","LV circuits","Red","Amber","Green"]
["LV Network Domestic",null,{"$f":"C1740*$B1824*$B1807","v":12.722371973777868},0.98135115483493329,7.5232240192435643E-2,null,{"$f":"G1740*$C1824*$C1807","v":11.124346105483781},0.91436056833965462,0.37210675955854328,null,{"$f":"K1740*$D1824*$D1807","v":11.124346105483781},0.91436056833965462,0.37210675955854328,null,{"$f":"O1740*$E1824*$E1807","v":11.057268005742564},1.0806777479230727,0.23885170205813522,null,{"$f":"S1740*$F1824*$F1807","v":11.057268005742564},1.0806777479230727,0.23885170205813522,null,{"$f":"W1740*$G1824*$G1807","v":11.124346105483781},0.91436056833965462,0.37210675955854328,null,{"$f":"AA1740*$H1824*$H1807","v":11.057268005742564},1.0806777479230727,0.23885170205813522,null,{"$f":"AE1740*$I1824*$I1807","v":11.057268005742564},1.0806777479230727,0.23885170205813522,null,{"$f":"AI1740*$J1824*$J1807","v":11.057268005742564},1.0806777479230727,0.23885170205813522]
["LV Network Non-Domestic Non-CT",null,11.340023212322237,0.87472248871550584,6.7057884477487589E-2,null,9.9187681347358403,0.81526863537943717,0.3317804601215778,null,9.9187681347358403,0.81526863537943717,0.3317804601215778,null,9.8576695608202485,0.96343546482046583,0.21293877942596418,null,9.8576695608202485,0.96343546482046583,0.21293877942596418,null,9.9187681347358403,0.81526863537943717,0.3317804601215778,null,9.8576695608202485,0.96343546482046583,0.21293877942596418,null,9.8576695608202485,0.96343546482046583,0.21293877942596418,null,9.8576695608202485,0.96343546482046583,0.21293877942596418]
[]
["2440. Pseudo load coefficient by time band and network level (equalised)"]
["Data sources:"]
["x1 = 2436. Single rate non half hourly corrected pseudo timeband load coefficient"]
["x2 = 2437. Multi rate non half hourly corrected pseudo timeband load coefficient"]
["x3 = 2438. Off-peak non half hourly corrected pseudo timeband load coefficient"]
["x4 = 2439. Aggregated half hourly corrected pseudo timeband load coefficient"]
["x5 = 2414. Pseudo load coefficient by time band and network level"]
["Combine tables = x1 or x2 or x3 or x4 or x5"]
[]
[null,"GSPs","Red","Amber","Green","132kV","Red","Amber","Green","132kV/EHV","Red","Amber","Green","EHV","Red","Amber","Green","EHV/HV","Red","Amber","Green","132kV/HV","Red","Amber","Green","HV","Red","Amber","Green","HV/LV","Red","Amber","Green","LV circuits","Red","Amber","Green"]
["Domestic Unrestricted",null,{"$f":"C$1834","v":12.748864238436113},{"$f":"D$1834","v":0.98339465855972208},{"$f":"E$1834","v":7.5388899062504705E-2},null,{"$f":"G$1834","v":11.149755504149384},{"$f":"H$1834","v":0.91644908230575628},{"$f":"I$1834","v":0.37295669796482217},null,{"$f":"K$1834","v":11.149755504149384},{"$f":"L$1834","v":0.91644908230575628},{"$f":"M$1834","v":0.37295669796482217},null,{"$f":"O$1834","v":11.081570581407256},{"$f":"P$1834","v":1.0830529506154924},{"$f":"Q$1834","v":0.23937667003023227},null,{"$f":"S$1834","v":11.081570581407256},{"$f":"T$1834","v":1.0830529506154924},{"$f":"U$1834","v":0.23937667003023227},null,{"$f":"W$1834","v":11.149755504149384},{"$f":"X$1834","v":0.91644908230575628},{"$f":"Y$1834","v":0.37295669796482217},null,{"$f":"AA$1834","v":11.081570581407256},{"$f":"AB$1834","v":1.0830529506154924},{"$f":"AC$1834","v":0.23937667003023227},null,{"$f":"AE$1834","v":11.081570581407256},{"$f":"AF$1834","v":1.0830529506154924},{"$f":"AG$1834","v":0.23937667003023227},null,{"$f":"AI$1834","v":11.081570581407256},{"$f":"AJ$1834","v":1.0830529506154924},{"$f":"AK$1834","v":0.23937667003023227}]
["Domestic Two Rate",null,{"$f":"C$1844","v":12.270931265187773},{"$f":"D$1844","v":0.94652888571503169},{"$f":"E$1844","v":7.2562699017936536E-2},null,{"$f":"G$1844","v":10.731770364498717},{"$f":"H$1844","v":0.88209298386864321},{"$f":"I$1844","v":0.35897519339959078},null,{"$f":"K$1844","v":10.731770364498717},{"$f":"L$1844","v":0.88209298386864321},{"$f":"M$1844","v":0.35897519339959078},null,{"$f":"O$1844","v":10.666141577130482},{"$f":"P$1844","v":1.0424511599624495},{"$f":"Q$1844","v":0.23040285075549902},null,{"$f":"S$1844","v":10.666141577130482},{"$f":"T$1844","v":1.0424511599624495},{"$f":"U$1844","v":0.23040285075549902},null,{"$f":"W$1844","v":10.731770364498717},{"$f":"X$1844","v":0.88209298386864321},{"$f":"Y$1844","v":0.35897519339959078},null,{"$f":"AA$1844","v":10.666141577130482},{"$f":"AB$1844","v":1.0424511599624495},{"$f":"AC$1844","v":0.23040285075549902},null,{"$f":"AE$1844","v":10.666141577130482},{"$f":"AF$1844","v":1.0424511599624495},{"$f":"AG$1844","v":0.23040285075549902},null,{"$f":"AI$1844","v":10.666141577130482},{"$f":"AJ$1844","v":1.0424511599624495},{"$f":"AK$1844","v":0.23040285075549902}]
["Domestic Off Peak (related MPAN)",null,{"$f":"C$1854","v":9.0500237331955731},{"$f":"D$1854","v":0.69808140024204723},{"$f":"E$1854","v":5.3516243719828542E-2},null,{"$f":"G$1854","v":7.9148659868589135},{"$f":"H$1854","v":0.65055880979008696},{"$f":"I$1854","v":0.26475040481331019},null,{"$f":"K$1854","v":7.9148659868589135},{"$f":"L$1854","v":0.65055880979008696},{"$f":"M$1854","v":0.26475040481331019},null,{"$f":"O$1854","v":7.8664636227328595},{"$f":"P$1854","v":0.76882573412516475},{"$f":"Q$1854","v":0.1699260816046366},null,{"$f":"S$1854","v":7.8664636227328595},{"$f":"T$1854","v":0.76882573412516475},{"$f":"U$1854","v":0.1699260816046366},null,{"$f":"W$1854","v":7.9148659868589135},{"$f":"X$1854","v":0.65055880979008696},{"$f":"Y$1854","v":0.26475040481331019},null,{"$f":"AA$1854","v":7.8664636227328595},{"$f":"AB$1854","v":0.76882573412516475},{"$f":"AC$1854","v":0.1699260816046366},null,{"$f":"AE$1854","v":7.8664636227328595},{"$f":"AF$1854","v":0.76882573412516475},{"$f":"AG$1854","v":0.1699260816046366},null,{"$f":"AI$1854","v":7.8664636227328595},{"$f":"AJ$1854","v":0.76882573412516475},{"$f":"AK$1854","v":0.1699260816046366}]
["Small Non Domestic Unrestricted",null,{"$f":"C$1835","v":11.238301221852982},{"$f":"D$1835","v":0.86687607508879716},{"$f":"E$1835","v":6.6456363531895948E-2},null,{"$f":"G$1835","v":9.8286772064028547},{"$f":"H$1835","v":0.80786365250208969},{"$f":"I$1835","v":0.32876693976813587},null,{"$f":"K$1835","v":9.8286772064028547},{"$f":"L$1835","v":0.80786365250208969},{"$f":"M$1835","v":0.32876693976813587},null,{"$f":"O$1835","v":9.7692073493303564},{"$f":"P$1835","v":0.9547896453070428},{"$f":"Q$1835","v":0.21102787794729747},null,{"$f":"S$1835","v":9.7692073493303564},{"$f":"T$1835","v":0.9547896453070428},{"$f":"U$1835","v":0.21102787794729747},null,{"$f":"W$1835","v":9.8286772064028547},{"$f":"X$1835","v":0.80786365250208969},{"$f":"Y$1835","v":0.32876693976813587},null,{"$f":"AA$1835","v":9.7692073493303564},{"$f":"AB$1835","v":0.9547896453070428},{"$f":"AC$1835","v":0.21102787794729747},null,{"$f":"AE$1835","v":9.7692073493303564},{"$f":"AF$1835","v":0.9547896453070428},{"$f":"AG$1835","v":0.21102787794729747},null,{"$f":"AI$1835","v":9.7692073493303564},{"$f":"AJ$1835","v":0.9547896453070428},{"$f":"AK$1835","v":0.21102787794729747}]
["Small Non Domestic Two Rate",null,{"$f":"C$1845","v":11.645882507159619},{"$f":"D$1845","v":0.89831520969743583},{"$f":"E$1845","v":6.8866547200266179E-2},null,{"$f":"G$1845","v":10.18513542989842},{"$f":"H$1845","v":0.83716257405075301},{"$f":"I$1845","v":0.34069038346587766},null,{"$f":"K$1845","v":10.18513542989842},{"$f":"L$1845","v":0.83716257405075301},{"$f":"M$1845","v":0.34069038346587766},null,{"$f":"O$1845","v":10.123508769915572},{"$f":"P$1845","v":0.98941715556410892},{"$f":"Q$1845","v":0.21868126007608774},null,{"$f":"S$1845","v":10.123508769915572},{"$f":"T$1845","v":0.98941715556410892},{"$f":"U$1845","v":0.21868126007608774},null,{"$f":"W$1845","v":10.18513542989842},{"$f":"X$1845","v":0.83716257405075301},{"$f":"Y$1845","v":0.34069038346587766},null,{"$f":"AA$1845","v":10.123508769915572},{"$f":"AB$1845","v":0.98941715556410892},{"$f":"AC$1845","v":0.21868126007608774},null,{"$f":"AE$1845","v":10.123508769915572},{"$f":"AF$1845","v":0.98941715556410892},{"$f":"AG$1845","v":0.21868126007608774},null,{"$f":"AI$1845","v":10.123508769915572},{"$f":"AJ$1845","v":0.98941715556410892},{"$f":"AK$1845","v":0.21868126007608774}]
["Small Non Domestic Off Peak (related MPAN)",null,{"$f":"C$1855","v":8.9512313437847073},{"$f":"D$1855","v":0.69046096392426937},{"$f":"E$1855","v":5.2932046623197358E-2},null,{"$f":"G$1855","v":7.828475295431665},{"$f":"H$1855","v":0.64345796620218965},{"$f":"I$1855","v":0.26186065651366242},null,{"$f":"K$1855","v":7.828475295431665},{"$f":"L$1855","v":0.64345796620218965},{"$f":"M$1855","v":0.26186065651366242},null,{"$f":"O$1855","v":7.78110795421797},{"$f":"P$1855","v":0.7604835313699061},{"$f":"Q$1855","v":0.16808228558788968},null,{"$f":"S$1855","v":7.78110795421797},{"$f":"T$1855","v":0.7604835313699061},{"$f":"U$1855","v":0.16808228558788968},null,{"$f":"W$1855","v":7.828475295431665},{"$f":"X$1855","v":0.64345796620218965},{"$f":"Y$1855","v":0.26186065651366242},null,{"$f":"AA$1855","v":7.78110795421797},{"$f":"AB$1855","v":0.7604835313699061},{"$f":"AC$1855","v":0.16808228558788968},null,{"$f":"AE$1855","v":7.78110795421797},{"$f":"AF$1855","v":0.7604835313699061},{"$f":"AG$1855","v":0.16808228558788968},null,{"$f":"AI$1855","v":7.78110795421797},{"$f":"AJ$1855","v":0.7604835313699061},{"$f":"AK$1855","v":0.16808228558788968}]
["LV Medium Non-Domestic",null,{"$f":"C1599","v":10.936975302036027},0.84363303990608507,6.4674508385497154E-2,null,{"$f":"G1599","v":9.5651342650452928},0.78620186030714745,0.31995149039401516,null,{"$f":"K1599","v":9.5651342650452928},0.78620186030714745,0.31995149039401516,null,{"$f":"O1599","v":9.5066399122205834},0.92912771991404763,0.20535607192558025,null,{"$f":"S1599","v":9.5066399122205834},0.92912771991404763,0.20535607192558025,null,{"$f":"W1599","v":9.5651342650452928},0.78620186030714745,0.31995149039401516,null,{"$f":"AA1599","v":9.5066399122205834},0.92912771991404763,0.20535607192558025,null,{"$f":"AE1599","v":9.5066399122205834},0.92912771991404763,0.20535607192558025,null,{"$f":"AI1599","v":9.5066399122205834},0.92912771991404763,0.20535607192558025]
["LV Sub Medium Non-Domestic",null,11.609554731297763,0.89551303531768178,6.8651727199331658E-2,null,10.153351058732152,0.83455007211955379,0.33962720372954647,null,10.153351058732152,0.83455007211955379,0.33962720372954647,null,10.091259541485709,0.9862652898832065,0.21798463383020728,null,10.091259541485709,0.9862652898832065,0.21798463383020728,null,10.153351058732152,0.83455007211955379,0.33962720372954647,null,10.091259541485709,0.9862652898832065,0.21798463383020728,null,10.091259541485709,0.9862652898832065,0.21798463383020728,null,10.091259541485709,0.9862652898832065,0.21798463383020728]
["HV Medium Non-Domestic",null,11.92542868597809,0.91987824573966337,7.05196104272411E-2,null,10.429604474682147,0.85725659599238535,0.34886781548788237,null,10.429604474682147,0.85725659599238535,0.34886781548788237,null,10.365823565072374,1.0130996969461656,0.22391558208284484,null,10.365823565072374,1.0130996969461656,0.22391558208284484,null,10.429604474682147,0.85725659599238535,0.34886781548788237,null,10.365823565072374,1.0130996969461656,0.22391558208284484,null,10.365823565072374,1.0130996969461656,0.22391558208284484,null,10.365823565072374,1.0130996969461656,0.22391558208284484]
["LV Network Domestic",null,{"$f":"C$1865","v":12.722371973777868},{"$f":"D$1865","v":0.98135115483493329},{"$f":"E$1865","v":7.5232240192435643E-2},null,{"$f":"G$1865","v":11.124346105483781},{"$f":"H$1865","v":0.91436056833965462},{"$f":"I$1865","v":0.37210675955854328},null,{"$f":"K$1865","v":11.124346105483781},{"$f":"L$1865","v":0.91436056833965462},{"$f":"M$1865","v":0.37210675955854328},null,{"$f":"O$1865","v":11.057268005742564},{"$f":"P$1865","v":1.0806777479230727},{"$f":"Q$1865","v":0.23885170205813522},null,{"$f":"S$1865","v":11.057268005742564},{"$f":"T$1865","v":1.0806777479230727},{"$f":"U$1865","v":0.23885170205813522},null,{"$f":"W$1865","v":11.124346105483781},{"$f":"X$1865","v":0.91436056833965462},{"$f":"Y$1865","v":0.37210675955854328},null,{"$f":"AA$1865","v":11.057268005742564},{"$f":"AB$1865","v":1.0806777479230727},{"$f":"AC$1865","v":0.23885170205813522},null,{"$f":"AE$1865","v":11.057268005742564},{"$f":"AF$1865","v":1.0806777479230727},{"$f":"AG$1865","v":0.23885170205813522},null,{"$f":"AI$1865","v":11.057268005742564},{"$f":"AJ$1865","v":1.0806777479230727},{"$f":"AK$1865","v":0.23885170205813522}]
["LV Network Non-Domestic Non-CT",null,{"$f":"C$1866","v":11.340023212322237},{"$f":"D$1866","v":0.87472248871550584},{"$f":"E$1866","v":6.7057884477487589E-2},null,{"$f":"G$1866","v":9.9187681347358403},{"$f":"H$1866","v":0.81526863537943717},{"$f":"I$1866","v":0.3317804601215778},null,{"$f":"K$1866","v":9.9187681347358403},{"$f":"L$1866","v":0.81526863537943717},{"$f":"M$1866","v":0.3317804601215778},null,{"$f":"O$1866","v":9.8576695608202485},{"$f":"P$1866","v":0.96343546482046583},{"$f":"Q$1866","v":0.21293877942596418},null,{"$f":"S$1866","v":9.8576695608202485},{"$f":"T$1866","v":0.96343546482046583},{"$f":"U$1866","v":0.21293877942596418},null,{"$f":"W$1866","v":9.9187681347358403},{"$f":"X$1866","v":0.81526863537943717},{"$f":"Y$1866","v":0.3317804601215778},null,{"$f":"AA$1866","v":9.8576695608202485},{"$f":"AB$1866","v":0.96343546482046583},{"$f":"AC$1866","v":0.21293877942596418},null,{"$f":"AE$1866","v":9.8576695608202485},{"$f":"AF$1866","v":0.96343546482046583},{"$f":"AG$1866","v":0.21293877942596418},null,{"$f":"AI$1866","v":9.8576695608202485},{"$f":"AJ$1866","v":0.96343546482046583},{"$f":"AK$1866","v":0.21293877942596418}]
["LV HH Metered",null,{"$f":"C1604","v":10.271527048133924},0.79230311386747376,6.0739458932739021E-2,null,{"$f":"G1604","v":8.9831541728136983},0.738366271334154,0.30048439325460419,null,{"$f":"K1604","v":8.9831541728136983},0.738366271334154,0.30048439325460419,null,{"$f":"O1604","v":8.9282188446622097},0.8725959639400036,0.19286140720181219,null,{"$f":"S1604","v":8.9282188446622097},0.8725959639400036,0.19286140720181219,null,{"$f":"W1604","v":8.9831541728136983},0.738366271334154,0.30048439325460419,null,{"$f":"AA1604","v":8.9282188446622097},0.8725959639400036,0.19286140720181219,null,{"$f":"AE1604","v":8.9282188446622097},0.8725959639400036,0.19286140720181219,null,{"$f":"AI1604","v":8.9282188446622097},0.8725959639400036,0.19286140720181219]
["LV Sub HH Metered",null,9.9941026949528364,0.77090374667912787,5.9098942870422312E-2,null,8.7405275678074297,0.71842368789201394,0.292368590409611,null,8.7405275678074297,0.71842368789201394,0.292368590409611,null,8.6870759915662248,0.84902796185520524,0.18765240070299008,null,8.6870759915662248,0.84902796185520524,0.18765240070299008,null,8.7405275678074297,0.71842368789201394,0.292368590409611,null,8.6870759915662248,0.84902796185520524,0.18765240070299008,null,8.6870759915662248,0.84902796185520524,0.18765240070299008,null,8.6870759915662248,0.84902796185520524,0.18765240070299008]
["HV HH Metered",null,9.4748780477968388,0.73085290488991461,5.6028569401608136E-2,null,8.2864300384070191,0.68109934800479,0.27717913490485724,null,8.2864300384070191,0.68109934800479,0.27717913490485724,null,8.2357554374142055,0.80491832466461777,0.17790327619257343,null,8.2357554374142055,0.80491832466461777,0.17790327619257343,null,8.2864300384070191,0.68109934800479,0.27717913490485724,null,8.2357554374142055,0.80491832466461777,0.17790327619257343,null,8.2357554374142055,0.80491832466461777,0.17790327619257343,null,8.2357554374142055,0.80491832466461777,0.17790327619257343]
["LV Generation Non-Intermittent",null,-9.0500132370748574,-0.69808059061470673,-5.3516181652261546E-2,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021]
["LV Generation Non-Intermittent no RP charge",null,-9.0500132370748574,-0.69808059061470673,-5.3516181652261546E-2,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021]
["LV Sub Generation Non-Intermittent",null,-9.0500132370748574,-0.69808059061470673,-5.3516181652261546E-2,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021]
["LV Sub Generation Non-Intermittent no RP charge",null,-9.0500132370748574,-0.69808059061470673,-5.3516181652261546E-2,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021]
["HV Generation Non-Intermittent",null,-9.0500132370748574,-0.69808059061470673,-5.3516181652261546E-2,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021]
["HV Generation Non-Intermittent no RP charge",null,-9.0500132370748574,-0.69808059061470673,-5.3516181652261546E-2,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.9148566511751506,-0.65055804244780635,-0.26475009253688514,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021,null,-7.8664543596147753,-0.76882482879795511,-0.16992588150896021]
[]
["2441. Unit rate 1 pseudo load coefficient by network level"]
["Data sources:"]
["x1 = 2440. Pseudo load coefficient by time band and network level (equalised)"]
["x2 = 2403. Split of rate 1 units between distribution time bands"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Domestic Unrestricted",{"$f":"SUMPRODUCT($C1878:$E1878,$B1344:$D1344)","v":1.9557701905433009},{"$f":"SUMPRODUCT($G1878:$I1878,$B1344:$D1344)","v":1.8571105729033783},{"$f":"SUMPRODUCT($K1878:$M1878,$B1344:$D1344)","v":1.8571105729033783},{"$f":"SUMPRODUCT($O1878:$Q1878,$B1344:$D1344)","v":1.881632688083843},{"$f":"SUMPRODUCT($S1878:$U1878,$B1344:$D1344)","v":1.881632688083843},{"$f":"SUMPRODUCT($W1878:$Y1878,$B1344:$D1344)","v":1.8571105729033783},{"$f":"SUMPRODUCT($AA1878:$AC1878,$B1344:$D1344)","v":1.881632688083843},{"$f":"SUMPRODUCT($AE1878:$AG1878,$B1344:$D1344)","v":1.881632688083843},{"$f":"SUMPRODUCT($AI1878:$AK1878,$B1344:$D1344)","v":1.881632688083843}]
["Domestic Two Rate",2.2196225267686649,2.0551935627601607,2.0551935627601607,2.1051040868263509,2.1051040868263509,2.0551935627601607,2.1051040868263509,2.1051040868263509,2.1051040868263509]
["Domestic Off Peak (related MPAN)",0.1620022411808584,0.32968994765697701,0.32968994765697701,0.27072483032059125,0.27072483032059125,0.32968994765697701,0.27072483032059125,0.27072483032059125,0.27072483032059125]
["Small Non Domestic Unrestricted",1.3398422885665082,1.2949594217489473,1.2949594217489473,1.3346012515663948,1.3346012515663948,1.2949594217489473,1.3346012515663948,1.3346012515663948,1.3346012515663948]
["Small Non Domestic Two Rate",1.8045154925919422,1.6785330875981699,1.6785330875981699,1.7440177944015949,1.7440177944015949,1.6785330875981699,1.7440177944015949,1.7440177944015949,1.7440177944015949]
["Small Non Domestic Off Peak (related MPAN)",0.16587935005947349,0.32970118914453117,0.32970118914453117,0.27296579308729063,0.27296579308729063,0.32970118914453117,0.27296579308729063,0.27296579308729063,0.27296579308729063]
["LV Medium Non-Domestic",1.7302681117257435,1.6041472746156642,1.6041472746156642,1.6689253744023422,1.6689253744023422,1.6041472746156642,1.6689253744023422,1.6689253744023422,1.6689253744023422]
["LV Sub Medium Non-Domestic",1.7921757431547247,1.6625132989205236,1.6625132989205236,1.7342055162576924,1.7342055162576924,1.6625132989205236,1.7342055162576924,1.7342055162576924,1.7342055162576924]
["HV Medium Non-Domestic",1.8429309867874688,1.7076393476485037,1.7076393476485037,1.7836228281489843,1.7836228281489843,1.7076393476485037,1.7836228281489843,1.7836228281489843,1.7836228281489843]
["LV Network Domestic",12.722371973777868,11.124346105483781,11.124346105483781,11.057268005742564,11.057268005742564,11.124346105483781,11.057268005742564,11.057268005742564,11.057268005742564]
["LV Network Non-Domestic Non-CT",11.340023212322237,9.9187681347358403,9.9187681347358403,9.8576695608202485,9.8576695608202485,9.9187681347358403,9.8576695608202485,9.8576695608202485,9.8576695608202485]
["LV HH Metered",10.271527048133924,8.9831541728136983,8.9831541728136983,8.9282188446622097,8.9282188446622097,8.9831541728136983,8.9282188446622097,8.9282188446622097,8.9282188446622097]
["LV Sub HH Metered",9.9941026949528364,8.7405275678074297,8.7405275678074297,8.6870759915662248,8.6870759915662248,8.7405275678074297,8.6870759915662248,8.6870759915662248,8.6870759915662248]
["HV HH Metered",9.4748780477968388,8.2864300384070191,8.2864300384070191,8.2357554374142055,8.2357554374142055,8.2864300384070191,8.2357554374142055,8.2357554374142055,8.2357554374142055]
["LV Generation Non-Intermittent",-9.0500132370748574,-7.9148566511751506,-7.9148566511751506,-7.8664543596147753,-7.8664543596147753,-7.9148566511751506,-7.8664543596147753,-7.8664543596147753,-7.8664543596147753]
["LV Generation Non-Intermittent no RP charge",-9.0500132370748574,-7.9148566511751506,-7.9148566511751506,-7.8664543596147753,-7.8664543596147753,-7.9148566511751506,-7.8664543596147753,-7.8664543596147753,-7.8664543596147753]
["LV Sub Generation Non-Intermittent",-9.0500132370748574,-7.9148566511751506,-7.9148566511751506,-7.8664543596147753,-7.8664543596147753,-7.9148566511751506,-7.8664543596147753,-7.8664543596147753,-7.8664543596147753]
["LV Sub Generation Non-Intermittent no RP charge",-9.0500132370748574,-7.9148566511751506,-7.9148566511751506,-7.8664543596147753,-7.8664543596147753,-7.9148566511751506,-7.8664543596147753,-7.8664543596147753,-7.8664543596147753]
["HV Generation Non-Intermittent",-9.0500132370748574,-7.9148566511751506,-7.9148566511751506,-7.8664543596147753,-7.8664543596147753,-7.9148566511751506,-7.8664543596147753,-7.8664543596147753,-7.8664543596147753]
["HV Generation Non-Intermittent no RP charge",-9.0500132370748574,-7.9148566511751506,-7.9148566511751506,-7.8664543596147753,-7.8664543596147753,-7.9148566511751506,-7.8664543596147753,-7.8664543596147753,-7.8664543596147753]
[]
["2442. Unit rate 2 pseudo load coefficient by network level"]
["Data sources:"]
["x1 = 2440. Pseudo load coefficient by time band and network level (equalised)"]
["x2 = 2405. Split of rate 2 units between distribution time bands"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Domestic Two Rate",{"$f":"SUMPRODUCT($C$1879:$E$1879,$B1389:$D1389)","v":0.1006530295381653},{"$f":"SUMPRODUCT($G$1879:$I$1879,$B1389:$D1389)","v":0.37578883202652819},{"$f":"SUMPRODUCT($K$1879:$M$1879,$B1389:$D1389)","v":0.37578883202652819},{"$f":"SUMPRODUCT($O$1879:$Q$1879,$B1389:$D1389)","v":0.25650306578809967},{"$f":"SUMPRODUCT($S$1879:$U$1879,$B1389:$D1389)","v":0.25650306578809967},{"$f":"SUMPRODUCT($W$1879:$Y$1879,$B1389:$D1389)","v":0.37578883202652819},{"$f":"SUMPRODUCT($AA$1879:$AC$1879,$B1389:$D1389)","v":0.25650306578809967},{"$f":"SUMPRODUCT($AE$1879:$AG$1879,$B1389:$D1389)","v":0.25650306578809967},{"$f":"SUMPRODUCT($AI$1879:$AK$1879,$B1389:$D1389)","v":0.25650306578809967}]
["Small Non Domestic Two Rate",{"$f":"SUMPRODUCT($C$1882:$E$1882,$B1390:$D1390)","v":0.12216440413523597},{"$f":"SUMPRODUCT($G$1882:$I$1882,$B1390:$D1390)","v":0.37259218159081475},{"$f":"SUMPRODUCT($K$1882:$M$1882,$B1390:$D1390)","v":0.37259218159081475},{"$f":"SUMPRODUCT($O$1882:$Q$1882,$B1390:$D1390)","v":0.26820641256556632},{"$f":"SUMPRODUCT($S$1882:$U$1882,$B1390:$D1390)","v":0.26820641256556632},{"$f":"SUMPRODUCT($W$1882:$Y$1882,$B1390:$D1390)","v":0.37259218159081475},{"$f":"SUMPRODUCT($AA$1882:$AC$1882,$B1390:$D1390)","v":0.26820641256556632},{"$f":"SUMPRODUCT($AE$1882:$AG$1882,$B1390:$D1390)","v":0.26820641256556632},{"$f":"SUMPRODUCT($AI$1882:$AK$1882,$B1390:$D1390)","v":0.26820641256556632}]
["LV Medium Non-Domestic",{"$f":"SUMPRODUCT($C$1884:$E$1884,$B1391:$D1391)","v":7.1430511295510757E-2},{"$f":"SUMPRODUCT($G$1884:$I$1884,$B1391:$D1391)","v":0.32399533705396383},{"$f":"SUMPRODUCT($K$1884:$M$1884,$B1391:$D1391)","v":0.32399533705396383},{"$f":"SUMPRODUCT($O$1884:$Q$1884,$B1391:$D1391)","v":0.21163343222414474},{"$f":"SUMPRODUCT($S$1884:$U$1884,$B1391:$D1391)","v":0.21163343222414474},{"$f":"SUMPRODUCT($W$1884:$Y$1884,$B1391:$D1391)","v":0.32399533705396383},{"$f":"SUMPRODUCT($AA$1884:$AC$1884,$B1391:$D1391)","v":0.21163343222414474},{"$f":"SUMPRODUCT($AE$1884:$AG$1884,$B1391:$D1391)","v":0.21163343222414474},{"$f":"SUMPRODUCT($AI$1884:$AK$1884,$B1391:$D1391)","v":0.21163343222414474}]
["LV Sub Medium Non-Domestic",{"$f":"SUMPRODUCT($C$1885:$E$1885,$B1392:$D1392)","v":6.8651727199331658E-2},{"$f":"SUMPRODUCT($G$1885:$I$1885,$B1392:$D1392)","v":0.33962720372954647},{"$f":"SUMPRODUCT($K$1885:$M$1885,$B1392:$D1392)","v":0.33962720372954647},{"$f":"SUMPRODUCT($O$1885:$Q$1885,$B1392:$D1392)","v":0.21798463383020728},{"$f":"SUMPRODUCT($S$1885:$U$1885,$B1392:$D1392)","v":0.21798463383020728},{"$f":"SUMPRODUCT($W$1885:$Y$1885,$B1392:$D1392)","v":0.33962720372954647},{"$f":"SUMPRODUCT($AA$1885:$AC$1885,$B1392:$D1392)","v":0.21798463383020728},{"$f":"SUMPRODUCT($AE$1885:$AG$1885,$B1392:$D1392)","v":0.21798463383020728},{"$f":"SUMPRODUCT($AI$1885:$AK$1885,$B1392:$D1392)","v":0.21798463383020728}]
["HV Medium Non-Domestic",{"$f":"SUMPRODUCT($C$1886:$E$1886,$B1393:$D1393)","v":7.05196104272411E-2},{"$f":"SUMPRODUCT($G$1886:$I$1886,$B1393:$D1393)","v":0.34886781548788237},{"$f":"SUMPRODUCT($K$1886:$M$1886,$B1393:$D1393)","v":0.34886781548788237},{"$f":"SUMPRODUCT($O$1886:$Q$1886,$B1393:$D1393)","v":0.22391558208284484},{"$f":"SUMPRODUCT($S$1886:$U$1886,$B1393:$D1393)","v":0.22391558208284484},{"$f":"SUMPRODUCT($W$1886:$Y$1886,$B1393:$D1393)","v":0.34886781548788237},{"$f":"SUMPRODUCT($AA$1886:$AC$1886,$B1393:$D1393)","v":0.22391558208284484},{"$f":"SUMPRODUCT($AE$1886:$AG$1886,$B1393:$D1393)","v":0.22391558208284484},{"$f":"SUMPRODUCT($AI$1886:$AK$1886,$B1393:$D1393)","v":0.22391558208284484}]
["LV Network Domestic",{"$f":"SUMPRODUCT($C$1887:$E$1887,$B1394:$D1394)","v":0.98135115483493329},{"$f":"SUMPRODUCT($G$1887:$I$1887,$B1394:$D1394)","v":0.91436056833965462},{"$f":"SUMPRODUCT($K$1887:$M$1887,$B1394:$D1394)","v":0.91436056833965462},{"$f":"SUMPRODUCT($O$1887:$Q$1887,$B1394:$D1394)","v":1.0806777479230727},{"$f":"SUMPRODUCT($S$1887:$U$1887,$B1394:$D1394)","v":1.0806777479230727},{"$f":"SUMPRODUCT($W$1887:$Y$1887,$B1394:$D1394)","v":0.91436056833965462},{"$f":"SUMPRODUCT($AA$1887:$AC$1887,$B1394:$D1394)","v":1.0806777479230727},{"$f":"SUMPRODUCT($AE$1887:$AG$1887,$B1394:$D1394)","v":1.0806777479230727},{"$f":"SUMPRODUCT($AI$1887:$AK$1887,$B1394:$D1394)","v":1.0806777479230727}]
["LV Network Non-Domestic Non-CT",{"$f":"SUMPRODUCT($C$1888:$E$1888,$B1395:$D1395)","v":0.87472248871550584},{"$f":"SUMPRODUCT($G$1888:$I$1888,$B1395:$D1395)","v":0.81526863537943717},{"$f":"SUMPRODUCT($K$1888:$M$1888,$B1395:$D1395)","v":0.81526863537943717},{"$f":"SUMPRODUCT($O$1888:$Q$1888,$B1395:$D1395)","v":0.96343546482046583},{"$f":"SUMPRODUCT($S$1888:$U$1888,$B1395:$D1395)","v":0.96343546482046583},{"$f":"SUMPRODUCT($W$1888:$Y$1888,$B1395:$D1395)","v":0.81526863537943717},{"$f":"SUMPRODUCT($AA$1888:$AC$1888,$B1395:$D1395)","v":0.96343546482046583},{"$f":"SUMPRODUCT($AE$1888:$AG$1888,$B1395:$D1395)","v":0.96343546482046583},{"$f":"SUMPRODUCT($AI$1888:$AK$1888,$B1395:$D1395)","v":0.96343546482046583}]
["LV HH Metered",{"$f":"SUMPRODUCT($C$1889:$E$1889,$B1396:$D1396)","v":0.79230311386747376},{"$f":"SUMPRODUCT($G$1889:$I$1889,$B1396:$D1396)","v":0.738366271334154},{"$f":"SUMPRODUCT($K$1889:$M$1889,$B1396:$D1396)","v":0.738366271334154},{"$f":"SUMPRODUCT($O$1889:$Q$1889,$B1396:$D1396)","v":0.8725959639400036},{"$f":"SUMPRODUCT($S$1889:$U$1889,$B1396:$D1396)","v":0.8725959639400036},{"$f":"SUMPRODUCT($W$1889:$Y$1889,$B1396:$D1396)","v":0.738366271334154},{"$f":"SUMPRODUCT($AA$1889:$AC$1889,$B1396:$D1396)","v":0.8725959639400036},{"$f":"SUMPRODUCT($AE$1889:$AG$1889,$B1396:$D1396)","v":0.8725959639400036},{"$f":"SUMPRODUCT($AI$1889:$AK$1889,$B1396:$D1396)","v":0.8725959639400036}]
["LV Sub HH Metered",{"$f":"SUMPRODUCT($C$1890:$E$1890,$B1397:$D1397)","v":0.77090374667912787},{"$f":"SUMPRODUCT($G$1890:$I$1890,$B1397:$D1397)","v":0.71842368789201394},{"$f":"SUMPRODUCT($K$1890:$M$1890,$B1397:$D1397)","v":0.71842368789201394},{"$f":"SUMPRODUCT($O$1890:$Q$1890,$B1397:$D1397)","v":0.84902796185520524},{"$f":"SUMPRODUCT($S$1890:$U$1890,$B1397:$D1397)","v":0.84902796185520524},{"$f":"SUMPRODUCT($W$1890:$Y$1890,$B1397:$D1397)","v":0.71842368789201394},{"$f":"SUMPRODUCT($AA$1890:$AC$1890,$B1397:$D1397)","v":0.84902796185520524},{"$f":"SUMPRODUCT($AE$1890:$AG$1890,$B1397:$D1397)","v":0.84902796185520524},{"$f":"SUMPRODUCT($AI$1890:$AK$1890,$B1397:$D1397)","v":0.84902796185520524}]
["HV HH Metered",{"$f":"SUMPRODUCT($C$1891:$E$1891,$B1398:$D1398)","v":0.73085290488991461},{"$f":"SUMPRODUCT($G$1891:$I$1891,$B1398:$D1398)","v":0.68109934800479},{"$f":"SUMPRODUCT($K$1891:$M$1891,$B1398:$D1398)","v":0.68109934800479},{"$f":"SUMPRODUCT($O$1891:$Q$1891,$B1398:$D1398)","v":0.80491832466461777},{"$f":"SUMPRODUCT($S$1891:$U$1891,$B1398:$D1398)","v":0.80491832466461777},{"$f":"SUMPRODUCT($W$1891:$Y$1891,$B1398:$D1398)","v":0.68109934800479},{"$f":"SUMPRODUCT($AA$1891:$AC$1891,$B1398:$D1398)","v":0.80491832466461777},{"$f":"SUMPRODUCT($AE$1891:$AG$1891,$B1398:$D1398)","v":0.80491832466461777},{"$f":"SUMPRODUCT($AI$1891:$AK$1891,$B1398:$D1398)","v":0.80491832466461777}]
["LV Generation Non-Intermittent",{"$f":"SUMPRODUCT($C$1892:$E$1892,$B1399:$D1399)","v":-0.69808059061470673},{"$f":"SUMPRODUCT($G$1892:$I$1892,$B1399:$D1399)","v":-0.65055804244780635},{"$f":"SUMPRODUCT($K$1892:$M$1892,$B1399:$D1399)","v":-0.65055804244780635},{"$f":"SUMPRODUCT($O$1892:$Q$1892,$B1399:$D1399)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($S$1892:$U$1892,$B1399:$D1399)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($W$1892:$Y$1892,$B1399:$D1399)","v":-0.65055804244780635},{"$f":"SUMPRODUCT($AA$1892:$AC$1892,$B1399:$D1399)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($AE$1892:$AG$1892,$B1399:$D1399)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($AI$1892:$AK$1892,$B1399:$D1399)","v":-0.76882482879795511}]
["LV Generation Non-Intermittent no RP charge",{"$f":"SUMPRODUCT($C$1893:$E$1893,$B1400:$D1400)","v":-0.69808059061470673},{"$f":"SUMPRODUCT($G$1893:$I$1893,$B1400:$D1400)","v":-0.65055804244780635},{"$f":"SUMPRODUCT($K$1893:$M$1893,$B1400:$D1400)","v":-0.65055804244780635},{"$f":"SUMPRODUCT($O$1893:$Q$1893,$B1400:$D1400)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($S$1893:$U$1893,$B1400:$D1400)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($W$1893:$Y$1893,$B1400:$D1400)","v":-0.65055804244780635},{"$f":"SUMPRODUCT($AA$1893:$AC$1893,$B1400:$D1400)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($AE$1893:$AG$1893,$B1400:$D1400)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($AI$1893:$AK$1893,$B1400:$D1400)","v":-0.76882482879795511}]
["LV Sub Generation Non-Intermittent",{"$f":"SUMPRODUCT($C$1894:$E$1894,$B1401:$D1401)","v":-0.69808059061470673},{"$f":"SUMPRODUCT($G$1894:$I$1894,$B1401:$D1401)","v":-0.65055804244780635},{"$f":"SUMPRODUCT($K$1894:$M$1894,$B1401:$D1401)","v":-0.65055804244780635},{"$f":"SUMPRODUCT($O$1894:$Q$1894,$B1401:$D1401)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($S$1894:$U$1894,$B1401:$D1401)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($W$1894:$Y$1894,$B1401:$D1401)","v":-0.65055804244780635},{"$f":"SUMPRODUCT($AA$1894:$AC$1894,$B1401:$D1401)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($AE$1894:$AG$1894,$B1401:$D1401)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($AI$1894:$AK$1894,$B1401:$D1401)","v":-0.76882482879795511}]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"SUMPRODUCT($C$1895:$E$1895,$B1402:$D1402)","v":-0.69808059061470673},{"$f":"SUMPRODUCT($G$1895:$I$1895,$B1402:$D1402)","v":-0.65055804244780635},{"$f":"SUMPRODUCT($K$1895:$M$1895,$B1402:$D1402)","v":-0.65055804244780635},{"$f":"SUMPRODUCT($O$1895:$Q$1895,$B1402:$D1402)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($S$1895:$U$1895,$B1402:$D1402)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($W$1895:$Y$1895,$B1402:$D1402)","v":-0.65055804244780635},{"$f":"SUMPRODUCT($AA$1895:$AC$1895,$B1402:$D1402)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($AE$1895:$AG$1895,$B1402:$D1402)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($AI$1895:$AK$1895,$B1402:$D1402)","v":-0.76882482879795511}]
["HV Generation Non-Intermittent",{"$f":"SUMPRODUCT($C$1896:$E$1896,$B1403:$D1403)","v":-0.69808059061470673},{"$f":"SUMPRODUCT($G$1896:$I$1896,$B1403:$D1403)","v":-0.65055804244780635},{"$f":"SUMPRODUCT($K$1896:$M$1896,$B1403:$D1403)","v":-0.65055804244780635},{"$f":"SUMPRODUCT($O$1896:$Q$1896,$B1403:$D1403)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($S$1896:$U$1896,$B1403:$D1403)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($W$1896:$Y$1896,$B1403:$D1403)","v":-0.65055804244780635},{"$f":"SUMPRODUCT($AA$1896:$AC$1896,$B1403:$D1403)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($AE$1896:$AG$1896,$B1403:$D1403)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($AI$1896:$AK$1896,$B1403:$D1403)","v":-0.76882482879795511}]
["HV Generation Non-Intermittent no RP charge",{"$f":"SUMPRODUCT($C$1897:$E$1897,$B1404:$D1404)","v":-0.69808059061470673},{"$f":"SUMPRODUCT($G$1897:$I$1897,$B1404:$D1404)","v":-0.65055804244780635},{"$f":"SUMPRODUCT($K$1897:$M$1897,$B1404:$D1404)","v":-0.65055804244780635},{"$f":"SUMPRODUCT($O$1897:$Q$1897,$B1404:$D1404)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($S$1897:$U$1897,$B1404:$D1404)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($W$1897:$Y$1897,$B1404:$D1404)","v":-0.65055804244780635},{"$f":"SUMPRODUCT($AA$1897:$AC$1897,$B1404:$D1404)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($AE$1897:$AG$1897,$B1404:$D1404)","v":-0.76882482879795511},{"$f":"SUMPRODUCT($AI$1897:$AK$1897,$B1404:$D1404)","v":-0.76882482879795511}]
[]
["2443. Unit rate 3 pseudo load coefficient by network level"]
["Data sources:"]
["x1 = 2440. Pseudo load coefficient by time band and network level (equalised)"]
["x2 = 2406. Split of rate 3 units between distribution time bands (default)"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["LV Network Domestic",{"$f":"SUMPRODUCT($C$1887:$E$1887,$B1409:$D1409)","v":7.5232240192435643E-2},{"$f":"SUMPRODUCT($G$1887:$I$1887,$B1409:$D1409)","v":0.37210675955854328},{"$f":"SUMPRODUCT($K$1887:$M$1887,$B1409:$D1409)","v":0.37210675955854328},{"$f":"SUMPRODUCT($O$1887:$Q$1887,$B1409:$D1409)","v":0.23885170205813522},{"$f":"SUMPRODUCT($S$1887:$U$1887,$B1409:$D1409)","v":0.23885170205813522},{"$f":"SUMPRODUCT($W$1887:$Y$1887,$B1409:$D1409)","v":0.37210675955854328},{"$f":"SUMPRODUCT($AA$1887:$AC$1887,$B1409:$D1409)","v":0.23885170205813522},{"$f":"SUMPRODUCT($AE$1887:$AG$1887,$B1409:$D1409)","v":0.23885170205813522},{"$f":"SUMPRODUCT($AI$1887:$AK$1887,$B1409:$D1409)","v":0.23885170205813522}]
["LV Network Non-Domestic Non-CT",{"$f":"SUMPRODUCT($C$1888:$E$1888,$B1410:$D1410)","v":6.7057884477487589E-2},{"$f":"SUMPRODUCT($G$1888:$I$1888,$B1410:$D1410)","v":0.3317804601215778},{"$f":"SUMPRODUCT($K$1888:$M$1888,$B1410:$D1410)","v":0.3317804601215778},{"$f":"SUMPRODUCT($O$1888:$Q$1888,$B1410:$D1410)","v":0.21293877942596418},{"$f":"SUMPRODUCT($S$1888:$U$1888,$B1410:$D1410)","v":0.21293877942596418},{"$f":"SUMPRODUCT($W$1888:$Y$1888,$B1410:$D1410)","v":0.3317804601215778},{"$f":"SUMPRODUCT($AA$1888:$AC$1888,$B1410:$D1410)","v":0.21293877942596418},{"$f":"SUMPRODUCT($AE$1888:$AG$1888,$B1410:$D1410)","v":0.21293877942596418},{"$f":"SUMPRODUCT($AI$1888:$AK$1888,$B1410:$D1410)","v":0.21293877942596418}]
["LV HH Metered",{"$f":"SUMPRODUCT($C$1889:$E$1889,$B1411:$D1411)","v":6.0739458932739021E-2},{"$f":"SUMPRODUCT($G$1889:$I$1889,$B1411:$D1411)","v":0.30048439325460419},{"$f":"SUMPRODUCT($K$1889:$M$1889,$B1411:$D1411)","v":0.30048439325460419},{"$f":"SUMPRODUCT($O$1889:$Q$1889,$B1411:$D1411)","v":0.19286140720181219},{"$f":"SUMPRODUCT($S$1889:$U$1889,$B1411:$D1411)","v":0.19286140720181219},{"$f":"SUMPRODUCT($W$1889:$Y$1889,$B1411:$D1411)","v":0.30048439325460419},{"$f":"SUMPRODUCT($AA$1889:$AC$1889,$B1411:$D1411)","v":0.19286140720181219},{"$f":"SUMPRODUCT($AE$1889:$AG$1889,$B1411:$D1411)","v":0.19286140720181219},{"$f":"SUMPRODUCT($AI$1889:$AK$1889,$B1411:$D1411)","v":0.19286140720181219}]
["LV Sub HH Metered",{"$f":"SUMPRODUCT($C$1890:$E$1890,$B1412:$D1412)","v":5.9098942870422312E-2},{"$f":"SUMPRODUCT($G$1890:$I$1890,$B1412:$D1412)","v":0.292368590409611},{"$f":"SUMPRODUCT($K$1890:$M$1890,$B1412:$D1412)","v":0.292368590409611},{"$f":"SUMPRODUCT($O$1890:$Q$1890,$B1412:$D1412)","v":0.18765240070299008},{"$f":"SUMPRODUCT($S$1890:$U$1890,$B1412:$D1412)","v":0.18765240070299008},{"$f":"SUMPRODUCT($W$1890:$Y$1890,$B1412:$D1412)","v":0.292368590409611},{"$f":"SUMPRODUCT($AA$1890:$AC$1890,$B1412:$D1412)","v":0.18765240070299008},{"$f":"SUMPRODUCT($AE$1890:$AG$1890,$B1412:$D1412)","v":0.18765240070299008},{"$f":"SUMPRODUCT($AI$1890:$AK$1890,$B1412:$D1412)","v":0.18765240070299008}]
["HV HH Metered",{"$f":"SUMPRODUCT($C$1891:$E$1891,$B1413:$D1413)","v":5.6028569401608136E-2},{"$f":"SUMPRODUCT($G$1891:$I$1891,$B1413:$D1413)","v":0.27717913490485724},{"$f":"SUMPRODUCT($K$1891:$M$1891,$B1413:$D1413)","v":0.27717913490485724},{"$f":"SUMPRODUCT($O$1891:$Q$1891,$B1413:$D1413)","v":0.17790327619257343},{"$f":"SUMPRODUCT($S$1891:$U$1891,$B1413:$D1413)","v":0.17790327619257343},{"$f":"SUMPRODUCT($W$1891:$Y$1891,$B1413:$D1413)","v":0.27717913490485724},{"$f":"SUMPRODUCT($AA$1891:$AC$1891,$B1413:$D1413)","v":0.17790327619257343},{"$f":"SUMPRODUCT($AE$1891:$AG$1891,$B1413:$D1413)","v":0.17790327619257343},{"$f":"SUMPRODUCT($AI$1891:$AK$1891,$B1413:$D1413)","v":0.17790327619257343}]
["LV Generation Non-Intermittent",{"$f":"SUMPRODUCT($C$1892:$E$1892,$B1414:$D1414)","v":-5.3516181652261546E-2},{"$f":"SUMPRODUCT($G$1892:$I$1892,$B1414:$D1414)","v":-0.26475009253688514},{"$f":"SUMPRODUCT($K$1892:$M$1892,$B1414:$D1414)","v":-0.26475009253688514},{"$f":"SUMPRODUCT($O$1892:$Q$1892,$B1414:$D1414)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($S$1892:$U$1892,$B1414:$D1414)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($W$1892:$Y$1892,$B1414:$D1414)","v":-0.26475009253688514},{"$f":"SUMPRODUCT($AA$1892:$AC$1892,$B1414:$D1414)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($AE$1892:$AG$1892,$B1414:$D1414)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($AI$1892:$AK$1892,$B1414:$D1414)","v":-0.16992588150896021}]
["LV Generation Non-Intermittent no RP charge",{"$f":"SUMPRODUCT($C$1893:$E$1893,$B1415:$D1415)","v":-5.3516181652261546E-2},{"$f":"SUMPRODUCT($G$1893:$I$1893,$B1415:$D1415)","v":-0.26475009253688514},{"$f":"SUMPRODUCT($K$1893:$M$1893,$B1415:$D1415)","v":-0.26475009253688514},{"$f":"SUMPRODUCT($O$1893:$Q$1893,$B1415:$D1415)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($S$1893:$U$1893,$B1415:$D1415)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($W$1893:$Y$1893,$B1415:$D1415)","v":-0.26475009253688514},{"$f":"SUMPRODUCT($AA$1893:$AC$1893,$B1415:$D1415)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($AE$1893:$AG$1893,$B1415:$D1415)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($AI$1893:$AK$1893,$B1415:$D1415)","v":-0.16992588150896021}]
["LV Sub Generation Non-Intermittent",{"$f":"SUMPRODUCT($C$1894:$E$1894,$B1416:$D1416)","v":-5.3516181652261546E-2},{"$f":"SUMPRODUCT($G$1894:$I$1894,$B1416:$D1416)","v":-0.26475009253688514},{"$f":"SUMPRODUCT($K$1894:$M$1894,$B1416:$D1416)","v":-0.26475009253688514},{"$f":"SUMPRODUCT($O$1894:$Q$1894,$B1416:$D1416)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($S$1894:$U$1894,$B1416:$D1416)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($W$1894:$Y$1894,$B1416:$D1416)","v":-0.26475009253688514},{"$f":"SUMPRODUCT($AA$1894:$AC$1894,$B1416:$D1416)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($AE$1894:$AG$1894,$B1416:$D1416)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($AI$1894:$AK$1894,$B1416:$D1416)","v":-0.16992588150896021}]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"SUMPRODUCT($C$1895:$E$1895,$B1417:$D1417)","v":-5.3516181652261546E-2},{"$f":"SUMPRODUCT($G$1895:$I$1895,$B1417:$D1417)","v":-0.26475009253688514},{"$f":"SUMPRODUCT($K$1895:$M$1895,$B1417:$D1417)","v":-0.26475009253688514},{"$f":"SUMPRODUCT($O$1895:$Q$1895,$B1417:$D1417)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($S$1895:$U$1895,$B1417:$D1417)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($W$1895:$Y$1895,$B1417:$D1417)","v":-0.26475009253688514},{"$f":"SUMPRODUCT($AA$1895:$AC$1895,$B1417:$D1417)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($AE$1895:$AG$1895,$B1417:$D1417)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($AI$1895:$AK$1895,$B1417:$D1417)","v":-0.16992588150896021}]
["HV Generation Non-Intermittent",{"$f":"SUMPRODUCT($C$1896:$E$1896,$B1418:$D1418)","v":-5.3516181652261546E-2},{"$f":"SUMPRODUCT($G$1896:$I$1896,$B1418:$D1418)","v":-0.26475009253688514},{"$f":"SUMPRODUCT($K$1896:$M$1896,$B1418:$D1418)","v":-0.26475009253688514},{"$f":"SUMPRODUCT($O$1896:$Q$1896,$B1418:$D1418)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($S$1896:$U$1896,$B1418:$D1418)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($W$1896:$Y$1896,$B1418:$D1418)","v":-0.26475009253688514},{"$f":"SUMPRODUCT($AA$1896:$AC$1896,$B1418:$D1418)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($AE$1896:$AG$1896,$B1418:$D1418)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($AI$1896:$AK$1896,$B1418:$D1418)","v":-0.16992588150896021}]
["HV Generation Non-Intermittent no RP charge",{"$f":"SUMPRODUCT($C$1897:$E$1897,$B1419:$D1419)","v":-5.3516181652261546E-2},{"$f":"SUMPRODUCT($G$1897:$I$1897,$B1419:$D1419)","v":-0.26475009253688514},{"$f":"SUMPRODUCT($K$1897:$M$1897,$B1419:$D1419)","v":-0.26475009253688514},{"$f":"SUMPRODUCT($O$1897:$Q$1897,$B1419:$D1419)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($S$1897:$U$1897,$B1419:$D1419)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($W$1897:$Y$1897,$B1419:$D1419)","v":-0.26475009253688514},{"$f":"SUMPRODUCT($AA$1897:$AC$1897,$B1419:$D1419)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($AE$1897:$AG$1897,$B1419:$D1419)","v":-0.16992588150896021},{"$f":"SUMPRODUCT($AI$1897:$AK$1897,$B1419:$D1419)","v":-0.16992588150896021}]
[]
["2444. Adjust annual hours by special distribution time band to match days in year"]
["Data sources:"]
["x1 = 1066. Typical annual hours by special distribution time band"]
["x2 = 1010. Days in the charging year (in Financial and general assumptions)"]
["x3 = Total hours in the year according to special time band hours input data (in Adjust annual hours by special distribution time band to match days in year)"]
["Kind:","Cell summation","Calculation"]
["Formula:","=SUM(x1)","=x1*24*x2/x3"]
[]
[null,null,"Annual hours by special distribution time band (reconciled to days in year)"]
[null,"Hours aggregate","Black","Yellow","Green"]
["Adjust annual hours by special distribution time band to match days in year",{"$f":"SUM($B315:$D315)","v":8760},{"$f":"B315*24*$F14/$B1980","v":190},{"$f":"C315*24*$F14/$B1980","v":4218.5},{"$f":"D315*24*$F14/$B1980","v":4351.5}]
[]
["2445. Normalisation of split of rate 1 units by special time band"]
["Data sources:"]
["x1 = 1064. Average split of rate 1 units by special distribution time band"]
["x2 = Total split (in Normalisation of split of rate 1 units by special time band)"]
["x3 = 2444. Annual hours by special distribution time band (reconciled to days in year) (in Adjust annual hours by special distribution time band to match days in year)"]
["x4 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Kind:","Cell summation","Calculation"]
["Formula:","=SUM(x1)","=IF(x2,x1/x2,x3/x4/24)"]
[]
[null,null,"Normalised split of rate 1 units by special distribution time band"]
[null,"Total split","Black","Yellow","Green"]
["NHH UMS category A",{"$f":"SUM($B305:$D305)","v":1},{"$f":"IF($B1993,B305/$B1993,C$1980/$F$14/24)","v":2.1574614700035761E-2},0.4817707163709859,0.49665466892897836]
["NHH UMS category B",{"$f":"SUM($B306:$D306)","v":1},4.2035120985961461E-2,0.1950812857499982,0.76288359326404043]
["NHH UMS category C",{"$f":"SUM($B307:$D307)","v":1.0000000000000002},7.1150505503545958E-2,0.34411082897305723,0.58473866552339682]
["NHH UMS category D",{"$f":"SUM($B308:$D308)","v":1},2.2468167956266661E-3,0.74421698186255847,0.25353620134181493]
[]
["2446. Split of rate 1 units between special distribution time bands"]
["Data sources:"]
["x1 = 2445. Normalised split of rate 1 units by special distribution time band (in Normalisation of split of rate 1 units by special time band)"]
["x2 = Split of rate 1 units between special distribution time bands (default)"]
["Combine tables = x1 or x2"]
[]
[null,"Black","Yellow","Green"]
["NHH UMS category A",{"$f":"C$1993","v":2.1574614700035761E-2},{"$f":"D$1993","v":0.4817707163709859},{"$f":"E$1993","v":0.49665466892897836}]
["NHH UMS category B",{"$f":"C$1994","v":4.2035120985961461E-2},{"$f":"D$1994","v":0.1950812857499982},{"$f":"E$1994","v":0.76288359326404043}]
["NHH UMS category C",{"$f":"C$1995","v":7.1150505503545958E-2},{"$f":"D$1995","v":0.34411082897305723},{"$f":"E$1995","v":0.58473866552339682}]
["NHH UMS category D",{"$f":"C$1996","v":2.2468167956266661E-3},{"$f":"D$1996","v":0.74421698186255847},{"$f":"E$1996","v":0.25353620134181493}]
["LV UMS (Pseudo HH Metered)",1,0,0]
[]
["2447. Split of rate 2 units between special distribution time bands (default)"]
[]
[null,"Black","Yellow","Green"]
["LV UMS (Pseudo HH Metered)",0,1,0]
[]
["2448. Split of rate 3 units between special distribution time bands (default)"]
[]
[null,"Black","Yellow","Green"]
["LV UMS (Pseudo HH Metered)",0,0,1]
[]
["2449. Calculation of implied special load coefficients for one-rate users"]
["Data sources:"]
["x1 = 2407. All units (MWh)"]
["x2 = 2305. Rate 1 units (MWh) (in Equivalent volume for each end user)"]
["x3 = 2446. Split of rate 1 units between special distribution time bands"]
["x4 = 2444. Annual hours by special distribution time band (reconciled to days in year) (in Adjust annual hours by special distribution time band to match days in year)"]
["x5 = Use of special distribution time bands by units in demand forecast for one-rate tariffs (in Calculation of implied special load coefficients for one-rate users)"]
["x6 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Kind:","Calculation",null,null,"Calculation"]
["Formula:","=IF(x1>0,(x2*x3)/x1,0)",null,null,"=IF(x4>0,x5*x6*24/x4,0)"]
[]
[null,"Use of special distribution time bands by units in demand forecast for one-rate tariffs"]
[null,"Black","Yellow","Green","Peak band special load coefficient for one-rate tariffs"]
["NHH UMS category A",{"$f":"IF($B$1443>0,($B$1282*B$2005)/$B$1443,0)","v":2.1574614700035761E-2},{"$f":"IF($B$1443>0,($B$1282*C$2005)/$B$1443,0)","v":0.4817707163709859},{"$f":"IF($B$1443>0,($B$1282*D$2005)/$B$1443,0)","v":0.49665466892897836},{"$f":"IF($C$1980>0,$B2034*$F$14*24/$C$1980,0)","v":0.99470328827533294}]
["NHH UMS category B",{"$f":"IF($B$1444>0,($B$1283*B$2006)/$B$1444,0)","v":4.2035120985961461E-2},{"$f":"IF($B$1444>0,($B$1283*C$2006)/$B$1444,0)","v":0.1950812857499982},{"$f":"IF($B$1444>0,($B$1283*D$2006)/$B$1444,0)","v":0.76288359326404054},{"$f":"IF($C$1980>0,$B2035*$F$14*24/$C$1980,0)","v":1.9380403149316969}]
["NHH UMS category C",{"$f":"IF($B$1445>0,($B$1284*B$2007)/$B$1445,0)","v":7.1150505503545958E-2},{"$f":"IF($B$1445>0,($B$1284*C$2007)/$B$1445,0)","v":0.34411082897305723},{"$f":"IF($B$1445>0,($B$1284*D$2007)/$B$1445,0)","v":0.58473866552339682},{"$f":"IF($C$1980>0,$B2036*$F$14*24/$C$1980,0)","v":3.2804127800582243}]
["NHH UMS category D",{"$f":"IF($B$1446>0,($B$1285*B$2008)/$B$1446,0)","v":0},{"$f":"IF($B$1446>0,($B$1285*C$2008)/$B$1446,0)","v":0},{"$f":"IF($B$1446>0,($B$1285*D$2008)/$B$1446,0)","v":0},{"$f":"IF($C$1980>0,$B2037*$F$14*24/$C$1980,0)","v":0}]
[]
["2450. Calculation of implied special load coefficients for three-rate users"]
["Data sources:"]
["x1 = 2407. All units (MWh)"]
["x2 = 2305. Rate 1 units (MWh) (in Equivalent volume for each end user)"]
["x3 = 2446. Split of rate 1 units between special distribution time bands"]
["x4 = 2305. Rate 2 units (MWh) (in Equivalent volume for each end user)"]
["x5 = 2447. Split of rate 2 units between special distribution time bands (default)"]
["x6 = 2305. Rate 3 units (MWh) (in Equivalent volume for each end user)"]
["x7 = 2448. Split of rate 3 units between special distribution time bands (default)"]
["x8 = 2444. Annual hours by special distribution time band (reconciled to days in year) (in Adjust annual hours by special distribution time band to match days in year)"]
["x9 = Use of special distribution time bands by units in demand forecast for three-rate tariffs (in Calculation of implied special load coefficients for three-rate users)"]
["x10 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Kind:","Calculation",null,null,"Calculation"]
["Formula:","=IF(x1>0,(x2*x3+x4*x5+x6*x7)/x1,0)",null,null,"=IF(x8>0,x9*x10*24/x8,0)"]
[]
[null,"Use of special distribution time bands by units in demand forecast for three-rate tariffs"]
[null,"Black","Yellow","Green","Peak band special load coefficient for three-rate tariffs"]
["LV UMS (Pseudo HH Metered)",{"$f":"IF($B$1447>0,($B$1286*B$2009+$C$1286*B$2014+$D$1286*B$2019)/$B$1447,0)","v":4.443925241550379E-2},{"$f":"IF($B$1447>0,($B$1286*C$2009+$C$1286*C$2014+$D$1286*C$2019)/$B$1447,0)","v":0.27892394949683746},{"$f":"IF($B$1447>0,($B$1286*D$2009+$C$1286*D$2014+$D$1286*D$2019)/$B$1447,0)","v":0.67663679808765875},{"$f":"IF($C$1980>0,$B2056*$F$14*24/$C$1980,0)","v":2.0488834271569116}]
[]
["2451. Estimated contributions to peak demand"]
["Data sources:"]
["x1 = 2449. Peak band special load coefficient for one-rate tariffs (in Calculation of implied special load coefficients for one-rate users)"]
["x2 = 2450. Peak band special load coefficient for three-rate tariffs (in Calculation of implied special load coefficients for three-rate users)"]
["x3 = Peak band special load coefficient (in Estimated contributions to peak demand)"]
["x4 = 2407. All units (MWh)"]
["x5 = 1010. Days in the charging year (in Financial and general assumptions)"]
["x6 = 2302. Load coefficient"]
["Kind:","Combine tables","Calculation","Calculation"]
["Formula:","= x1 or x2","=x3*x4/24/x5*1000","=x6*x4/24/x5*1000"]
[]
[null,"Peak band special load coefficient","Contribution to peak band kW","Contribution to system-peak-time kW"]
["NHH UMS category A",{"$f":"E$2034","v":0.99470328827533294},{"$f":"B2070*$B$1443/24/$F$14*1000","v":208.67884102311277},{"$f":"B$994*B$1443/24/F$14*1000","v":209.79003837911378}]
["NHH UMS category B",{"$f":"E$2035","v":1.9380403149316969},{"$f":"B2071*$B$1444/24/$F$14*1000","v":1203.7728193055457},{"$f":"B$995*B$1444/24/F$14*1000","v":1284.1156672496561}]
["NHH UMS category C",{"$f":"E$2036","v":3.2804127800582243},{"$f":"B2072*$B$1445/24/$F$14*1000","v":107.69252842932008},{"$f":"B$996*B$1445/24/F$14*1000","v":93.98558246823562}]
["NHH UMS category D",{"$f":"E$2037","v":0},{"$f":"B2073*$B$1446/24/$F$14*1000","v":0},{"$f":"B$997*B$1446/24/F$14*1000","v":0}]
["LV UMS (Pseudo HH Metered)",{"$f":"E$2056","v":2.0488834271569116},{"$f":"B2074*$B$1447/24/$F$14*1000","v":28368.616447766686},{"$f":"B$998*B$1447/24/F$14*1000","v":29147.588654782172}]
[]
["2452. Load coefficient correction factor for the group"]
["Data sources:"]
["x1 = 2451. Contribution to peak band kW (in Estimated contributions to peak demand)"]
["x2 = 2451. Contribution to system-peak-time kW (in Estimated contributions to peak demand)"]
["Calculation =IF(SUM(x1),SUM(x2)/SUM(x1),0)"]
[]
[null,"Load coefficient correction factor for the group"]
["Load coefficient correction factor for the group",{"$f":"IF(SUM($C$2070:$C$2074),SUM($D$2070:$D$2074)/SUM($C$2070:$C$2074),0)","v":1.0283290202846285}]
[]
["2453. Calculation of special peaking probabilities"]
["Data sources:"]
["x1 = 2412. Normalised peaking probabilities (in Normalisation of peaking probabilities)"]
["x2 = 1069. Black peaking probabilities (in Peaking probabilities by network level)"]
["x3 = Amber peaking probabilities (in Calculation of special peaking probabilities)"]
["x4 = Red peaking probabilities (in Calculation of special peaking probabilities)"]
["x5 = 2412. Total probability (should be 100%) (in Normalisation of peaking probabilities)"]
["x6 = Yellow peaking probabilities (in Calculation of special peaking probabilities)"]
["x7 = Green peaking probabilities (in Calculation of special peaking probabilities)"]
["Kind:","Copy cells","Copy cells","Copy cells","Calculation","Calculation"]
["Formula:","=x1","=x1","=x1","=IF(x2,MAX(0,x3+x4-x2),IF(x5,1/0,0))","=1-x6-x7"]
[]
[null,"Red peaking probabilities","Amber peaking probabilities","Green peaking probabilities","Yellow peaking probabilities","Black peaking probabilities"]
["GSPs",{"$f":"$C1566","v":0.67410201337800746},{"$f":"$D1566","v":0.29931400666082636},{"$f":"$E1566","v":2.6583979961166224E-2},{"$f":"IF($E329,MAX(0,$C2098+$B2098-$E329),IF($B1566,1/0,0))","v":0.40096208057823512},{"$f":"1-$E2098-$D2098","v":0.57245393946059864}]
["132kV",0.58954839781869695,0.27893790039200461,0.13151370178929861,0.33059852724148542,0.53788777096921603]
["132kV/EHV",0.58954839781869695,0.27893790039200461,0.13151370178929861,0.33059852724148542,0.53788777096921603]
["EHV",0.58594309014253898,0.32964681015583552,8.4410099701625607E-2,0.41098248526267267,0.50460741503570172]
["EHV/HV",0.58594309014253898,0.32964681015583552,8.4410099701625607E-2,0.41098248526267267,0.50460741503570172]
["132kV/HV",0.58954839781869695,0.27893790039200461,0.13151370178929861,0.33059852724148542,0.53788777096921603]
["HV",0.58594309014253898,0.32964681015583552,8.4410099701625607E-2,0.41098248526267267,0.50460741503570172]
["HV/LV",0.58594309014253898,0.32964681015583552,8.4410099701625607E-2,0.41098248526267267,0.50460741503570172]
["LV circuits",0.58594309014253898,0.32964681015583552,8.4410099701625607E-2,0.41098248526267267,0.50460741503570172]
[]
["2454. Special peaking probabilities by network level"]
["Data sources:"]
["x1 = 2453. Green peaking probabilities (in Calculation of special peaking probabilities)"]
["x2 = 2453. Yellow peaking probabilities (in Calculation of special peaking probabilities)"]
["x3 = 2453. Black peaking probabilities (in Calculation of special peaking probabilities)"]
["Combine tables = x1 or x2 or x3"]
[]
[null,"Black","Yellow","Green"]
["GSPs",{"$f":"$F$2098","v":0.57245393946059864},{"$f":"$E$2098","v":0.40096208057823512},{"$f":"$D$2098","v":2.6583979961166224E-2}]
["132kV",{"$f":"$F$2099","v":0.53788777096921603},{"$f":"$E$2099","v":0.33059852724148542},{"$f":"$D$2099","v":0.13151370178929861}]
["132kV/EHV",{"$f":"$F$2100","v":0.53788777096921603},{"$f":"$E$2100","v":0.33059852724148542},{"$f":"$D$2100","v":0.13151370178929861}]
["EHV",{"$f":"$F$2101","v":0.50460741503570172},{"$f":"$E$2101","v":0.41098248526267267},{"$f":"$D$2101","v":8.4410099701625607E-2}]
["EHV/HV",{"$f":"$F$2102","v":0.50460741503570172},{"$f":"$E$2102","v":0.41098248526267267},{"$f":"$D$2102","v":8.4410099701625607E-2}]
["132kV/HV",{"$f":"$F$2103","v":0.53788777096921603},{"$f":"$E$2103","v":0.33059852724148542},{"$f":"$D$2103","v":0.13151370178929861}]
["HV",{"$f":"$F$2104","v":0.50460741503570172},{"$f":"$E$2104","v":0.41098248526267267},{"$f":"$D$2104","v":8.4410099701625607E-2}]
["HV/LV",{"$f":"$F$2105","v":0.50460741503570172},{"$f":"$E$2105","v":0.41098248526267267},{"$f":"$D$2105","v":8.4410099701625607E-2}]
["LV circuits",{"$f":"$F$2106","v":0.50460741503570172},{"$f":"$E$2106","v":0.41098248526267267},{"$f":"$D$2106","v":8.4410099701625607E-2}]
[]
["2455. Special peaking probabilities by network level (reshaped)"]
["Data sources:"]
["x1 = 2454. Special peaking probabilities by network level"]
["Reshape table = x1"]
[]
[null,"GSPs","Black","Yellow","Green","132kV","Black","Yellow","Green","132kV/EHV","Black","Yellow","Green","EHV","Black","Yellow","Green","EHV/HV","Black","Yellow","Green","132kV/HV","Black","Yellow","Green","HV","Black","Yellow","Green","HV/LV","Black","Yellow","Green","LV circuits","Black","Yellow","Green"]
["Probability of peak within timeband",null,{"$f":"B$2116","v":0.57245393946059864},{"$f":"C$2116","v":0.40096208057823512},{"$f":"D$2116","v":2.6583979961166224E-2},null,{"$f":"B$2117","v":0.53788777096921603},{"$f":"C$2117","v":0.33059852724148542},{"$f":"D$2117","v":0.13151370178929861},null,{"$f":"B$2118","v":0.53788777096921603},{"$f":"C$2118","v":0.33059852724148542},{"$f":"D$2118","v":0.13151370178929861},null,{"$f":"B$2119","v":0.50460741503570172},{"$f":"C$2119","v":0.41098248526267267},{"$f":"D$2119","v":8.4410099701625607E-2},null,{"$f":"B$2120","v":0.50460741503570172},{"$f":"C$2120","v":0.41098248526267267},{"$f":"D$2120","v":8.4410099701625607E-2},null,{"$f":"B$2121","v":0.53788777096921603},{"$f":"C$2121","v":0.33059852724148542},{"$f":"D$2121","v":0.13151370178929861},null,{"$f":"B$2122","v":0.50460741503570172},{"$f":"C$2122","v":0.41098248526267267},{"$f":"D$2122","v":8.4410099701625607E-2},null,{"$f":"B$2123","v":0.50460741503570172},{"$f":"C$2123","v":0.41098248526267267},{"$f":"D$2123","v":8.4410099701625607E-2},null,{"$f":"B$2124","v":0.50460741503570172},{"$f":"C$2124","v":0.41098248526267267},{"$f":"D$2124","v":8.4410099701625607E-2}]
[]
["2456. Pseudo load coefficient by special time band and network level"]
["Data sources:"]
["x1 = 2444. Annual hours by special distribution time band (reconciled to days in year) (in Adjust annual hours by special distribution time band to match days in year)"]
["x2 = 2452. Load coefficient correction factor for the group"]
["x3 = 2455. Special peaking probabilities by network level (reshaped)"]
["x4 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Calculation =IF(x1>0,x2*x3*24*x4/x1,0)"]
[]
[null,"GSPs","Black","Yellow","Green","132kV","Black","Yellow","Green","132kV/EHV","Black","Yellow","Green","EHV","Black","Yellow","Green","EHV/HV","Black","Yellow","Green","132kV/HV","Black","Yellow","Green","HV","Black","Yellow","Green","HV/LV","Black","Yellow","Green","LV circuits","Black","Yellow","Green"]
["Pseudo load coefficient by special time band and network level",null,{"$f":"IF(C1980>0,$B2083*C2132*24*$F14/C1980,0)","v":27.140831309571993},{"$f":"IF(D1980>0,$B2083*D2132*24*$F14/D1980,0)","v":0.85621227094762897},{"$f":"IF(E1980>0,$B2083*E2132*24*$F14/E1980,0)","v":5.5032242647844322E-2},null,{"$f":"IF(C1980>0,$B2083*G2132*24*$F14/C1980,0)","v":25.502001556864123},{"$f":"IF(D1980>0,$B2083*H2132*24*$F14/D1980,0)","v":0.70595831748768823},{"$f":"IF(E1980>0,$B2083*I2132*24*$F14/E1980,0)","v":0.2722502032787199},null,{"$f":"IF(C1980>0,$B2083*K2132*24*$F14/C1980,0)","v":25.502001556864123},{"$f":"IF(D1980>0,$B2083*L2132*24*$F14/D1980,0)","v":0.70595831748768823},{"$f":"IF(E1980>0,$B2083*M2132*24*$F14/E1980,0)","v":0.2722502032787199},null,{"$f":"IF(C1980>0,$B2083*O2132*24*$F14/C1980,0)","v":23.924133952065862},{"$f":"IF(D1980>0,$B2083*P2132*24*$F14/D1980,0)","v":0.87760978923240962},{"$f":"IF(E1980>0,$B2083*Q2132*24*$F14/E1980,0)","v":0.17473971525311091},null,{"$f":"IF(C1980>0,$B2083*S2132*24*$F14/C1980,0)","v":23.924133952065862},{"$f":"IF(D1980>0,$B2083*T2132*24*$F14/D1980,0)","v":0.87760978923240962},{"$f":"IF(E1980>0,$B2083*U2132*24*$F14/E1980,0)","v":0.17473971525311091},null,{"$f":"IF(C1980>0,$B2083*W2132*24*$F14/C1980,0)","v":25.502001556864123},{"$f":"IF(D1980>0,$B2083*X2132*24*$F14/D1980,0)","v":0.70595831748768823},{"$f":"IF(E1980>0,$B2083*Y2132*24*$F14/E1980,0)","v":0.2722502032787199},null,{"$f":"IF(C1980>0,$B2083*AA2132*24*$F14/C1980,0)","v":23.924133952065862},{"$f":"IF(D1980>0,$B2083*AB2132*24*$F14/D1980,0)","v":0.87760978923240962},{"$f":"IF(E1980>0,$B2083*AC2132*24*$F14/E1980,0)","v":0.17473971525311091},null,{"$f":"IF(C1980>0,$B2083*AE2132*24*$F14/C1980,0)","v":23.924133952065862},{"$f":"IF(D1980>0,$B2083*AF2132*24*$F14/D1980,0)","v":0.87760978923240962},{"$f":"IF(E1980>0,$B2083*AG2132*24*$F14/E1980,0)","v":0.17473971525311091},null,{"$f":"IF(C1980>0,$B2083*AI2132*24*$F14/C1980,0)","v":23.924133952065862},{"$f":"IF(D1980>0,$B2083*AJ2132*24*$F14/D1980,0)","v":0.87760978923240962},{"$f":"IF(E1980>0,$B2083*AK2132*24*$F14/E1980,0)","v":0.17473971525311091}]
[]
["2457. Unit rate 1 pseudo load coefficient by network level (special)"]
["Data sources:"]
["x1 = 2456. Pseudo load coefficient by special time band and network level"]
["x2 = 2446. Split of rate 1 units between special distribution time bands"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["NHH UMS category A",{"$f":"SUMPRODUCT($C$2143:$E$2143,$B2005:$D2005)","v":1.0253829975354349},{"$f":"SUMPRODUCT($G$2143:$I$2143,$B2005:$D2005)","v":1.0255202365883946},{"$f":"SUMPRODUCT($K$2143:$M$2143,$B2005:$D2005)","v":1.0255202365883946},{"$f":"SUMPRODUCT($O$2143:$Q$2143,$B2005:$D2005)","v":1.0257459643283304},{"$f":"SUMPRODUCT($S$2143:$U$2143,$B2005:$D2005)","v":1.0257459643283304},{"$f":"SUMPRODUCT($W$2143:$Y$2143,$B2005:$D2005)","v":1.0255202365883946},{"$f":"SUMPRODUCT($AA$2143:$AC$2143,$B2005:$D2005)","v":1.0257459643283304},{"$f":"SUMPRODUCT($AE$2143:$AG$2143,$B2005:$D2005)","v":1.0257459643283304},{"$f":"SUMPRODUCT($AI$2143:$AK$2143,$B2005:$D2005)","v":1.0257459643283304}]
["NHH UMS category B",{"$f":"SUMPRODUCT($C$2143:$E$2143,$B2006:$D2006)","v":1.349882313465385},{"$f":"SUMPRODUCT($G$2143:$I$2143,$B2006:$D2006)","v":1.4173941904324998},{"$f":"SUMPRODUCT($K$2143:$M$2143,$B2006:$D2006)","v":1.4173941904324998},{"$f":"SUMPRODUCT($O$2143:$Q$2143,$B2006:$D2006)","v":1.3101651730879087},{"$f":"SUMPRODUCT($S$2143:$U$2143,$B2006:$D2006)","v":1.3101651730879087},{"$f":"SUMPRODUCT($W$2143:$Y$2143,$B2006:$D2006)","v":1.4173941904324998},{"$f":"SUMPRODUCT($AA$2143:$AC$2143,$B2006:$D2006)","v":1.3101651730879087},{"$f":"SUMPRODUCT($AE$2143:$AG$2143,$B2006:$D2006)","v":1.3101651730879087},{"$f":"SUMPRODUCT($AI$2143:$AK$2143,$B2006:$D2006)","v":1.3101651730879087}]
["NHH UMS category C",{"$f":"SUMPRODUCT($C$2143:$E$2143,$B2007:$D2007)","v":2.2578952619218673},{"$f":"SUMPRODUCT($G$2143:$I$2143,$B2007:$D2007)","v":2.2166034245278836},{"$f":"SUMPRODUCT($K$2143:$M$2143,$B2007:$D2007)","v":2.2166034245278836},{"$f":"SUMPRODUCT($O$2143:$Q$2143,$B2007:$D2007)","v":2.1063863244227097},{"$f":"SUMPRODUCT($S$2143:$U$2143,$B2007:$D2007)","v":2.1063863244227097},{"$f":"SUMPRODUCT($W$2143:$Y$2143,$B2007:$D2007)","v":2.2166034245278836},{"$f":"SUMPRODUCT($AA$2143:$AC$2143,$B2007:$D2007)","v":2.1063863244227097},{"$f":"SUMPRODUCT($AE$2143:$AG$2143,$B2007:$D2007)","v":2.1063863244227097},{"$f":"SUMPRODUCT($AI$2143:$AK$2143,$B2007:$D2007)","v":2.1063863244227097}]
["NHH UMS category D",{"$f":"SUMPRODUCT($C$2143:$E$2143,$B2008:$D2008)","v":0.71214085350420353},{"$f":"SUMPRODUCT($G$2143:$I$2143,$B2008:$D2008)","v":0.65170977613534042},{"$f":"SUMPRODUCT($K$2143:$M$2143,$B2008:$D2008)","v":0.65170977613534042},{"$f":"SUMPRODUCT($O$2143:$Q$2143,$B2008:$D2008)","v":0.75118809820872778},{"$f":"SUMPRODUCT($S$2143:$U$2143,$B2008:$D2008)","v":0.75118809820872778},{"$f":"SUMPRODUCT($W$2143:$Y$2143,$B2008:$D2008)","v":0.65170977613534042},{"$f":"SUMPRODUCT($AA$2143:$AC$2143,$B2008:$D2008)","v":0.75118809820872778},{"$f":"SUMPRODUCT($AE$2143:$AG$2143,$B2008:$D2008)","v":0.75118809820872778},{"$f":"SUMPRODUCT($AI$2143:$AK$2143,$B2008:$D2008)","v":0.75118809820872778}]
["LV UMS (Pseudo HH Metered)",{"$f":"SUMPRODUCT($C$2143:$E$2143,$B2009:$D2009)","v":27.140831309571993},{"$f":"SUMPRODUCT($G$2143:$I$2143,$B2009:$D2009)","v":25.502001556864123},{"$f":"SUMPRODUCT($K$2143:$M$2143,$B2009:$D2009)","v":25.502001556864123},{"$f":"SUMPRODUCT($O$2143:$Q$2143,$B2009:$D2009)","v":23.924133952065862},{"$f":"SUMPRODUCT($S$2143:$U$2143,$B2009:$D2009)","v":23.924133952065862},{"$f":"SUMPRODUCT($W$2143:$Y$2143,$B2009:$D2009)","v":25.502001556864123},{"$f":"SUMPRODUCT($AA$2143:$AC$2143,$B2009:$D2009)","v":23.924133952065862},{"$f":"SUMPRODUCT($AE$2143:$AG$2143,$B2009:$D2009)","v":23.924133952065862},{"$f":"SUMPRODUCT($AI$2143:$AK$2143,$B2009:$D2009)","v":23.924133952065862}]
[]
["2458. Unit rate 2 pseudo load coefficient by network level (special)"]
["Data sources:"]
["x1 = 2456. Pseudo load coefficient by special time band and network level"]
["x2 = 2447. Split of rate 2 units between special distribution time bands (default)"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["LV UMS (Pseudo HH Metered)",{"$f":"SUMPRODUCT($C$2143:$E$2143,$B2014:$D2014)","v":0.85621227094762897},{"$f":"SUMPRODUCT($G$2143:$I$2143,$B2014:$D2014)","v":0.70595831748768823},{"$f":"SUMPRODUCT($K$2143:$M$2143,$B2014:$D2014)","v":0.70595831748768823},{"$f":"SUMPRODUCT($O$2143:$Q$2143,$B2014:$D2014)","v":0.87760978923240962},{"$f":"SUMPRODUCT($S$2143:$U$2143,$B2014:$D2014)","v":0.87760978923240962},{"$f":"SUMPRODUCT($W$2143:$Y$2143,$B2014:$D2014)","v":0.70595831748768823},{"$f":"SUMPRODUCT($AA$2143:$AC$2143,$B2014:$D2014)","v":0.87760978923240962},{"$f":"SUMPRODUCT($AE$2143:$AG$2143,$B2014:$D2014)","v":0.87760978923240962},{"$f":"SUMPRODUCT($AI$2143:$AK$2143,$B2014:$D2014)","v":0.87760978923240962}]
[]
["2459. Unit rate 3 pseudo load coefficient by network level (special)"]
["Data sources:"]
["x1 = 2456. Pseudo load coefficient by special time band and network level"]
["x2 = 2448. Split of rate 3 units between special distribution time bands (default)"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["LV UMS (Pseudo HH Metered)",{"$f":"SUMPRODUCT($C$2143:$E$2143,$B2019:$D2019)","v":5.5032242647844322E-2},{"$f":"SUMPRODUCT($G$2143:$I$2143,$B2019:$D2019)","v":0.2722502032787199},{"$f":"SUMPRODUCT($K$2143:$M$2143,$B2019:$D2019)","v":0.2722502032787199},{"$f":"SUMPRODUCT($O$2143:$Q$2143,$B2019:$D2019)","v":0.17473971525311091},{"$f":"SUMPRODUCT($S$2143:$U$2143,$B2019:$D2019)","v":0.17473971525311091},{"$f":"SUMPRODUCT($W$2143:$Y$2143,$B2019:$D2019)","v":0.2722502032787199},{"$f":"SUMPRODUCT($AA$2143:$AC$2143,$B2019:$D2019)","v":0.17473971525311091},{"$f":"SUMPRODUCT($AE$2143:$AG$2143,$B2019:$D2019)","v":0.17473971525311091},{"$f":"SUMPRODUCT($AI$2143:$AK$2143,$B2019:$D2019)","v":0.17473971525311091}]
[]
["2460. Unit rate 1 pseudo load coefficient by network level (combined)"]
["Data sources:"]
["x1 = 2441. Unit rate 1 pseudo load coefficient by network level"]
["x2 = 2457. Unit rate 1 pseudo load coefficient by network level (special)"]
["Combine tables = x1 or x2"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Domestic Unrestricted",{"$f":"$B$1906","v":1.9557701905433009},{"$f":"$C$1906","v":1.8571105729033783},{"$f":"$D$1906","v":1.8571105729033783},{"$f":"$E$1906","v":1.881632688083843},{"$f":"$F$1906","v":1.881632688083843},{"$f":"$G$1906","v":1.8571105729033783},{"$f":"$H$1906","v":1.881632688083843},{"$f":"$I$1906","v":1.881632688083843},{"$f":"$J$1906","v":1.881632688083843}]
["Domestic Two Rate",{"$f":"$B$1907","v":2.2196225267686649},{"$f":"$C$1907","v":2.0551935627601607},{"$f":"$D$1907","v":2.0551935627601607},{"$f":"$E$1907","v":2.1051040868263509},{"$f":"$F$1907","v":2.1051040868263509},{"$f":"$G$1907","v":2.0551935627601607},{"$f":"$H$1907","v":2.1051040868263509},{"$f":"$I$1907","v":2.1051040868263509},{"$f":"$J$1907","v":2.1051040868263509}]
["Domestic Off Peak (related MPAN)",{"$f":"$B$1908","v":0.1620022411808584},{"$f":"$C$1908","v":0.32968994765697701},{"$f":"$D$1908","v":0.32968994765697701},{"$f":"$E$1908","v":0.27072483032059125},{"$f":"$F$1908","v":0.27072483032059125},{"$f":"$G$1908","v":0.32968994765697701},{"$f":"$H$1908","v":0.27072483032059125},{"$f":"$I$1908","v":0.27072483032059125},{"$f":"$J$1908","v":0.27072483032059125}]
["Small Non Domestic Unrestricted",{"$f":"$B$1909","v":1.3398422885665082},{"$f":"$C$1909","v":1.2949594217489473},{"$f":"$D$1909","v":1.2949594217489473},{"$f":"$E$1909","v":1.3346012515663948},{"$f":"$F$1909","v":1.3346012515663948},{"$f":"$G$1909","v":1.2949594217489473},{"$f":"$H$1909","v":1.3346012515663948},{"$f":"$I$1909","v":1.3346012515663948},{"$f":"$J$1909","v":1.3346012515663948}]
["Small Non Domestic Two Rate",{"$f":"$B$1910","v":1.8045154925919422},{"$f":"$C$1910","v":1.6785330875981699},{"$f":"$D$1910","v":1.6785330875981699},{"$f":"$E$1910","v":1.7440177944015949},{"$f":"$F$1910","v":1.7440177944015949},{"$f":"$G$1910","v":1.6785330875981699},{"$f":"$H$1910","v":1.7440177944015949},{"$f":"$I$1910","v":1.7440177944015949},{"$f":"$J$1910","v":1.7440177944015949}]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"$B$1911","v":0.16587935005947349},{"$f":"$C$1911","v":0.32970118914453117},{"$f":"$D$1911","v":0.32970118914453117},{"$f":"$E$1911","v":0.27296579308729063},{"$f":"$F$1911","v":0.27296579308729063},{"$f":"$G$1911","v":0.32970118914453117},{"$f":"$H$1911","v":0.27296579308729063},{"$f":"$I$1911","v":0.27296579308729063},{"$f":"$J$1911","v":0.27296579308729063}]
["LV Medium Non-Domestic",{"$f":"$B$1912","v":1.7302681117257435},{"$f":"$C$1912","v":1.6041472746156642},{"$f":"$D$1912","v":1.6041472746156642},{"$f":"$E$1912","v":1.6689253744023422},{"$f":"$F$1912","v":1.6689253744023422},{"$f":"$G$1912","v":1.6041472746156642},{"$f":"$H$1912","v":1.6689253744023422},{"$f":"$I$1912","v":1.6689253744023422},{"$f":"$J$1912","v":1.6689253744023422}]
["LV Sub Medium Non-Domestic",{"$f":"$B$1913","v":1.7921757431547247},{"$f":"$C$1913","v":1.6625132989205236},{"$f":"$D$1913","v":1.6625132989205236},{"$f":"$E$1913","v":1.7342055162576924},{"$f":"$F$1913","v":1.7342055162576924},{"$f":"$G$1913","v":1.6625132989205236},{"$f":"$H$1913","v":1.7342055162576924},{"$f":"$I$1913","v":1.7342055162576924},{"$f":"$J$1913","v":1.7342055162576924}]
["HV Medium Non-Domestic",{"$f":"$B$1914","v":1.8429309867874688},{"$f":"$C$1914","v":1.7076393476485037},{"$f":"$D$1914","v":1.7076393476485037},{"$f":"$E$1914","v":1.7836228281489843},{"$f":"$F$1914","v":1.7836228281489843},{"$f":"$G$1914","v":1.7076393476485037},{"$f":"$H$1914","v":1.7836228281489843},{"$f":"$I$1914","v":1.7836228281489843},{"$f":"$J$1914","v":1.7836228281489843}]
["LV Network Domestic",{"$f":"$B$1915","v":12.722371973777868},{"$f":"$C$1915","v":11.124346105483781},{"$f":"$D$1915","v":11.124346105483781},{"$f":"$E$1915","v":11.057268005742564},{"$f":"$F$1915","v":11.057268005742564},{"$f":"$G$1915","v":11.124346105483781},{"$f":"$H$1915","v":11.057268005742564},{"$f":"$I$1915","v":11.057268005742564},{"$f":"$J$1915","v":11.057268005742564}]
["LV Network Non-Domestic Non-CT",{"$f":"$B$1916","v":11.340023212322237},{"$f":"$C$1916","v":9.9187681347358403},{"$f":"$D$1916","v":9.9187681347358403},{"$f":"$E$1916","v":9.8576695608202485},{"$f":"$F$1916","v":9.8576695608202485},{"$f":"$G$1916","v":9.9187681347358403},{"$f":"$H$1916","v":9.8576695608202485},{"$f":"$I$1916","v":9.8576695608202485},{"$f":"$J$1916","v":9.8576695608202485}]
["LV HH Metered",{"$f":"$B$1917","v":10.271527048133924},{"$f":"$C$1917","v":8.9831541728136983},{"$f":"$D$1917","v":8.9831541728136983},{"$f":"$E$1917","v":8.9282188446622097},{"$f":"$F$1917","v":8.9282188446622097},{"$f":"$G$1917","v":8.9831541728136983},{"$f":"$H$1917","v":8.9282188446622097},{"$f":"$I$1917","v":8.9282188446622097},{"$f":"$J$1917","v":8.9282188446622097}]
["LV Sub HH Metered",{"$f":"$B$1918","v":9.9941026949528364},{"$f":"$C$1918","v":8.7405275678074297},{"$f":"$D$1918","v":8.7405275678074297},{"$f":"$E$1918","v":8.6870759915662248},{"$f":"$F$1918","v":8.6870759915662248},{"$f":"$G$1918","v":8.7405275678074297},{"$f":"$H$1918","v":8.6870759915662248},{"$f":"$I$1918","v":8.6870759915662248},{"$f":"$J$1918","v":8.6870759915662248}]
["HV HH Metered",{"$f":"$B$1919","v":9.4748780477968388},{"$f":"$C$1919","v":8.2864300384070191},{"$f":"$D$1919","v":8.2864300384070191},{"$f":"$E$1919","v":8.2357554374142055},{"$f":"$F$1919","v":8.2357554374142055},{"$f":"$G$1919","v":8.2864300384070191},{"$f":"$H$1919","v":8.2357554374142055},{"$f":"$I$1919","v":8.2357554374142055},{"$f":"$J$1919","v":8.2357554374142055}]
["NHH UMS category A",{"$f":"$B$2152","v":1.0253829975354349},{"$f":"$C$2152","v":1.0255202365883946},{"$f":"$D$2152","v":1.0255202365883946},{"$f":"$E$2152","v":1.0257459643283304},{"$f":"$F$2152","v":1.0257459643283304},{"$f":"$G$2152","v":1.0255202365883946},{"$f":"$H$2152","v":1.0257459643283304},{"$f":"$I$2152","v":1.0257459643283304},{"$f":"$J$2152","v":1.0257459643283304}]
["NHH UMS category B",{"$f":"$B$2153","v":1.349882313465385},{"$f":"$C$2153","v":1.4173941904324998},{"$f":"$D$2153","v":1.4173941904324998},{"$f":"$E$2153","v":1.3101651730879087},{"$f":"$F$2153","v":1.3101651730879087},{"$f":"$G$2153","v":1.4173941904324998},{"$f":"$H$2153","v":1.3101651730879087},{"$f":"$I$2153","v":1.3101651730879087},{"$f":"$J$2153","v":1.3101651730879087}]
["NHH UMS category C",{"$f":"$B$2154","v":2.2578952619218673},{"$f":"$C$2154","v":2.2166034245278836},{"$f":"$D$2154","v":2.2166034245278836},{"$f":"$E$2154","v":2.1063863244227097},{"$f":"$F$2154","v":2.1063863244227097},{"$f":"$G$2154","v":2.2166034245278836},{"$f":"$H$2154","v":2.1063863244227097},{"$f":"$I$2154","v":2.1063863244227097},{"$f":"$J$2154","v":2.1063863244227097}]
["NHH UMS category D",{"$f":"$B$2155","v":0.71214085350420353},{"$f":"$C$2155","v":0.65170977613534042},{"$f":"$D$2155","v":0.65170977613534042},{"$f":"$E$2155","v":0.75118809820872778},{"$f":"$F$2155","v":0.75118809820872778},{"$f":"$G$2155","v":0.65170977613534042},{"$f":"$H$2155","v":0.75118809820872778},{"$f":"$I$2155","v":0.75118809820872778},{"$f":"$J$2155","v":0.75118809820872778}]
["LV UMS (Pseudo HH Metered)",{"$f":"$B$2156","v":27.140831309571993},{"$f":"$C$2156","v":25.502001556864123},{"$f":"$D$2156","v":25.502001556864123},{"$f":"$E$2156","v":23.924133952065862},{"$f":"$F$2156","v":23.924133952065862},{"$f":"$G$2156","v":25.502001556864123},{"$f":"$H$2156","v":23.924133952065862},{"$f":"$I$2156","v":23.924133952065862},{"$f":"$J$2156","v":23.924133952065862}]
["LV Generation Non-Intermittent",{"$f":"$B$1920","v":-9.0500132370748574},{"$f":"$C$1920","v":-7.9148566511751506},{"$f":"$D$1920","v":-7.9148566511751506},{"$f":"$E$1920","v":-7.8664543596147753},{"$f":"$F$1920","v":-7.8664543596147753},{"$f":"$G$1920","v":-7.9148566511751506},{"$f":"$H$1920","v":-7.8664543596147753},{"$f":"$I$1920","v":-7.8664543596147753},{"$f":"$J$1920","v":-7.8664543596147753}]
["LV Generation Non-Intermittent no RP charge",{"$f":"$B$1921","v":-9.0500132370748574},{"$f":"$C$1921","v":-7.9148566511751506},{"$f":"$D$1921","v":-7.9148566511751506},{"$f":"$E$1921","v":-7.8664543596147753},{"$f":"$F$1921","v":-7.8664543596147753},{"$f":"$G$1921","v":-7.9148566511751506},{"$f":"$H$1921","v":-7.8664543596147753},{"$f":"$I$1921","v":-7.8664543596147753},{"$f":"$J$1921","v":-7.8664543596147753}]
["LV Sub Generation Non-Intermittent",{"$f":"$B$1922","v":-9.0500132370748574},{"$f":"$C$1922","v":-7.9148566511751506},{"$f":"$D$1922","v":-7.9148566511751506},{"$f":"$E$1922","v":-7.8664543596147753},{"$f":"$F$1922","v":-7.8664543596147753},{"$f":"$G$1922","v":-7.9148566511751506},{"$f":"$H$1922","v":-7.8664543596147753},{"$f":"$I$1922","v":-7.8664543596147753},{"$f":"$J$1922","v":-7.8664543596147753}]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"$B$1923","v":-9.0500132370748574},{"$f":"$C$1923","v":-7.9148566511751506},{"$f":"$D$1923","v":-7.9148566511751506},{"$f":"$E$1923","v":-7.8664543596147753},{"$f":"$F$1923","v":-7.8664543596147753},{"$f":"$G$1923","v":-7.9148566511751506},{"$f":"$H$1923","v":-7.8664543596147753},{"$f":"$I$1923","v":-7.8664543596147753},{"$f":"$J$1923","v":-7.8664543596147753}]
["HV Generation Non-Intermittent",{"$f":"$B$1924","v":-9.0500132370748574},{"$f":"$C$1924","v":-7.9148566511751506},{"$f":"$D$1924","v":-7.9148566511751506},{"$f":"$E$1924","v":-7.8664543596147753},{"$f":"$F$1924","v":-7.8664543596147753},{"$f":"$G$1924","v":-7.9148566511751506},{"$f":"$H$1924","v":-7.8664543596147753},{"$f":"$I$1924","v":-7.8664543596147753},{"$f":"$J$1924","v":-7.8664543596147753}]
["HV Generation Non-Intermittent no RP charge",{"$f":"$B$1925","v":-9.0500132370748574},{"$f":"$C$1925","v":-7.9148566511751506},{"$f":"$D$1925","v":-7.9148566511751506},{"$f":"$E$1925","v":-7.8664543596147753},{"$f":"$F$1925","v":-7.8664543596147753},{"$f":"$G$1925","v":-7.9148566511751506},{"$f":"$H$1925","v":-7.8664543596147753},{"$f":"$I$1925","v":-7.8664543596147753},{"$f":"$J$1925","v":-7.8664543596147753}]
[]
["2461. Unit rate 2 pseudo load coefficient by network level (combined)"]
["Data sources:"]
["x1 = 2442. Unit rate 2 pseudo load coefficient by network level"]
["x2 = 2458. Unit rate 2 pseudo load coefficient by network level (special)"]
["Combine tables = x1 or x2"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Domestic Two Rate",{"$f":"$B$1934","v":0.1006530295381653},{"$f":"$C$1934","v":0.37578883202652819},{"$f":"$D$1934","v":0.37578883202652819},{"$f":"$E$1934","v":0.25650306578809967},{"$f":"$F$1934","v":0.25650306578809967},{"$f":"$G$1934","v":0.37578883202652819},{"$f":"$H$1934","v":0.25650306578809967},{"$f":"$I$1934","v":0.25650306578809967},{"$f":"$J$1934","v":0.25650306578809967}]
["Small Non Domestic Two Rate",{"$f":"$B$1935","v":0.12216440413523597},{"$f":"$C$1935","v":0.37259218159081475},{"$f":"$D$1935","v":0.37259218159081475},{"$f":"$E$1935","v":0.26820641256556632},{"$f":"$F$1935","v":0.26820641256556632},{"$f":"$G$1935","v":0.37259218159081475},{"$f":"$H$1935","v":0.26820641256556632},{"$f":"$I$1935","v":0.26820641256556632},{"$f":"$J$1935","v":0.26820641256556632}]
["LV Medium Non-Domestic",{"$f":"$B$1936","v":7.1430511295510757E-2},{"$f":"$C$1936","v":0.32399533705396383},{"$f":"$D$1936","v":0.32399533705396383},{"$f":"$E$1936","v":0.21163343222414474},{"$f":"$F$1936","v":0.21163343222414474},{"$f":"$G$1936","v":0.32399533705396383},{"$f":"$H$1936","v":0.21163343222414474},{"$f":"$I$1936","v":0.21163343222414474},{"$f":"$J$1936","v":0.21163343222414474}]
["LV Sub Medium Non-Domestic",{"$f":"$B$1937","v":6.8651727199331658E-2},{"$f":"$C$1937","v":0.33962720372954647},{"$f":"$D$1937","v":0.33962720372954647},{"$f":"$E$1937","v":0.21798463383020728},{"$f":"$F$1937","v":0.21798463383020728},{"$f":"$G$1937","v":0.33962720372954647},{"$f":"$H$1937","v":0.21798463383020728},{"$f":"$I$1937","v":0.21798463383020728},{"$f":"$J$1937","v":0.21798463383020728}]
["HV Medium Non-Domestic",{"$f":"$B$1938","v":7.05196104272411E-2},{"$f":"$C$1938","v":0.34886781548788237},{"$f":"$D$1938","v":0.34886781548788237},{"$f":"$E$1938","v":0.22391558208284484},{"$f":"$F$1938","v":0.22391558208284484},{"$f":"$G$1938","v":0.34886781548788237},{"$f":"$H$1938","v":0.22391558208284484},{"$f":"$I$1938","v":0.22391558208284484},{"$f":"$J$1938","v":0.22391558208284484}]
["LV Network Domestic",{"$f":"$B$1939","v":0.98135115483493329},{"$f":"$C$1939","v":0.91436056833965462},{"$f":"$D$1939","v":0.91436056833965462},{"$f":"$E$1939","v":1.0806777479230727},{"$f":"$F$1939","v":1.0806777479230727},{"$f":"$G$1939","v":0.91436056833965462},{"$f":"$H$1939","v":1.0806777479230727},{"$f":"$I$1939","v":1.0806777479230727},{"$f":"$J$1939","v":1.0806777479230727}]
["LV Network Non-Domestic Non-CT",{"$f":"$B$1940","v":0.87472248871550584},{"$f":"$C$1940","v":0.81526863537943717},{"$f":"$D$1940","v":0.81526863537943717},{"$f":"$E$1940","v":0.96343546482046583},{"$f":"$F$1940","v":0.96343546482046583},{"$f":"$G$1940","v":0.81526863537943717},{"$f":"$H$1940","v":0.96343546482046583},{"$f":"$I$1940","v":0.96343546482046583},{"$f":"$J$1940","v":0.96343546482046583}]
["LV HH Metered",{"$f":"$B$1941","v":0.79230311386747376},{"$f":"$C$1941","v":0.738366271334154},{"$f":"$D$1941","v":0.738366271334154},{"$f":"$E$1941","v":0.8725959639400036},{"$f":"$F$1941","v":0.8725959639400036},{"$f":"$G$1941","v":0.738366271334154},{"$f":"$H$1941","v":0.8725959639400036},{"$f":"$I$1941","v":0.8725959639400036},{"$f":"$J$1941","v":0.8725959639400036}]
["LV Sub HH Metered",{"$f":"$B$1942","v":0.77090374667912787},{"$f":"$C$1942","v":0.71842368789201394},{"$f":"$D$1942","v":0.71842368789201394},{"$f":"$E$1942","v":0.84902796185520524},{"$f":"$F$1942","v":0.84902796185520524},{"$f":"$G$1942","v":0.71842368789201394},{"$f":"$H$1942","v":0.84902796185520524},{"$f":"$I$1942","v":0.84902796185520524},{"$f":"$J$1942","v":0.84902796185520524}]
["HV HH Metered",{"$f":"$B$1943","v":0.73085290488991461},{"$f":"$C$1943","v":0.68109934800479},{"$f":"$D$1943","v":0.68109934800479},{"$f":"$E$1943","v":0.80491832466461777},{"$f":"$F$1943","v":0.80491832466461777},{"$f":"$G$1943","v":0.68109934800479},{"$f":"$H$1943","v":0.80491832466461777},{"$f":"$I$1943","v":0.80491832466461777},{"$f":"$J$1943","v":0.80491832466461777}]
["LV UMS (Pseudo HH Metered)",{"$f":"$B$2165","v":0.85621227094762897},{"$f":"$C$2165","v":0.70595831748768823},{"$f":"$D$2165","v":0.70595831748768823},{"$f":"$E$2165","v":0.87760978923240962},{"$f":"$F$2165","v":0.87760978923240962},{"$f":"$G$2165","v":0.70595831748768823},{"$f":"$H$2165","v":0.87760978923240962},{"$f":"$I$2165","v":0.87760978923240962},{"$f":"$J$2165","v":0.87760978923240962}]
["LV Generation Non-Intermittent",{"$f":"$B$1944","v":-0.69808059061470673},{"$f":"$C$1944","v":-0.65055804244780635},{"$f":"$D$1944","v":-0.65055804244780635},{"$f":"$E$1944","v":-0.76882482879795511},{"$f":"$F$1944","v":-0.76882482879795511},{"$f":"$G$1944","v":-0.65055804244780635},{"$f":"$H$1944","v":-0.76882482879795511},{"$f":"$I$1944","v":-0.76882482879795511},{"$f":"$J$1944","v":-0.76882482879795511}]
["LV Generation Non-Intermittent no RP charge",{"$f":"$B$1945","v":-0.69808059061470673},{"$f":"$C$1945","v":-0.65055804244780635},{"$f":"$D$1945","v":-0.65055804244780635},{"$f":"$E$1945","v":-0.76882482879795511},{"$f":"$F$1945","v":-0.76882482879795511},{"$f":"$G$1945","v":-0.65055804244780635},{"$f":"$H$1945","v":-0.76882482879795511},{"$f":"$I$1945","v":-0.76882482879795511},{"$f":"$J$1945","v":-0.76882482879795511}]
["LV Sub Generation Non-Intermittent",{"$f":"$B$1946","v":-0.69808059061470673},{"$f":"$C$1946","v":-0.65055804244780635},{"$f":"$D$1946","v":-0.65055804244780635},{"$f":"$E$1946","v":-0.76882482879795511},{"$f":"$F$1946","v":-0.76882482879795511},{"$f":"$G$1946","v":-0.65055804244780635},{"$f":"$H$1946","v":-0.76882482879795511},{"$f":"$I$1946","v":-0.76882482879795511},{"$f":"$J$1946","v":-0.76882482879795511}]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"$B$1947","v":-0.69808059061470673},{"$f":"$C$1947","v":-0.65055804244780635},{"$f":"$D$1947","v":-0.65055804244780635},{"$f":"$E$1947","v":-0.76882482879795511},{"$f":"$F$1947","v":-0.76882482879795511},{"$f":"$G$1947","v":-0.65055804244780635},{"$f":"$H$1947","v":-0.76882482879795511},{"$f":"$I$1947","v":-0.76882482879795511},{"$f":"$J$1947","v":-0.76882482879795511}]
["HV Generation Non-Intermittent",{"$f":"$B$1948","v":-0.69808059061470673},{"$f":"$C$1948","v":-0.65055804244780635},{"$f":"$D$1948","v":-0.65055804244780635},{"$f":"$E$1948","v":-0.76882482879795511},{"$f":"$F$1948","v":-0.76882482879795511},{"$f":"$G$1948","v":-0.65055804244780635},{"$f":"$H$1948","v":-0.76882482879795511},{"$f":"$I$1948","v":-0.76882482879795511},{"$f":"$J$1948","v":-0.76882482879795511}]
["HV Generation Non-Intermittent no RP charge",{"$f":"$B$1949","v":-0.69808059061470673},{"$f":"$C$1949","v":-0.65055804244780635},{"$f":"$D$1949","v":-0.65055804244780635},{"$f":"$E$1949","v":-0.76882482879795511},{"$f":"$F$1949","v":-0.76882482879795511},{"$f":"$G$1949","v":-0.65055804244780635},{"$f":"$H$1949","v":-0.76882482879795511},{"$f":"$I$1949","v":-0.76882482879795511},{"$f":"$J$1949","v":-0.76882482879795511}]
[]
["2462. Unit rate 3 pseudo load coefficient by network level (combined)"]
["Data sources:"]
["x1 = 2443. Unit rate 3 pseudo load coefficient by network level"]
["x2 = 2459. Unit rate 3 pseudo load coefficient by network level (special)"]
["Combine tables = x1 or x2"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["LV Network Domestic",{"$f":"$B$1958","v":7.5232240192435643E-2},{"$f":"$C$1958","v":0.37210675955854328},{"$f":"$D$1958","v":0.37210675955854328},{"$f":"$E$1958","v":0.23885170205813522},{"$f":"$F$1958","v":0.23885170205813522},{"$f":"$G$1958","v":0.37210675955854328},{"$f":"$H$1958","v":0.23885170205813522},{"$f":"$I$1958","v":0.23885170205813522},{"$f":"$J$1958","v":0.23885170205813522}]
["LV Network Non-Domestic Non-CT",{"$f":"$B$1959","v":6.7057884477487589E-2},{"$f":"$C$1959","v":0.3317804601215778},{"$f":"$D$1959","v":0.3317804601215778},{"$f":"$E$1959","v":0.21293877942596418},{"$f":"$F$1959","v":0.21293877942596418},{"$f":"$G$1959","v":0.3317804601215778},{"$f":"$H$1959","v":0.21293877942596418},{"$f":"$I$1959","v":0.21293877942596418},{"$f":"$J$1959","v":0.21293877942596418}]
["LV HH Metered",{"$f":"$B$1960","v":6.0739458932739021E-2},{"$f":"$C$1960","v":0.30048439325460419},{"$f":"$D$1960","v":0.30048439325460419},{"$f":"$E$1960","v":0.19286140720181219},{"$f":"$F$1960","v":0.19286140720181219},{"$f":"$G$1960","v":0.30048439325460419},{"$f":"$H$1960","v":0.19286140720181219},{"$f":"$I$1960","v":0.19286140720181219},{"$f":"$J$1960","v":0.19286140720181219}]
["LV Sub HH Metered",{"$f":"$B$1961","v":5.9098942870422312E-2},{"$f":"$C$1961","v":0.292368590409611},{"$f":"$D$1961","v":0.292368590409611},{"$f":"$E$1961","v":0.18765240070299008},{"$f":"$F$1961","v":0.18765240070299008},{"$f":"$G$1961","v":0.292368590409611},{"$f":"$H$1961","v":0.18765240070299008},{"$f":"$I$1961","v":0.18765240070299008},{"$f":"$J$1961","v":0.18765240070299008}]
["HV HH Metered",{"$f":"$B$1962","v":5.6028569401608136E-2},{"$f":"$C$1962","v":0.27717913490485724},{"$f":"$D$1962","v":0.27717913490485724},{"$f":"$E$1962","v":0.17790327619257343},{"$f":"$F$1962","v":0.17790327619257343},{"$f":"$G$1962","v":0.27717913490485724},{"$f":"$H$1962","v":0.17790327619257343},{"$f":"$I$1962","v":0.17790327619257343},{"$f":"$J$1962","v":0.17790327619257343}]
["LV UMS (Pseudo HH Metered)",{"$f":"$B$2174","v":5.5032242647844322E-2},{"$f":"$C$2174","v":0.2722502032787199},{"$f":"$D$2174","v":0.2722502032787199},{"$f":"$E$2174","v":0.17473971525311091},{"$f":"$F$2174","v":0.17473971525311091},{"$f":"$G$2174","v":0.2722502032787199},{"$f":"$H$2174","v":0.17473971525311091},{"$f":"$I$2174","v":0.17473971525311091},{"$f":"$J$2174","v":0.17473971525311091}]
["LV Generation Non-Intermittent",{"$f":"$B$1963","v":-5.3516181652261546E-2},{"$f":"$C$1963","v":-0.26475009253688514},{"$f":"$D$1963","v":-0.26475009253688514},{"$f":"$E$1963","v":-0.16992588150896021},{"$f":"$F$1963","v":-0.16992588150896021},{"$f":"$G$1963","v":-0.26475009253688514},{"$f":"$H$1963","v":-0.16992588150896021},{"$f":"$I$1963","v":-0.16992588150896021},{"$f":"$J$1963","v":-0.16992588150896021}]
["LV Generation Non-Intermittent no RP charge",{"$f":"$B$1964","v":-5.3516181652261546E-2},{"$f":"$C$1964","v":-0.26475009253688514},{"$f":"$D$1964","v":-0.26475009253688514},{"$f":"$E$1964","v":-0.16992588150896021},{"$f":"$F$1964","v":-0.16992588150896021},{"$f":"$G$1964","v":-0.26475009253688514},{"$f":"$H$1964","v":-0.16992588150896021},{"$f":"$I$1964","v":-0.16992588150896021},{"$f":"$J$1964","v":-0.16992588150896021}]
["LV Sub Generation Non-Intermittent",{"$f":"$B$1965","v":-5.3516181652261546E-2},{"$f":"$C$1965","v":-0.26475009253688514},{"$f":"$D$1965","v":-0.26475009253688514},{"$f":"$E$1965","v":-0.16992588150896021},{"$f":"$F$1965","v":-0.16992588150896021},{"$f":"$G$1965","v":-0.26475009253688514},{"$f":"$H$1965","v":-0.16992588150896021},{"$f":"$I$1965","v":-0.16992588150896021},{"$f":"$J$1965","v":-0.16992588150896021}]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"$B$1966","v":-5.3516181652261546E-2},{"$f":"$C$1966","v":-0.26475009253688514},{"$f":"$D$1966","v":-0.26475009253688514},{"$f":"$E$1966","v":-0.16992588150896021},{"$f":"$F$1966","v":-0.16992588150896021},{"$f":"$G$1966","v":-0.26475009253688514},{"$f":"$H$1966","v":-0.16992588150896021},{"$f":"$I$1966","v":-0.16992588150896021},{"$f":"$J$1966","v":-0.16992588150896021}]
["HV Generation Non-Intermittent",{"$f":"$B$1967","v":-5.3516181652261546E-2},{"$f":"$C$1967","v":-0.26475009253688514},{"$f":"$D$1967","v":-0.26475009253688514},{"$f":"$E$1967","v":-0.16992588150896021},{"$f":"$F$1967","v":-0.16992588150896021},{"$f":"$G$1967","v":-0.26475009253688514},{"$f":"$H$1967","v":-0.16992588150896021},{"$f":"$I$1967","v":-0.16992588150896021},{"$f":"$J$1967","v":-0.16992588150896021}]
["HV Generation Non-Intermittent no RP charge",{"$f":"$B$1968","v":-5.3516181652261546E-2},{"$f":"$C$1968","v":-0.26475009253688514},{"$f":"$D$1968","v":-0.26475009253688514},{"$f":"$E$1968","v":-0.16992588150896021},{"$f":"$F$1968","v":-0.16992588150896021},{"$f":"$G$1968","v":-0.26475009253688514},{"$f":"$H$1968","v":-0.16992588150896021},{"$f":"$I$1968","v":-0.16992588150896021},{"$f":"$J$1968","v":-0.16992588150896021}]
[]
[{"$f":"\"Forecast simultaneous maximum load for \"&CDCM!B7&\" in \"&CDCM!C7&\" (\"&CDCM!D7&\")\"","v":"Forecast simultaneous maximum load for WPD South Wales in 2023/24 (Forecast)"}]
[]
["2501. Contributions of users on one-rate multi tariffs to system simultaneous maximum load by network level (kW)"]
["Data sources:"]
["x1 = 2305. Rate 1 units (MWh) (in Equivalent volume for each end user)"]
["x2 = 2460. Unit rate 1 pseudo load coefficient by network level (combined)"]
["x3 = 2012. Loss adjustment factors between end user meter reading and each network level, scaled by network use"]
["x4 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Calculation =(x1*x2)*x3/(24*x4)*1000"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Domestic Unrestricted",{"$f":"($B$1268*B$2183)*B$612/(24*$F$14)*1000","v":756979.50252919272},712381.92825457035,496698.27830819646,497850.82359017705,493991.5148801757,208951.55977001786,699600.99266686069,687709.75766402471,676216.00126852561]
["Domestic Off Peak (related MPAN)",{"$f":"($B$1270*B$2185)*B$614/(24*$F$14)*1000","v":47.196164555652345},95.191949978009916,66.371248044884894,53.915279073069463,53.497331173278234,27.921127188317442,75.764026033790515,74.476252220185003,73.231523770822577]
["Small Non Domestic Unrestricted",{"$f":"($B$1271*B$2186)*B$615/(24*$F$14)*1000","v":130117.45922254545},124636.97124369422,86901.374915519467,88599.54762409364,87912.729425457277,36557.762786304491,124503.82429953602,122387.61198849576,120342.13657921729]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"($B$1273*B$2188)*B$617/(24*$F$14)*1000","v":28.009622765042067},55.175246488491162,38.470164456881839,31.508029585113423,31.263781293755954,16.183669682234761,44.276413194944624,43.523839599563139,42.796421667537011]
["NHH UMS category A",{"$f":"($B$1282*B$2197)*B$626/(24*$F$14)*1000","v":231.67900406353084},229.64322337607021,160.1155070784979,158.43038079113123,157.20223830437828,67.357561740248499,222.63305877606476,218.84892746542349,215.19128522366151]
["NHH UMS category B",{"$f":"($B$1283*B$2198)*B$627/(24*$F$14)*1000","v":903.01161480990038},939.71662742426724,655.20419935810457,599.13068567518974,594.48626175522702,275.63199914857131,841.92373011032578,827.61341175151017,813.78143272502246]
["NHH UMS category C",{"$f":"($B$1284*B$2199)*B$628/(24*$F$14)*1000","v":79.831919904311718},77.672916987322168,54.156348734595888,50.910679259671724,50.516022831302173,22.782550360525594,71.541835545360016,70.325827009178283,69.150464997882807]
["NHH UMS category D",{"$f":"($B$1285*B$2200)*B$629/(24*$F$14)*1000","v":0},0,0,0,0,0,0,0,0]
[]
["2502. Contributions of users on two-rate multi tariffs to system simultaneous maximum load by network level (kW)"]
["Data sources:"]
["x1 = 2305. Rate 1 units (MWh) (in Equivalent volume for each end user)"]
["x2 = 2460. Unit rate 1 pseudo load coefficient by network level (combined)"]
["x3 = 2305. Rate 2 units (MWh) (in Equivalent volume for each end user)"]
["x4 = 2461. Unit rate 2 pseudo load coefficient by network level (combined)"]
["x5 = 2012. Loss adjustment factors between end user meter reading and each network level, scaled by network use"]
["x6 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Calculation =(x1*x2+x3*x4)*x5/(24*x6)*1000"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Domestic Two Rate",{"$f":"($B$1269*B$2184+$C$1269*B$2216)*B$613/(24*$F$14)*1000","v":42236.558506461399},43325.049810447403,30207.781521341556,29177.840910768569,28951.656097506799,12707.841644982975,41001.933707461256,40305.016987221126,39631.395533395706]
["Small Non Domestic Two Rate",{"$f":"($B$1272*B$2187+$C$1272*B$2217)*B$616/(24*$F$14)*1000","v":45128.21292197096},44246.962897553436,30850.572452657445,30872.376689359422,30633.055939829508,12978.251617334714,43383.166913550231,42645.775974509728,41933.03320056248]
["LV Medium Non-Domestic",{"$f":"($B$1274*B$2189+$C$1274*B$2218)*B$618/(24*$F$14)*1000","v":5800.7664400445019},5574.6597690826093,3886.853104543975,3918.2380481644955,3887.8641098066319,1635.1254962221954,5506.0735025668237,5412.4858509651222,5322.0264774113866]
["LV Sub Medium Non-Domestic",{"$f":"($B$1275*B$2190+$C$1275*B$2219)*B$619/(24*$F$14)*1000","v":4.7559176984517719E-2},4.5927766582753701E-2,3.2022489178083841E-2,3.2294081686679917E-2,3.2043739968178511E-2,1.3471254791278624E-2,4.538100678902187E-2,4.4609658231701384E-2,0]
["HV Medium Non-Domestic",{"$f":"($B$1276*B$2191+$C$1276*B$2220)*B$620/(24*$F$14)*1000","v":12.617599995124118},12.496578709017751,8.7130637138985545,8.6921738488922209,8.6247926562651465,3.6654209062206129,12.214609607884775,0,0]
[]
["2503. Contributions of users on three-rate multi tariffs to system simultaneous maximum load by network level (kW)"]
["Data sources:"]
["x1 = 2305. Rate 1 units (MWh) (in Equivalent volume for each end user)"]
["x2 = 2460. Unit rate 1 pseudo load coefficient by network level (combined)"]
["x3 = 2305. Rate 2 units (MWh) (in Equivalent volume for each end user)"]
["x4 = 2461. Unit rate 2 pseudo load coefficient by network level (combined)"]
["x5 = 2305. Rate 3 units (MWh) (in Equivalent volume for each end user)"]
["x6 = 2462. Unit rate 3 pseudo load coefficient by network level (combined)"]
["x7 = 2012. Loss adjustment factors between end user meter reading and each network level, scaled by network use"]
["x8 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Calculation =(x1*x2+x3*x4+x5*x6)*x7/(24*x8)*1000"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["LV Network Domestic",{"$f":"($B$1277*B$2192+$C$1277*B$2221+$D$1277*B$2241)*B$621/(24*$F$14)*1000","v":4.4946663728878811},4.3174575201552319,3.0102865217034944,3.0074062459990829,2.9840930192859121,1.2663705342548339,4.2261342059874591,4.1543018965372482,4.0848706670686585]
["LV Network Non-Domestic Non-CT",{"$f":"($B$1278*B$2193+$C$1278*B$2222+$D$1278*B$2242)*B$622/(24*$F$14)*1000","v":26144.759090913874},25160.635489838944,17542.899157426698,17701.740362888435,17564.517569377669,7379.9654678045035,24875.23278660321,24452.424297312504,24043.748682315636]
["LV HH Metered",{"$f":"($B$1279*B$2194+$C$1279*B$2223+$D$1279*B$2243)*B$623/(24*$F$14)*1000","v":234899.06682259953},225419.08918671089,157170.28893640067,158449.99645709858,157221.70191091951,66118.564241102111,222660.6235379017,218876.0237043963,215217.92860070165]
["LV Sub HH Metered",{"$f":"($B$1280*B$2195+$C$1280*B$2224+$D$1280*B$2244)*B$624/(24*$F$14)*1000","v":9280.7881751759414},8971.2076954901258,6255.0483665594038,6274.3051509152838,6225.667126489584,2631.3803967295162,8816.9184500305364,8667.0558134861076,0]
["HV HH Metered",{"$f":"($B$1281*B$2196+$C$1281*B$2225+$D$1281*B$2245)*B$625/(24*$F$14)*1000","v":250168.36437128339},243999.81245438353,170125.4368573851,169993.36041191852,168675.58242422919,71568.549641416554,238881.84583752515,0,0]
["LV UMS (Pseudo HH Metered)",{"$f":"($B$1286*B$2201+$C$1286*B$2226+$D$1286*B$2246)*B$630/(24*$F$14)*1000","v":22102.203138390269},22381.531093576014,15605.207711147814,14538.272050267968,14425.572266932557,6564.8153701797082,20429.793576882665,20082.544960845007,19746.903540886589]
["LV Generation Non-Intermittent",{"$f":"($B$1291*B$2202+$C$1291*B$2227+$D$1291*B$2247)*B$635/(24*$F$14)*1000","v":-249.86965563312344},-245.09616274620939,-170.88985167586148,-171.26818656228389,-169.94052620133596,-71.890124479920132,-240.67328535718227,-236.58252130011971,0]
["LV Generation Non-Intermittent no RP charge",{"$f":"($B$1292*B$2203+$C$1292*B$2228+$D$1292*B$2248)*B$636/(24*$F$14)*1000","v":0},0,0,0,0,0,0,0,0]
["LV Sub Generation Non-Intermittent",{"$f":"($B$1295*B$2204+$C$1295*B$2229+$D$1295*B$2249)*B$639/(24*$F$14)*1000","v":-30.421407109669481},-30.529036863411719,-21.285941497164561,-21.191547627467354,-21.027272064463734,-8.9545924985995402,-29.779257267087377,0,0]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"($B$1296*B$2205+$C$1296*B$2230+$D$1296*B$2250)*B$640/(24*$F$14)*1000","v":0},0,0,0,0,0,0,0,0]
["HV Generation Non-Intermittent",{"$f":"($B$1299*B$2206+$C$1299*B$2231+$D$1299*B$2251)*B$643/(24*$F$14)*1000","v":-36188.160615695808},-33329.042446649517,-23238.206002042014,-23092.494524601618,-22913.482939139583,-9775.8732060085349,0,0,0]
["HV Generation Non-Intermittent no RP charge",{"$f":"($B$1300*B$2207+$C$1300*B$2232+$D$1300*B$2252)*B$644/(24*$F$14)*1000","v":0},0,0,0,0,0,0,0,0]
[]
["2504. Estimated contributions of users on each tariff to system simultaneous maximum load by network level (kW)"]
["Data sources:"]
["x1 = 2407. All units (MWh)"]
["x2 = 2302. Load coefficient"]
["x3 = 2012. Loss adjustment factors between end user meter reading and each network level, scaled by network use"]
["x4 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Calculation =x1*x2*x3/(24*x4)*1000"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Domestic Unrestricted",{"$f":"$B1429*$B980*B612/(24*$F$14)*1000","v":822701.07180902245},815362.80655007192,568500.24705460586,562393.31080694892,558033.67273867794,239157.28831657631,790298.8201815777,776865.97904534696,763882.14652648324]
["Domestic Two Rate",44559.999729633819,44162.536897555816,30791.707611790403,30460.93731517937,30224.806018162471,12953.488293498203,42804.994937208277,42077.431283884631,41374.187306995191]
["Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,0,0]
["Small Non Domestic Unrestricted",118711.35586684108,117652.48351520427,82031.539098508161,81150.340924598393,80521.268514330193,34509.115077570088,114035.88459831037,112097.59760797082,110224.1001549128]
["Small Non Domestic Two Rate",43551.00019484049,43162.537358612979,30094.472000383361,29771.191539441741,29540.407108903433,12660.17447524433,41835.73505748366,41124.646076336641,40437.326086202876]
["Small Non Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,0,0]
["LV Medium Non-Domestic",5640.1235348438713,5589.8151980613211,3897.4200142060322,3855.553197647178,3825.6651883630907,1639.5707950127537,5417.9861045570333,5325.8956891821272,5236.8835049618128]
["LV Sub Medium Non-Domestic",4.5276500287980859E-2,4.4872646469753086E-2,3.1286821521803163E-2,3.0950732618736918E-2,3.0710804458901744E-2,1.3161773339529319E-2,4.3493275973084403E-2,4.2754013491955491E-2,0]
["HV Medium Non-Domestic",11.868709534281185,11.762843938831701,8.2014774669267823,8.1133756582000274,8.0504812732527391,3.4502062599654604,11.401257958003061,0,0]
["LV Network Domestic",5.6314833310686465,5.581252062506092,3.8914494883988677,3.8496468083477073,3.8198045850271822,1.6370591078687928,5.4096861969919754,5.3177368565331893,5.2288610316329125]
["LV Network Non-Domestic Non-CT",23251.299408743718,23043.904270310923,16067.038090938404,15894.442955195898,15771.230219109108,6759.0986653324771,22335.542179388776,21955.901235829762,21588.950240244863]
["LV HH Metered",229483.29204863578,227436.36476574407,158576.80595660911,156873.34417387209,155657.27173841573,66710.259316463897,220445.04519561553,216698.10391750312,213076.40858740555]
["LV Sub HH Metered",9164.878397192284,9083.1302251657944,6333.0847759472854,6265.0535918306632,6216.4872849172471,2664.2088363931057,8803.917768676547,8654.2761068860109,0]
["HV HH Metered",246069.5289180676,243874.65700502243,170038.17398089569,168211.59203383527,166907.6262041156,71531.839801763839,236378.02970035316,0,0]
["NHH UMS category A",225.94387133430553,223.92851470198767,156.13100684502851,154.45381829493539,153.25650187404443,65.681357946019048,217.04502529712346,213.355874725501,209.79003837911378]
["NHH UMS category B",1382.9925736278797,1370.6566636549849,955.67107753160508,945.40507962843321,938.07635808092607,402.03272489182552,1328.5231254830735,1305.9419958714634,1284.1156672496561]
["NHH UMS category C",{"$f":"$B1445*$B996*B628/(24*$F$14)*1000","v":101.22247231828976},100.31959595469752,69.946427070881384,69.195049436330876,68.658653704266314,29.425137301828425,97.235804340335989,95.583071122086665,93.985582468235634]
["NHH UMS category D",0,0,0,0,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",31391.9529812004,31111.945471952829,21692.36632462022,21459.342858242457,21292.991363217327,9125.5677270931392,30155.574429587323,29643.0150908408,29147.588654782172]
["LV Generation NHH or Aggregate HH",-311.65135988006352,-308.871516233958,-215.35631975917522,-213.04292179301214,-211.39142627523688,-90.596325546530124,-299.37690670515229,-294.28834738438491,0]
["LV Sub Generation NHH",0,0,0,0,0,0,0,0,0]
["LV Generation Intermittent",-4473.6517849838237,-4433.7480525112242,-3091.3684595149825,-3058.160399891286,-3034.4537301246864,-1300.4801700534374,-4297.456085479178,-4224.4115061225921,0]
["LV Generation Intermittent no RP charge",0,0,0,0,0,0,0,0,0]
["LV Generation Non-Intermittent",-249.44568308035323,-247.2206968090716,-172.37115316510096,-170.51950991821016,-169.19765325217756,-72.513279965218956,-239.62121333367264,-235.54833152063571,0]
["LV Generation Non-Intermittent no RP charge",0,0,0,0,0,0,0,0,0]
["LV Sub Generation Intermittent",-33.693528457411936,-33.392991533609461,-23.282793603344878,-23.032685468933941,-22.854137519562357,-9.7946303655267233,-32.366501880318864,0,0]
["LV Sub Generation Intermittent no RP charge",0,0,0,0,0,0,0,0,0]
["LV Sub Generation Non-Intermittent",-34.089757597941883,-33.785686420160445,-23.556594588903575,-23.303545232968084,-23.122897595503211,-9.9098132552156635,-32.747125454314975,0,0]
["LV Sub Generation Non-Intermittent no RP charge",0,0,0,0,0,0,0,0,0]
["HV Generation Intermittent",-32254.134232897748,-31966.43630614247,-22288.148038527568,-22048.724573269945,-21877.804227740718,-9376.2018118888791,0,0,0]
["HV Generation Intermittent no RP charge",0,0,0,0,0,0,0,0,0]
["HV Generation Non-Intermittent",-19426.798183811217,-19253.516534996255,-13424.243562357211,-13280.037820964701,-13177.091791344817,-5647.3250534334938,0,0,0]
["HV Generation Non-Intermittent no RP charge",{"$f":"$B1461*$B1012*B644/(24*$F$14)*1000","v":0},0,0,0,0,0,0,0,0]
[]
["2505. Contributions of users on each tariff to system simultaneous maximum load by network level (kW)"]
["Data sources:"]
["x1 = 2501. Contributions of users on one-rate multi tariffs to system simultaneous maximum load by network level (kW)"]
["x2 = 2502. Contributions of users on two-rate multi tariffs to system simultaneous maximum load by network level (kW)"]
["x3 = 2503. Contributions of users on three-rate multi tariffs to system simultaneous maximum load by network level (kW)"]
["x4 = 2504. Estimated contributions of users on each tariff to system simultaneous maximum load by network level (kW)"]
["Combine tables = x1 or x2 or x3 or x4"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Domestic Unrestricted",{"$f":"B$2265","v":756979.50252919272},712381.92825457035,496698.27830819646,497850.82359017705,493991.5148801757,208951.55977001786,699600.99266686069,687709.75766402471,676216.00126852561]
["Domestic Two Rate",{"$f":"B$2285","v":42236.558506461399},43325.049810447403,30207.781521341556,29177.840910768569,28951.656097506799,12707.841644982975,41001.933707461256,40305.016987221126,39631.395533395706]
["Domestic Off Peak (related MPAN)",{"$f":"B$2266","v":47.196164555652345},95.191949978009916,66.371248044884894,53.915279073069463,53.497331173278234,27.921127188317442,75.764026033790515,74.476252220185003,73.231523770822577]
["Small Non Domestic Unrestricted",{"$f":"B$2267","v":130117.45922254545},124636.97124369422,86901.374915519467,88599.54762409364,87912.729425457277,36557.762786304491,124503.82429953602,122387.61198849576,120342.13657921729]
["Small Non Domestic Two Rate",{"$f":"B$2286","v":45128.21292197096},44246.962897553436,30850.572452657445,30872.376689359422,30633.055939829508,12978.251617334714,43383.166913550231,42645.775974509728,41933.03320056248]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"B$2268","v":28.009622765042067},55.175246488491162,38.470164456881839,31.508029585113423,31.263781293755954,16.183669682234761,44.276413194944624,43.523839599563139,42.796421667537011]
["LV Medium Non-Domestic",{"$f":"B$2287","v":5800.7664400445019},5574.6597690826093,3886.853104543975,3918.2380481644955,3887.8641098066319,1635.1254962221954,5506.0735025668237,5412.4858509651222,5322.0264774113866]
["LV Sub Medium Non-Domestic",{"$f":"B$2288","v":4.7559176984517719E-2},4.5927766582753701E-2,3.2022489178083841E-2,3.2294081686679917E-2,3.2043739968178511E-2,1.3471254791278624E-2,4.538100678902187E-2,4.4609658231701384E-2,0]
["HV Medium Non-Domestic",{"$f":"B$2289","v":12.617599995124118},12.496578709017751,8.7130637138985545,8.6921738488922209,8.6247926562651465,3.6654209062206129,12.214609607884775,0,0]
["LV Network Domestic",{"$f":"B$2304","v":4.4946663728878811},4.3174575201552319,3.0102865217034944,3.0074062459990829,2.9840930192859121,1.2663705342548339,4.2261342059874591,4.1543018965372482,4.0848706670686585]
["LV Network Non-Domestic Non-CT",{"$f":"B$2305","v":26144.759090913874},25160.635489838944,17542.899157426698,17701.740362888435,17564.517569377669,7379.9654678045035,24875.23278660321,24452.424297312504,24043.748682315636]
["LV HH Metered",{"$f":"B$2306","v":234899.06682259953},225419.08918671089,157170.28893640067,158449.99645709858,157221.70191091951,66118.564241102111,222660.6235379017,218876.0237043963,215217.92860070165]
["LV Sub HH Metered",{"$f":"B$2307","v":9280.7881751759414},8971.2076954901258,6255.0483665594038,6274.3051509152838,6225.667126489584,2631.3803967295162,8816.9184500305364,8667.0558134861076,0]
["HV HH Metered",{"$f":"B$2308","v":250168.36437128339},243999.81245438353,170125.4368573851,169993.36041191852,168675.58242422919,71568.549641416554,238881.84583752515,0,0]
["NHH UMS category A",{"$f":"B$2269","v":231.67900406353084},229.64322337607021,160.1155070784979,158.43038079113123,157.20223830437828,67.357561740248499,222.63305877606476,218.84892746542349,215.19128522366151]
["NHH UMS category B",{"$f":"B$2270","v":903.01161480990038},939.71662742426724,655.20419935810457,599.13068567518974,594.48626175522702,275.63199914857131,841.92373011032578,827.61341175151017,813.78143272502246]
["NHH UMS category C",{"$f":"B$2271","v":79.831919904311718},77.672916987322168,54.156348734595888,50.910679259671724,50.516022831302173,22.782550360525594,71.541835545360016,70.325827009178283,69.150464997882807]
["NHH UMS category D",{"$f":"B$2272","v":0},0,0,0,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",{"$f":"B$2309","v":22102.203138390269},22381.531093576014,15605.207711147814,14538.272050267968,14425.572266932557,6564.8153701797082,20429.793576882665,20082.544960845007,19746.903540886589]
["LV Generation NHH or Aggregate HH",{"$f":"B2345","v":-311.65135988006352},-308.871516233958,-215.35631975917522,-213.04292179301214,-211.39142627523688,-90.596325546530124,-299.37690670515229,-294.28834738438491,0]
["LV Sub Generation NHH",0,0,0,0,0,0,0,0,0]
["LV Generation Intermittent",-4473.6517849838237,-4433.7480525112242,-3091.3684595149825,-3058.160399891286,-3034.4537301246864,-1300.4801700534374,-4297.456085479178,-4224.4115061225921,0]
["LV Generation Intermittent no RP charge",0,0,0,0,0,0,0,0,0]
["LV Generation Non-Intermittent",{"$f":"B$2310","v":-249.86965563312344},-245.09616274620939,-170.88985167586148,-171.26818656228389,-169.94052620133596,-71.890124479920132,-240.67328535718227,-236.58252130011971,0]
["LV Generation Non-Intermittent no RP charge",{"$f":"B$2311","v":0},0,0,0,0,0,0,0,0]
["LV Sub Generation Intermittent",{"$f":"B2351","v":-33.693528457411936},-33.392991533609461,-23.282793603344878,-23.032685468933941,-22.854137519562357,-9.7946303655267233,-32.366501880318864,0,0]
["LV Sub Generation Intermittent no RP charge",0,0,0,0,0,0,0,0,0]
["LV Sub Generation Non-Intermittent",{"$f":"B$2312","v":-30.421407109669481},-30.529036863411719,-21.285941497164561,-21.191547627467354,-21.027272064463734,-8.9545924985995402,-29.779257267087377,0,0]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"B$2313","v":0},0,0,0,0,0,0,0,0]
["HV Generation Intermittent",{"$f":"B2355","v":-32254.134232897748},-31966.43630614247,-22288.148038527568,-22048.724573269945,-21877.804227740718,-9376.2018118888791,0,0,0]
["HV Generation Intermittent no RP charge",0,0,0,0,0,0,0,0,0]
["HV Generation Non-Intermittent",{"$f":"B$2314","v":-36188.160615695808},-33329.042446649517,-23238.206002042014,-23092.494524601618,-22913.482939139583,-9775.8732060085349,0,0,0]
["HV Generation Non-Intermittent no RP charge",{"$f":"B$2315","v":0},0,0,0,0,0,0,0,0]
[]
["2506. Forecast system simultaneous maximum load (kW) from forecast units"]
["Data sources:"]
["x1 = 2505. Contributions of users on each tariff to system simultaneous maximum load by network level (kW)"]
["Cell summation =SUM(x1)"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Forecast system simultaneous maximum load (kW) from forecast units",{"$f":"SUM(B$2369:B$2401)","v":1450622.9867855641},1387164.9913109173,967181.2767649563,969654.21338499803,962137.51405643229,406874.84774206846,1426033.3784307106,1167022.4020360503,1143671.4098820686]
[]
[{"$f":"\"Forecast aggregate maximum load for \"&CDCM!B7&\" in \"&CDCM!C7&\" (\"&CDCM!D7&\")\"","v":"Forecast aggregate maximum load for WPD South Wales in 2023/24 (Forecast)"}]
[]
["2601. Pre-processing of data for standing charge factors"]
["Data sources:"]
["x1 = Standing charges factors (in Pre-processing of data for standing charge factors)"]
["x2 = 1018. Proportion of relevant load going through 132kV/HV direct transformation"]
["x3 = Standing charges factors for 132kV/HV (in Pre-processing of data for standing charge factors)"]
["Kind:","Fixed data",null,null,null,null,null,null,null,"Fixed data","Calculation"]
["Formula:","",null,null,null,null,null,null,null,"","=x1+0.2*x2*x3"]
[]
[null,"Standing charges factors"]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","HV","HV/LV","LV circuits","Standing charges factors for 132kV/HV","Adjusted standing charges factors for 132kV"]
["Domestic Unrestricted",0,0,0,0,0,0,0,1,0,{"$f":"$C2423+0.2*$B$36*$J2423","v":0}]
["Domestic Two Rate",0,0,0,0,0,0,0,1,0,0]
["Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,1,0,0]
["Small Non Domestic Unrestricted",0,0,0,0,0,0,0,1,0,0]
["Small Non Domestic Two Rate",0,0,0,0,0,0,0,1,0,0]
["Small Non Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,1,0,0]
["LV Medium Non-Domestic",0,0,0,0,0,0,0,1,0,0]
["LV Sub Medium Non-Domestic",0,0,0,0,0,0,1,0,0,0]
["HV Medium Non-Domestic",0,0,0,0.2,1,1,0,0,1,0.06]
["LV Network Domestic",0,0,0,0,0,0,0,1,0,0]
["LV Network Non-Domestic Non-CT",0,0,0,0,0,0,0,1,0,0]
["LV HH Metered",0,0,0,0,0,0.2,1,1,0,0]
["LV Sub HH Metered",0,0,0,0,0,1,1,0,0,0]
["HV HH Metered",0,0,0,0.2,1,1,0,0,1,0.06]
["NHH UMS category A",0,0,0,0,0,0,0,0,0,0]
["NHH UMS category B",0,0,0,0,0,0,0,0,0,0]
["NHH UMS category C",0,0,0,0,0,0,0,0,0,0]
["NHH UMS category D",0,0,0,0,0,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",0,0,0,0,0,0,0,0,0,0]
[]
["2602. Standing charges factors adapted to use 132kV/HV"]
["Data sources:"]
["x1 = 2601. Standing charges factors for 132kV/HV (in Pre-processing of data for standing charge factors)"]
["x2 = 2601. Adjusted standing charges factors for 132kV (in Pre-processing of data for standing charge factors)"]
["x3 = 2601. Standing charges factors (in Pre-processing of data for standing charge factors)"]
["Combine tables = x1 or x2 or x3"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Domestic Unrestricted",{"$f":"$B2423","v":0},{"$f":"$K2423","v":0},{"$f":"$D2423","v":0},{"$f":"$E2423","v":0},{"$f":"$F2423","v":0},0,{"$f":"$G2423","v":0},{"$f":"$H2423","v":0},{"$f":"$I2423","v":1}]
["Domestic Two Rate",0,0,0,0,0,0,0,0,1]
["Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,0,1]
["Small Non Domestic Unrestricted",0,0,0,0,0,0,0,0,1]
["Small Non Domestic Two Rate",0,0,0,0,0,0,0,0,1]
["Small Non Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,0,1]
["LV Medium Non-Domestic",0,0,0,0,0,0,0,0,1]
["LV Sub Medium Non-Domestic",0,0,0,0,0,0,0,1,0]
["HV Medium Non-Domestic",0,0.06,0,0.2,1,1,1,0,0]
["LV Network Domestic",0,0,0,0,0,0,0,0,1]
["LV Network Non-Domestic Non-CT",0,0,0,0,0,0,0,0,1]
["LV HH Metered",0,0,0,0,0,0,0.2,1,1]
["LV Sub HH Metered",0,0,0,0,0,0,1,1,0]
["HV HH Metered",0,0.06,0,0.2,1,1,1,0,0]
["NHH UMS category A",0,0,0,0,0,0,0,0,0]
["NHH UMS category B",0,0,0,0,0,0,0,0,0]
["NHH UMS category C",0,0,0,0,0,0,0,0,0]
["NHH UMS category D",0,0,0,0,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",0,0,0,0,0,0,0,0,0]
[]
["2603. Capacity-based contributions to chargeable aggregate maximum load by network level (kW)"]
["Data sources:"]
["x1 = 2305. Import capacity (kVA) (in Equivalent volume for each end user)"]
["x2 = 2305. Exceeded capacity (kVA) (in Equivalent volume for each end user)"]
["x3 = 1010. Power factor for all flows in the network model (in Financial and general assumptions)"]
["x4 = 2602. Standing charges factors adapted to use 132kV/HV"]
["x5 = 2012. Loss adjustment factors between end user meter reading and each network level, scaled by network use"]
["Calculation =(x1+x2)*x3*x4*x5"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["LV HH Metered",{"$f":"($F$1279+$G$1279)*$E$14*B$2462*B$623","v":0},0,0,0,0,0,151026.0921416964,742295.38205621322,729889.33110262745]
["LV Sub HH Metered",{"$f":"($F$1280+$G$1280)*$E$14*B$2463*B$624","v":0},0,0,0,0,0,24880.002239838024,24457.112683353524,0]
["HV HH Metered",{"$f":"($F$1281+$G$1281)*$E$14*B$2464*B$625","v":0},39114.918838457939,0,89931.208253915524,446170.33552330168,191215.85808141503,631875.65014415735,0,0]
[]
["2604. Unit-based contributions to chargeable aggregate maximum load (kW)"]
["Data sources:"]
["x1 = 2407. All units (MWh)"]
["x2 = 1041. Load factor for each type of demand user (in Load profile data for demand users)"]
["x3 = 2602. Standing charges factors adapted to use 132kV/HV"]
["x4 = 2012. Loss adjustment factors between end user meter reading and each network level, scaled by network use"]
["x5 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Calculation =x1/x2*x3*x4/(24*x5)*1000"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Domestic Unrestricted",{"$f":"$B$1429/$C$122*B$2451*B$612/(24*$F$14)*1000","v":0},0,0,0,0,0,0,0,834198.87590045505]
["Domestic Two Rate",{"$f":"$B$1430/$C$123*B$2452*B$613/(24*$F$14)*1000","v":0},0,0,0,0,0,0,0,115989.14472383233]
["Small Non Domestic Unrestricted",{"$f":"$B$1432/$C$125*B$2454*B$615/(24*$F$14)*1000","v":0},0,0,0,0,0,0,0,216453.04496099218]
["Small Non Domestic Two Rate",{"$f":"$B$1433/$C$126*B$2455*B$616/(24*$F$14)*1000","v":0},0,0,0,0,0,0,0,54911.596167530297]
["LV Medium Non-Domestic",{"$f":"$B$1435/$C$128*B$2457*B$618/(24*$F$14)*1000","v":0},0,0,0,0,0,0,0,7310.4631413709549]
["LV Sub Medium Non-Domestic",{"$f":"$B$1436/$C$129*B$2458*B$619/(24*$F$14)*1000","v":0},0,0,0,0,0,0,5.9682755876177593E-2,0]
["HV Medium Non-Domestic",{"$f":"$B$1437/$C$130*B$2459*B$620/(24*$F$14)*1000","v":0},1.4244090654608412,0,3.2749352960123441,16.24774100347209,6.963317572916611,23.010386600223963,0,0]
["LV Network Domestic",{"$f":"$B$1438/$C$131*B$2460*B$621/(24*$F$14)*1000","v":0},0,0,0,0,0,0,0,5.9146128443096071]
["LV Network Non-Domestic Non-CT",{"$f":"$B$1439/$C$132*B$2461*B$622/(24*$F$14)*1000","v":0},0,0,0,0,0,0,0,39343.398569142824]
[]
["2605. Contributions to aggregate maximum load by network level (kW)"]
["Data sources:"]
["x1 = 2603. Capacity-based contributions to chargeable aggregate maximum load by network level (kW)"]
["x2 = 2604. Unit-based contributions to chargeable aggregate maximum load (kW)"]
["Combine tables = x1 or x2"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Domestic Unrestricted",{"$f":"B$2495","v":0},0,0,0,0,0,0,0,834198.87590045505]
["Domestic Two Rate",{"$f":"B$2496","v":0},0,0,0,0,0,0,0,115989.14472383233]
["Small Non Domestic Unrestricted",{"$f":"B$2497","v":0},0,0,0,0,0,0,0,216453.04496099218]
["Small Non Domestic Two Rate",{"$f":"B$2498","v":0},0,0,0,0,0,0,0,54911.596167530297]
["LV Medium Non-Domestic",{"$f":"B$2499","v":0},0,0,0,0,0,0,0,7310.4631413709549]
["LV Sub Medium Non-Domestic",{"$f":"B$2500","v":0},0,0,0,0,0,0,5.9682755876177593E-2,0]
["HV Medium Non-Domestic",{"$f":"B$2501","v":0},1.4244090654608412,0,3.2749352960123441,16.24774100347209,6.963317572916611,23.010386600223963,0,0]
["LV Network Domestic",{"$f":"B$2502","v":0},0,0,0,0,0,0,0,5.9146128443096071]
["LV Network Non-Domestic Non-CT",{"$f":"B$2503","v":0},0,0,0,0,0,0,0,39343.398569142824]
["LV HH Metered",{"$f":"B$2481","v":0},0,0,0,0,0,151026.0921416964,742295.38205621322,729889.33110262745]
["LV Sub HH Metered",{"$f":"B$2482","v":0},0,0,0,0,0,24880.002239838024,24457.112683353524,0]
["HV HH Metered",{"$f":"B$2483","v":0},39114.918838457939,0,89931.208253915524,446170.33552330168,191215.85808141503,631875.65014415735,0,0]
[]
["2606. Forecast chargeable aggregate maximum load (kW)"]
["Data sources:"]
["x1 = 2605. Contributions to aggregate maximum load by network level (kW)"]
["Cell summation =SUM(x1)"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Forecast chargeable aggregate maximum load (kW)",{"$f":"SUM(B$2512:B$2523)","v":0},39116.3432475234,0,89934.483189211533,446186.58326430514,191222.82139898796,807804.754912292,766752.55442232254,1998101.7691787956]
[]
["2607. Forecast simultaneous load subject to standing charge factors (kW)"]
["Data sources:"]
["x1 = 2505. Contributions of users on each tariff to system simultaneous maximum load by network level (kW)"]
["x2 = 2602. Standing charges factors adapted to use 132kV/HV"]
["Calculation =x1*x2"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Domestic Unrestricted",{"$f":"B$2369*B2451","v":0},0,0,0,0,0,0,0,676216.00126852561]
["Domestic Two Rate",{"$f":"B$2370*B2452","v":0},0,0,0,0,0,0,0,39631.395533395706]
["Domestic Off Peak (related MPAN)",{"$f":"B$2371*B2453","v":0},0,0,0,0,0,0,0,73.231523770822577]
["Small Non Domestic Unrestricted",{"$f":"B$2372*B2454","v":0},0,0,0,0,0,0,0,120342.13657921729]
["Small Non Domestic Two Rate",{"$f":"B$2373*B2455","v":0},0,0,0,0,0,0,0,41933.03320056248]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"B$2374*B2456","v":0},0,0,0,0,0,0,0,42.796421667537011]
["LV Medium Non-Domestic",{"$f":"B$2375*B2457","v":0},0,0,0,0,0,0,0,5322.0264774113866]
["LV Sub Medium Non-Domestic",{"$f":"B$2376*B2458","v":0},0,0,0,0,0,0,4.4609658231701384E-2,0]
["HV Medium Non-Domestic",{"$f":"B$2377*B2459","v":0},0.74979472254106505,0,1.7384347697784444,8.6247926562651465,3.6654209062206129,12.214609607884775,0,0]
["LV Network Domestic",{"$f":"B$2378*B2460","v":0},0,0,0,0,0,0,0,4.0848706670686585]
["LV Network Non-Domestic Non-CT",{"$f":"B$2379*B2461","v":0},0,0,0,0,0,0,0,24043.748682315636]
["LV HH Metered",{"$f":"B$2380*B2462","v":0},0,0,0,0,0,44532.12470758034,218876.0237043963,215217.92860070165]
["LV Sub HH Metered",{"$f":"B$2381*B2463","v":0},0,0,0,0,0,8816.9184500305364,8667.0558134861076,0]
["HV HH Metered",{"$f":"B$2382*B2464","v":0},14639.988747263011,0,33998.672082383702,168675.58242422919,71568.549641416554,238881.84583752515,0,0]
["NHH UMS category A",{"$f":"B$2383*B2465","v":0},0,0,0,0,0,0,0,0]
["NHH UMS category B",{"$f":"B$2384*B2466","v":0},0,0,0,0,0,0,0,0]
["NHH UMS category C",{"$f":"B$2385*B2467","v":0},0,0,0,0,0,0,0,0]
["NHH UMS category D",{"$f":"B$2386*B2468","v":0},0,0,0,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",{"$f":"B$2387*B2469","v":0},0,0,0,0,0,0,0,0]
[]
["2608. Forecast simultaneous load replaced by standing charge (kW)"]
["Data sources:"]
["x1 = 2607. Forecast simultaneous load subject to standing charge factors (kW)"]
["Cell summation =SUM(x1)"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Forecast simultaneous load replaced by standing charge (kW)",{"$f":"SUM(B$2540:B$2558)","v":0},14640.738541985551,0,34000.410517153483,168684.20721688546,71572.215062322779,292243.1036047439,227543.12412754065,1122826.3831582353]
[]
["2609. Calculated LV diversity allowance"]
["Data sources:"]
["x1 = 2606. Forecast chargeable aggregate maximum load (kW)"]
["x2 = 2608. Forecast simultaneous load replaced by standing charge (kW)"]
["Calculation =x1/x2-1"]
[]
[null,"LV circuits"]
["Calculated LV diversity allowance",{"$f":"$J2531/$J2566-1","v":0.7795286957531451}]
[]
["2610. Network level mapping for diversity allowances"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["GSPs",1,0,0,0,0,0,0,0,0]
["132kV",0,1,0,0,0,0,0,0,0]
["132kV/EHV",0,0,1,0,0,1,0,0,0]
["EHV",0,0,0,1,0,0,0,0,0]
["EHV/HV",0,0,0,0,1,0,0,0,0]
["HV",0,0,0,0,0,0,1,0,0]
["HV/LV",0,0,0,0,0,0,0,1,0]
["LV circuits",0,0,0,0,0,0,0,0,1]
[]
["2611. Diversity allowances including 132kV/HV"]
["Data sources:"]
["x1 = 2104. Diversity allowance between level exit and GSP Group (in Diversity calculations)"]
["x2 = 2610. Network level mapping for diversity allowances"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"Diversity allowances including 132kV/HV"]
["GSPs",{"$f":"SUMPRODUCT(D$693:D$700,$B$2580:$B$2587)","v":6.3829787234042534E-2}]
["132kV",{"$f":"SUMPRODUCT(D$693:D$700,$C$2580:$C$2587)","v":0.12021276595744657}]
["132kV/EHV",{"$f":"SUMPRODUCT(D$693:D$700,$D$2580:$D$2587)","v":0.12021276595744657}]
["EHV",{"$f":"SUMPRODUCT(D$693:D$700,$E$2580:$E$2587)","v":0.23111382978723372}]
["EHV/HV",{"$f":"SUMPRODUCT(D$693:D$700,$F$2580:$F$2587)","v":0.23111382978723372}]
["132kV/HV",{"$f":"SUMPRODUCT(D$693:D$700,$G$2580:$G$2587)","v":0.12021276595744657}]
["HV",{"$f":"SUMPRODUCT(D$693:D$700,$H$2580:$H$2587)","v":0.68662594680851052}]
["HV/LV",{"$f":"SUMPRODUCT(D$693:D$700,$I$2580:$I$2587)","v":0.68662594680851052}]
["LV circuits",{"$f":"SUMPRODUCT(D$693:D$700,$J$2580:$J$2587)","v":0}]
[]
["2612. Diversity allowances (including calculated LV value)"]
["Data sources:"]
["x1 = 2609. Calculated LV diversity allowance"]
["x2 = 2611. Diversity allowances including 132kV/HV"]
["Combine tables = x1 or x2"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Diversity allowances (including calculated LV value)",{"$f":"$B$2596","v":6.3829787234042534E-2},{"$f":"$B$2597","v":0.12021276595744657},{"$f":"$B$2598","v":0.12021276595744657},{"$f":"$B$2599","v":0.23111382978723372},{"$f":"$B$2600","v":0.23111382978723372},{"$f":"$B$2601","v":0.12021276595744657},{"$f":"$B$2602","v":0.68662594680851052},{"$f":"$B$2603","v":0.68662594680851052},{"$f":"$B2575","v":0.7795286957531451}]
[]
["2613. Forecast simultaneous maximum load (kW) adjusted for standing charges"]
["Data sources:"]
["x1 = 2506. Forecast system simultaneous maximum load (kW) from forecast units"]
["x2 = 2608. Forecast simultaneous load replaced by standing charge (kW)"]
["x3 = 2606. Forecast chargeable aggregate maximum load (kW)"]
["x4 = 2612. Diversity allowances (including calculated LV value)"]
["Calculation =x1-x2+x3/(1+x4)"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["Forecast simultaneous maximum load (kW) adjusted for standing charges",{"$f":"B2409-B2566+B2531/(1+B2613)","v":1450622.9867855641},1407442.9257534256,967181.2767649563,1008705.1170625315,1155878.4315263657,506004.86640723736,1612737.4631108658,1394086.6292736402,1143671.4098820686]
[]
[{"$f":"\"Other expenditure for \"&CDCM!B7&\" in \"&CDCM!C7&\" (\"&CDCM!D7&\")\"","v":"Other expenditure for WPD South Wales in 2023/24 (Forecast)"}]
[]
["2701. Operating expenditure coded by network level (£/year)"]
["Data sources:"]
["x1 = 1055. Transmission exit charges (£/year)"]
["x2 = Zero for levels other than transmission exit"]
["Combine tables = x1 or x2"]
[]
[null,"Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits","Operating\nLV customer","Operating\nHV customer"]
["Operating expenditure coded by network level (£/year)",{"$f":"$B262","v":13004716.753131941},0,0,0,0,0,0,0,0,0,0]
[]
["2702. Network model assets (£) scaled by load forecast"]
["Data sources:"]
["x1 = 2108. GSP simultaneous maximum load assumed through each network level (MW)"]
["x2 = 2613. Forecast simultaneous maximum load (kW) adjusted for standing charges"]
["x3 = 1020. Gross asset cost by network level (£)"]
["Calculation =IF(x1,x2*x3/x1/1000,0)"]
[]
[null,"Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits"]
["Network model assets (£) scaled by load forecast",{"$f":"IF($B$758,$C2624*$B$46/$B$758/1000,0)","v":460002011.07153463},{"$f":"IF($B$759,$D2624*$B$47/$B$759/1000,0)","v":43418833.945455842},{"$f":"IF($B$760,$E2624*$B$48/$B$760/1000,0)","v":120418208.58881827},{"$f":"IF($B$761,$F2624*$B$49/$B$761/1000,0)","v":119859651.32243992},{"$f":"IF($B$762,$G2624*$B$50/$B$762/1000,0)","v":45114001.219868906},{"$f":"IF($B$763,$H2624*$B$51/$B$763/1000,0)","v":616575300.1828562},{"$f":"IF($B$764,$I2624*$B$52/$B$764/1000,0)","v":204261315.80694729},{"$f":"IF($B$765,$J2624*$B$53/$B$765/1000,0)","v":384245709.90669012}]
[]
["2703. Annual consumption by tariff for unmetered users (MWh)"]
["Data sources:"]
["x1 = 2407. All units (MWh)"]
["Copy cells = x1"]
[]
[null,"Annual consumption by tariff for unmetered users (MWh)"]
["NHH UMS category A",{"$f":"B$1443","v":1837.7607362010367}]
["NHH UMS category B",{"$f":"B$1444","v":5441.0890299194953}]
["NHH UMS category C",{"$f":"B$1445","v":287.58165886187641}]
["NHH UMS category D",{"$f":"B$1446","v":0}]
["LV UMS (Pseudo HH Metered)",{"$f":"B$1447","v":121290.00449150706}]
[]
["2704. Total unmetered units"]
["Data sources:"]
["x1 = 2703. Annual consumption by tariff for unmetered users (MWh)"]
["Cell summation =SUM(x1)"]
[]
[null,"Total unmetered units"]
["Total unmetered units",{"$f":"SUM(B$2653:B$2657)","v":128856.43591648947}]
[]
["2705. Service model asset data"]
["Data sources:"]
["x1 = 2205. Service model assets by tariff (£)"]
["x2 = 2305. MPANs (in Equivalent volume for each end user)"]
["x3 = 2202. LV unmetered service model assets £/(MWh/year)"]
["x4 = 2704. Total unmetered units"]
["x5 = Service model assets (£) scaled by annual MWh (in Service model asset data)"]
["x6 = Service model assets (£) scaled by user count (in Service model asset data)"]
["x7 = Service model assets (£) scaled by annual MWh (in Service model asset data)"]
["Kind:","Sum-product calculation",null,"Calculation","Copy cells",null,"Calculation"]
["Formula:","=SUMPRODUCT(x1, x2)",null,"=x3*x4","= x5",null,"=x6+x7"]
[]
[null,"Service model assets (£) scaled by user count",null,null,"Service model assets (£) scaled by annual MWh",null,"Service model assets (£)"]
[null,"Assets\nLV customer","Assets\nHV customer","Service model assets (£) scaled by annual MWh","Assets\nLV customer","Assets\nHV customer","Assets\nLV customer","Assets\nHV customer"]
["Service model asset data",{"$f":"SUMPRODUCT(B$855:B$887,$E$1268:$E$1300)","v":329120154.06419408},{"$f":"SUMPRODUCT(C$855:C$887,$E$1268:$E$1300)","v":10729090.881907403},{"$f":"B822*$B2665","v":37381183.027799584},{"$f":"$D2681","v":37381183.027799584},null,{"$f":"B2681+E2681","v":366501337.09199369},{"$f":"C2681+F2681","v":10729090.881907403}]
[]
["2706. Data for allocation of operating expenditure"]
["Data sources:"]
["x1 = 2702. Network model assets (£) scaled by load forecast"]
["x2 = 2705. Service model assets (£) (in Service model asset data)"]
["x3 = Model assets (£) scaled by demand forecast (in Data for allocation of operating expenditure)"]
["Kind:","Combine tables",null,null,null,null,null,null,null,null,null,null,"Cell summation"]
["Formula:","= x1 or x2",null,null,null,null,null,null,null,null,null,null,"=SUM(x3)"]
[]
[null,"Model assets (£) scaled by demand forecast"]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Assets\nLV customer","Assets\nHV customer","Denominator for allocation of operating expenditure"]
["Data for allocation of operating expenditure",null,{"$f":"$B2645","v":460002011.07153463},{"$f":"$C2645","v":43418833.945455842},{"$f":"$D2645","v":120418208.58881827},{"$f":"$E2645","v":119859651.32243992},{"$f":"$F2645","v":45114001.219868906},{"$f":"$G2645","v":616575300.1828562},{"$f":"$H2645","v":204261315.80694729},{"$f":"$I2645","v":384245709.90669012},{"$f":"$G2681","v":366501337.09199369},{"$f":"$H2681","v":10729090.881907403},{"$f":"SUM($B2693:$L2693)","v":2371125460.0185122}]
[]
["2707. Amount of expenditure to be allocated according to asset values (£/year)"]
["Data sources:"]
["x1 = 1059. Direct cost (£/year) (in Other expenditure)"]
["x2 = 1059. Network rates (£/year) (in Other expenditure)"]
["x3 = 1059. Indirect cost (£/year) (in Other expenditure)"]
["x4 = 1059. Indirect cost proportion (in Other expenditure)"]
["Calculation =x1+x2+x3*x4"]
[]
[null,"Amount of expenditure to be allocated according to asset values (£/year)"]
["Other expenditure",{"$f":"B267+E267+C267*D267","v":89428156.61397624}]
[]
["2708. Total operating expenditure by network level  (£/year)"]
["Data sources:"]
["x1 = 2701. Operating expenditure coded by network level (£/year)"]
["x2 = 2707. Amount of expenditure to be allocated according to asset values (£/year)"]
["x3 = 2706. Denominator for allocation of operating expenditure (in Data for allocation of operating expenditure)"]
["x4 = 2706. Model assets (£) scaled by demand forecast (in Data for allocation of operating expenditure)"]
["Calculation =x1+x2/x3*x4"]
[]
[null,"Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits","Operating\nLV customer","Operating\nHV customer"]
["Total operating expenditure by network level  (£/year)",{"$f":"B2635+$B2704/$M2693*B2693","v":13004716.753131941},17349200.867898427,1637562.5615525793,4541631.6422038767,4520565.3816715609,1701496.624536288,23254439.058079779,7703815.4446782954,14492014.9115668,13822777.210801246,404652.9109873877]
[]
["2709. Operating expenditure percentage by network level"]
["Data sources:"]
["x1 = 2706. Model assets (£) scaled by demand forecast (in Data for allocation of operating expenditure)"]
["x2 = 2708. Total operating expenditure by network level  (£/year)"]
["Calculation =IF(x1=\"\",\"\",IF(x1>0,x2/x1,0))"]
[]
[null,"Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits","Operating\nLV customer","Operating\nHV customer"]
["Operating expenditure percentage by network level",{"$f":"IF(B2693=\"\",\"\",IF(B2693>0,B2715/B2693,0))","v":""},3.771548917250378E-2,3.771548917250378E-2,3.771548917250378E-2,3.771548917250378E-2,3.771548917250378E-2,3.771548917250378E-2,3.771548917250378E-2,3.771548917250378E-2,3.771548917250378E-2,3.771548917250378E-2]
[]
["2710. Unit operating expenditure based on simultaneous maximum load (£/kW/year)"]
["Data sources:"]
["x1 = 2613. Forecast simultaneous maximum load (kW) adjusted for standing charges"]
["x2 = 2708. Total operating expenditure by network level  (£/year)"]
["Calculation =IF(x1>0,x2/x1,0)"]
[]
[null,"Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits"]
["Unit operating expenditure based on simultaneous maximum load (£/kW/year)",{"$f":"IF(B2624>0,$B2715/B2624,0)","v":8.9649184326997986},{"$f":"IF(C2624>0,$C2715/C2624,0)","v":12.326752687758999},{"$f":"IF(D2624>0,$D2715/D2624,0)","v":1.6931288899945678},{"$f":"IF(E2624>0,$E2715/E2624,0)","v":4.5024373975911258},{"$f":"IF(F2624>0,$F2715/F2624,0)","v":3.9109349723759825},{"$f":"IF(G2624>0,$G2715/G2624,0)","v":3.3626092108902919},{"$f":"IF(H2624>0,$H2715/H2624,0)","v":14.419234122101608},{"$f":"IF(I2624>0,$I2715/I2624,0)","v":5.5260665176110377},{"$f":"IF(J2624>0,$J2715/J2624,0)","v":12.67148482190454}]
[]
["2711. Operating expenditure for customer assets p/MPAN/day"]
["Data sources:"]
["x1 = 1010. Days in the charging year (in Financial and general assumptions)"]
["x2 = 2709. Operating expenditure percentage by network level"]
["x3 = 2205. Service model assets by tariff (£)"]
["x4 = Operating expenditure p/MPAN/day by level (in Operating expenditure for customer assets p/MPAN/day)"]
["Kind:","Calculation",null,"Cell summation"]
["Formula:","=100/x1*x2*x3",null,"=SUM(x4)"]
[]
[null,"Operating expenditure p/MPAN/day by level"]
[null,"Operating\nLV customer","Operating\nHV customer","Operating expenditure for customer assets p/MPAN/day total"]
["Domestic Unrestricted",{"$f":"100/$F$14*$K$2724*$B855","v":2.5461177718025563},{"$f":"100/$F$14*$L$2724*$C855","v":0},{"$f":"SUM($B2746:$C2746)","v":2.5461177718025563}]
["Domestic Two Rate",2.5461177718025563,0,2.5461177718025563]
["Domestic Off Peak (related MPAN)",0,0,0]
["Small Non Domestic Unrestricted",7.7637837685271762,0,7.7637837685271762]
["Small Non Domestic Two Rate",7.7637837685271762,0,7.7637837685271762]
["Small Non Domestic Off Peak (related MPAN)",0,0,0]
["LV Medium Non-Domestic",8.9794583778502322,0,8.9794583778502322]
["LV Sub Medium Non-Domestic",6.5166113943667909,0,6.5166113943667909]
["HV Medium Non-Domestic",0,121.20904668271963,121.20904668271963]
["LV Network Domestic",2.5461177718025563,0,2.5461177718025563]
["LV Network Non-Domestic Non-CT",7.7637837685271762,0,7.7637837685271762]
["LV HH Metered",14.377066516424692,0,14.377066516424692]
["LV Sub HH Metered",11.223336720612213,0,11.223336720612213]
["HV HH Metered",0,121.20904668271963,121.20904668271963]
["NHH UMS category A",0,0,0]
["NHH UMS category B",0,0,0]
["NHH UMS category C",0,0,0]
["NHH UMS category D",0,0,0]
["LV UMS (Pseudo HH Metered)",0,0,0]
["LV Generation NHH or Aggregate HH",0,0,0]
["LV Sub Generation NHH",0,0,0]
["LV Generation Intermittent",0,0,0]
["LV Generation Intermittent no RP charge",0,0,0]
["LV Generation Non-Intermittent",0,0,0]
["LV Generation Non-Intermittent no RP charge",0,0,0]
["LV Sub Generation Intermittent",0,0,0]
["LV Sub Generation Intermittent no RP charge",0,0,0]
["LV Sub Generation Non-Intermittent",0,0,0]
["LV Sub Generation Non-Intermittent no RP charge",0,0,0]
["HV Generation Intermittent",0,49.831664871183094,49.831664871183094]
["HV Generation Intermittent no RP charge",0,49.831664871183094,49.831664871183094]
["HV Generation Non-Intermittent",0,49.831664871183094,49.831664871183094]
["HV Generation Non-Intermittent no RP charge",0,49.831664871183094,49.831664871183094]
[]
["2712. Operating expenditure for unmetered customer assets (p/kWh)"]
["Data sources:"]
["x1 = 2709. Operating expenditure percentage by network level"]
["x2 = 2202. LV unmetered service model assets £/(MWh/year)"]
["Calculation =0.1*x1*x2"]
[]
[null,"Operating\nLV customer"]
["NHH UMS category A",{"$f":"0.1*$K$2724*$B$822","v":1.0941243203824651}]
["NHH UMS category B",{"$f":"0.1*$K$2724*$B$822","v":1.0941243203824651}]
["NHH UMS category C",{"$f":"0.1*$K$2724*$B$822","v":1.0941243203824651}]
["NHH UMS category D",{"$f":"0.1*$K$2724*$B$822","v":1.0941243203824651}]
["LV UMS (Pseudo HH Metered)",{"$f":"0.1*$K$2724*$B$822","v":1.0941243203824651}]
[]
[{"$f":"\"Customer contributions for \"&CDCM!B7&\" in \"&CDCM!C7&\" (\"&CDCM!D7&\")\"","v":"Customer contributions for WPD South Wales in 2023/24 (Forecast)"}]
["This sheet calculates factors used to take account of the costs deemed to be covered by connection charges."]
[]
["2801. Network level of supply (for customer contributions) by tariff"]
[]
[null,"LV network","LV substation","HV network","HV substation"]
["Domestic Unrestricted",1,0,0,0]
["Domestic Two Rate",1,0,0,0]
["Domestic Off Peak (related MPAN)",1,0,0,0]
["Small Non Domestic Unrestricted",1,0,0,0]
["Small Non Domestic Two Rate",1,0,0,0]
["Small Non Domestic Off Peak (related MPAN)",1,0,0,0]
["LV Medium Non-Domestic",1,0,0,0]
["LV Sub Medium Non-Domestic",0,1,0,0]
["HV Medium Non-Domestic",0,0,1,0]
["LV Network Domestic",1,0,0,0]
["LV Network Non-Domestic Non-CT",1,0,0,0]
["LV HH Metered",1,0,0,0]
["LV Sub HH Metered",0,1,0,0]
["HV HH Metered",0,0,1,0]
["NHH UMS category A",1,0,0,0]
["NHH UMS category B",1,0,0,0]
["NHH UMS category C",1,0,0,0]
["NHH UMS category D",1,0,0,0]
["LV UMS (Pseudo HH Metered)",1,0,0,0]
["LV Generation NHH or Aggregate HH",1,0,0,0]
["LV Sub Generation NHH",0,1,0,0]
["LV Generation Intermittent",1,0,0,0]
["LV Generation Intermittent no RP charge",1,0,0,0]
["LV Generation Non-Intermittent",1,0,0,0]
["LV Generation Non-Intermittent no RP charge",1,0,0,0]
["LV Sub Generation Intermittent",0,1,0,0]
["LV Sub Generation Intermittent no RP charge",0,1,0,0]
["LV Sub Generation Non-Intermittent",0,1,0,0]
["LV Sub Generation Non-Intermittent no RP charge",0,1,0,0]
["HV Generation Intermittent",0,0,1,0]
["HV Generation Intermittent no RP charge",0,0,1,0]
["HV Generation Non-Intermittent",0,0,1,0]
["HV Generation Non-Intermittent no RP charge",0,0,1,0]
[]
["2802. Contribution proportion of asset annuities, by customer type and network level of assets"]
["Data sources:"]
["x1 = 1060. Customer contributions under current connection charging policy"]
["x2 = 1010. Annuity proportion for customer-contributed assets (in Financial and general assumptions)"]
["Calculation =x1*(1-x2)"]
[]
[null,"LV network","LV substation","HV network","HV substation"]
["Assets 132kV",{"$f":"$B$275*(1-$D$14)","v":0},{"$f":"$B$276*(1-$D$14)","v":0},{"$f":"$B$277*(1-$D$14)","v":0},{"$f":"$B$278*(1-$D$14)","v":0}]
["Assets 132kV/EHV",{"$f":"$C$275*(1-$D$14)","v":0},{"$f":"$C$276*(1-$D$14)","v":0},{"$f":"$C$277*(1-$D$14)","v":0.36},{"$f":"$C$278*(1-$D$14)","v":0.36}]
["Assets EHV",{"$f":"$D$275*(1-$D$14)","v":0},{"$f":"$D$276*(1-$D$14)","v":0},{"$f":"$D$277*(1-$D$14)","v":0.36},{"$f":"$D$278*(1-$D$14)","v":0.36}]
["Assets EHV/HV",{"$f":"$E$275*(1-$D$14)","v":0.75},{"$f":"$E$276*(1-$D$14)","v":0.75},{"$f":"$E$277*(1-$D$14)","v":0.91},{"$f":"$E$278*(1-$D$14)","v":0.91}]
["Assets 132kV/HV",{"$f":"$F$275*(1-$D$14)","v":0.75},{"$f":"$F$276*(1-$D$14)","v":0.75},{"$f":"$F$277*(1-$D$14)","v":0.91},{"$f":"$F$278*(1-$D$14)","v":0}]
["Assets HV",{"$f":"$G$275*(1-$D$14)","v":0.75},{"$f":"$G$276*(1-$D$14)","v":0.75},{"$f":"$G$277*(1-$D$14)","v":0.91},{"$f":"$G$278*(1-$D$14)","v":0}]
["Assets HV/LV",{"$f":"$H$275*(1-$D$14)","v":0.95},{"$f":"$H$276*(1-$D$14)","v":0.95},{"$f":"$H$277*(1-$D$14)","v":0},{"$f":"$H$278*(1-$D$14)","v":0}]
["Assets LV circuits",{"$f":"$I$275*(1-$D$14)","v":0.95},{"$f":"$I$276*(1-$D$14)","v":0},{"$f":"$I$277*(1-$D$14)","v":0},{"$f":"$I$278*(1-$D$14)","v":0}]
[]
["2803. Proportion of asset annuities deemed to be covered by customer contributions"]
["Data sources:"]
["x1 = 2801. Network level of supply (for customer contributions) by tariff"]
["x2 = 2802. Contribution proportion of asset annuities, by customer type and network level of assets"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits"]
["Domestic Unrestricted",{"$f":"SUMPRODUCT($B2799:$E2799,$B$2840:$E$2840)","v":0},{"$f":"SUMPRODUCT($B2799:$E2799,$B$2841:$E$2841)","v":0},{"$f":"SUMPRODUCT($B2799:$E2799,$B$2842:$E$2842)","v":0},{"$f":"SUMPRODUCT($B2799:$E2799,$B$2843:$E$2843)","v":0.75},{"$f":"SUMPRODUCT($B2799:$E2799,$B$2844:$E$2844)","v":0.75},{"$f":"SUMPRODUCT($B2799:$E2799,$B$2845:$E$2845)","v":0.75},{"$f":"SUMPRODUCT($B2799:$E2799,$B$2846:$E$2846)","v":0.95},{"$f":"SUMPRODUCT($B2799:$E2799,$B$2847:$E$2847)","v":0.95}]
["Domestic Two Rate",0,0,0,0.75,0.75,0.75,0.95,0.95]
["Domestic Off Peak (related MPAN)",0,0,0,0.75,0.75,0.75,0.95,0.95]
["Small Non Domestic Unrestricted",0,0,0,0.75,0.75,0.75,0.95,0.95]
["Small Non Domestic Two Rate",0,0,0,0.75,0.75,0.75,0.95,0.95]
["Small Non Domestic Off Peak (related MPAN)",0,0,0,0.75,0.75,0.75,0.95,0.95]
["LV Medium Non-Domestic",0,0,0,0.75,0.75,0.75,0.95,0.95]
["LV Sub Medium Non-Domestic",0,0,0,0.75,0.75,0.75,0.95,0]
["HV Medium Non-Domestic",0,0.36,0.36,0.91,0.91,0.91,0,0]
["LV Network Domestic",0,0,0,0.75,0.75,0.75,0.95,0.95]
["LV Network Non-Domestic Non-CT",0,0,0,0.75,0.75,0.75,0.95,0.95]
["LV HH Metered",0,0,0,0.75,0.75,0.75,0.95,0.95]
["LV Sub HH Metered",0,0,0,0.75,0.75,0.75,0.95,0]
["HV HH Metered",0,0.36,0.36,0.91,0.91,0.91,0,0]
["NHH UMS category A",0,0,0,0.75,0.75,0.75,0.95,0.95]
["NHH UMS category B",0,0,0,0.75,0.75,0.75,0.95,0.95]
["NHH UMS category C",0,0,0,0.75,0.75,0.75,0.95,0.95]
["NHH UMS category D",0,0,0,0.75,0.75,0.75,0.95,0.95]
["LV UMS (Pseudo HH Metered)",0,0,0,0.75,0.75,0.75,0.95,0.95]
["LV Generation NHH or Aggregate HH",0,0,0,0.75,0.75,0.75,0.95,0.95]
["LV Sub Generation NHH",0,0,0,0.75,0.75,0.75,0.95,0]
["LV Generation Intermittent",0,0,0,0.75,0.75,0.75,0.95,0.95]
["LV Generation Intermittent no RP charge",0,0,0,0.75,0.75,0.75,0.95,0.95]
["LV Generation Non-Intermittent",0,0,0,0.75,0.75,0.75,0.95,0.95]
["LV Generation Non-Intermittent no RP charge",0,0,0,0.75,0.75,0.75,0.95,0.95]
["LV Sub Generation Intermittent",0,0,0,0.75,0.75,0.75,0.95,0]
["LV Sub Generation Intermittent no RP charge",0,0,0,0.75,0.75,0.75,0.95,0]
["LV Sub Generation Non-Intermittent",0,0,0,0.75,0.75,0.75,0.95,0]
["LV Sub Generation Non-Intermittent no RP charge",0,0,0,0.75,0.75,0.75,0.95,0]
["HV Generation Intermittent",0,0.36,0.36,0.91,0.91,0.91,0,0]
["HV Generation Intermittent no RP charge",0,0.36,0.36,0.91,0.91,0.91,0,0]
["HV Generation Non-Intermittent",0,0.36,0.36,0.91,0.91,0.91,0,0]
["HV Generation Non-Intermittent no RP charge",0,0.36,0.36,0.91,0.91,0.91,0,0]
[]
["2804. Proportion of annual charge covered by contributions (for all charging levels)"]
["Data sources:"]
["x1 = Zero for operating expenditure"]
["x2 = Zero for GSPs level"]
["x3 = 2803. Proportion of asset annuities deemed to be covered by customer contributions"]
["Combine tables = x1 or x2 or x3"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits"]
["Domestic Unrestricted",0,{"$f":"$B2856","v":0},{"$f":"$C2856","v":0},{"$f":"$D2856","v":0},{"$f":"$E2856","v":0.75},{"$f":"$F2856","v":0.75},{"$f":"$G2856","v":0.75},{"$f":"$H2856","v":0.95},{"$f":"$I2856","v":0.95},0,0,0,0,0,0,0,0,0]
["Domestic Two Rate",0,0,0,0,0.75,0.75,0.75,0.95,0.95,0,0,0,0,0,0,0,0,0]
["Domestic Off Peak (related MPAN)",0,0,0,0,0.75,0.75,0.75,0.95,0.95,0,0,0,0,0,0,0,0,0]
["Small Non Domestic Unrestricted",0,0,0,0,0.75,0.75,0.75,0.95,0.95,0,0,0,0,0,0,0,0,0]
["Small Non Domestic Two Rate",0,0,0,0,0.75,0.75,0.75,0.95,0.95,0,0,0,0,0,0,0,0,0]
["Small Non Domestic Off Peak (related MPAN)",0,0,0,0,0.75,0.75,0.75,0.95,0.95,0,0,0,0,0,0,0,0,0]
["LV Medium Non-Domestic",0,0,0,0,0.75,0.75,0.75,0.95,0.95,0,0,0,0,0,0,0,0,0]
["LV Sub Medium Non-Domestic",0,0,0,0,0.75,0.75,0.75,0.95,0,0,0,0,0,0,0,0,0,0]
["HV Medium Non-Domestic",0,0,0.36,0.36,0.91,0.91,0.91,0,0,0,0,0,0,0,0,0,0,0]
["LV Network Domestic",0,0,0,0,0.75,0.75,0.75,0.95,0.95,0,0,0,0,0,0,0,0,0]
["LV Network Non-Domestic Non-CT",0,0,0,0,0.75,0.75,0.75,0.95,0.95,0,0,0,0,0,0,0,0,0]
["LV HH Metered",0,0,0,0,0.75,0.75,0.75,0.95,0.95,0,0,0,0,0,0,0,0,0]
["LV Sub HH Metered",0,0,0,0,0.75,0.75,0.75,0.95,0,0,0,0,0,0,0,0,0,0]
["HV HH Metered",0,0,0.36,0.36,0.91,0.91,0.91,0,0,0,0,0,0,0,0,0,0,0]
["NHH UMS category A",0,0,0,0,0.75,0.75,0.75,0.95,0.95,0,0,0,0,0,0,0,0,0]
["NHH UMS category B",0,0,0,0,0.75,0.75,0.75,0.95,0.95,0,0,0,0,0,0,0,0,0]
["NHH UMS category C",0,0,0,0,0.75,0.75,0.75,0.95,0.95,0,0,0,0,0,0,0,0,0]
["NHH UMS category D",0,0,0,0,0.75,0.75,0.75,0.95,0.95,0,0,0,0,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",0,0,0,0,0.75,0.75,0.75,0.95,0.95,0,0,0,0,0,0,0,0,0]
["LV Generation NHH or Aggregate HH",0,0,0,0,0.75,0.75,0.75,0.95,0.95,0,0,0,0,0,0,0,0,0]
["LV Sub Generation NHH",0,0,0,0,0.75,0.75,0.75,0.95,0,0,0,0,0,0,0,0,0,0]
["LV Generation Intermittent",0,0,0,0,0.75,0.75,0.75,0.95,0.95,0,0,0,0,0,0,0,0,0]
["LV Generation Intermittent no RP charge",0,0,0,0,0.75,0.75,0.75,0.95,0.95,0,0,0,0,0,0,0,0,0]
["LV Generation Non-Intermittent",0,0,0,0,0.75,0.75,0.75,0.95,0.95,0,0,0,0,0,0,0,0,0]
["LV Generation Non-Intermittent no RP charge",0,0,0,0,0.75,0.75,0.75,0.95,0.95,0,0,0,0,0,0,0,0,0]
["LV Sub Generation Intermittent",0,0,0,0,0.75,0.75,0.75,0.95,0,0,0,0,0,0,0,0,0,0]
["LV Sub Generation Intermittent no RP charge",0,0,0,0,0.75,0.75,0.75,0.95,0,0,0,0,0,0,0,0,0,0]
["LV Sub Generation Non-Intermittent",0,0,0,0,0.75,0.75,0.75,0.95,0,0,0,0,0,0,0,0,0,0]
["LV Sub Generation Non-Intermittent no RP charge",0,0,0,0,0.75,0.75,0.75,0.95,0,0,0,0,0,0,0,0,0,0]
["HV Generation Intermittent",0,0,0.36,0.36,0.91,0.91,0.91,0,0,0,0,0,0,0,0,0,0,0]
["HV Generation Intermittent no RP charge",0,0,0.36,0.36,0.91,0.91,0.91,0,0,0,0,0,0,0,0,0,0,0]
["HV Generation Non-Intermittent",0,0,0.36,0.36,0.91,0.91,0.91,0,0,0,0,0,0,0,0,0,0,0]
["HV Generation Non-Intermittent no RP charge",0,0,0.36,0.36,0.91,0.91,0.91,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"\"Yardsticks for \"&CDCM!B7&\" in \"&CDCM!C7&\" (\"&CDCM!D7&\")\"","v":"Yardsticks for WPD South Wales in 2023/24 (Forecast)"}]
["This sheet calculates average p/kWh and p/kW/day charges that would apply if no costs were recovered through capacity or fixed charges."]
[]
["2901. Unit cost at each level, £/kW/year (relative to system simultaneous maximum load)"]
["Data sources:"]
["x1 = 2109. Network model annuity by simultaneous maximum load for each network level (£/kW/year)"]
["x2 = 2710. Unit operating expenditure based on simultaneous maximum load (£/kW/year)"]
["Combine tables = x1 or x2"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits"]
["Unit cost at each level, £/kW/year (relative to system simultaneous maximum load)",null,{"$f":"$B$775","v":17.032423436624857},{"$f":"$B$776","v":2.3394716287126922},{"$f":"$B$777","v":6.2212183691185166},{"$f":"$B$778","v":5.403913112393484},{"$f":"$B$779","v":4.6462669757829564},{"$f":"$B$780","v":19.923698269970995},{"$f":"$B$781","v":7.6356123344937146},{"$f":"$B$782","v":17.50875518673849},{"$f":"$B2733","v":8.9649184326997986},{"$f":"$C2733","v":12.326752687758999},{"$f":"$D2733","v":1.6931288899945678},{"$f":"$E2733","v":4.5024373975911258},{"$f":"$F2733","v":3.9109349723759825},{"$f":"$G2733","v":3.3626092108902919},{"$f":"$H2733","v":14.419234122101608},{"$f":"$I2733","v":5.5260665176110377},{"$f":"$J2733","v":12.67148482190454}]
[]
["2902. Pay-as-you-go yardstick unit costs by charging level (p/kWh)"]
["Data sources:"]
["x1 = 2901. Unit cost at each level, £/kW/year (relative to system simultaneous maximum load)"]
["x2 = 2302. Load coefficient"]
["x3 = 2012. Loss adjustment factors between end user meter reading and each network level, scaled by network use"]
["x4 = 2804. Proportion of annual charge covered by contributions (for all charging levels)"]
["x5 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Calculation =x1*x2*x3*(1-x4)/(24*x5)*100"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits"]
["Domestic Unrestricted",{"$f":"B$2942*$B980*B612*(1-B2898)/(24*$F$14)*100","v":0},0.4411361432754774,4.2246792363776361E-2,0.11113756872858788,2.3947163079077242E-2,8.8241542217800447E-3,0.12503931850214292,9.4211794883516282E-3,2.1242074817540226E-2,{"$f":"K$2942*$B980*B612*(1-K2898)/(24*$F$14)*100","v":0.23427918539646028},0.31926027203479262,3.0574965638745982E-2,8.043278921132746E-2,6.9324428892360457E-2,2.5544965383289351E-2,0.36197520832121188,0.13636644252300373,0.30746746500870092]
["Domestic Two Rate",0,0.26733332490309952,2.5602017973953298E-2,6.7350581499069251E-2,1.4512242593390652E-2,5.3475339156081282E-3,7.5775193822468459E-2,5.7093377532593803E-3,1.2872929537463064E-2,0.14197574726610937,0.1934752147008528,1.8528763393344822E-2,4.8743149476343589E-2,4.2011361697085053E-2,1.5480528255388919E-2,0.21936093300922904,8.2639554796390083E-2,0.18632864473536032]
["Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Small Non Domestic Unrestricted",0,0.25369227809124617,2.4295640155971961E-2,6.3913926396801865E-2,1.3771735660208383E-2,5.0746687182099941E-3,7.1908661408358776E-2,5.4180110225380161E-3,1.2216070784481654E-2,0.13473124149674134,0.18360287850174883,1.7583308018838166E-2,4.6255963922485037E-2,3.98676747783391E-2,1.4690613228220045E-2,0.20816774279639144,7.8422759019444288E-2,0.17682097199704561]
["Small Non Domestic Two Rate",0,0.26113357815542443,2.500827969712055E-2,6.5788649223120374E-2,1.417568811088288E-2,5.2235188643106846E-3,7.401788574415244E-2,5.576932082623374E-3,1.2574392484284729E-2,0.13868317729683655,0.18898831680463229,1.8099061482339269E-2,4.7612743521354861E-2,4.1037073126285607E-2,1.5121518189066555E-2,0.21427371752090976,8.0723054819202625E-2,0.18200748346743575]
["Small Non Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LV Medium Non-Domestic",0,0.27408155099031117,2.6248283102476715E-2,6.9050694835951734E-2,1.4878571385688289E-2,5.4825203333494872E-3,7.7687967472748129E-2,5.8534570918461915E-3,1.3197877573608701E-2,0.14555960439203941,0.19835905958456276,1.899648018301205E-2,4.9973560211661945E-2,4.307184365183693E-2,1.5871299232612577E-2,0.22489820439574454,8.4725603738154812E-2,0.19103209059888562]
["LV Sub Medium Non-Domestic",0,0.26950080083448424,2.5809593134190199E-2,6.7896644225880126E-2,1.4629904454451156E-2,5.3908904670539508E-3,7.638956133114233E-2,5.75562772540865E-3,0,0.14312685334370445,0.19504386638816343,1.867899026351881E-2,4.9138347506174566E-2,4.2351979969633524E-2,1.5606040749616261E-2,0.22113946003258447,8.3309576934731622E-2,0]
["HV Medium Non-Domestic",0,0.2390562241542131,1.4652142301645358E-2,3.8545020366242098E-2,4.6717972444012676E-3,1.7214840539296289E-3,2.4393634506565245E-2,0,0,0.12695830598452804,0.17301043298876553,1.6568889107504096E-2,4.358735773560124E-2,3.7567622751568337E-2,1.3843080109774133E-2,0.19615809735333001,0,0]
["LV Network Domestic",0,0.43490976027350853,4.1650503182145512E-2,0.10956892585187011,2.3609162642219295E-2,8.6996063589699635E-3,0.12327446042110074,9.2882049572030022E-3,2.0942255146024699E-2,0.23097246940888208,0.31475409687480355,3.0143417579851187E-2,7.929752664175467E-2,6.8345954441204379E-2,2.5184412885669433E-2,0.35686613639731413,0.13444170859968524,0.30312773853883174]
["LV Network Non-Domestic Non-CT",0,0.25591280921561388,2.4508296313891637E-2,6.4473355575775923E-2,1.389227763294852E-2,5.1190865456638814E-3,7.2538067324732197E-2,5.4654340745845034E-3,1.2322996251817576E-2,0.13591052419867919,0.18520992744034523,1.7737212122734981E-2,4.6660835558115059E-2,4.0216630660510774E-2,1.4819198000901132E-2,0.20998980437211867,7.9109181872247192E-2,0.17836865990743273]
["LV HH Metered",0,0.26137715870588096,2.5031606955827086E-2,6.5850015652917537E-2,1.4188910929401811E-2,5.2283912656666369E-3,7.4086928252896589E-2,5.5821341412637827E-3,1.2586121643991472E-2,0.13881253838821223,0.18916460159558982,1.8115943950652059E-2,4.7657155803978946E-2,4.1075351745725651E-2,1.5135623260311122E-2,0.21447358806391228,8.0798351785093744E-2,0.18217725666674384]
["LV Sub HH Metered",0,0.24642071165824811,2.3599255690683569E-2,6.2081965387642032E-2,1.3376997233385332E-2,4.9292137954683197E-3,6.9847547792788747E-2,5.2627149000800391E-3,0,0.13086944806528539,0.17834028029276841,1.707931872388271E-2,4.4930132024425702E-2,3.8724950025890832E-2,1.4269537069204818E-2,0.20220104336690869,7.6174932217779504E-2,0]
["HV HH Metered",0,0.21891404434606648,1.3417595550735793E-2,3.5297329436326436E-2,4.2781652423194844E-3,1.5764368313618551E-3,2.233829805111915E-2,0,0,0.11626116962539093,0.15843307880242566,1.5172842864385569E-2,3.9914814174024121E-2,3.4402284492320273E-2,1.2676702578061014E-2,0.17963038851958757,0,0]
["NHH UMS category A",0,0.20753764115251516,1.9875495959901405E-2,5.2285964795573459E-2,1.1266222034821353E-2,4.1514262212938068E-3,5.8826205036315742E-2,4.4323037177798359E-3,9.9935817275904702E-3,0.11021937388148038,0.1501997167582674,1.4384349012685595E-2,3.7840543330434295E-2,3.2614485722565707E-2,1.2017926755232706E-2,0.17029545648396818,6.4155182577980086E-2,0.14465165321808837]
["NHH UMS category B",0,0.42906125140078105,4.1090402306825646E-2,0.10809548263777233,2.3291675177454525E-2,8.5826172048344574E-3,0.12161671014412349,9.1633005423888761E-3,2.0660631286952356E-2,0.22786643532989492,0.31052139782674815,2.973805982228046E-2,7.8231162235819052E-2,6.7426862810073721E-2,2.4845742026400497E-2,0.35206712990046485,0.13263378521549762,0.29905138654503122]
["NHH UMS category C",{"$f":"B$2942*$B996*B628*(1-B2914)/(24*$F$14)*100","v":0},0.59415674979195965,5.6901292770114562E-2,0.14968879250123565,3.2253917070035505E-2,1.1885062858705197E-2,0.16841275921261561,1.2689183303917353E-2,2.861049207782957E-2,{"$f":"K$2942*$B996*B628*(1-K2914)/(24*$F$14)*100","v":0.31554557807371297},0.43000476941521582,4.1180761281611397E-2,0.1083331877085863,9.3371576960419131E-2,3.440596250623984E-2,0.48753659513021008,0.18366901806901664,0.41412129217048027]
["NHH UMS category D",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",0,0.43689653688865132,4.184077310314975E-2,0.11006946412328508,2.3717015205038678E-2,8.7393483377751248E-3,0.12383760900405034,9.3306358016936354E-3,2.1037924608044375E-2,0.23202760944684014,0.31619197235223118,3.0281120254333514E-2,7.9659777586574609E-2,6.8658175863731172E-2,2.52994615857857E-2,0.3584963902092419,0.13505587196676561,0.30451250190204365]
["LV Generation NHH or Aggregate HH",0,-0.20753764115251516,-1.9875495959901405E-2,-5.2285964795573459E-2,-1.1266222034821353E-2,-4.1514262212938068E-3,-5.8826205036315742E-2,-4.4323037177798359E-3,0,-0.11021937388148038,-0.1501997167582674,-1.4384349012685595E-2,-3.7840543330434295E-2,-3.2614485722565707E-2,-1.2017926755232706E-2,-0.17029545648396818,-6.4155182577980086E-2,0]
["LV Sub Generation NHH",0,-0.20406904547865698,-1.9543314968928121E-2,-5.1412104659714297E-2,-1.107792863033966E-2,-4.0820430532498989E-3,-5.7843037264121051E-2,0,0,-0.10837726735421331,-0.14768941508542729,-1.4143942065398374E-2,-3.7208110851374113E-2,-3.2069396824695534E-2,-1.1817070040660568E-2,-0.16744929286585172,0,0]
["LV Generation Intermittent",0,-0.20753764115251516,-1.9875495959901405E-2,-5.2285964795573459E-2,-1.1266222034821353E-2,-4.1514262212938068E-3,-5.8826205036315742E-2,-4.4323037177798359E-3,0,-0.11021937388148038,-0.1501997167582674,-1.4384349012685595E-2,-3.7840543330434295E-2,-3.2614485722565707E-2,-1.2017926755232706E-2,-0.17029545648396818,-6.4155182577980086E-2,0]
["LV Generation Intermittent no RP charge",0,-0.20753764115251516,-1.9875495959901405E-2,-5.2285964795573459E-2,-1.1266222034821353E-2,-4.1514262212938068E-3,-5.8826205036315742E-2,-4.4323037177798359E-3,0,-0.11021937388148038,-0.1501997167582674,-1.4384349012685595E-2,-3.7840543330434295E-2,-3.2614485722565707E-2,-1.2017926755232706E-2,-0.17029545648396818,-6.4155182577980086E-2,0]
["LV Generation Non-Intermittent",0,-0.20753764115251516,-1.9875495959901405E-2,-5.2285964795573459E-2,-1.1266222034821353E-2,-4.1514262212938068E-3,-5.8826205036315742E-2,-4.4323037177798359E-3,0,-0.11021937388148038,-0.1501997167582674,-1.4384349012685595E-2,-3.7840543330434295E-2,-3.2614485722565707E-2,-1.2017926755232706E-2,-0.17029545648396818,-6.4155182577980086E-2,0]
["LV Generation Non-Intermittent no RP charge",0,-0.20753764115251516,-1.9875495959901405E-2,-5.2285964795573459E-2,-1.1266222034821353E-2,-4.1514262212938068E-3,-5.8826205036315742E-2,-4.4323037177798359E-3,0,-0.11021937388148038,-0.1501997167582674,-1.4384349012685595E-2,-3.7840543330434295E-2,-3.2614485722565707E-2,-1.2017926755232706E-2,-0.17029545648396818,-6.4155182577980086E-2,0]
["LV Sub Generation Intermittent",0,-0.20406904547865698,-1.9543314968928121E-2,-5.1412104659714297E-2,-1.107792863033966E-2,-4.0820430532498989E-3,-5.7843037264121051E-2,0,0,-0.10837726735421331,-0.14768941508542729,-1.4143942065398374E-2,-3.7208110851374113E-2,-3.2069396824695534E-2,-1.1817070040660568E-2,-0.16744929286585172,0,0]
["LV Sub Generation Intermittent no RP charge",0,-0.20406904547865698,-1.9543314968928121E-2,-5.1412104659714297E-2,-1.107792863033966E-2,-4.0820430532498989E-3,-5.7843037264121051E-2,0,0,-0.10837726735421331,-0.14768941508542729,-1.4143942065398374E-2,-3.7208110851374113E-2,-3.2069396824695534E-2,-1.1817070040660568E-2,-0.16744929286585172,0,0]
["LV Sub Generation Non-Intermittent",0,-0.20406904547865698,-1.9543314968928121E-2,-5.1412104659714297E-2,-1.107792863033966E-2,-4.0820430532498989E-3,-5.7843037264121051E-2,0,0,-0.10837726735421331,-0.14768941508542729,-1.4143942065398374E-2,-3.7208110851374113E-2,-3.2069396824695534E-2,-1.1817070040660568E-2,-0.16744929286585172,0,0]
["LV Sub Generation Non-Intermittent no RP charge",0,-0.20406904547865698,-1.9543314968928121E-2,-5.1412104659714297E-2,-1.107792863033966E-2,-4.0820430532498989E-3,-5.7843037264121051E-2,0,0,-0.10837726735421331,-0.14768941508542729,-1.4143942065398374E-2,-3.7208110851374113E-2,-3.2069396824695534E-2,-1.1817070040660568E-2,-0.16744929286585172,0,0]
["HV Generation Intermittent",0,-0.2006004498047988,-1.2295125745891098E-2,-3.2344476495267283E-2,-3.9202686813088663E-3,-1.4445575586741564E-3,0,0,0,-0.10653516082694621,-0.14517911341258716,-1.3903535118111147E-2,-3.657567837231393E-2,-3.1524307926825354E-2,-1.1616213326088436E-2,0,0,0]
["HV Generation Intermittent no RP charge",0,-0.2006004498047988,-1.2295125745891098E-2,-3.2344476495267283E-2,-3.9202686813088663E-3,-1.4445575586741564E-3,0,0,0,-0.10653516082694621,-0.14517911341258716,-1.3903535118111147E-2,-3.657567837231393E-2,-3.1524307926825354E-2,-1.1616213326088436E-2,0,0,0]
["HV Generation Non-Intermittent",0,-0.2006004498047988,-1.2295125745891098E-2,-3.2344476495267283E-2,-3.9202686813088663E-3,-1.4445575586741564E-3,0,0,0,-0.10653516082694621,-0.14517911341258716,-1.3903535118111147E-2,-3.657567837231393E-2,-3.1524307926825354E-2,-1.1616213326088436E-2,0,0,0]
["HV Generation Non-Intermittent no RP charge",{"$f":"B$2942*$B1012*B644*(1-B2930)/(24*$F$14)*100","v":0},-0.2006004498047988,-1.2295125745891098E-2,-3.2344476495267283E-2,-3.9202686813088663E-3,-1.4445575586741564E-3,0,0,0,{"$f":"K$2942*$B1012*B644*(1-K2930)/(24*$F$14)*100","v":-0.10653516082694621},-0.14517911341258716,-1.3903535118111147E-2,-3.657567837231393E-2,-3.1524307926825354E-2,-1.1616213326088436E-2,0,0,0]
[]
["2903. Contributions to pay-as-you-go unit rate 1 (p/kWh)"]
["Data sources:"]
["x1 = 2460. Unit rate 1 pseudo load coefficient by network level (combined)"]
["x2 = 2901. Unit cost at each level, £/kW/year (relative to system simultaneous maximum load)"]
["x3 = 2012. Loss adjustment factors between end user meter reading and each network level, scaled by network use"]
["x4 = 2804. Proportion of annual charge covered by contributions (for all charging levels)"]
["x5 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Calculation =x1*x2*x3*(1-x4)*100/(24*x5)"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits"]
["Domestic Unrestricted",{"$f":"B2183*B$2942*B$612*(1-B$2898)*100/(24*$F$14)","v":0},0.38542034765976318,3.691099368883128E-2,9.8382980487352056E-2,2.1198891651930327E-2,7.7096575281930492E-3,0.11068931031225408,8.3399675588900837E-3,1.8804250049671633E-2,{"$f":"B2183*K$2942*B$612*(1-K$2898)*100/(24*$F$14)","v":0.21556376585774623},0.27893748203887114,2.671332663579069E-2,7.1202003265398217E-2,6.1368482440623449E-2,2.2318618841521049E-2,0.32043349755239414,0.1207164886487144,0.27218127908052347]
["Domestic Two Rate",{"$f":"B2184*B$2942*B$613*(1-B$2899)*100/(24*$F$14)","v":0},0.42653002412707741,4.0847991353454946E-2,0.1100673981748204,2.3716570048595512E-2,8.5319844462767701E-3,0.12383528463443312,9.3304606703539603E-3,2.1037529736783842E-2,{"$f":"B2184*K$2942*B$613*(1-K$2899)*100/(24*$F$14)","v":0.2446454051536717},0.3086894910099906,2.9562621495366918E-2,7.9658282412626846E-2,6.8656887184312759E-2,2.4699165705077363E-2,0.35848966141236038,0.13505333703599659,0.30450678635558587]
["Domestic Off Peak (related MPAN)",{"$f":"B2185*B$2942*B$614*(1-B$2900)*100/(24*$F$14)","v":0},6.8423074048425209E-2,6.5527512226763521E-3,1.4155108947430032E-2,3.0500460487311175E-3,1.3686834936001574E-3,1.5925714376860887E-2,1.1999346719252719E-3,2.7055107174968913E-3,{"$f":"B2185*K$2942*B$614*(1-K$2900)*100/(24*$F$14)","v":1.7855785590350795E-2},4.9519336756125958E-2,4.7423752730720034E-3,1.0244374672370804E-2,8.8295511132349506E-3,3.9621896428780543E-3,4.6103208560989914E-2,1.7368400917610209E-2,3.9160794273059983E-2]
["Small Non Domestic Unrestricted",{"$f":"B2186*B$2942*B$615*(1-B$2901)*100/(24*$F$14)","v":0},0.26875282377800158,2.573796075520746E-2,6.9780914055528789E-2,1.5035914028097471E-2,5.3759284989600472E-3,7.8509526866368334E-2,5.9153580890713535E-3,1.3337446681273296E-2,{"$f":"B2186*K$2942*B$615*(1-K$2901)*100/(24*$F$14)","v":0.14767657814573032},0.19450253836014161,1.8627148279702379E-2,5.0502036488750006E-2,4.3527333464530513E-2,1.5562727481577349E-2,0.2272765293595744,8.5621586963042798E-2,0.19305227742600886]
["Small Non Domestic Two Rate",{"$f":"B2187*B$2942*B$616*(1-B$2902)*100/(24*$F$14)","v":0},0.34835879759657229,3.3361677601118252E-2,9.1187653000935454E-2,1.9648491704407783E-2,6.9683062731642981E-3,0.10259394836045138,7.7300165540003787E-3,1.7428984362724415E-2,{"$f":"B2187*K$2942*B$616*(1-K$2902)*100/(24*$F$14)","v":0.19889256775291506},0.25211519432662521,2.4144605761352841E-2,6.5994580918101994E-2,5.6880243455411372E-2,2.0172487702989409E-2,0.29699830641378294,0.11188778001908047,0.25227505720195481]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"B2188*B$2942*B$617*(1-B$2903)*100/(24*$F$14)","v":0},6.8425407080235243E-2,6.5529746528168176E-3,1.4272279847757868E-2,3.0752932328325195E-3,1.3687301618063562E-3,1.6057541712053491E-2,1.2098672995275196E-3,2.7279059620543894E-3,{"$f":"B2188*K$2942*B$617*(1-K$2903)*100/(24*$F$14)","v":1.8283118103422077E-2},4.9521025224372531E-2,4.7425369745524044E-3,1.0329173921045985E-2,8.9026389613942672E-3,3.9623247422521006E-3,4.6484834338308557E-2,1.7512170293058262E-2,3.948495324206322E-2]
["LV Medium Non-Domestic",{"$f":"B2189*B$2942*B$618*(1-B$2904)*100/(24*$F$14)","v":0},0.33292094143497097,3.1883222675710483E-2,8.7261373372440124E-2,1.8802483827564147E-2,6.6594990586564661E-3,9.8176546264902201E-2,7.3971841416606062E-3,1.6678542126339336E-2,{"$f":"B2189*K$2942*B$618*(1-K$2904)*100/(24*$F$14)","v":0.1907090679215028},0.24094246628581933,2.3074614265820123E-2,6.315304294533311E-2,5.4431142795472835E-2,1.9278524450937216E-2,0.28421040847152435,0.10707021210380605,0.24141281450491589]
["LV Sub Medium Non-Domestic",{"$f":"B2190*B$2942*B$619*(1-B$2905)*100/(24*$F$14)","v":0},0.33926750200628442,3.2491021040835545E-2,8.9159155503294341E-2,1.9211404939444062E-2,6.786450862794096E-3,0.10031171430053799,7.5580599489065573E-3,0,{"$f":"B2190*K$2942*B$619*(1-K$2905)*100/(24*$F$14)","v":0.19423110966161553},0.24553561668931626,2.3514491782886216E-2,6.4526511087980701E-2,5.5614924876443927E-2,1.9646036096873491E-2,0.29039148738140991,0.1093988018042009,0]
["HV Medium Non-Domestic",{"$f":"B2191*B$2942*B$620*(1-B$2906)*100/(24*$F$14)","v":0},0.34255322124266302,2.0995640507969794E-2,5.7690346641486985E-2,6.9922807124600103E-3,2.4667833271350514E-3,3.6509962043293848E-2,0,0,{"$f":"B2191*K$2942*B$620*(1-K$2906)*100/(24*$F$14)","v":0.19633694907036567},0.24791356652005844,2.3742223639099381E-2,6.5237214899894216E-2,5.6227475259883683E-2,1.9836302946307512E-2,0.29358989891101839,0,0]
["LV Network Domestic",{"$f":"B2192*B$2942*B$621*(1-B$2907)*100/(24*$F$14)","v":0},2.3087205500962726,0.22110189607608779,0.57813992568347639,0.12457363645122201,4.6181902117053017E-2,0.65045711484730606,4.9009170090340802E-2,0.11050171149925961,{"$f":"B2192*K$2942*B$621*(1-K$2907)*100/(24*$F$14)","v":1.4022518732370903},1.6708736341645991,0.16001647691918849,0.41841302908752631,0.36062710950387356,0.13369157669556228,1.8830025025035064,0.709381047722072,1.599452097106137]
["LV Network Non-Domestic Non-CT",{"$f":"B2193*B$2942*B$622*(1-B$2908)*100/(24*$F$14)","v":0},2.058517741821809,0.19714043598914099,0.5154177636234436,0.1110586940181008,4.1177034117475829E-2,0.57988929076506046,4.3692185443068708E-2,9.8513426399638046E-2,{"$f":"B2193*K$2942*B$622*(1-K$2908)*100/(24*$F$14)","v":1.2498902582636107},1.4897961644282516,0.14267502262594484,0.37301957215332182,0.32150282314914264,0.11920302894539148,1.6787163377280021,0.63242059046781984,1.4259281988502759]
["LV HH Metered",{"$f":"B2194*B$2942*B$623*(1-B$2909)*100/(24*$F$14)","v":0},1.8643426271351287,0.17854464446893012,0.4668205361991839,0.10058729587944062,3.7292901782943665E-2,0.52521323236519712,3.9572577578348304E-2,8.9224884705945154E-2,{"$f":"B2194*K$2942*B$623*(1-K$2909)*100/(24*$F$14)","v":1.1321212800520117},1.3492672123524656,0.12921682485651523,0.33784865205504033,0.29118926603717776,0.10795888887983807,1.5204351037405179,0.57279151007546658,1.2914816161732794]
["LV Sub HH Metered",{"$f":"B2195*B$2942*B$624*(1-B$2910)*100/(24*$F$14)","v":0},1.7836711177423497,0.17081888325225986,0.44662086006529411,9.6234807840907752E-2,3.567920983990755E-2,0.50248686029641654,3.7860242346967665E-2,0,{"$f":"B2195*K$2942*B$624*(1-K$2910)*100/(24*$F$14)","v":1.0831335397363673},1.2908834040275317,0.12362551554008563,0.32322968646850675,0.27858928721982273,0.10328742646110498,1.454644731859682,0.54800639010201846,0]
["HV HH Metered",{"$f":"B2196*B$2942*B$625*(1-B$2911)*100/(24*$F$14)","v":0},1.6622615929804443,0.10188269930674348,0.26638119816621347,3.2286374108214104E-2,1.1970225146405439E-2,0.16858223256196597,0,0,{"$f":"B2196*K$2942*B$625*(1-K$2911)*100/(24*$F$14)","v":1.0094076566377386},1.2030165663313614,0.1152106710427631,0.30122834203189763,0.25962649041907165,9.6256939037843103E-2,1.3556311167174286,0,0]
["NHH UMS category A",{"$f":"B2197*B$2942*B$626*(1-B$2912)*100/(24*$F$14)","v":0},0.21283405085572468,2.0382723319109768E-2,5.3632117380072633E-2,1.1556281785444912E-2,4.2573716006404898E-3,6.0340742412751773E-2,4.5464176511901223E-3,1.0250876126261271E-2,{"$f":"B2197*K$2942*B$626*(1-K$2912)*100/(24*$F$14)","v":0.1130170719770712},0.15403284906544823,1.4751441002659378E-2,3.8814784609184298E-2,3.3454177108565734E-2,1.2324627089328242E-2,0.17467987723188114,6.5806919620110302E-2,0.14837584952187527]
["NHH UMS category B",{"$f":"B2198*B$2942*B$627*(1-B$2913)*100/(24*$F$14)","v":0},0.29416264686563992,2.8171412505528869E-2,6.8503250116460815E-2,1.476061174229853E-2,5.8842074080709874E-3,7.7072045103509401E-2,5.8070499675832001E-3,1.3093242733896733E-2,{"$f":"B2198*K$2942*B$627*(1-K$2913)*100/(24*$F$14)","v":0.148783183403839},0.21289220593777522,2.038829272373403E-2,4.9577362002258957E-2,4.2730363331878435E-2,1.7034139563910141E-2,0.22311517622040256,8.4053885886765656E-2,0.18951755827592889]
["NHH UMS category C",{"$f":"B2199*B$2942*B$628*(1-B$2914)*100/(24*$F$14)","v":0},0.4600286460971042,4.4056092408907566E-2,0.11013444120464318,2.3731016022057495E-2,9.2020655787947037E-3,0.12391071380618181,9.3361439368193789E-3,2.1050343882997247E-2,{"$f":"B2199*K$2942*B$628*(1-K$2914)*100/(24*$F$14)","v":0.24886380205898942},0.33293320652949371,3.1884397281123175E-2,7.9706802979951766E-2,6.869870670409213E-2,2.6638977601374087E-2,0.35870802064915325,0.13513559922309934,0.30469226414371753]
["NHH UMS category D",{"$f":"B2200*B$2942*B$629*(1-B$2915)*100/(24*$F$14)","v":0},0.13525430965516227,1.2953055022606207E-2,3.9276594457795314E-2,8.4630519043347157E-3,2.7055250533217696E-3,4.4189545086066706E-2,3.3294938004425089E-3,7.5070596522421786E-3,{"$f":"B2200*K$2942*B$629*(1-K$2915)*100/(24*$F$14)","v":7.8491718988656381E-2},9.7886623784121995E-2,9.3744208749099375E-3,2.8425365779573896E-2,2.4499613503989839E-2,7.8322003552636233E-3,0.12792392008977918,4.819260959098657E-2,0.10866060028364419]
["LV UMS (Pseudo HH Metered)",{"$f":"B2201*B$2942*B$630*(1-B$2916)*100/(24*$F$14)","v":0},5.2926252477793501,0.50686492891285218,1.2508964255822994,0.26953460509478211,0.1058696779586412,1.4073660091805089,0.10603902786040431,0.23908778791179219,{"$f":"B2201*K$2942*B$630*(1-K$2916)*100/(24*$F$14)","v":2.9914454335639049},3.8303934106098856,0.36682969091598505,0.90530222745626243,0.78027332520440174,0.30648118682222347,4.0741713123506571,1.5348571817148378,3.4606655279773246]
["LV Generation Non-Intermittent",{"$f":"B2202*B$2942*B$635*(1-B$2921)*100/(24*$F$14)","v":0},-1.6426306794451861,-0.15731170139363046,-0.41130515571280352,-8.8625221442208468E-2,-3.2857943439470211E-2,-0.46275365706751859,-3.4866514903865969E-2,0,{"$f":"B2202*K$2942*B$635*(1-K$2921)*100/(24*$F$14)","v":-0.99748679260950035},-1.1888092271887964,-0.11385006045587931,-0.29767090705188665,-0.25656036339887095,-9.5120167511989373E-2,-1.3396214360808996,-0.5046738156824333,0]
["LV Generation Non-Intermittent no RP charge",{"$f":"B2203*B$2942*B$636*(1-B$2922)*100/(24*$F$14)","v":0},-1.6426306794451861,-0.15731170139363046,-0.41130515571280352,-8.8625221442208468E-2,-3.2857943439470211E-2,-0.46275365706751859,-3.4866514903865969E-2,0,{"$f":"B2203*K$2942*B$636*(1-K$2922)*100/(24*$F$14)","v":-0.99748679260950035},-1.1888092271887964,-0.11385006045587931,-0.29767090705188665,-0.25656036339887095,-9.5120167511989373E-2,-1.3396214360808996,-0.5046738156824333,0]
["LV Sub Generation Non-Intermittent",{"$f":"B2204*B$2942*B$639*(1-B$2925)*100/(24*$F$14)","v":0},-1.6151772419057127,-0.15468253646783164,-0.40443097483738061,-8.7144019969636749E-2,-3.2308785610398287E-2,-0.45501961265970498,0,0,{"$f":"B2204*K$2942*B$639*(1-K$2925)*100/(24*$F$14)","v":-0.98081570415363117},-1.1689405492970619,-0.11194727393015433,-0.29269590581982174,-0.25227244646184249,-9.3530415408724907E-2,-1.3172322198789905,0,0]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"B2205*B$2942*B$640*(1-B$2926)*100/(24*$F$14)","v":0},-1.6151772419057127,-0.15468253646783164,-0.40443097483738061,-8.7144019969636749E-2,-3.2308785610398287E-2,-0.45501961265970498,0,0,{"$f":"B2205*K$2942*B$640*(1-K$2926)*100/(24*$F$14)","v":-0.98081570415363117},-1.1689405492970619,-0.11194727393015433,-0.29269590581982174,-0.25227244646184249,-9.3530415408724907E-2,-1.3172322198789905,0,0]
["HV Generation Non-Intermittent",{"$f":"B2206*B$2942*B$643*(1-B$2929)*100/(24*$F$14)","v":0},-1.5877238043662385,-9.7314157786900973E-2,-0.25443634813565291,-3.0838614658943393E-2,-1.1433466001277487E-2,0,0,0,{"$f":"B2206*K$2942*B$643*(1-K$2929)*100/(24*$F$14)","v":-0.96414461569776211},-1.149071871405327,-0.11004448740442931,-0.28772090458775679,-0.24798452952481395,-9.1940663305460468E-2,0,0,0]
["HV Generation Non-Intermittent no RP charge",{"$f":"B2207*B$2942*B$644*(1-B$2930)*100/(24*$F$14)","v":0},-1.5877238043662385,-9.7314157786900973E-2,-0.25443634813565291,-3.0838614658943393E-2,-1.1433466001277487E-2,0,0,0,{"$f":"B2207*K$2942*B$644*(1-K$2930)*100/(24*$F$14)","v":-0.96414461569776211},-1.149071871405327,-0.11004448740442931,-0.28772090458775679,-0.24798452952481395,-9.1940663305460468E-2,0,0,0]
[]
["2904. Contributions to pay-as-you-go unit rate 2 (p/kWh)"]
["Data sources:"]
["x1 = 2461. Unit rate 2 pseudo load coefficient by network level (combined)"]
["x2 = 2901. Unit cost at each level, £/kW/year (relative to system simultaneous maximum load)"]
["x3 = 2012. Loss adjustment factors between end user meter reading and each network level, scaled by network use"]
["x4 = 2804. Proportion of annual charge covered by contributions (for all charging levels)"]
["x5 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Calculation =x1*x2*x3*(1-x4)*100/(24*x5)"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits"]
["Domestic Two Rate",{"$f":"B2216*B$2942*B$613*(1-B$2899)*100/(24*$F$14)","v":0},7.7990327770244394E-2,7.468989412719328E-3,1.3411510267753243E-2,2.8898204917811197E-3,1.5600596109443033E-3,1.5089101940494334E-2,1.1368994921145202E-3,2.5633843513308894E-3,{"$f":"B2216*K$2942*B$613*(1-K$2899)*100/(24*$F$14)","v":1.1093913894970732E-2},5.6443376131304665E-2,5.4054777149390651E-3,9.7062153753438227E-3,8.3657155769403108E-3,4.5162026587292617E-3,4.368130667792175E-2,1.6456001017447174E-2,3.7103592521756698E-2]
["Small Non Domestic Two Rate",{"$f":"B2217*B$2942*B$616*(1-B$2902)*100/(24*$F$14)","v":0},7.7326902479227272E-2,7.4054543998990884E-3,1.4023431045350252E-2,3.0216729951265697E-3,1.5467889525051723E-3,1.5777565417636693E-2,1.1887722795467519E-3,2.6803427038378349E-3,{"$f":"B2217*K$2942*B$616*(1-K$2902)*100/(24*$F$14)","v":1.3464884134389843E-2},5.5963240141285307E-2,5.3594959794002091E-3,1.014907637618765E-2,8.7474142133202315E-3,4.477785547930776E-3,4.5674333459780614E-2,1.7206831366728959E-2,3.8796500981301836E-2]
["LV Medium Non-Domestic",{"$f":"B2218*B$2942*B$618*(1-B$2904)*100/(24*$F$14)","v":0},6.7241227996593753E-2,6.4395680126429523E-3,1.1065458186838014E-2,2.3843092374285306E-3,1.3450427378227507E-3,1.2449591676556768E-2,9.3802364845358354E-4,2.1149760012224694E-3,{"$f":"B2218*K$2942*B$618*(1-K$2904)*100/(24*$F$14)","v":7.8730262310252094E-3},4.8664007856504751E-2,4.660462006666922E-3,8.0083240622462783E-3,6.9023155536919473E-3,3.8937522297514699E-3,3.6040211947879666E-2,1.357738148394458E-2,3.0613125847440793E-2]
["LV Sub Medium Non-Domestic",{"$f":"B2219*B$2942*B$619*(1-B$2905)*100/(24*$F$14)","v":0},6.9307399283673923E-2,6.6374414145028478E-3,1.1207048808688115E-2,2.4148182160817606E-3,1.3863728676788833E-3,1.2608893297646461E-2,9.5002634634933102E-4,0,{"$f":"B2219*K$2942*B$619*(1-K$2905)*100/(24*$F$14)","v":7.4402865930104853E-3},5.0159343065915955E-2,4.8036674933839554E-3,8.1107964194505489E-3,6.9906357239868681E-3,4.0133984541857468E-3,3.6501372790489831E-2,1.3751113999575465E-2,0]
["HV Medium Non-Domestic",{"$f":"B2220*B$2942*B$620*(1-B$2906)*100/(24*$F$14)","v":0},6.9983040709286751E-2,4.2893736601178475E-3,7.2424322816026666E-3,8.7780924369642124E-4,5.0395963984116139E-4,4.5834518787981398E-3,0,0,{"$f":"B2220*K$2942*B$620*(1-K$2906)*100/(24*$F$14)","v":7.512818038319726E-3},5.0648320150716811E-2,4.8504959242144929E-3,8.1898643128115924E-3,7.0587837591939385E-3,4.0525229673137007E-3,3.6857205498164382E-2,0,0]
["LV Network Domestic",{"$f":"B2221*B$2942*B$621*(1-B$2907)*100/(24*$F$14)","v":0},0.18976423551608509,1.8173369781927955E-2,5.6504278683265387E-2,1.2175155456192039E-2,3.795900439122351E-3,6.3572170777506612E-2,4.7898919998413747E-3,1.0799841395057642E-2,{"$f":"B2221*K$2942*B$621*(1-K$2907)*100/(24*$F$14)","v":0.10816390984377408},0.13733669837954451,1.3152481538435153E-2,4.0893433146519179E-2,3.5245748980331525E-2,1.0988718338178917E-2,0.18403451039462634,6.933107822596507E-2,0.15632182283307303]
["LV Network Non-Domestic Non-CT",{"$f":"B2222*B$2942*B$622*(1-B$2908)*100/(24*$F$14)","v":0},0.16919892949227838,1.6203868468718335E-2,5.0374152796409832E-2,1.0854277862888685E-2,3.3845275903126152E-3,5.6675252192786879E-2,4.2702385925646952E-3,9.62817105694244E-3,{"$f":"B2222*K$2942*B$622*(1-K$2908)*100/(24*$F$14)","v":9.6411365026273357E-2},0.12245311811589064,1.1727108590393741E-2,3.6456921452615941E-2,3.1421952212000545E-2,9.7978387458285948E-3,0.16406868227444529,6.1809378147658099E-2,0.13936253275521779]
["LV HH Metered",{"$f":"B2223*B$2942*B$623*(1-B$2909)*100/(24*$F$14)","v":0},0.15323879425926831,1.4675395842829441E-2,4.5624521851326511E-2,9.8308598764370488E-3,3.0652730997355448E-3,5.1331509088596225E-2,3.8676103350909572E-3,8.720359080800013E-3,{"$f":"B2223*K$2942*B$623*(1-K$2909)*100/(24*$F$14)","v":8.7327153134820215E-2},0.11090240481824795,1.0620918146065784E-2,3.3019505383433782E-2,2.8459268607489718E-2,8.87363176742814E-3,0.14859912800523115,5.5981553383379463E-2,0.12622244877535296]
["LV Sub HH Metered",{"$f":"B2224*B$2942*B$624*(1-B$2910)*100/(24*$F$14)","v":0},0.14660803623737986,1.4040380413612543E-2,4.3650314433923733E-2,9.4054711665947054E-3,2.9326364244497689E-3,4.911035603587139E-2,3.7002559234427341E-3,0,{"$f":"B2224*K$2942*B$624*(1-K$2910)*100/(24*$F$14)","v":8.3548441458208583E-2},0.10610357424828713,1.0161343019954487E-2,3.1590726520624703E-2,2.7227814623997041E-2,8.4896630386895981E-3,0.14216913183598945,5.3559189412369756E-2,0]
["HV HH Metered",{"$f":"B2225*B$2942*B$625*(1-B$2911)*100/(24*$F$14)","v":0},0.13662883557151603,8.3742021291633318E-3,2.6034661832724654E-2,3.1554960991943023E-3,9.8388721136835914E-4,1.6476318321152456E-2,0,0,{"$f":"B2225*K$2942*B$625*(1-K$2911)*100/(24*$F$14)","v":7.7861531763287889E-2},9.8881399489226585E-2,9.4696887039072038E-3,2.9440433758914825E-2,2.5374493122671794E-2,7.9117953226833862E-3,0.13249207502864058,0,0]
["LV UMS (Pseudo HH Metered)",{"$f":"B2226*B$2942*B$630*(1-B$2916)*100/(24*$F$14)","v":0},0.14651292396339322,1.4031271687085341E-2,4.588667454405642E-2,9.8873467454250949E-3,2.9307338703588475E-3,5.1626453403263571E-2,3.8898331315747872E-3,8.7704651536275342E-3,{"$f":"B2226*K$2942*B$630*(1-K$2916)*100/(24*$F$14)","v":9.4371180413488118E-2},0.10603473932979379,1.0154750827151216E-2,3.3209231256662308E-2,2.8622791940904328E-2,8.4841553518143521E-3,0.14945295967213226,5.6303216260427863E-2,0.12694770689284612]
["LV Generation Non-Intermittent",{"$f":"B2227*B$2942*B$635*(1-B$2921)*100/(24*$F$14)","v":0},-0.13501528156241557,-1.2930163744352742E-2,-4.0198747932492673E-2,-8.6617512271212754E-3,-2.7007437158913928E-3,-4.5227047015878853E-2,-3.4076651470026221E-3,0,{"$f":"B2227*K$2942*B$635*(1-K$2921)*100/(24*$F$14)","v":-7.6942005616367021E-2},-9.771363371047341E-2,-9.357853935578777E-3,-2.9092749247642744E-2,-2.5074826401984933E-2,-7.8183589041653061E-3,-0.13092737517635644,-4.9324097262017086E-2,0]
["LV Generation Non-Intermittent no RP charge",{"$f":"B2228*B$2942*B$636*(1-B$2922)*100/(24*$F$14)","v":0},-0.13501528156241557,-1.2930163744352742E-2,-4.0198747932492673E-2,-8.6617512271212754E-3,-2.7007437158913928E-3,-4.5227047015878853E-2,-3.4076651470026221E-3,0,{"$f":"B2228*K$2942*B$636*(1-K$2922)*100/(24*$F$14)","v":-7.6942005616367021E-2},-9.771363371047341E-2,-9.357853935578777E-3,-2.9092749247642744E-2,-2.5074826401984933E-2,-7.8183589041653061E-3,-0.13092737517635644,-4.9324097262017086E-2,0]
["LV Sub Generation Non-Intermittent",{"$f":"B2229*B$2942*B$639*(1-B$2925)*100/(24*$F$14)","v":0},-0.13275875875078746,-1.2714060729126789E-2,-3.9526902563147392E-2,-8.516986582656854E-3,-2.6556059379099209E-3,-4.4471163221741612E-2,0,0,{"$f":"B2229*K$2942*B$639*(1-K$2925)*100/(24*$F$14)","v":-7.5656066803837199E-2},-9.6080536768237107E-2,-9.2014552625607482E-3,-2.8606519455203039E-2,-2.4655748523400231E-2,-7.6876899531207587E-3,-0.12873917391992709,0,0]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"B2230*B$2942*B$640*(1-B$2926)*100/(24*$F$14)","v":0},-0.13275875875078746,-1.2714060729126789E-2,-3.9526902563147392E-2,-8.516986582656854E-3,-2.6556059379099209E-3,-4.4471163221741612E-2,0,0,{"$f":"B2230*K$2942*B$640*(1-K$2926)*100/(24*$F$14)","v":-7.5656066803837199E-2},-9.6080536768237107E-2,-9.2014552625607482E-3,-2.8606519455203039E-2,-2.4655748523400231E-2,-7.6876899531207587E-3,-0.12873917391992709,0,0]
["HV Generation Non-Intermittent",{"$f":"B2231*B$2942*B$643*(1-B$2929)*100/(24*$F$14)","v":0},-0.13050223593915933,-7.998692936896536E-3,-2.4867236604033352E-2,-3.0139998977492736E-3,-9.3976853757424153E-4,0,0,0,{"$f":"B2231*K$2942*B$643*(1-K$2929)*100/(24*$F$14)","v":-7.4370127991307391E-2},-9.4447439826000762E-2,-9.0450565895427177E-3,-2.8120289662763323E-2,-2.4236670644815522E-2,-7.5570210020762139E-3,0,0,0]
["HV Generation Non-Intermittent no RP charge",{"$f":"B2232*B$2942*B$644*(1-B$2930)*100/(24*$F$14)","v":0},-0.13050223593915933,-7.998692936896536E-3,-2.4867236604033352E-2,-3.0139998977492736E-3,-9.3976853757424153E-4,0,0,0,{"$f":"B2232*K$2942*B$644*(1-K$2930)*100/(24*$F$14)","v":-7.4370127991307391E-2},-9.4447439826000762E-2,-9.0450565895427177E-3,-2.8120289662763323E-2,-2.4236670644815522E-2,-7.5570210020762139E-3,0,0,0]
[]
["2905. Contributions to pay-as-you-go unit rate 3 (p/kWh)"]
["Data sources:"]
["x1 = 2462. Unit rate 3 pseudo load coefficient by network level (combined)"]
["x2 = 2901. Unit cost at each level, £/kW/year (relative to system simultaneous maximum load)"]
["x3 = 2012. Loss adjustment factors between end user meter reading and each network level, scaled by network use"]
["x4 = 2804. Proportion of annual charge covered by contributions (for all charging levels)"]
["x5 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Calculation =x1*x2*x3*(1-x4)*100/(24*x5)"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits"]
["LV Network Domestic",{"$f":"B2241*B$2942*B$621*(1-B$2907)*100/(24*$F$14)","v":0},7.7226159135686201E-2,7.3958063962578308E-3,1.2488591685174461E-2,2.6909563087819479E-3,1.5447737587520067E-3,1.4050739198544861E-2,1.0586632870303143E-3,2.3869840052920636E-3,{"$f":"B2241*K$2942*B$621*(1-K$2907)*100/(24*$F$14)","v":8.2920504097114007E-3},5.5890329889529911E-2,5.3525134994695687E-3,9.0382781812788464E-3,7.7900254265855715E-3,4.4719517815015606E-3,4.0675359633962897E-2,1.5323574554600969E-2,3.4550293576663539E-2]
["LV Network Non-Domestic Non-CT",{"$f":"B2242*B$2942*B$622*(1-B$2908)*100/(24*$F$14)","v":0},6.8856934074128379E-2,6.5943011947206479E-3,1.1133709524678344E-2,2.3990155688367611E-3,1.3773621018616424E-3,1.252638029869458E-2,9.4380934370920139E-4,2.1280210951667333E-3,{"$f":"B2242*K$2942*B$622*(1-K$2908)*100/(24*$F$14)","v":7.3910780409253253E-3},4.9833331136188624E-2,4.772445933978191E-3,8.0577191095979901E-3,6.9448887813686787E-3,3.9873132685585271E-3,3.6262506645483576E-2,1.3661126272004963E-2,3.0801946478207578E-2]
["LV HH Metered",{"$f":"B2243*B$2942*B$623*(1-B$2909)*100/(24*$F$14)","v":0},6.2361822179205294E-2,5.9722763441453098E-3,1.008394474737871E-2,2.1728194354837102E-3,1.247438789246724E-3,1.1345304683646184E-2,8.5482033215684289E-4,1.9273762349694156E-3,{"$f":"B2243*K$2942*B$623*(1-K$2909)*100/(24*$F$14)","v":6.6946651334663862E-3},4.5132670757121386E-2,4.3222723854392971E-3,7.2979804359887069E-3,6.2900756116174364E-3,3.6111994292243738E-3,3.2843421377573075E-2,1.2373058791278426E-2,2.7897721393709066E-2]
["LV Sub HH Metered",{"$f":"B2244*B$2942*B$624*(1-B$2910)*100/(24*$F$14)","v":0},5.9663379172829746E-2,5.7138514493965667E-3,9.647604864588771E-3,2.0787999022996236E-3,1.1934611734700175E-3,1.0854384806564832E-2,8.1783161267414914E-4,0,{"$f":"B2244*K$2942*B$624*(1-K$2910)*100/(24*$F$14)","v":6.4049819318191372E-3},4.3179746106946311E-2,4.1352444044957248E-3,6.982191326883329E-3,6.0178993032509653E-3,3.4549401105595755E-3,3.1422261802295147E-2,1.183766722002424E-2,0]
["HV HH Metered",{"$f":"B2245*B$2942*B$625*(1-B$2911)*100/(24*$F$14)","v":0},5.560225913841936E-2,3.407952317792532E-3,5.7541883352417349E-3,6.9742864195998673E-4,4.0040121443357532E-4,3.6416005439385054E-3,0,0,{"$f":"B2245*K$2942*B$625*(1-K$2911)*100/(24*$F$14)","v":5.9690126521040419E-3},4.0240621061955063E-2,3.8537698361573503E-3,6.5069330114004998E-3,5.6082776598857425E-3,3.2197719605954662E-3,2.9283435964721702E-2,0,0]
["LV UMS (Pseudo HH Metered)",{"$f":"B2246*B$2942*B$630*(1-B$2916)*100/(24*$F$14)","v":0},5.6502164991758273E-2,5.4111078153485336E-3,9.1364346001126893E-3,1.9686564303430069E-3,1.1302266326438468E-3,1.0279274317466931E-2,7.7449948956015348E-4,1.7462756254378513E-3,{"$f":"B2246*K$2942*B$630*(1-K$2916)*100/(24*$F$14)","v":6.0656193279391042E-3},4.0891903419844458E-2,3.9161419427357078E-3,6.612245766583094E-3,5.6990459482877832E-3,3.2718830021008704E-3,2.9757379574907133E-2,1.1210458335687583E-2,2.5276388694220504E-2]
["LV Generation Non-Intermittent",{"$f":"B2247*B$2942*B$635*(1-B$2921)*100/(24*$F$14)","v":0},-5.4945609700015247E-2,-5.2620393946003832E-3,-8.884738658434279E-3,-1.9144227105426898E-3,-1.0990904762475868E-3,-9.9960947466227867E-3,-7.5316311635918016E-4,0,{"$f":"B2247*K$2942*B$635*(1-K$2921)*100/(24*$F$14)","v":-5.8985200342398375E-3},-3.976538891076524E-2,-3.8082577321913638E-3,-6.4300876822020519E-3,-5.5420452363683769E-3,-3.1817472205493665E-3,-2.8937605560009062E-2,-1.0901625952931553E-2,0]
["LV Generation Non-Intermittent no RP charge",{"$f":"B2248*B$2942*B$636*(1-B$2922)*100/(24*$F$14)","v":0},-5.4945609700015247E-2,-5.2620393946003832E-3,-8.884738658434279E-3,-1.9144227105426898E-3,-1.0990904762475868E-3,-9.9960947466227867E-3,-7.5316311635918016E-4,0,{"$f":"B2248*K$2942*B$636*(1-K$2922)*100/(24*$F$14)","v":-5.8985200342398375E-3},-3.976538891076524E-2,-3.8082577321913638E-3,-6.4300876822020519E-3,-5.5420452363683769E-3,-3.1817472205493665E-3,-2.8937605560009062E-2,-1.0901625952931553E-2,0]
["LV Sub Generation Non-Intermittent",{"$f":"B2249*B$2942*B$639*(1-B$2925)*100/(24*$F$14)","v":0},-5.4027298674388255E-2,-5.1740944465012133E-3,-8.7362472045328723E-3,-1.8824267878038148E-3,-1.08072127608746E-3,-9.8290290962614029E-3,0,0,{"$f":"B2249*K$2942*B$639*(1-K$2925)*100/(24*$F$14)","v":-5.7999375267037941E-3},-3.910078631058532E-2,-3.7446099706505615E-3,-6.3226210357028544E-3,-5.449420524897039E-3,-3.1285703867797382E-3,-2.845396869828189E-2,0,0]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"B2250*B$2942*B$640*(1-B$2926)*100/(24*$F$14)","v":0},-5.4027298674388255E-2,-5.1740944465012133E-3,-8.7362472045328723E-3,-1.8824267878038148E-3,-1.08072127608746E-3,-9.8290290962614029E-3,0,0,{"$f":"B2250*K$2942*B$640*(1-K$2926)*100/(24*$F$14)","v":-5.7999375267037941E-3},-3.910078631058532E-2,-3.7446099706505615E-3,-6.3226210357028544E-3,-5.449420524897039E-3,-3.1285703867797382E-3,-2.845396869828189E-2,0,0]
["HV Generation Non-Intermittent",{"$f":"B2251*B$2942*B$643*(1-B$2929)*100/(24*$F$14)","v":0},-5.3108987648761256E-2,-3.2551356789773068E-3,-5.4961636804041368E-3,-6.6615511142337799E-4,-3.8244674733383977E-4,0,0,0,{"$f":"B2251*K$2942*B$643*(1-K$2929)*100/(24*$F$14)","v":-5.7013550191677524E-3},-3.84361837104054E-2,-3.6809622091097589E-3,-6.2151543892036568E-3,-5.3567958134257002E-3,-3.0753935530101113E-3,0,0,0]
["HV Generation Non-Intermittent no RP charge",{"$f":"B2252*B$2942*B$644*(1-B$2930)*100/(24*$F$14)","v":0},-5.3108987648761256E-2,-3.2551356789773068E-3,-5.4961636804041368E-3,-6.6615511142337799E-4,-3.8244674733383977E-4,0,0,0,{"$f":"B2252*K$2942*B$644*(1-K$2930)*100/(24*$F$14)","v":-5.7013550191677524E-3},-3.84361837104054E-2,-3.6809622091097589E-3,-6.2151543892036568E-3,-5.3567958134257002E-3,-3.0753935530101113E-3,0,0,0]
[]
[{"$f":"\"Allocation to standing charges for \"&CDCM!B7&\" in \"&CDCM!C7&\" (\"&CDCM!D7&\")\"","v":"Allocation to standing charges for WPD South Wales in 2023/24 (Forecast)"}]
["This sheet reallocates some costs from unit charges to fixed or capacity charges, for demand users only."]
[]
["3001. Costs based on aggregate maximum load (£/kW/year)"]
["Data sources:"]
["x1 = 2901. Unit cost at each level, £/kW/year (relative to system simultaneous maximum load)"]
["x2 = 2612. Diversity allowances (including calculated LV value)"]
["Calculation =x1/(1+x2)"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits"]
["Costs based on aggregate maximum load (£/kW/year)",{"$f":"B2942/(1+B2613)","v":0},15.204632507528366,2.0884172184139898,5.0533250610901623,4.3894504160735579,4.147664726719829,11.812754516003549,4.5271521815148601,9.8389844617415996,{"$f":"K2942/(1+B2613)","v":8.4270233267378103},11.00393877159873,1.511435096481381,3.6572064163792684,3.1767452186382203,3.0017594095316951,8.5491594324077376,3.2764031219059828,7.1206970992629159]
[]
["3002. Capacity elements p/kVA/day"]
["This calculation uses aggregate maximum load and no coincidence factor."]
["Data sources:"]
["x1 = 2602. Standing charges factors adapted to use 132kV/HV"]
["x2 = 2012. Loss adjustment factors between end user meter reading and each network level, scaled by network use"]
["x3 = 3001. Costs based on aggregate maximum load (£/kW/year)"]
["x4 = 1010. Power factor for all flows in the network model (in Financial and general assumptions)"]
["x5 = 1010. Days in the charging year (in Financial and general assumptions)"]
["x6 = 2804. Proportion of annual charge covered by contributions (for all charging levels)"]
["Calculation =100*x1*x2*x3*x4/x5*(1-x6)"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits"]
["Domestic Unrestricted",{"$f":"100*B2451*B$612*B$3085*$E$14/$F$14*(1-B$2898)","v":0},0,0,0,0,0,0,0,0.12804157861170587,{"$f":"100*B2451*B$612*K$3085*$E$14/$F$14*(1-K$2898)","v":0},0,0,0,0,0,0,0,1.8533321217259642]
["Domestic Two Rate",{"$f":"100*B2452*B$613*B$3085*$E$14/$F$14*(1-B$2899)","v":0},0,0,0,0,0,0,0,0.12804157861170587,{"$f":"100*B2452*B$613*K$3085*$E$14/$F$14*(1-K$2899)","v":0},0,0,0,0,0,0,0,1.8533321217259642]
["Domestic Off Peak (related MPAN)",{"$f":"100*B2453*B$614*B$3085*$E$14/$F$14*(1-B$2900)","v":0},0,0,0,0,0,0,0,0.12804157861170587,{"$f":"100*B2453*B$614*K$3085*$E$14/$F$14*(1-K$2900)","v":0},0,0,0,0,0,0,0,1.8533321217259642]
["Small Non Domestic Unrestricted",{"$f":"100*B2454*B$615*B$3085*$E$14/$F$14*(1-B$2901)","v":0},0,0,0,0,0,0,0,0.12804157861170587,{"$f":"100*B2454*B$615*K$3085*$E$14/$F$14*(1-K$2901)","v":0},0,0,0,0,0,0,0,1.8533321217259642]
["Small Non Domestic Two Rate",{"$f":"100*B2455*B$616*B$3085*$E$14/$F$14*(1-B$2902)","v":0},0,0,0,0,0,0,0,0.12804157861170587,{"$f":"100*B2455*B$616*K$3085*$E$14/$F$14*(1-K$2902)","v":0},0,0,0,0,0,0,0,1.8533321217259642]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"100*B2456*B$617*B$3085*$E$14/$F$14*(1-B$2903)","v":0},0,0,0,0,0,0,0,0.12804157861170587,{"$f":"100*B2456*B$617*K$3085*$E$14/$F$14*(1-K$2903)","v":0},0,0,0,0,0,0,0,1.8533321217259642]
["LV Medium Non-Domestic",{"$f":"100*B2457*B$618*B$3085*$E$14/$F$14*(1-B$2904)","v":0},0,0,0,0,0,0,0,0.12804157861170587,{"$f":"100*B2457*B$618*K$3085*$E$14/$F$14*(1-K$2904)","v":0},0,0,0,0,0,0,0,1.8533321217259642]
["LV Sub Medium Non-Domestic",{"$f":"100*B2458*B$619*B$3085*$E$14/$F$14*(1-B$2905)","v":0},0,0,0,0,0,0,5.891499414300165E-2,0,{"$f":"100*B2458*B$619*K$3085*$E$14/$F$14*(1-K$2905)","v":0},0,0,0,0,0,0,0.85276245638648862,0]
["HV Medium Non-Domestic",{"$f":"100*B2459*B$620*B$3085*$E$14/$F$14*(1-B$2906)","v":0},0.24497258348811674,0,0.11980274224025962,7.2602649544834974E-2,2.940147919990933E-2,0.27670972907350772,0,0,{"$f":"100*B2459*B$620*K$3085*$E$14/$F$14*(1-K$2906)","v":0},0.1772922369606022,0,0.13547495718294059,0.58382434129249949,0.23642800000448944,2.2251236878869456,0,0]
["LV Network Domestic",{"$f":"100*B2460*B$621*B$3085*$E$14/$F$14*(1-B$2907)","v":0},0,0,0,0,0,0,0,0.12804157861170587,{"$f":"100*B2460*B$621*K$3085*$E$14/$F$14*(1-K$2907)","v":0},0,0,0,0,0,0,0,1.8533321217259642]
["LV Network Non-Domestic Non-CT",{"$f":"100*B2461*B$622*B$3085*$E$14/$F$14*(1-B$2908)","v":0},0,0,0,0,0,0,0,0.12804157861170587,{"$f":"100*B2461*B$622*K$3085*$E$14/$F$14*(1-K$2908)","v":0},0,0,0,0,0,0,0,1.8533321217259642]
["LV HH Metered",{"$f":"100*B2462*B$623*B$3085*$E$14/$F$14*(1-B$2909)","v":0},0,0,0,0,0,0.15904385644794955,5.9916382145432275E-2,0.12804157861170587,{"$f":"100*B2462*B$623*K$3085*$E$14/$F$14*(1-K$2909)","v":0},0,0,0,0,0,0.46041464204692412,0.86725700238739223,1.8533321217259642]
["LV Sub HH Metered",{"$f":"100*B2463*B$624*B$3085*$E$14/$F$14*(1-B$2910)","v":0},0,0,0,0,0,0.78192870927752367,5.891499414300165E-2,0,{"$f":"100*B2463*B$624*K$3085*$E$14/$F$14*(1-K$2910)","v":0},0,0,0,0,0,2.2635984490607828,0.85276245638648862,0]
["HV HH Metered",{"$f":"100*B2464*B$625*B$3085*$E$14/$F$14*(1-B$2911)","v":0},0.24497258348811674,0,0.11980274224025962,7.2602649544834974E-2,2.940147919990933E-2,0.27670972907350772,0,0,{"$f":"100*B2464*B$625*K$3085*$E$14/$F$14*(1-K$2911)","v":0},0.1772922369606022,0,0.13547495718294059,0.58382434129249949,0.23642800000448944,2.2251236878869456,0,0]
["NHH UMS category A",{"$f":"100*B2465*B$626*B$3085*$E$14/$F$14*(1-B$2912)","v":0},0,0,0,0,0,0,0,0,{"$f":"100*B2465*B$626*K$3085*$E$14/$F$14*(1-K$2912)","v":0},0,0,0,0,0,0,0,0]
["NHH UMS category B",{"$f":"100*B2466*B$627*B$3085*$E$14/$F$14*(1-B$2913)","v":0},0,0,0,0,0,0,0,0,{"$f":"100*B2466*B$627*K$3085*$E$14/$F$14*(1-K$2913)","v":0},0,0,0,0,0,0,0,0]
["NHH UMS category C",{"$f":"100*B2467*B$628*B$3085*$E$14/$F$14*(1-B$2914)","v":0},0,0,0,0,0,0,0,0,{"$f":"100*B2467*B$628*K$3085*$E$14/$F$14*(1-K$2914)","v":0},0,0,0,0,0,0,0,0]
["NHH UMS category D",{"$f":"100*B2468*B$629*B$3085*$E$14/$F$14*(1-B$2915)","v":0},0,0,0,0,0,0,0,0,{"$f":"100*B2468*B$629*K$3085*$E$14/$F$14*(1-K$2915)","v":0},0,0,0,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",{"$f":"100*B2469*B$630*B$3085*$E$14/$F$14*(1-B$2916)","v":0},0,0,0,0,0,0,0,0,{"$f":"100*B2469*B$630*K$3085*$E$14/$F$14*(1-K$2916)","v":0},0,0,0,0,0,0,0,0]
[]
["3003. Yardstick components p/kWh (taking account of standing charges)"]
["Data sources:"]
["x1 = 2602. Standing charges factors adapted to use 132kV/HV"]
["x2 = 2902. Pay-as-you-go yardstick unit costs by charging level (p/kWh)"]
["Calculation =(1-x1)*x2"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits"]
["Domestic Unrestricted",{"$f":"(1-B2451)*B$2954","v":0},0.4411361432754774,4.2246792363776361E-2,0.11113756872858788,2.3947163079077242E-2,8.8241542217800447E-3,0.12503931850214292,9.4211794883516282E-3,0,{"$f":"(1-B2451)*K$2954","v":0.23427918539646028},0.31926027203479262,3.0574965638745982E-2,8.043278921132746E-2,6.9324428892360457E-2,2.5544965383289351E-2,0.36197520832121188,0.13636644252300373,0]
["Domestic Two Rate",{"$f":"(1-B2452)*B$2955","v":0},0.26733332490309952,2.5602017973953298E-2,6.7350581499069251E-2,1.4512242593390652E-2,5.3475339156081282E-3,7.5775193822468459E-2,5.7093377532593803E-3,0,{"$f":"(1-B2452)*K$2955","v":0.14197574726610937},0.1934752147008528,1.8528763393344822E-2,4.8743149476343589E-2,4.2011361697085053E-2,1.5480528255388919E-2,0.21936093300922904,8.2639554796390083E-2,0]
["Domestic Off Peak (related MPAN)",{"$f":"(1-B2453)*B$2956","v":0},0,0,0,0,0,0,0,0,{"$f":"(1-B2453)*K$2956","v":0},0,0,0,0,0,0,0,0]
["Small Non Domestic Unrestricted",{"$f":"(1-B2454)*B$2957","v":0},0.25369227809124617,2.4295640155971961E-2,6.3913926396801865E-2,1.3771735660208383E-2,5.0746687182099941E-3,7.1908661408358776E-2,5.4180110225380161E-3,0,{"$f":"(1-B2454)*K$2957","v":0.13473124149674134},0.18360287850174883,1.7583308018838166E-2,4.6255963922485037E-2,3.98676747783391E-2,1.4690613228220045E-2,0.20816774279639144,7.8422759019444288E-2,0]
["Small Non Domestic Two Rate",{"$f":"(1-B2455)*B$2958","v":0},0.26113357815542443,2.500827969712055E-2,6.5788649223120374E-2,1.417568811088288E-2,5.2235188643106846E-3,7.401788574415244E-2,5.576932082623374E-3,0,{"$f":"(1-B2455)*K$2958","v":0.13868317729683655},0.18898831680463229,1.8099061482339269E-2,4.7612743521354861E-2,4.1037073126285607E-2,1.5121518189066555E-2,0.21427371752090976,8.0723054819202625E-2,0]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"(1-B2456)*B$2959","v":0},0,0,0,0,0,0,0,0,{"$f":"(1-B2456)*K$2959","v":0},0,0,0,0,0,0,0,0]
["LV Medium Non-Domestic",{"$f":"(1-B2457)*B$2960","v":0},0.27408155099031117,2.6248283102476715E-2,6.9050694835951734E-2,1.4878571385688289E-2,5.4825203333494872E-3,7.7687967472748129E-2,5.8534570918461915E-3,0,{"$f":"(1-B2457)*K$2960","v":0.14555960439203941},0.19835905958456276,1.899648018301205E-2,4.9973560211661945E-2,4.307184365183693E-2,1.5871299232612577E-2,0.22489820439574454,8.4725603738154812E-2,0]
["LV Sub Medium Non-Domestic",{"$f":"(1-B2458)*B$2961","v":0},0.26950080083448424,2.5809593134190199E-2,6.7896644225880126E-2,1.4629904454451156E-2,5.3908904670539508E-3,7.638956133114233E-2,0,0,{"$f":"(1-B2458)*K$2961","v":0.14312685334370445},0.19504386638816343,1.867899026351881E-2,4.9138347506174566E-2,4.2351979969633524E-2,1.5606040749616261E-2,0.22113946003258447,0,0]
["HV Medium Non-Domestic",{"$f":"(1-B2459)*B$2962","v":0},0.2247128507049603,1.4652142301645358E-2,3.0836016292993679E-2,0,0,0,0,0,{"$f":"(1-B2459)*K$2962","v":0.12695830598452804},0.1626298070094396,1.6568889107504096E-2,3.486988618848099E-2,0,0,0,0,0]
["LV Network Domestic",{"$f":"(1-B2460)*B$2963","v":0},0.43490976027350853,4.1650503182145512E-2,0.10956892585187011,2.3609162642219295E-2,8.6996063589699635E-3,0.12327446042110074,9.2882049572030022E-3,0,{"$f":"(1-B2460)*K$2963","v":0.23097246940888208},0.31475409687480355,3.0143417579851187E-2,7.929752664175467E-2,6.8345954441204379E-2,2.5184412885669433E-2,0.35686613639731413,0.13444170859968524,0]
["LV Network Non-Domestic Non-CT",{"$f":"(1-B2461)*B$2964","v":0},0.25591280921561388,2.4508296313891637E-2,6.4473355575775923E-2,1.389227763294852E-2,5.1190865456638814E-3,7.2538067324732197E-2,5.4654340745845034E-3,0,{"$f":"(1-B2461)*K$2964","v":0.13591052419867919},0.18520992744034523,1.7737212122734981E-2,4.6660835558115059E-2,4.0216630660510774E-2,1.4819198000901132E-2,0.20998980437211867,7.9109181872247192E-2,0]
["LV HH Metered",{"$f":"(1-B2462)*B$2965","v":0},0.26137715870588096,2.5031606955827086E-2,6.5850015652917537E-2,1.4188910929401811E-2,5.2283912656666369E-3,5.9269542602317274E-2,0,0,{"$f":"(1-B2462)*K$2965","v":0.13881253838821223},0.18916460159558982,1.8115943950652059E-2,4.7657155803978946E-2,4.1075351745725651E-2,1.5135623260311122E-2,0.17157887045112985,0,0]
["LV Sub HH Metered",{"$f":"(1-B2463)*B$2966","v":0},0.24642071165824811,2.3599255690683569E-2,6.2081965387642032E-2,1.3376997233385332E-2,4.9292137954683197E-3,0,0,0,{"$f":"(1-B2463)*K$2966","v":0.13086944806528539},0.17834028029276841,1.707931872388271E-2,4.4930132024425702E-2,3.8724950025890832E-2,1.4269537069204818E-2,0,0,0]
["HV HH Metered",{"$f":"(1-B2464)*B$2967","v":0},0.20577920168530248,1.3417595550735793E-2,2.8237863549061149E-2,0,0,0,0,0,{"$f":"(1-B2464)*K$2967","v":0.11626116962539093},0.14892709407428012,1.5172842864385569E-2,3.1931851339219296E-2,0,0,0,0,0]
["NHH UMS category A",{"$f":"(1-B2465)*B$2968","v":0},0.20753764115251516,1.9875495959901405E-2,5.2285964795573459E-2,1.1266222034821353E-2,4.1514262212938068E-3,5.8826205036315742E-2,4.4323037177798359E-3,9.9935817275904702E-3,{"$f":"(1-B2465)*K$2968","v":0.11021937388148038},0.1501997167582674,1.4384349012685595E-2,3.7840543330434295E-2,3.2614485722565707E-2,1.2017926755232706E-2,0.17029545648396818,6.4155182577980086E-2,0.14465165321808837]
["NHH UMS category B",{"$f":"(1-B2466)*B$2969","v":0},0.42906125140078105,4.1090402306825646E-2,0.10809548263777233,2.3291675177454525E-2,8.5826172048344574E-3,0.12161671014412349,9.1633005423888761E-3,2.0660631286952356E-2,{"$f":"(1-B2466)*K$2969","v":0.22786643532989492},0.31052139782674815,2.973805982228046E-2,7.8231162235819052E-2,6.7426862810073721E-2,2.4845742026400497E-2,0.35206712990046485,0.13263378521549762,0.29905138654503122]
["NHH UMS category C",{"$f":"(1-B2467)*B$2970","v":0},0.59415674979195965,5.6901292770114562E-2,0.14968879250123565,3.2253917070035505E-2,1.1885062858705197E-2,0.16841275921261561,1.2689183303917353E-2,2.861049207782957E-2,{"$f":"(1-B2467)*K$2970","v":0.31554557807371297},0.43000476941521582,4.1180761281611397E-2,0.1083331877085863,9.3371576960419131E-2,3.440596250623984E-2,0.48753659513021008,0.18366901806901664,0.41412129217048027]
["NHH UMS category D",{"$f":"(1-B2468)*B$2971","v":0},0,0,0,0,0,0,0,0,{"$f":"(1-B2468)*K$2971","v":0},0,0,0,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",{"$f":"(1-B2469)*B$2972","v":0},0.43689653688865132,4.184077310314975E-2,0.11006946412328508,2.3717015205038678E-2,8.7393483377751248E-3,0.12383760900405034,9.3306358016936354E-3,2.1037924608044375E-2,{"$f":"(1-B2469)*K$2972","v":0.23202760944684014},0.31619197235223118,3.0281120254333514E-2,7.9659777586574609E-2,6.8658175863731172E-2,2.52994615857857E-2,0.3584963902092419,0.13505587196676561,0.30451250190204365]
[]
["3004. Contributions to unit rate 1 p/kWh by network level (taking account of standing charges)"]
["Data sources:"]
["x1 = 2602. Standing charges factors adapted to use 132kV/HV"]
["x2 = 2903. Contributions to pay-as-you-go unit rate 1 (p/kWh)"]
["Calculation =(1-x1)*x2"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits"]
["Domestic Unrestricted",{"$f":"(1-B$2451)*B$2998","v":0},0.38542034765976318,3.691099368883128E-2,9.8382980487352056E-2,2.1198891651930327E-2,7.7096575281930492E-3,0.11068931031225408,8.3399675588900837E-3,0,{"$f":"(1-B$2451)*K$2998","v":0.21556376585774623},0.27893748203887114,2.671332663579069E-2,7.1202003265398217E-2,6.1368482440623449E-2,2.2318618841521049E-2,0.32043349755239414,0.1207164886487144,0]
["Domestic Two Rate",{"$f":"(1-B$2452)*B$2999","v":0},0.42653002412707741,4.0847991353454946E-2,0.1100673981748204,2.3716570048595512E-2,8.5319844462767701E-3,0.12383528463443312,9.3304606703539603E-3,0,{"$f":"(1-B$2452)*K$2999","v":0.2446454051536717},0.3086894910099906,2.9562621495366918E-2,7.9658282412626846E-2,6.8656887184312759E-2,2.4699165705077363E-2,0.35848966141236038,0.13505333703599659,0]
["Domestic Off Peak (related MPAN)",{"$f":"(1-B$2453)*B$3000","v":0},6.8423074048425209E-2,6.5527512226763521E-3,1.4155108947430032E-2,3.0500460487311175E-3,1.3686834936001574E-3,1.5925714376860887E-2,1.1999346719252719E-3,0,{"$f":"(1-B$2453)*K$3000","v":1.7855785590350795E-2},4.9519336756125958E-2,4.7423752730720034E-3,1.0244374672370804E-2,8.8295511132349506E-3,3.9621896428780543E-3,4.6103208560989914E-2,1.7368400917610209E-2,0]
["Small Non Domestic Unrestricted",{"$f":"(1-B$2454)*B$3001","v":0},0.26875282377800158,2.573796075520746E-2,6.9780914055528789E-2,1.5035914028097471E-2,5.3759284989600472E-3,7.8509526866368334E-2,5.9153580890713535E-3,0,{"$f":"(1-B$2454)*K$3001","v":0.14767657814573032},0.19450253836014161,1.8627148279702379E-2,5.0502036488750006E-2,4.3527333464530513E-2,1.5562727481577349E-2,0.2272765293595744,8.5621586963042798E-2,0]
["Small Non Domestic Two Rate",{"$f":"(1-B$2455)*B$3002","v":0},0.34835879759657229,3.3361677601118252E-2,9.1187653000935454E-2,1.9648491704407783E-2,6.9683062731642981E-3,0.10259394836045138,7.7300165540003787E-3,0,{"$f":"(1-B$2455)*K$3002","v":0.19889256775291506},0.25211519432662521,2.4144605761352841E-2,6.5994580918101994E-2,5.6880243455411372E-2,2.0172487702989409E-2,0.29699830641378294,0.11188778001908047,0]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"(1-B$2456)*B$3003","v":0},6.8425407080235243E-2,6.5529746528168176E-3,1.4272279847757868E-2,3.0752932328325195E-3,1.3687301618063562E-3,1.6057541712053491E-2,1.2098672995275196E-3,0,{"$f":"(1-B$2456)*K$3003","v":1.8283118103422077E-2},4.9521025224372531E-2,4.7425369745524044E-3,1.0329173921045985E-2,8.9026389613942672E-3,3.9623247422521006E-3,4.6484834338308557E-2,1.7512170293058262E-2,0]
["LV Medium Non-Domestic",{"$f":"(1-B$2457)*B$3004","v":0},0.33292094143497097,3.1883222675710483E-2,8.7261373372440124E-2,1.8802483827564147E-2,6.6594990586564661E-3,9.8176546264902201E-2,7.3971841416606062E-3,0,{"$f":"(1-B$2457)*K$3004","v":0.1907090679215028},0.24094246628581933,2.3074614265820123E-2,6.315304294533311E-2,5.4431142795472835E-2,1.9278524450937216E-2,0.28421040847152435,0.10707021210380605,0]
["LV Sub Medium Non-Domestic",{"$f":"(1-B$2458)*B$3005","v":0},0.33926750200628442,3.2491021040835545E-2,8.9159155503294341E-2,1.9211404939444062E-2,6.786450862794096E-3,0.10031171430053799,0,0,{"$f":"(1-B$2458)*K$3005","v":0.19423110966161553},0.24553561668931626,2.3514491782886216E-2,6.4526511087980701E-2,5.5614924876443927E-2,1.9646036096873491E-2,0.29039148738140991,0,0]
["HV Medium Non-Domestic",{"$f":"(1-B$2459)*B$3006","v":0},0.32200002796810323,2.0995640507969794E-2,4.6152277313189591E-2,0,0,0,0,0,{"$f":"(1-B$2459)*K$3006","v":0.19633694907036567},0.23303875252885492,2.3742223639099381E-2,5.2189771919915376E-2,0,0,0,0,0]
["LV Network Domestic",{"$f":"(1-B$2460)*B$3007","v":0},2.3087205500962726,0.22110189607608779,0.57813992568347639,0.12457363645122201,4.6181902117053017E-2,0.65045711484730606,4.9009170090340802E-2,0,{"$f":"(1-B$2460)*K$3007","v":1.4022518732370903},1.6708736341645991,0.16001647691918849,0.41841302908752631,0.36062710950387356,0.13369157669556228,1.8830025025035064,0.709381047722072,0]
["LV Network Non-Domestic Non-CT",{"$f":"(1-B$2461)*B$3008","v":0},2.058517741821809,0.19714043598914099,0.5154177636234436,0.1110586940181008,4.1177034117475829E-2,0.57988929076506046,4.3692185443068708E-2,0,{"$f":"(1-B$2461)*K$3008","v":1.2498902582636107},1.4897961644282516,0.14267502262594484,0.37301957215332182,0.32150282314914264,0.11920302894539148,1.6787163377280021,0.63242059046781984,0]
["LV HH Metered",{"$f":"(1-B$2462)*B$3009","v":0},1.8643426271351287,0.17854464446893012,0.4668205361991839,0.10058729587944062,3.7292901782943665E-2,0.42017058589215772,0,0,{"$f":"(1-B$2462)*K$3009","v":1.1321212800520117},1.3492672123524656,0.12921682485651523,0.33784865205504033,0.29118926603717776,0.10795888887983807,1.2163480829924145,0,0]
["LV Sub HH Metered",{"$f":"(1-B$2463)*B$3010","v":0},1.7836711177423497,0.17081888325225986,0.44662086006529411,9.6234807840907752E-2,3.567920983990755E-2,0,0,0,{"$f":"(1-B$2463)*K$3010","v":1.0831335397363673},1.2908834040275317,0.12362551554008563,0.32322968646850675,0.27858928721982273,0.10328742646110498,0,0,0]
["HV HH Metered",{"$f":"(1-B$2464)*B$3011","v":0},1.5625258974016176,0.10188269930674348,0.21310495853297079,0,0,0,0,0,{"$f":"(1-B$2464)*K$3011","v":1.0094076566377386},1.1308355723514798,0.1152106710427631,0.24098267362551812,0,0,0,0,0]
["NHH UMS category A",{"$f":"(1-B$2465)*B$3012","v":0},0.21283405085572468,2.0382723319109768E-2,5.3632117380072633E-2,1.1556281785444912E-2,4.2573716006404898E-3,6.0340742412751773E-2,4.5464176511901223E-3,1.0250876126261271E-2,{"$f":"(1-B$2465)*K$3012","v":0.1130170719770712},0.15403284906544823,1.4751441002659378E-2,3.8814784609184298E-2,3.3454177108565734E-2,1.2324627089328242E-2,0.17467987723188114,6.5806919620110302E-2,0.14837584952187527]
["NHH UMS category B",{"$f":"(1-B$2466)*B$3013","v":0},0.29416264686563992,2.8171412505528869E-2,6.8503250116460815E-2,1.476061174229853E-2,5.8842074080709874E-3,7.7072045103509401E-2,5.8070499675832001E-3,1.3093242733896733E-2,{"$f":"(1-B$2466)*K$3013","v":0.148783183403839},0.21289220593777522,2.038829272373403E-2,4.9577362002258957E-2,4.2730363331878435E-2,1.7034139563910141E-2,0.22311517622040256,8.4053885886765656E-2,0.18951755827592889]
["NHH UMS category C",{"$f":"(1-B$2467)*B$3014","v":0},0.4600286460971042,4.4056092408907566E-2,0.11013444120464318,2.3731016022057495E-2,9.2020655787947037E-3,0.12391071380618181,9.3361439368193789E-3,2.1050343882997247E-2,{"$f":"(1-B$2467)*K$3014","v":0.24886380205898942},0.33293320652949371,3.1884397281123175E-2,7.9706802979951766E-2,6.869870670409213E-2,2.6638977601374087E-2,0.35870802064915325,0.13513559922309934,0.30469226414371753]
["NHH UMS category D",{"$f":"(1-B$2468)*B$3015","v":0},0.13525430965516227,1.2953055022606207E-2,3.9276594457795314E-2,8.4630519043347157E-3,2.7055250533217696E-3,4.4189545086066706E-2,3.3294938004425089E-3,7.5070596522421786E-3,{"$f":"(1-B$2468)*K$3015","v":7.8491718988656381E-2},9.7886623784121995E-2,9.3744208749099375E-3,2.8425365779573896E-2,2.4499613503989839E-2,7.8322003552636233E-3,0.12792392008977918,4.819260959098657E-2,0.10866060028364419]
["LV UMS (Pseudo HH Metered)",{"$f":"(1-B$2469)*B$3016","v":0},5.2926252477793501,0.50686492891285218,1.2508964255822994,0.26953460509478211,0.1058696779586412,1.4073660091805089,0.10603902786040431,0.23908778791179219,{"$f":"(1-B$2469)*K$3016","v":2.9914454335639049},3.8303934106098856,0.36682969091598505,0.90530222745626243,0.78027332520440174,0.30648118682222347,4.0741713123506571,1.5348571817148378,3.4606655279773246]
[]
["3005. Contributions to unit rate 2 p/kWh by network level (taking account of standing charges)"]
["Data sources:"]
["x1 = 2602. Standing charges factors adapted to use 132kV/HV"]
["x2 = 2904. Contributions to pay-as-you-go unit rate 2 (p/kWh)"]
["Calculation =(1-x1)*x2"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits"]
["Domestic Two Rate",{"$f":"(1-B$2452)*B$3034","v":0},7.7990327770244394E-2,7.468989412719328E-3,1.3411510267753243E-2,2.8898204917811197E-3,1.5600596109443033E-3,1.5089101940494334E-2,1.1368994921145202E-3,0,{"$f":"(1-B$2452)*K$3034","v":1.1093913894970732E-2},5.6443376131304665E-2,5.4054777149390651E-3,9.7062153753438227E-3,8.3657155769403108E-3,4.5162026587292617E-3,4.368130667792175E-2,1.6456001017447174E-2,0]
["Small Non Domestic Two Rate",{"$f":"(1-B$2455)*B$3035","v":0},7.7326902479227272E-2,7.4054543998990884E-3,1.4023431045350252E-2,3.0216729951265697E-3,1.5467889525051723E-3,1.5777565417636693E-2,1.1887722795467519E-3,0,{"$f":"(1-B$2455)*K$3035","v":1.3464884134389843E-2},5.5963240141285307E-2,5.3594959794002091E-3,1.014907637618765E-2,8.7474142133202315E-3,4.477785547930776E-3,4.5674333459780614E-2,1.7206831366728959E-2,0]
["LV Medium Non-Domestic",{"$f":"(1-B$2457)*B$3036","v":0},6.7241227996593753E-2,6.4395680126429523E-3,1.1065458186838014E-2,2.3843092374285306E-3,1.3450427378227507E-3,1.2449591676556768E-2,9.3802364845358354E-4,0,{"$f":"(1-B$2457)*K$3036","v":7.8730262310252094E-3},4.8664007856504751E-2,4.660462006666922E-3,8.0083240622462783E-3,6.9023155536919473E-3,3.8937522297514699E-3,3.6040211947879666E-2,1.357738148394458E-2,0]
["LV Sub Medium Non-Domestic",{"$f":"(1-B$2458)*B$3037","v":0},6.9307399283673923E-2,6.6374414145028478E-3,1.1207048808688115E-2,2.4148182160817606E-3,1.3863728676788833E-3,1.2608893297646461E-2,0,0,{"$f":"(1-B$2458)*K$3037","v":7.4402865930104853E-3},5.0159343065915955E-2,4.8036674933839554E-3,8.1107964194505489E-3,6.9906357239868681E-3,4.0133984541857468E-3,3.6501372790489831E-2,0,0]
["HV Medium Non-Domestic",{"$f":"(1-B$2459)*B$3038","v":0},6.5784058266729548E-2,4.2893736601178475E-3,5.7939458252821334E-3,0,0,0,0,0,{"$f":"(1-B$2459)*K$3038","v":7.512818038319726E-3},4.7609420941673801E-2,4.8504959242144929E-3,6.5518914502492743E-3,0,0,0,0,0]
["LV Network Domestic",{"$f":"(1-B$2460)*B$3039","v":0},0.18976423551608509,1.8173369781927955E-2,5.6504278683265387E-2,1.2175155456192039E-2,3.795900439122351E-3,6.3572170777506612E-2,4.7898919998413747E-3,0,{"$f":"(1-B$2460)*K$3039","v":0.10816390984377408},0.13733669837954451,1.3152481538435153E-2,4.0893433146519179E-2,3.5245748980331525E-2,1.0988718338178917E-2,0.18403451039462634,6.933107822596507E-2,0]
["LV Network Non-Domestic Non-CT",{"$f":"(1-B$2461)*B$3040","v":0},0.16919892949227838,1.6203868468718335E-2,5.0374152796409832E-2,1.0854277862888685E-2,3.3845275903126152E-3,5.6675252192786879E-2,4.2702385925646952E-3,0,{"$f":"(1-B$2461)*K$3040","v":9.6411365026273357E-2},0.12245311811589064,1.1727108590393741E-2,3.6456921452615941E-2,3.1421952212000545E-2,9.7978387458285948E-3,0.16406868227444529,6.1809378147658099E-2,0]
["LV HH Metered",{"$f":"(1-B$2462)*B$3041","v":0},0.15323879425926831,1.4675395842829441E-2,4.5624521851326511E-2,9.8308598764370488E-3,3.0652730997355448E-3,4.106520727087698E-2,0,0,{"$f":"(1-B$2462)*K$3041","v":8.7327153134820215E-2},0.11090240481824795,1.0620918146065784E-2,3.3019505383433782E-2,2.8459268607489718E-2,8.87363176742814E-3,0.11887930240418493,0,0]
["LV Sub HH Metered",{"$f":"(1-B$2463)*B$3042","v":0},0.14660803623737986,1.4040380413612543E-2,4.3650314433923733E-2,9.4054711665947054E-3,2.9326364244497689E-3,0,0,0,{"$f":"(1-B$2463)*K$3042","v":8.3548441458208583E-2},0.10610357424828713,1.0161343019954487E-2,3.1590726520624703E-2,2.7227814623997041E-2,8.4896630386895981E-3,0,0,0]
["HV HH Metered",{"$f":"(1-B$2464)*B$3043","v":0},0.12843110543722505,8.3742021291633318E-3,2.0827729466179723E-2,0,0,0,0,0,{"$f":"(1-B$2464)*K$3043","v":7.7861531763287889E-2},9.2948515519872987E-2,9.4696887039072038E-3,2.3552347007131862E-2,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",{"$f":"(1-B$2469)*B$3044","v":0},0.14651292396339322,1.4031271687085341E-2,4.588667454405642E-2,9.8873467454250949E-3,2.9307338703588475E-3,5.1626453403263571E-2,3.8898331315747872E-3,8.7704651536275342E-3,{"$f":"(1-B$2469)*K$3044","v":9.4371180413488118E-2},0.10603473932979379,1.0154750827151216E-2,3.3209231256662308E-2,2.8622791940904328E-2,8.4841553518143521E-3,0.14945295967213226,5.6303216260427863E-2,0.12694770689284612]
[]
["3006. Contributions to unit rate 3 p/kWh by network level (taking account of standing charges)"]
["Data sources:"]
["x1 = 2602. Standing charges factors adapted to use 132kV/HV"]
["x2 = 2905. Contributions to pay-as-you-go unit rate 3 (p/kWh)"]
["Calculation =(1-x1)*x2"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits"]
["LV Network Domestic",{"$f":"(1-B$2460)*B$3062","v":0},7.7226159135686201E-2,7.3958063962578308E-3,1.2488591685174461E-2,2.6909563087819479E-3,1.5447737587520067E-3,1.4050739198544861E-2,1.0586632870303143E-3,0,{"$f":"(1-B$2460)*K$3062","v":8.2920504097114007E-3},5.5890329889529911E-2,5.3525134994695687E-3,9.0382781812788464E-3,7.7900254265855715E-3,4.4719517815015606E-3,4.0675359633962897E-2,1.5323574554600969E-2,0]
["LV Network Non-Domestic Non-CT",{"$f":"(1-B$2461)*B$3063","v":0},6.8856934074128379E-2,6.5943011947206479E-3,1.1133709524678344E-2,2.3990155688367611E-3,1.3773621018616424E-3,1.252638029869458E-2,9.4380934370920139E-4,0,{"$f":"(1-B$2461)*K$3063","v":7.3910780409253253E-3},4.9833331136188624E-2,4.772445933978191E-3,8.0577191095979901E-3,6.9448887813686787E-3,3.9873132685585271E-3,3.6262506645483576E-2,1.3661126272004963E-2,0]
["LV HH Metered",{"$f":"(1-B$2462)*B$3064","v":0},6.2361822179205294E-2,5.9722763441453098E-3,1.008394474737871E-2,2.1728194354837102E-3,1.247438789246724E-3,9.0762437469169479E-3,0,0,{"$f":"(1-B$2462)*K$3064","v":6.6946651334663862E-3},4.5132670757121386E-2,4.3222723854392971E-3,7.2979804359887069E-3,6.2900756116174364E-3,3.6111994292243738E-3,2.6274737102058462E-2,0,0]
["LV Sub HH Metered",{"$f":"(1-B$2463)*B$3065","v":0},5.9663379172829746E-2,5.7138514493965667E-3,9.647604864588771E-3,2.0787999022996236E-3,1.1934611734700175E-3,0,0,0,{"$f":"(1-B$2463)*K$3065","v":6.4049819318191372E-3},4.3179746106946311E-2,4.1352444044957248E-3,6.982191326883329E-3,6.0178993032509653E-3,3.4549401105595755E-3,0,0,0]
["HV HH Metered",{"$f":"(1-B$2464)*B$3066","v":0},5.2266123590114198E-2,3.407952317792532E-3,4.6033506681933877E-3,0,0,0,0,0,{"$f":"(1-B$2464)*K$3066","v":5.9690126521040419E-3},3.782618379823776E-2,3.8537698361573503E-3,5.2055464091204E-3,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",{"$f":"(1-B$2469)*B$3067","v":0},5.6502164991758273E-2,5.4111078153485336E-3,9.1364346001126893E-3,1.9686564303430069E-3,1.1302266326438468E-3,1.0279274317466931E-2,7.7449948956015348E-4,1.7462756254378513E-3,{"$f":"(1-B$2469)*K$3067","v":6.0656193279391042E-3},4.0891903419844458E-2,3.9161419427357078E-3,6.612245766583094E-3,5.6990459482877832E-3,3.2718830021008704E-3,2.9757379574907133E-2,1.1210458335687583E-2,2.5276388694220504E-2]
[]
["3007. Exceeded capacity charge elements p/kVA/day"]
["Data sources:"]
["x1 = 2602. Standing charges factors adapted to use 132kV/HV"]
["x2 = 2012. Loss adjustment factors between end user meter reading and each network level, scaled by network use"]
["x3 = 3001. Costs based on aggregate maximum load (£/kW/year)"]
["x4 = 1010. Power factor for all flows in the network model (in Financial and general assumptions)"]
["x5 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Calculation =100*x1*x2*x3*x4/x5"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits"]
["Domestic Unrestricted",{"$f":"100*B2451*B$612*B$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,2.5608315722341151,{"$f":"100*B2451*B$612*K$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,1.8533321217259642]
["Domestic Two Rate",{"$f":"100*B2452*B$613*B$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,2.5608315722341151,{"$f":"100*B2452*B$613*K$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,1.8533321217259642]
["Domestic Off Peak (related MPAN)",{"$f":"100*B2453*B$614*B$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,2.5608315722341151,{"$f":"100*B2453*B$614*K$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,1.8533321217259642]
["Small Non Domestic Unrestricted",{"$f":"100*B2454*B$615*B$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,2.5608315722341151,{"$f":"100*B2454*B$615*K$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,1.8533321217259642]
["Small Non Domestic Two Rate",{"$f":"100*B2455*B$616*B$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,2.5608315722341151,{"$f":"100*B2455*B$616*K$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,1.8533321217259642]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"100*B2456*B$617*B$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,2.5608315722341151,{"$f":"100*B2456*B$617*K$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,1.8533321217259642]
["LV Medium Non-Domestic",{"$f":"100*B2457*B$618*B$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,2.5608315722341151,{"$f":"100*B2457*B$618*K$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,1.8533321217259642]
["LV Sub Medium Non-Domestic",{"$f":"100*B2458*B$619*B$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,1.178299882860032,0,{"$f":"100*B2458*B$619*K$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0.85276245638648862,0]
["HV Medium Non-Domestic",{"$f":"100*B2459*B$620*B$3085*$E$14/$F$14","v":0},0.24497258348811674,0,0.18719178475040565,0.80669610605372222,0.32668310222121488,3.0745525452611977,0,0,{"$f":"100*B2459*B$620*K$3085*$E$14/$F$14","v":0},0.1772922369606022,0,0.13547495718294059,0.58382434129249949,0.23642800000448944,2.2251236878869456,0,0]
["LV Network Domestic",{"$f":"100*B2460*B$621*B$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,2.5608315722341151,{"$f":"100*B2460*B$621*K$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,1.8533321217259642]
["LV Network Non-Domestic Non-CT",{"$f":"100*B2461*B$622*B$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,2.5608315722341151,{"$f":"100*B2461*B$622*K$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,1.8533321217259642]
["LV HH Metered",{"$f":"100*B2462*B$623*B$3085*$E$14/$F$14","v":0},0,0,0,0,0,0.6361754257917982,1.1983276429086445,2.5608315722341151,{"$f":"100*B2462*B$623*K$3085*$E$14/$F$14","v":0},0,0,0,0,0,0.46041464204692412,0.86725700238739223,1.8533321217259642]
["LV Sub HH Metered",{"$f":"100*B2463*B$624*B$3085*$E$14/$F$14","v":0},0,0,0,0,0,3.1277148371100947,1.178299882860032,0,{"$f":"100*B2463*B$624*K$3085*$E$14/$F$14","v":0},0,0,0,0,0,2.2635984490607828,0.85276245638648862,0]
["HV HH Metered",{"$f":"100*B2464*B$625*B$3085*$E$14/$F$14","v":0},0.24497258348811674,0,0.18719178475040565,0.80669610605372222,0.32668310222121488,3.0745525452611977,0,0,{"$f":"100*B2464*B$625*K$3085*$E$14/$F$14","v":0},0.1772922369606022,0,0.13547495718294059,0.58382434129249949,0.23642800000448944,2.2251236878869456,0,0]
["NHH UMS category A",{"$f":"100*B2465*B$626*B$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,0,{"$f":"100*B2465*B$626*K$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,0]
["NHH UMS category B",{"$f":"100*B2466*B$627*B$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,0,{"$f":"100*B2466*B$627*K$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,0]
["NHH UMS category C",{"$f":"100*B2467*B$628*B$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,0,{"$f":"100*B2467*B$628*K$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,0]
["NHH UMS category D",{"$f":"100*B2468*B$629*B$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,0,{"$f":"100*B2468*B$629*K$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",{"$f":"100*B2469*B$630*B$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,0,{"$f":"100*B2469*B$630*K$3085*$E$14/$F$14","v":0},0,0,0,0,0,0,0,0]
[]
[{"$f":"\"Standing charges as fixed charges for \"&CDCM!B7&\" in \"&CDCM!C7&\" (\"&CDCM!D7&\")\"","v":"Standing charges as fixed charges for WPD South Wales in 2023/24 (Forecast)"}]
["This sheet allocates standing charges to fixed charges for non half hourly settled demand users."]
[]
["3101. Mapping of tariffs to tariff groups"]
[]
[null,"LV domestic and small non-domestic tariffs","LV medium non-domestic tariffs","LV substation aggregated tariffs","HV network aggregated tariffs"]
["Domestic Unrestricted",1,0,0,0]
["Domestic Two Rate",1,0,0,0]
["Small Non Domestic Unrestricted",1,0,0,0]
["Small Non Domestic Two Rate",1,0,0,0]
["LV Medium Non-Domestic",0,1,0,0]
["LV Sub Medium Non-Domestic",0,0,1,0]
["HV Medium Non-Domestic",0,0,0,1]
["LV Network Domestic",1,0,0,0]
["LV Network Non-Domestic Non-CT",1,0,0,0]
[]
["3102. Capacity use for tariffs charged for capacity on an exit point basis"]
["Data sources:"]
["x1 = 2407. All units (MWh)"]
["x2 = 1041. Load factor for each type of demand user (in Load profile data for demand users)"]
["x3 = 1010. Days in the charging year (in Financial and general assumptions)"]
["x4 = 2305. MPANs (in Equivalent volume for each end user)"]
["Kind:","Calculation","Copy cells"]
["Formula:","=x1/x2/(24*x3)*1000","= x4"]
[]
[null,"Unit-based contributions to aggregate maximum load (kW)","MPANs"]
["Domestic Unrestricted",{"$f":"B$1429/C$122/(24*F$14)*1000","v":834198.87590045505},{"$f":"E$1268","v":1003436.2581994225}]
["Domestic Two Rate",{"$f":"B$1430/C$123/(24*F$14)*1000","v":115989.14472383233},{"$f":"E$1269","v":50745.810102361946}]
["Small Non Domestic Unrestricted",{"$f":"B$1432/C$125/(24*F$14)*1000","v":216453.04496099218},{"$f":"E$1271","v":64573.646564986899}]
["Small Non Domestic Two Rate",{"$f":"B$1433/C$126/(24*F$14)*1000","v":54911.596167530297},{"$f":"E$1272","v":13332.404705296898}]
["LV Medium Non-Domestic",{"$f":"B$1435/C$128/(24*F$14)*1000","v":7310.4631413709549},{"$f":"E$1274","v":782.0146133114755}]
["LV Sub Medium Non-Domestic",{"$f":"B$1436/C$129/(24*F$14)*1000","v":5.9682755876177593E-2},{"$f":"E$1275","v":1.9850266666665561E-3}]
["HV Medium Non-Domestic",{"$f":"B$1437/C$130/(24*F$14)*1000","v":23.010386600223963},{"$f":"E$1276","v":3.2382668114754098}]
["LV Network Domestic",{"$f":"B$1438/C$131/(24*F$14)*1000","v":5.9146128443096071},{"$f":"E$1277","v":6.6330332459016406}]
["LV Network Non-Domestic Non-CT",{"$f":"B$1439/C$132/(24*F$14)*1000","v":39343.398569142824},{"$f":"E$1278","v":2104.126857691339}]
[]
["3103. Aggregate capacity (kW)"]
["Data sources:"]
["x1 = 3101. Mapping of tariffs to tariff groups"]
["x2 = 3102. Unit-based contributions to aggregate maximum load (kW) (in Capacity use for tariffs charged for capacity on an exit point basis)"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"LV domestic and small non-domestic tariffs","LV medium non-domestic tariffs","LV substation aggregated tariffs","HV network aggregated tariffs"]
["Aggregate capacity (kW)",{"$f":"SUMPRODUCT(B$3242:B$3250,$B$3262:$B$3270)","v":1260901.9749347973},{"$f":"SUMPRODUCT(C$3242:C$3250,$B$3262:$B$3270)","v":7310.4631413709549},{"$f":"SUMPRODUCT(D$3242:D$3250,$B$3262:$B$3270)","v":5.9682755876177593E-2},{"$f":"SUMPRODUCT(E$3242:E$3250,$B$3262:$B$3270)","v":23.010386600223963}]
[]
["3104. Aggregate number of users charged for capacity on an exit point basis"]
["Data sources:"]
["x1 = 3101. Mapping of tariffs to tariff groups"]
["x2 = 3102. MPANs (in Equivalent volume for each end user) (in Capacity use for tariffs charged for capacity on an exit point basis)"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"LV domestic and small non-domestic tariffs","LV medium non-domestic tariffs","LV substation aggregated tariffs","HV network aggregated tariffs"]
["Aggregate number of users charged for capacity on an exit point basis",{"$f":"SUMPRODUCT(B$3242:B$3250,$C$3262:$C$3270)","v":1134198.8794630053},{"$f":"SUMPRODUCT(C$3242:C$3250,$C$3262:$C$3270)","v":782.0146133114755},{"$f":"SUMPRODUCT(D$3242:D$3250,$C$3262:$C$3270)","v":1.9850266666665561E-3},{"$f":"SUMPRODUCT(E$3242:E$3250,$C$3262:$C$3270)","v":3.2382668114754098}]
[]
["3105. Average maximum kVA by exit point"]
["Data sources:"]
["x1 = 3104. Aggregate number of users charged for capacity on an exit point basis"]
["x2 = 3103. Aggregate capacity (kW)"]
["x3 = 1010. Power factor for all flows in the network model (in Financial and general assumptions)"]
["Calculation =IF(x1,x2/x1/x3,0)"]
[]
[null,"LV domestic and small non-domestic tariffs","LV medium non-domestic tariffs","LV substation aggregated tariffs","HV network aggregated tariffs"]
["Average maximum kVA by exit point",{"$f":"IF(B3288,B3279/B3288/$E14,0)","v":1.1702226662416333},{"$f":"IF(C3288,C3279/C3288/$E14,0)","v":9.8402564713619363},{"$f":"IF(D3288,D3279/D3288/$E14,0)","v":31.648921704095322},{"$f":"IF(E3288,E3279/E3288/$E14,0)","v":7.4797603129395656}]
[]
["3106. Deemed average maximum kVA for each tariff"]
["Data sources:"]
["x1 = 3101. Mapping of tariffs to tariff groups"]
["x2 = 3105. Average maximum kVA by exit point"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"Deemed average maximum kVA for each tariff"]
["Domestic Unrestricted",{"$f":"SUMPRODUCT($B3242:$E3242,$B$3298:$E$3298)","v":1.1702226662416333}]
["Domestic Two Rate",1.1702226662416333]
["Small Non Domestic Unrestricted",1.1702226662416333]
["Small Non Domestic Two Rate",1.1702226662416333]
["LV Medium Non-Domestic",9.8402564713619363]
["LV Sub Medium Non-Domestic",31.648921704095322]
["HV Medium Non-Domestic",7.4797603129395656]
["LV Network Domestic",1.1702226662416333]
["LV Network Non-Domestic Non-CT",1.1702226662416333]
[]
["3107. Capacity-driven fixed charge elements from standing charges factors p/MPAN/day"]
["Data sources:"]
["x1 = 3002. Capacity elements p/kVA/day"]
["x2 = 3106. Deemed average maximum kVA for each tariff"]
["Calculation =x1*x2"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits"]
["Domestic Unrestricted",{"$f":"B$3099*$B3307","v":0},0,0,0,0,0,0,0,0.14983715751277812,0,0,0,0,0,0,0,0,2.1688112569174209]
["Domestic Two Rate",{"$f":"B$3100*$B3308","v":0},0,0,0,0,0,0,0,0.14983715751277812,0,0,0,0,0,0,0,0,2.1688112569174209]
["Small Non Domestic Unrestricted",{"$f":"B$3102*$B3309","v":0},0,0,0,0,0,0,0,0.14983715751277812,0,0,0,0,0,0,0,0,2.1688112569174209]
["Small Non Domestic Two Rate",{"$f":"B$3103*$B3310","v":0},0,0,0,0,0,0,0,0.14983715751277812,0,0,0,0,0,0,0,0,2.1688112569174209]
["LV Medium Non-Domestic",{"$f":"B$3105*$B3311","v":0},0,0,0,0,0,0,0,1.2599619725372369,0,0,0,0,0,0,0,0,18.237263404396867]
["LV Sub Medium Non-Domestic",{"$f":"B$3106*$B3312","v":0},0,0,0,0,0,0,1.8645960368290937,0,0,0,0,0,0,0,0,26.989012214367982,0]
["HV Medium Non-Domestic",{"$f":"B$3107*$B3313","v":0},1.8323362077326899,0,0.89609579679002238,0.54305041667971643,0.21991601726119994,2.0697224497282827,0,0,0,1.3261034378101895,0,1.0133202081341459,4.3668661377277216,1.7684247713012555,16.643391852038501,0,0]
["LV Network Domestic",{"$f":"B$3108*$B3314","v":0},0,0,0,0,0,0,0,0.14983715751277812,0,0,0,0,0,0,0,0,2.1688112569174209]
["LV Network Non-Domestic Non-CT",{"$f":"B$3109*$B3315","v":0},0,0,0,0,0,0,0,0.14983715751277812,0,0,0,0,0,0,0,0,2.1688112569174209]
[]
[{"$f":"\"Reactive power unit charges for \"&CDCM!B7&\" in \"&CDCM!C7&\" (\"&CDCM!D7&\")\"","v":"Reactive power unit charges for WPD South Wales in 2023/24 (Forecast)"}]
[]
["3201. Network use factors for generator reactive unit charges"]
["These factors differ from the network use factors for active power charges/credits in the case of generators, who do not qualify"]
["for active power credits at the voltage of connection but are charged reactive unit charges for costs caused at that voltage."]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["LV Generation Intermittent",1,1,1,1,1,1,1,1,1]
["LV Generation Non-Intermittent",1,1,1,1,1,1,1,1,1]
["LV Sub Generation Intermittent",1,1,1,1,1,1,1,1,0]
["LV Sub Generation Non-Intermittent",1,1,1,1,1,1,1,1,0]
["HV Generation Intermittent",1,1,1,1,1,1,1,0,0]
["HV Generation Non-Intermittent",1,1,1,1,1,1,1,0,0]
[]
["3202. Standard components p/kWh for reactive power (absolute value)"]
["Data sources:"]
["x1 = 3003. Yardstick components p/kWh (taking account of standing charges)"]
["Calculation =ABS(x1)"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits"]
["LV HH Metered",{"$f":"ABS(B$3137)","v":0},0.26137715870588096,2.5031606955827086E-2,6.5850015652917537E-2,1.4188910929401811E-2,5.2283912656666369E-3,5.9269542602317274E-2,0,0,0.13881253838821223,0.18916460159558982,1.8115943950652059E-2,4.7657155803978946E-2,4.1075351745725651E-2,1.5135623260311122E-2,0.17157887045112985,0,0]
["LV Sub HH Metered",{"$f":"ABS(B$3138)","v":0},0.24642071165824811,2.3599255690683569E-2,6.2081965387642032E-2,1.3376997233385332E-2,4.9292137954683197E-3,0,0,0,0.13086944806528539,0.17834028029276841,1.707931872388271E-2,4.4930132024425702E-2,3.8724950025890832E-2,1.4269537069204818E-2,0,0,0]
["HV HH Metered",{"$f":"ABS(B$3139)","v":0},0.20577920168530248,1.3417595550735793E-2,2.8237863549061149E-2,0,0,0,0,0,0.11626116962539093,0.14892709407428012,1.5172842864385569E-2,3.1931851339219296E-2,0,0,0,0,0]
[]
["3203. Standard reactive p/kVArh"]
["Data sources:"]
["x1 = 3202. Standard components p/kWh for reactive power (absolute value)"]
["x2 = 1092. Average kVAr by kVA, by network level"]
["x3 = 1010. Power factor for all flows in the network model (in Financial and general assumptions)"]
["Calculation =x1*x2*x3"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits"]
["LV HH Metered",{"$f":"B3354*B$350*$E$14","v":0},6.4507572550626141E-2,6.1777708876955611E-3,1.6251705708418007E-2,3.5018063771314746E-3,1.2903607590002547E-3,1.4627652769627355E-2,0,0,{"$f":"K3354*B$350*$E$14","v":3.4258769723219513E-2},4.6685599161971625E-2,4.4709934659392658E-3,1.1761729490069995E-2,1.0137348060170295E-2,3.7354538567852917E-3,4.2345461587312415E-2,0,0]
["LV Sub HH Metered",0,6.0816339170472834E-2,5.824268295457965E-3,1.5321755375094575E-2,3.3014270405821574E-3,1.2165241144369572E-3,0,0,0,3.229842445885403E-2,4.4014169511384753E-2,4.2151555903011742E-3,1.1088703257870558E-2,9.5572717053118636E-3,3.5217048127429503E-3,0,0,0]
["HV HH Metered",0,5.0786062744915386E-2,3.3114466571197492E-3,6.9690712095293681E-3,0,0,0,0,0,2.8693118677863314E-2,3.6755030061983739E-2,3.7446396108964208E-3,7.8807430118955947E-3,0,0,0,0,0]
[]
["3204. Absolute value of load coefficient (kW peak / average kW)"]
["Data sources:"]
["x1 = 2302. Load coefficient"]
["Calculation =ABS(x1)"]
[]
[null,"Absolute load coefficient"]
["LV Generation Intermittent",{"$f":"ABS(B$1001)","v":1}]
["LV Generation Non-Intermittent",{"$f":"ABS(B$1003)","v":1}]
["LV Sub Generation Intermittent",{"$f":"ABS(B$1005)","v":1}]
["LV Sub Generation Non-Intermittent",{"$f":"ABS(B$1007)","v":1}]
["HV Generation Intermittent",{"$f":"ABS(B$1009)","v":1}]
["HV Generation Non-Intermittent",{"$f":"ABS(B$1011)","v":1}]
[]
["3205. Pay-as-you-go components p/kWh for reactive power (absolute value)"]
["Data sources:"]
["x1 = 2901. Unit cost at each level, £/kW/year (relative to system simultaneous maximum load)"]
["x2 = 3204. Absolute value of load coefficient (kW peak / average kW)"]
["x3 = 2001. Loss adjustment factor to transmission (in Loss adjustment factors to transmission)"]
["x4 = 2004. Loss adjustment factor to transmission for each network level"]
["x5 = 2804. Proportion of annual charge covered by contributions (for all charging levels)"]
["x6 = 3201. Network use factors for generator reactive unit charges"]
["x7 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Calculation =x1*x2*x3/x4*(1-x5)*x6/(24*x7)*100"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits"]
["LV Generation Intermittent",{"$f":"B$2942*$B$3376*$I$386/B$434*(1-B$2919)*B3341/(24*$F$14)*100","v":0},0.20753764115251516,2.8393565657002004E-2,7.4694235422247818E-2,1.6094602906887648E-2,1.383808740431269E-2,5.8826205036315742E-2,4.4323037177798359E-3,9.9935817275904702E-3,{"$f":"K$2942*$B$3376*$I$386/B$434*(1-K$2919)*B3341/(24*$F$14)*100","v":0.11021937388148038},0.1501997167582674,2.0549070018122284E-2,5.4057919043477572E-2,4.6592122460808162E-2,4.0059755850775682E-2,0.17029545648396818,6.4155182577980072E-2,0.14465165321808837]
["LV Generation Non-Intermittent",{"$f":"B$2942*$B$3377*$I$388/B$434*(1-B$2921)*B3342/(24*$F$14)*100","v":0},0.20753764115251516,2.8393565657002004E-2,7.4694235422247818E-2,1.6094602906887648E-2,1.383808740431269E-2,5.8826205036315742E-2,4.4323037177798359E-3,9.9935817275904702E-3,{"$f":"K$2942*$B$3377*$I$388/B$434*(1-K$2921)*B3342/(24*$F$14)*100","v":0.11021937388148038},0.1501997167582674,2.0549070018122284E-2,5.4057919043477572E-2,4.6592122460808162E-2,4.0059755850775682E-2,0.17029545648396818,6.4155182577980072E-2,0.14465165321808837]
["LV Sub Generation Intermittent",{"$f":"B$2942*$B$3378*$I$390/B$434*(1-B$2923)*B3343/(24*$F$14)*100","v":0},0.20406904547865695,2.7919021384183028E-2,7.3445863799591865E-2,1.5825612329056656E-2,1.3606810177499665E-2,5.7843037264121051E-2,4.3582262183183337E-3,0,{"$f":"K$2942*$B$3378*$I$390/B$434*(1-K$2923)*B3343/(24*$F$14)*100","v":0.10837726735421331},0.14768941508542727,2.0205631521997676E-2,5.3154444073391593E-2,4.5813424035279333E-2,3.9390233468868566E-2,0.16744929286585172,6.3082951114281249E-2,0]
["LV Sub Generation Non-Intermittent",{"$f":"B$2942*$B$3379*$I$392/B$434*(1-B$2925)*B3344/(24*$F$14)*100","v":0},0.20406904547865695,2.7919021384183028E-2,7.3445863799591865E-2,1.5825612329056656E-2,1.3606810177499665E-2,5.7843037264121051E-2,4.3582262183183337E-3,0,{"$f":"K$2942*$B$3379*$I$392/B$434*(1-K$2925)*B3344/(24*$F$14)*100","v":0.10837726735421331},0.14768941508542727,2.0205631521997676E-2,5.3154444073391593E-2,4.5813424035279333E-2,3.9390233468868566E-2,0.16744929286585172,6.3082951114281249E-2,0]
["HV Generation Intermittent",{"$f":"B$2942*$B$3380*$I$394/B$434*(1-B$2927)*B3345/(24*$F$14)*100","v":0},0.2006004498047988,1.7564465351272995E-2,4.6206394993238982E-2,5.6003838304412371E-3,4.8151918622471876E-3,2.0469553017093477E-2,0,0,{"$f":"K$2942*$B$3380*$I$394/B$434*(1-K$2927)*B3345/(24*$F$14)*100","v":0.10653516082694621},0.14517911341258716,1.9862193025873068E-2,5.2250969103305615E-2,4.5034725609750519E-2,3.872071108696145E-2,0.16460312924773526,0,0]
["HV Generation Non-Intermittent",{"$f":"B$2942*$B$3381*$I$396/B$434*(1-B$2929)*B3346/(24*$F$14)*100","v":0},0.2006004498047988,1.7564465351272995E-2,4.6206394993238982E-2,5.6003838304412371E-3,4.8151918622471876E-3,2.0469553017093477E-2,0,0,{"$f":"K$2942*$B$3381*$I$396/B$434*(1-K$2929)*B3346/(24*$F$14)*100","v":0.10653516082694621},0.14517911341258716,1.9862193025873068E-2,5.2250969103305615E-2,4.5034725609750519E-2,3.872071108696145E-2,0.16460312924773526,0,0]
[]
["3206. Pay-as-you-go reactive p/kVArh"]
["Data sources:"]
["x1 = 3205. Pay-as-you-go components p/kWh for reactive power (absolute value)"]
["x2 = 1092. Average kVAr by kVA, by network level"]
["x3 = 1010. Power factor for all flows in the network model (in Financial and general assumptions)"]
["Calculation =x1*x2*x3"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits"]
["LV Generation Intermittent",{"$f":"B3395*B$350*$E$14","v":0},5.1220043518402751E-2,7.0074983049726322E-3,1.8434448650641741E-2,3.972128895386195E-3,3.4152235475177419E-3,1.4518237584517616E-2,1.0938872970259264E-3,2.4664041093910979E-3,{"$f":"K3395*B$350*$E$14","v":2.7202010659029364E-2},3.7069111829967367E-2,5.0714860916119316E-3,1.3341430260771074E-2,1.1498880525020475E-2,9.8867001986663611E-3,4.2028716543449078E-2,1.5833422917052316E-2,3.5699856333023562E-2]
["LV Generation Non-Intermittent",0,5.1220043518402751E-2,7.0074983049726322E-3,1.8434448650641741E-2,3.972128895386195E-3,3.4152235475177419E-3,1.4518237584517616E-2,1.0938872970259264E-3,2.4664041093910979E-3,2.7202010659029364E-2,3.7069111829967367E-2,5.0714860916119316E-3,1.3341430260771074E-2,1.1498880525020475E-2,9.8867001986663611E-3,4.2028716543449078E-2,1.5833422917052316E-2,3.5699856333023562E-2]
["LV Sub Generation Intermittent",0,5.0363998222830553E-2,6.8903813416583259E-3,1.8126352015812079E-2,3.9057423400315513E-3,3.3581446024338797E-3,1.4275592945222055E-2,1.0756050580784178E-3,0,2.6747380954421633E-2,3.6449572356486021E-2,4.9867258783816478E-3,1.3118453710451779E-2,1.1306698677805645E-2,9.7214628694407383E-3,4.1326286740494496E-2,1.5568797464399634E-2,0]
["LV Sub Generation Non-Intermittent",0,5.0363998222830553E-2,6.8903813416583259E-3,1.8126352015812079E-2,3.9057423400315513E-3,3.3581446024338797E-3,1.4275592945222055E-2,1.0756050580784178E-3,0,2.6747380954421633E-2,3.6449572356486021E-2,4.9867258783816478E-3,1.3118453710451779E-2,1.1306698677805645E-2,9.7214628694407383E-3,4.1326286740494496E-2,1.5568797464399634E-2,0]
["HV Generation Intermittent",0,4.9507952927258375E-2,4.3348892021401733E-3,1.1403683443828741E-2,1.3821680824836861E-3,1.1883836366460058E-3,5.0518613901335361E-3,0,0,2.6292751249813895E-2,3.5830032883004681E-2,4.901965665151364E-3,1.2895477160132486E-2,1.1114516830590821E-2,9.5562255402151172E-3,4.0623856937539914E-2,0,0]
["HV Generation Non-Intermittent",0,4.9507952927258375E-2,4.3348892021401733E-3,1.1403683443828741E-2,1.3821680824836861E-3,1.1883836366460058E-3,5.0518613901335361E-3,0,0,2.6292751249813895E-2,3.5830032883004681E-2,4.901965665151364E-3,1.2895477160132486E-2,1.1114516830590821E-2,9.5562255402151172E-3,4.0623856937539914E-2,0,0]
[]
[{"$f":"\"Aggregation for \"&CDCM!B7&\" in \"&CDCM!C7&\" (\"&CDCM!D7&\")\"","v":"Aggregation for WPD South Wales in 2023/24 (Forecast)"}]
["This sheet aggregates elements of tariffs excluding revenue matching and final adjustments and rounding."]
[]
["3301. Unit rate 1 p/kWh (elements)"]
["Data sources:"]
["x1 = 3004. Unit rate 1 total p/kWh (taking account of standing charges) — for Tariffs with Unit rate 1 p/kWh from Standard 1 kWh"]
["x2 = 2903. Pay-as-you-go unit rate 1 (p/kWh) — for Tariffs with Unit rate 1 p/kWh from PAYG 1 kWh"]
["x3 = 2903. Pay-as-you-go unit rate 1 (p/kWh) — for Tariffs with Unit rate 1 p/kWh from PAYG 1 kWh & customer"]
["x4 = 2902. Pay-as-you-go yardstick unit rate (p/kWh) — for Tariffs with Unit rate 1 p/kWh from PAYG yardstick kWh"]
["x5 = 2203. LV unmetered service model asset charge (p/kWh) — for Tariffs with Unit rate 1 p/kWh from PAYG 1 kWh & customer"]
["x6 = 2712. Operating expenditure for unmetered customer assets (p/kWh) — for Tariffs with Unit rate 1 p/kWh from PAYG 1 kWh & customer"]
["Combine tables = x1 or x2 or x3 or x4 or x5 or x6"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Assets\nLV customer","Assets\nHV customer","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits","Operating\nLV customer","Operating\nHV customer"]
["Domestic Unrestricted",{"$f":"$B$3153","v":0},{"$f":"$C$3153","v":0.38542034765976318},{"$f":"$D$3153","v":3.691099368883128E-2},{"$f":"$E$3153","v":9.8382980487352056E-2},{"$f":"$F$3153","v":2.1198891651930327E-2},{"$f":"$G$3153","v":7.7096575281930492E-3},{"$f":"$H$3153","v":0.11068931031225408},{"$f":"$I$3153","v":8.3399675588900837E-3},{"$f":"$J$3153","v":0},null,null,{"$f":"$K$3153","v":0.21556376585774623},{"$f":"$L$3153","v":0.27893748203887114},{"$f":"$M$3153","v":2.671332663579069E-2},{"$f":"$N$3153","v":7.1202003265398217E-2},{"$f":"$O$3153","v":6.1368482440623449E-2},{"$f":"$P$3153","v":2.2318618841521049E-2},{"$f":"$Q$3153","v":0.32043349755239414},{"$f":"$R$3153","v":0.1207164886487144},{"$f":"$S$3153","v":0}]
["Domestic Two Rate",{"$f":"$B$3154","v":0},{"$f":"$C$3154","v":0.42653002412707741},{"$f":"$D$3154","v":4.0847991353454946E-2},{"$f":"$E$3154","v":0.1100673981748204},{"$f":"$F$3154","v":2.3716570048595512E-2},{"$f":"$G$3154","v":8.5319844462767701E-3},{"$f":"$H$3154","v":0.12383528463443312},{"$f":"$I$3154","v":9.3304606703539603E-3},{"$f":"$J$3154","v":0},null,null,{"$f":"$K$3154","v":0.2446454051536717},{"$f":"$L$3154","v":0.3086894910099906},{"$f":"$M$3154","v":2.9562621495366918E-2},{"$f":"$N$3154","v":7.9658282412626846E-2},{"$f":"$O$3154","v":6.8656887184312759E-2},{"$f":"$P$3154","v":2.4699165705077363E-2},{"$f":"$Q$3154","v":0.35848966141236038},{"$f":"$R$3154","v":0.13505333703599659},{"$f":"$S$3154","v":0}]
["Domestic Off Peak (related MPAN)",{"$f":"$B$3155","v":0},{"$f":"$C$3155","v":6.8423074048425209E-2},{"$f":"$D$3155","v":6.5527512226763521E-3},{"$f":"$E$3155","v":1.4155108947430032E-2},{"$f":"$F$3155","v":3.0500460487311175E-3},{"$f":"$G$3155","v":1.3686834936001574E-3},{"$f":"$H$3155","v":1.5925714376860887E-2},{"$f":"$I$3155","v":1.1999346719252719E-3},{"$f":"$J$3155","v":0},null,null,{"$f":"$K$3155","v":1.7855785590350795E-2},{"$f":"$L$3155","v":4.9519336756125958E-2},{"$f":"$M$3155","v":4.7423752730720034E-3},{"$f":"$N$3155","v":1.0244374672370804E-2},{"$f":"$O$3155","v":8.8295511132349506E-3},{"$f":"$P$3155","v":3.9621896428780543E-3},{"$f":"$Q$3155","v":4.6103208560989914E-2},{"$f":"$R$3155","v":1.7368400917610209E-2},{"$f":"$S$3155","v":0}]
["Small Non Domestic Unrestricted",{"$f":"$B$3156","v":0},{"$f":"$C$3156","v":0.26875282377800158},{"$f":"$D$3156","v":2.573796075520746E-2},{"$f":"$E$3156","v":6.9780914055528789E-2},{"$f":"$F$3156","v":1.5035914028097471E-2},{"$f":"$G$3156","v":5.3759284989600472E-3},{"$f":"$H$3156","v":7.8509526866368334E-2},{"$f":"$I$3156","v":5.9153580890713535E-3},{"$f":"$J$3156","v":0},null,null,{"$f":"$K$3156","v":0.14767657814573032},{"$f":"$L$3156","v":0.19450253836014161},{"$f":"$M$3156","v":1.8627148279702379E-2},{"$f":"$N$3156","v":5.0502036488750006E-2},{"$f":"$O$3156","v":4.3527333464530513E-2},{"$f":"$P$3156","v":1.5562727481577349E-2},{"$f":"$Q$3156","v":0.2272765293595744},{"$f":"$R$3156","v":8.5621586963042798E-2},{"$f":"$S$3156","v":0}]
["Small Non Domestic Two Rate",{"$f":"$B$3157","v":0},{"$f":"$C$3157","v":0.34835879759657229},{"$f":"$D$3157","v":3.3361677601118252E-2},{"$f":"$E$3157","v":9.1187653000935454E-2},{"$f":"$F$3157","v":1.9648491704407783E-2},{"$f":"$G$3157","v":6.9683062731642981E-3},{"$f":"$H$3157","v":0.10259394836045138},{"$f":"$I$3157","v":7.7300165540003787E-3},{"$f":"$J$3157","v":0},null,null,{"$f":"$K$3157","v":0.19889256775291506},{"$f":"$L$3157","v":0.25211519432662521},{"$f":"$M$3157","v":2.4144605761352841E-2},{"$f":"$N$3157","v":6.5994580918101994E-2},{"$f":"$O$3157","v":5.6880243455411372E-2},{"$f":"$P$3157","v":2.0172487702989409E-2},{"$f":"$Q$3157","v":0.29699830641378294},{"$f":"$R$3157","v":0.11188778001908047},{"$f":"$S$3157","v":0}]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"$B$3158","v":0},{"$f":"$C$3158","v":6.8425407080235243E-2},{"$f":"$D$3158","v":6.5529746528168176E-3},{"$f":"$E$3158","v":1.4272279847757868E-2},{"$f":"$F$3158","v":3.0752932328325195E-3},{"$f":"$G$3158","v":1.3687301618063562E-3},{"$f":"$H$3158","v":1.6057541712053491E-2},{"$f":"$I$3158","v":1.2098672995275196E-3},{"$f":"$J$3158","v":0},null,null,{"$f":"$K$3158","v":1.8283118103422077E-2},{"$f":"$L$3158","v":4.9521025224372531E-2},{"$f":"$M$3158","v":4.7425369745524044E-3},{"$f":"$N$3158","v":1.0329173921045985E-2},{"$f":"$O$3158","v":8.9026389613942672E-3},{"$f":"$P$3158","v":3.9623247422521006E-3},{"$f":"$Q$3158","v":4.6484834338308557E-2},{"$f":"$R$3158","v":1.7512170293058262E-2},{"$f":"$S$3158","v":0}]
["LV Medium Non-Domestic",{"$f":"$B$3159","v":0},{"$f":"$C$3159","v":0.33292094143497097},{"$f":"$D$3159","v":3.1883222675710483E-2},{"$f":"$E$3159","v":8.7261373372440124E-2},{"$f":"$F$3159","v":1.8802483827564147E-2},{"$f":"$G$3159","v":6.6594990586564661E-3},{"$f":"$H$3159","v":9.8176546264902201E-2},{"$f":"$I$3159","v":7.3971841416606062E-3},{"$f":"$J$3159","v":0},null,null,{"$f":"$K$3159","v":0.1907090679215028},{"$f":"$L$3159","v":0.24094246628581933},{"$f":"$M$3159","v":2.3074614265820123E-2},{"$f":"$N$3159","v":6.315304294533311E-2},{"$f":"$O$3159","v":5.4431142795472835E-2},{"$f":"$P$3159","v":1.9278524450937216E-2},{"$f":"$Q$3159","v":0.28421040847152435},{"$f":"$R$3159","v":0.10707021210380605},{"$f":"$S$3159","v":0}]
["LV Sub Medium Non-Domestic",{"$f":"$B$3160","v":0},{"$f":"$C$3160","v":0.33926750200628442},{"$f":"$D$3160","v":3.2491021040835545E-2},{"$f":"$E$3160","v":8.9159155503294341E-2},{"$f":"$F$3160","v":1.9211404939444062E-2},{"$f":"$G$3160","v":6.786450862794096E-3},{"$f":"$H$3160","v":0.10031171430053799},{"$f":"$I$3160","v":0},{"$f":"$J$3160","v":0},null,null,{"$f":"$K$3160","v":0.19423110966161553},{"$f":"$L$3160","v":0.24553561668931626},{"$f":"$M$3160","v":2.3514491782886216E-2},{"$f":"$N$3160","v":6.4526511087980701E-2},{"$f":"$O$3160","v":5.5614924876443927E-2},{"$f":"$P$3160","v":1.9646036096873491E-2},{"$f":"$Q$3160","v":0.29039148738140991},{"$f":"$R$3160","v":0},{"$f":"$S$3160","v":0}]
["HV Medium Non-Domestic",{"$f":"$B$3161","v":0},{"$f":"$C$3161","v":0.32200002796810323},{"$f":"$D$3161","v":2.0995640507969794E-2},{"$f":"$E$3161","v":4.6152277313189591E-2},{"$f":"$F$3161","v":0},{"$f":"$G$3161","v":0},{"$f":"$H$3161","v":0},{"$f":"$I$3161","v":0},{"$f":"$J$3161","v":0},null,null,{"$f":"$K$3161","v":0.19633694907036567},{"$f":"$L$3161","v":0.23303875252885492},{"$f":"$M$3161","v":2.3742223639099381E-2},{"$f":"$N$3161","v":5.2189771919915376E-2},{"$f":"$O$3161","v":0},{"$f":"$P$3161","v":0},{"$f":"$Q$3161","v":0},{"$f":"$R$3161","v":0},{"$f":"$S$3161","v":0}]
["LV Network Domestic",{"$f":"$B$3162","v":0},{"$f":"$C$3162","v":2.3087205500962726},{"$f":"$D$3162","v":0.22110189607608779},{"$f":"$E$3162","v":0.57813992568347639},{"$f":"$F$3162","v":0.12457363645122201},{"$f":"$G$3162","v":4.6181902117053017E-2},{"$f":"$H$3162","v":0.65045711484730606},{"$f":"$I$3162","v":4.9009170090340802E-2},{"$f":"$J$3162","v":0},null,null,{"$f":"$K$3162","v":1.4022518732370903},{"$f":"$L$3162","v":1.6708736341645991},{"$f":"$M$3162","v":0.16001647691918849},{"$f":"$N$3162","v":0.41841302908752631},{"$f":"$O$3162","v":0.36062710950387356},{"$f":"$P$3162","v":0.13369157669556228},{"$f":"$Q$3162","v":1.8830025025035064},{"$f":"$R$3162","v":0.709381047722072},{"$f":"$S$3162","v":0}]
["LV Network Non-Domestic Non-CT",{"$f":"$B$3163","v":0},{"$f":"$C$3163","v":2.058517741821809},{"$f":"$D$3163","v":0.19714043598914099},{"$f":"$E$3163","v":0.5154177636234436},{"$f":"$F$3163","v":0.1110586940181008},{"$f":"$G$3163","v":4.1177034117475829E-2},{"$f":"$H$3163","v":0.57988929076506046},{"$f":"$I$3163","v":4.3692185443068708E-2},{"$f":"$J$3163","v":0},null,null,{"$f":"$K$3163","v":1.2498902582636107},{"$f":"$L$3163","v":1.4897961644282516},{"$f":"$M$3163","v":0.14267502262594484},{"$f":"$N$3163","v":0.37301957215332182},{"$f":"$O$3163","v":0.32150282314914264},{"$f":"$P$3163","v":0.11920302894539148},{"$f":"$Q$3163","v":1.6787163377280021},{"$f":"$R$3163","v":0.63242059046781984},{"$f":"$S$3163","v":0}]
["LV HH Metered",{"$f":"$B$3164","v":0},{"$f":"$C$3164","v":1.8643426271351287},{"$f":"$D$3164","v":0.17854464446893012},{"$f":"$E$3164","v":0.4668205361991839},{"$f":"$F$3164","v":0.10058729587944062},{"$f":"$G$3164","v":3.7292901782943665E-2},{"$f":"$H$3164","v":0.42017058589215772},{"$f":"$I$3164","v":0},{"$f":"$J$3164","v":0},null,null,{"$f":"$K$3164","v":1.1321212800520117},{"$f":"$L$3164","v":1.3492672123524656},{"$f":"$M$3164","v":0.12921682485651523},{"$f":"$N$3164","v":0.33784865205504033},{"$f":"$O$3164","v":0.29118926603717776},{"$f":"$P$3164","v":0.10795888887983807},{"$f":"$Q$3164","v":1.2163480829924145},{"$f":"$R$3164","v":0},{"$f":"$S$3164","v":0}]
["LV Sub HH Metered",{"$f":"$B$3165","v":0},{"$f":"$C$3165","v":1.7836711177423497},{"$f":"$D$3165","v":0.17081888325225986},{"$f":"$E$3165","v":0.44662086006529411},{"$f":"$F$3165","v":9.6234807840907752E-2},{"$f":"$G$3165","v":3.567920983990755E-2},{"$f":"$H$3165","v":0},{"$f":"$I$3165","v":0},{"$f":"$J$3165","v":0},null,null,{"$f":"$K$3165","v":1.0831335397363673},{"$f":"$L$3165","v":1.2908834040275317},{"$f":"$M$3165","v":0.12362551554008563},{"$f":"$N$3165","v":0.32322968646850675},{"$f":"$O$3165","v":0.27858928721982273},{"$f":"$P$3165","v":0.10328742646110498},{"$f":"$Q$3165","v":0},{"$f":"$R$3165","v":0},{"$f":"$S$3165","v":0}]
["HV HH Metered",{"$f":"$B$3166","v":0},{"$f":"$C$3166","v":1.5625258974016176},{"$f":"$D$3166","v":0.10188269930674348},{"$f":"$E$3166","v":0.21310495853297079},{"$f":"$F$3166","v":0},{"$f":"$G$3166","v":0},{"$f":"$H$3166","v":0},{"$f":"$I$3166","v":0},{"$f":"$J$3166","v":0},null,null,{"$f":"$K$3166","v":1.0094076566377386},{"$f":"$L$3166","v":1.1308355723514798},{"$f":"$M$3166","v":0.1152106710427631},{"$f":"$N$3166","v":0.24098267362551812},{"$f":"$O$3166","v":0},{"$f":"$P$3166","v":0},{"$f":"$Q$3166","v":0},{"$f":"$R$3166","v":0},{"$f":"$S$3166","v":0}]
["NHH UMS category A",{"$f":"$B$3012","v":0},{"$f":"$C$3012","v":0.21283405085572468},{"$f":"$D$3012","v":2.0382723319109768E-2},{"$f":"$E$3012","v":5.3632117380072633E-2},{"$f":"$F$3012","v":1.1556281785444912E-2},{"$f":"$G$3012","v":4.2573716006404898E-3},{"$f":"$H$3012","v":6.0340742412751773E-2},{"$f":"$I$3012","v":4.5464176511901223E-3},{"$f":"$J$3012","v":1.0250876126261271E-2},null,null,{"$f":"$K$3012","v":0.1130170719770712},{"$f":"$L$3012","v":0.15403284906544823},{"$f":"$M$3012","v":1.4751441002659378E-2},{"$f":"$N$3012","v":3.8814784609184298E-2},{"$f":"$O$3012","v":3.3454177108565734E-2},{"$f":"$P$3012","v":1.2324627089328242E-2},{"$f":"$Q$3012","v":0.17467987723188114},{"$f":"$R$3012","v":6.5806919620110302E-2},{"$f":"$S$3012","v":0.14837584952187527},{"$f":"$B$2787","v":1.0941243203824651}]
["NHH UMS category B",{"$f":"$B$3013","v":0},{"$f":"$C$3013","v":0.29416264686563992},{"$f":"$D$3013","v":2.8171412505528869E-2},{"$f":"$E$3013","v":6.8503250116460815E-2},{"$f":"$F$3013","v":1.476061174229853E-2},{"$f":"$G$3013","v":5.8842074080709874E-3},{"$f":"$H$3013","v":7.7072045103509401E-2},{"$f":"$I$3013","v":5.8070499675832001E-3},{"$f":"$J$3013","v":1.3093242733896733E-2},null,null,{"$f":"$K$3013","v":0.148783183403839},{"$f":"$L$3013","v":0.21289220593777522},{"$f":"$M$3013","v":2.038829272373403E-2},{"$f":"$N$3013","v":4.9577362002258957E-2},{"$f":"$O$3013","v":4.2730363331878435E-2},{"$f":"$P$3013","v":1.7034139563910141E-2},{"$f":"$Q$3013","v":0.22311517622040256},{"$f":"$R$3013","v":8.4053885886765656E-2},{"$f":"$S$3013","v":0.18951755827592889},{"$f":"$B$2788","v":1.0941243203824651}]
["NHH UMS category C",{"$f":"$B$3014","v":0},{"$f":"$C$3014","v":0.4600286460971042},{"$f":"$D$3014","v":4.4056092408907566E-2},{"$f":"$E$3014","v":0.11013444120464318},{"$f":"$F$3014","v":2.3731016022057495E-2},{"$f":"$G$3014","v":9.2020655787947037E-3},{"$f":"$H$3014","v":0.12391071380618181},{"$f":"$I$3014","v":9.3361439368193789E-3},{"$f":"$J$3014","v":2.1050343882997247E-2},null,null,{"$f":"$K$3014","v":0.24886380205898942},{"$f":"$L$3014","v":0.33293320652949371},{"$f":"$M$3014","v":3.1884397281123175E-2},{"$f":"$N$3014","v":7.9706802979951766E-2},{"$f":"$O$3014","v":6.869870670409213E-2},{"$f":"$P$3014","v":2.6638977601374087E-2},{"$f":"$Q$3014","v":0.35870802064915325},{"$f":"$R$3014","v":0.13513559922309934},{"$f":"$S$3014","v":0.30469226414371753},{"$f":"$B$2789","v":1.0941243203824651}]
["NHH UMS category D",{"$f":"$B$3015","v":0},{"$f":"$C$3015","v":0.13525430965516227},{"$f":"$D$3015","v":1.2953055022606207E-2},{"$f":"$E$3015","v":3.9276594457795314E-2},{"$f":"$F$3015","v":8.4630519043347157E-3},{"$f":"$G$3015","v":2.7055250533217696E-3},{"$f":"$H$3015","v":4.4189545086066706E-2},{"$f":"$I$3015","v":3.3294938004425089E-3},{"$f":"$J$3015","v":7.5070596522421786E-3},null,null,{"$f":"$K$3015","v":7.8491718988656381E-2},{"$f":"$L$3015","v":9.7886623784121995E-2},{"$f":"$M$3015","v":9.3744208749099375E-3},{"$f":"$N$3015","v":2.8425365779573896E-2},{"$f":"$O$3015","v":2.4499613503989839E-2},{"$f":"$P$3015","v":7.8322003552636233E-3},{"$f":"$Q$3015","v":0.12792392008977918},{"$f":"$R$3015","v":4.819260959098657E-2},{"$f":"$S$3015","v":0.10866060028364419},{"$f":"$B$2790","v":1.0941243203824651}]
["LV UMS (Pseudo HH Metered)",{"$f":"$B$3016","v":0},{"$f":"$C$3016","v":5.2926252477793501},{"$f":"$D$3016","v":0.50686492891285218},{"$f":"$E$3016","v":1.2508964255822994},{"$f":"$F$3016","v":0.26953460509478211},{"$f":"$G$3016","v":0.1058696779586412},{"$f":"$H$3016","v":1.4073660091805089},{"$f":"$I$3016","v":0.10603902786040431},{"$f":"$J$3016","v":0.23908778791179219},null,null,{"$f":"$K$3016","v":2.9914454335639049},{"$f":"$L$3016","v":3.8303934106098856},{"$f":"$M$3016","v":0.36682969091598505},{"$f":"$N$3016","v":0.90530222745626243},{"$f":"$O$3016","v":0.78027332520440174},{"$f":"$P$3016","v":0.30648118682222347},{"$f":"$Q$3016","v":4.0741713123506571},{"$f":"$R$3016","v":1.5348571817148378},{"$f":"$S$3016","v":3.4606655279773246},{"$f":"$B$2791","v":1.0941243203824651}]
["LV Generation NHH or Aggregate HH",{"$f":"$B$2973","v":0},{"$f":"$C$2973","v":-0.20753764115251516},{"$f":"$D$2973","v":-1.9875495959901405E-2},{"$f":"$E$2973","v":-5.2285964795573459E-2},{"$f":"$F$2973","v":-1.1266222034821353E-2},{"$f":"$G$2973","v":-4.1514262212938068E-3},{"$f":"$H$2973","v":-5.8826205036315742E-2},{"$f":"$I$2973","v":-4.4323037177798359E-3},{"$f":"$J$2973","v":0},null,null,{"$f":"$K$2973","v":-0.11021937388148038},{"$f":"$L$2973","v":-0.1501997167582674},{"$f":"$M$2973","v":-1.4384349012685595E-2},{"$f":"$N$2973","v":-3.7840543330434295E-2},{"$f":"$O$2973","v":-3.2614485722565707E-2},{"$f":"$P$2973","v":-1.2017926755232706E-2},{"$f":"$Q$2973","v":-0.17029545648396818},{"$f":"$R$2973","v":-6.4155182577980086E-2},{"$f":"$S$2973","v":0}]
["LV Sub Generation NHH",{"$f":"$B$2974","v":0},{"$f":"$C$2974","v":-0.20406904547865698},{"$f":"$D$2974","v":-1.9543314968928121E-2},{"$f":"$E$2974","v":-5.1412104659714297E-2},{"$f":"$F$2974","v":-1.107792863033966E-2},{"$f":"$G$2974","v":-4.0820430532498989E-3},{"$f":"$H$2974","v":-5.7843037264121051E-2},{"$f":"$I$2974","v":0},{"$f":"$J$2974","v":0},null,null,{"$f":"$K$2974","v":-0.10837726735421331},{"$f":"$L$2974","v":-0.14768941508542729},{"$f":"$M$2974","v":-1.4143942065398374E-2},{"$f":"$N$2974","v":-3.7208110851374113E-2},{"$f":"$O$2974","v":-3.2069396824695534E-2},{"$f":"$P$2974","v":-1.1817070040660568E-2},{"$f":"$Q$2974","v":-0.16744929286585172},{"$f":"$R$2974","v":0},{"$f":"$S$2974","v":0}]
["LV Generation Intermittent",{"$f":"$B$2975","v":0},{"$f":"$C$2975","v":-0.20753764115251516},{"$f":"$D$2975","v":-1.9875495959901405E-2},{"$f":"$E$2975","v":-5.2285964795573459E-2},{"$f":"$F$2975","v":-1.1266222034821353E-2},{"$f":"$G$2975","v":-4.1514262212938068E-3},{"$f":"$H$2975","v":-5.8826205036315742E-2},{"$f":"$I$2975","v":-4.4323037177798359E-3},{"$f":"$J$2975","v":0},null,null,{"$f":"$K$2975","v":-0.11021937388148038},{"$f":"$L$2975","v":-0.1501997167582674},{"$f":"$M$2975","v":-1.4384349012685595E-2},{"$f":"$N$2975","v":-3.7840543330434295E-2},{"$f":"$O$2975","v":-3.2614485722565707E-2},{"$f":"$P$2975","v":-1.2017926755232706E-2},{"$f":"$Q$2975","v":-0.17029545648396818},{"$f":"$R$2975","v":-6.4155182577980086E-2},{"$f":"$S$2975","v":0}]
["LV Generation Intermittent no RP charge",{"$f":"$B$2976","v":0},{"$f":"$C$2976","v":-0.20753764115251516},{"$f":"$D$2976","v":-1.9875495959901405E-2},{"$f":"$E$2976","v":-5.2285964795573459E-2},{"$f":"$F$2976","v":-1.1266222034821353E-2},{"$f":"$G$2976","v":-4.1514262212938068E-3},{"$f":"$H$2976","v":-5.8826205036315742E-2},{"$f":"$I$2976","v":-4.4323037177798359E-3},{"$f":"$J$2976","v":0},null,null,{"$f":"$K$2976","v":-0.11021937388148038},{"$f":"$L$2976","v":-0.1501997167582674},{"$f":"$M$2976","v":-1.4384349012685595E-2},{"$f":"$N$2976","v":-3.7840543330434295E-2},{"$f":"$O$2976","v":-3.2614485722565707E-2},{"$f":"$P$2976","v":-1.2017926755232706E-2},{"$f":"$Q$2976","v":-0.17029545648396818},{"$f":"$R$2976","v":-6.4155182577980086E-2},{"$f":"$S$2976","v":0}]
["LV Generation Non-Intermittent",{"$f":"$B$3017","v":0},{"$f":"$C$3017","v":-1.6426306794451861},{"$f":"$D$3017","v":-0.15731170139363046},{"$f":"$E$3017","v":-0.41130515571280352},{"$f":"$F$3017","v":-8.8625221442208468E-2},{"$f":"$G$3017","v":-3.2857943439470211E-2},{"$f":"$H$3017","v":-0.46275365706751859},{"$f":"$I$3017","v":-3.4866514903865969E-2},{"$f":"$J$3017","v":0},null,null,{"$f":"$K$3017","v":-0.99748679260950035},{"$f":"$L$3017","v":-1.1888092271887964},{"$f":"$M$3017","v":-0.11385006045587931},{"$f":"$N$3017","v":-0.29767090705188665},{"$f":"$O$3017","v":-0.25656036339887095},{"$f":"$P$3017","v":-9.5120167511989373E-2},{"$f":"$Q$3017","v":-1.3396214360808996},{"$f":"$R$3017","v":-0.5046738156824333},{"$f":"$S$3017","v":0}]
["LV Generation Non-Intermittent no RP charge",{"$f":"$B$3018","v":0},{"$f":"$C$3018","v":-1.6426306794451861},{"$f":"$D$3018","v":-0.15731170139363046},{"$f":"$E$3018","v":-0.41130515571280352},{"$f":"$F$3018","v":-8.8625221442208468E-2},{"$f":"$G$3018","v":-3.2857943439470211E-2},{"$f":"$H$3018","v":-0.46275365706751859},{"$f":"$I$3018","v":-3.4866514903865969E-2},{"$f":"$J$3018","v":0},null,null,{"$f":"$K$3018","v":-0.99748679260950035},{"$f":"$L$3018","v":-1.1888092271887964},{"$f":"$M$3018","v":-0.11385006045587931},{"$f":"$N$3018","v":-0.29767090705188665},{"$f":"$O$3018","v":-0.25656036339887095},{"$f":"$P$3018","v":-9.5120167511989373E-2},{"$f":"$Q$3018","v":-1.3396214360808996},{"$f":"$R$3018","v":-0.5046738156824333},{"$f":"$S$3018","v":0}]
["LV Sub Generation Intermittent",{"$f":"$B$2979","v":0},{"$f":"$C$2979","v":-0.20406904547865698},{"$f":"$D$2979","v":-1.9543314968928121E-2},{"$f":"$E$2979","v":-5.1412104659714297E-2},{"$f":"$F$2979","v":-1.107792863033966E-2},{"$f":"$G$2979","v":-4.0820430532498989E-3},{"$f":"$H$2979","v":-5.7843037264121051E-2},{"$f":"$I$2979","v":0},{"$f":"$J$2979","v":0},null,null,{"$f":"$K$2979","v":-0.10837726735421331},{"$f":"$L$2979","v":-0.14768941508542729},{"$f":"$M$2979","v":-1.4143942065398374E-2},{"$f":"$N$2979","v":-3.7208110851374113E-2},{"$f":"$O$2979","v":-3.2069396824695534E-2},{"$f":"$P$2979","v":-1.1817070040660568E-2},{"$f":"$Q$2979","v":-0.16744929286585172},{"$f":"$R$2979","v":0},{"$f":"$S$2979","v":0}]
["LV Sub Generation Intermittent no RP charge",{"$f":"$B$2980","v":0},{"$f":"$C$2980","v":-0.20406904547865698},{"$f":"$D$2980","v":-1.9543314968928121E-2},{"$f":"$E$2980","v":-5.1412104659714297E-2},{"$f":"$F$2980","v":-1.107792863033966E-2},{"$f":"$G$2980","v":-4.0820430532498989E-3},{"$f":"$H$2980","v":-5.7843037264121051E-2},{"$f":"$I$2980","v":0},{"$f":"$J$2980","v":0},null,null,{"$f":"$K$2980","v":-0.10837726735421331},{"$f":"$L$2980","v":-0.14768941508542729},{"$f":"$M$2980","v":-1.4143942065398374E-2},{"$f":"$N$2980","v":-3.7208110851374113E-2},{"$f":"$O$2980","v":-3.2069396824695534E-2},{"$f":"$P$2980","v":-1.1817070040660568E-2},{"$f":"$Q$2980","v":-0.16744929286585172},{"$f":"$R$2980","v":0},{"$f":"$S$2980","v":0}]
["LV Sub Generation Non-Intermittent",{"$f":"$B$3019","v":0},{"$f":"$C$3019","v":-1.6151772419057127},{"$f":"$D$3019","v":-0.15468253646783164},{"$f":"$E$3019","v":-0.40443097483738061},{"$f":"$F$3019","v":-8.7144019969636749E-2},{"$f":"$G$3019","v":-3.2308785610398287E-2},{"$f":"$H$3019","v":-0.45501961265970498},{"$f":"$I$3019","v":0},{"$f":"$J$3019","v":0},null,null,{"$f":"$K$3019","v":-0.98081570415363117},{"$f":"$L$3019","v":-1.1689405492970619},{"$f":"$M$3019","v":-0.11194727393015433},{"$f":"$N$3019","v":-0.29269590581982174},{"$f":"$O$3019","v":-0.25227244646184249},{"$f":"$P$3019","v":-9.3530415408724907E-2},{"$f":"$Q$3019","v":-1.3172322198789905},{"$f":"$R$3019","v":0},{"$f":"$S$3019","v":0}]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"$B$3020","v":0},{"$f":"$C$3020","v":-1.6151772419057127},{"$f":"$D$3020","v":-0.15468253646783164},{"$f":"$E$3020","v":-0.40443097483738061},{"$f":"$F$3020","v":-8.7144019969636749E-2},{"$f":"$G$3020","v":-3.2308785610398287E-2},{"$f":"$H$3020","v":-0.45501961265970498},{"$f":"$I$3020","v":0},{"$f":"$J$3020","v":0},null,null,{"$f":"$K$3020","v":-0.98081570415363117},{"$f":"$L$3020","v":-1.1689405492970619},{"$f":"$M$3020","v":-0.11194727393015433},{"$f":"$N$3020","v":-0.29269590581982174},{"$f":"$O$3020","v":-0.25227244646184249},{"$f":"$P$3020","v":-9.3530415408724907E-2},{"$f":"$Q$3020","v":-1.3172322198789905},{"$f":"$R$3020","v":0},{"$f":"$S$3020","v":0}]
["HV Generation Intermittent",{"$f":"$B$2983","v":0},{"$f":"$C$2983","v":-0.2006004498047988},{"$f":"$D$2983","v":-1.2295125745891098E-2},{"$f":"$E$2983","v":-3.2344476495267283E-2},{"$f":"$F$2983","v":-3.9202686813088663E-3},{"$f":"$G$2983","v":-1.4445575586741564E-3},{"$f":"$H$2983","v":0},{"$f":"$I$2983","v":0},{"$f":"$J$2983","v":0},null,null,{"$f":"$K$2983","v":-0.10653516082694621},{"$f":"$L$2983","v":-0.14517911341258716},{"$f":"$M$2983","v":-1.3903535118111147E-2},{"$f":"$N$2983","v":-3.657567837231393E-2},{"$f":"$O$2983","v":-3.1524307926825354E-2},{"$f":"$P$2983","v":-1.1616213326088436E-2},{"$f":"$Q$2983","v":0},{"$f":"$R$2983","v":0},{"$f":"$S$2983","v":0}]
["HV Generation Intermittent no RP charge",{"$f":"$B$2984","v":0},{"$f":"$C$2984","v":-0.2006004498047988},{"$f":"$D$2984","v":-1.2295125745891098E-2},{"$f":"$E$2984","v":-3.2344476495267283E-2},{"$f":"$F$2984","v":-3.9202686813088663E-3},{"$f":"$G$2984","v":-1.4445575586741564E-3},{"$f":"$H$2984","v":0},{"$f":"$I$2984","v":0},{"$f":"$J$2984","v":0},null,null,{"$f":"$K$2984","v":-0.10653516082694621},{"$f":"$L$2984","v":-0.14517911341258716},{"$f":"$M$2984","v":-1.3903535118111147E-2},{"$f":"$N$2984","v":-3.657567837231393E-2},{"$f":"$O$2984","v":-3.1524307926825354E-2},{"$f":"$P$2984","v":-1.1616213326088436E-2},{"$f":"$Q$2984","v":0},{"$f":"$R$2984","v":0},{"$f":"$S$2984","v":0}]
["HV Generation Non-Intermittent",{"$f":"$B$3021","v":0},{"$f":"$C$3021","v":-1.5877238043662385},{"$f":"$D$3021","v":-9.7314157786900973E-2},{"$f":"$E$3021","v":-0.25443634813565291},{"$f":"$F$3021","v":-3.0838614658943393E-2},{"$f":"$G$3021","v":-1.1433466001277487E-2},{"$f":"$H$3021","v":0},{"$f":"$I$3021","v":0},{"$f":"$J$3021","v":0},null,null,{"$f":"$K$3021","v":-0.96414461569776211},{"$f":"$L$3021","v":-1.149071871405327},{"$f":"$M$3021","v":-0.11004448740442931},{"$f":"$N$3021","v":-0.28772090458775679},{"$f":"$O$3021","v":-0.24798452952481395},{"$f":"$P$3021","v":-9.1940663305460468E-2},{"$f":"$Q$3021","v":0},{"$f":"$R$3021","v":0},{"$f":"$S$3021","v":0}]
["HV Generation Non-Intermittent no RP charge",{"$f":"$B$3022","v":0},{"$f":"$C$3022","v":-1.5877238043662385},{"$f":"$D$3022","v":-9.7314157786900973E-2},{"$f":"$E$3022","v":-0.25443634813565291},{"$f":"$F$3022","v":-3.0838614658943393E-2},{"$f":"$G$3022","v":-1.1433466001277487E-2},{"$f":"$H$3022","v":0},{"$f":"$I$3022","v":0},{"$f":"$J$3022","v":0},null,null,{"$f":"$K$3022","v":-0.96414461569776211},{"$f":"$L$3022","v":-1.149071871405327},{"$f":"$M$3022","v":-0.11004448740442931},{"$f":"$N$3022","v":-0.28772090458775679},{"$f":"$O$3022","v":-0.24798452952481395},{"$f":"$P$3022","v":-9.1940663305460468E-2},{"$f":"$Q$3022","v":0},{"$f":"$R$3022","v":0},{"$f":"$S$3022","v":0}]
[]
["3302. Unit rate 2 p/kWh (elements)"]
["Data sources:"]
["x1 = 3005. Unit rate 2 total p/kWh (taking account of standing charges) — for Tariffs with Unit rate 2 p/kWh from Standard 2 kWh"]
["x2 = 2904. Pay-as-you-go unit rate 2 (p/kWh) — for Tariffs with Unit rate 2 p/kWh from PAYG 2 kWh"]
["x3 = 2904. Pay-as-you-go unit rate 2 (p/kWh) — for Tariffs with Unit rate 2 p/kWh from PAYG 2 kWh & customer"]
["x4 = 2203. LV unmetered service model asset charge (p/kWh) — for Tariffs with Unit rate 2 p/kWh from PAYG 2 kWh & customer"]
["x5 = 2712. Operating expenditure for unmetered customer assets (p/kWh) — for Tariffs with Unit rate 2 p/kWh from PAYG 2 kWh & customer"]
["Combine tables = x1 or x2 or x3 or x4 or x5"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Assets\nLV customer","Assets\nHV customer","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits","Operating\nLV customer","Operating\nHV customer"]
["Domestic Unrestricted"]
["Domestic Two Rate",{"$f":"$B$3180","v":0},{"$f":"$C$3180","v":7.7990327770244394E-2},{"$f":"$D$3180","v":7.468989412719328E-3},{"$f":"$E$3180","v":1.3411510267753243E-2},{"$f":"$F$3180","v":2.8898204917811197E-3},{"$f":"$G$3180","v":1.5600596109443033E-3},{"$f":"$H$3180","v":1.5089101940494334E-2},{"$f":"$I$3180","v":1.1368994921145202E-3},{"$f":"$J$3180","v":0},null,null,{"$f":"$K$3180","v":1.1093913894970732E-2},{"$f":"$L$3180","v":5.6443376131304665E-2},{"$f":"$M$3180","v":5.4054777149390651E-3},{"$f":"$N$3180","v":9.7062153753438227E-3},{"$f":"$O$3180","v":8.3657155769403108E-3},{"$f":"$P$3180","v":4.5162026587292617E-3},{"$f":"$Q$3180","v":4.368130667792175E-2},{"$f":"$R$3180","v":1.6456001017447174E-2},{"$f":"$S$3180","v":0}]
["Domestic Off Peak (related MPAN)"]
["Small Non Domestic Unrestricted"]
["Small Non Domestic Two Rate",{"$f":"$B$3181","v":0},{"$f":"$C$3181","v":7.7326902479227272E-2},{"$f":"$D$3181","v":7.4054543998990884E-3},{"$f":"$E$3181","v":1.4023431045350252E-2},{"$f":"$F$3181","v":3.0216729951265697E-3},{"$f":"$G$3181","v":1.5467889525051723E-3},{"$f":"$H$3181","v":1.5777565417636693E-2},{"$f":"$I$3181","v":1.1887722795467519E-3},{"$f":"$J$3181","v":0},null,null,{"$f":"$K$3181","v":1.3464884134389843E-2},{"$f":"$L$3181","v":5.5963240141285307E-2},{"$f":"$M$3181","v":5.3594959794002091E-3},{"$f":"$N$3181","v":1.014907637618765E-2},{"$f":"$O$3181","v":8.7474142133202315E-3},{"$f":"$P$3181","v":4.477785547930776E-3},{"$f":"$Q$3181","v":4.5674333459780614E-2},{"$f":"$R$3181","v":1.7206831366728959E-2},{"$f":"$S$3181","v":0}]
["Small Non Domestic Off Peak (related MPAN)"]
["LV Medium Non-Domestic",{"$f":"$B$3182","v":0},{"$f":"$C$3182","v":6.7241227996593753E-2},{"$f":"$D$3182","v":6.4395680126429523E-3},{"$f":"$E$3182","v":1.1065458186838014E-2},{"$f":"$F$3182","v":2.3843092374285306E-3},{"$f":"$G$3182","v":1.3450427378227507E-3},{"$f":"$H$3182","v":1.2449591676556768E-2},{"$f":"$I$3182","v":9.3802364845358354E-4},{"$f":"$J$3182","v":0},null,null,{"$f":"$K$3182","v":7.8730262310252094E-3},{"$f":"$L$3182","v":4.8664007856504751E-2},{"$f":"$M$3182","v":4.660462006666922E-3},{"$f":"$N$3182","v":8.0083240622462783E-3},{"$f":"$O$3182","v":6.9023155536919473E-3},{"$f":"$P$3182","v":3.8937522297514699E-3},{"$f":"$Q$3182","v":3.6040211947879666E-2},{"$f":"$R$3182","v":1.357738148394458E-2},{"$f":"$S$3182","v":0}]
["LV Sub Medium Non-Domestic",{"$f":"$B$3183","v":0},{"$f":"$C$3183","v":6.9307399283673923E-2},{"$f":"$D$3183","v":6.6374414145028478E-3},{"$f":"$E$3183","v":1.1207048808688115E-2},{"$f":"$F$3183","v":2.4148182160817606E-3},{"$f":"$G$3183","v":1.3863728676788833E-3},{"$f":"$H$3183","v":1.2608893297646461E-2},{"$f":"$I$3183","v":0},{"$f":"$J$3183","v":0},null,null,{"$f":"$K$3183","v":7.4402865930104853E-3},{"$f":"$L$3183","v":5.0159343065915955E-2},{"$f":"$M$3183","v":4.8036674933839554E-3},{"$f":"$N$3183","v":8.1107964194505489E-3},{"$f":"$O$3183","v":6.9906357239868681E-3},{"$f":"$P$3183","v":4.0133984541857468E-3},{"$f":"$Q$3183","v":3.6501372790489831E-2},{"$f":"$R$3183","v":0},{"$f":"$S$3183","v":0}]
["HV Medium Non-Domestic",{"$f":"$B$3184","v":0},{"$f":"$C$3184","v":6.5784058266729548E-2},{"$f":"$D$3184","v":4.2893736601178475E-3},{"$f":"$E$3184","v":5.7939458252821334E-3},{"$f":"$F$3184","v":0},{"$f":"$G$3184","v":0},{"$f":"$H$3184","v":0},{"$f":"$I$3184","v":0},{"$f":"$J$3184","v":0},null,null,{"$f":"$K$3184","v":7.512818038319726E-3},{"$f":"$L$3184","v":4.7609420941673801E-2},{"$f":"$M$3184","v":4.8504959242144929E-3},{"$f":"$N$3184","v":6.5518914502492743E-3},{"$f":"$O$3184","v":0},{"$f":"$P$3184","v":0},{"$f":"$Q$3184","v":0},{"$f":"$R$3184","v":0},{"$f":"$S$3184","v":0}]
["LV Network Domestic",{"$f":"$B$3185","v":0},{"$f":"$C$3185","v":0.18976423551608509},{"$f":"$D$3185","v":1.8173369781927955E-2},{"$f":"$E$3185","v":5.6504278683265387E-2},{"$f":"$F$3185","v":1.2175155456192039E-2},{"$f":"$G$3185","v":3.795900439122351E-3},{"$f":"$H$3185","v":6.3572170777506612E-2},{"$f":"$I$3185","v":4.7898919998413747E-3},{"$f":"$J$3185","v":0},null,null,{"$f":"$K$3185","v":0.10816390984377408},{"$f":"$L$3185","v":0.13733669837954451},{"$f":"$M$3185","v":1.3152481538435153E-2},{"$f":"$N$3185","v":4.0893433146519179E-2},{"$f":"$O$3185","v":3.5245748980331525E-2},{"$f":"$P$3185","v":1.0988718338178917E-2},{"$f":"$Q$3185","v":0.18403451039462634},{"$f":"$R$3185","v":6.933107822596507E-2},{"$f":"$S$3185","v":0}]
["LV Network Non-Domestic Non-CT",{"$f":"$B$3186","v":0},{"$f":"$C$3186","v":0.16919892949227838},{"$f":"$D$3186","v":1.6203868468718335E-2},{"$f":"$E$3186","v":5.0374152796409832E-2},{"$f":"$F$3186","v":1.0854277862888685E-2},{"$f":"$G$3186","v":3.3845275903126152E-3},{"$f":"$H$3186","v":5.6675252192786879E-2},{"$f":"$I$3186","v":4.2702385925646952E-3},{"$f":"$J$3186","v":0},null,null,{"$f":"$K$3186","v":9.6411365026273357E-2},{"$f":"$L$3186","v":0.12245311811589064},{"$f":"$M$3186","v":1.1727108590393741E-2},{"$f":"$N$3186","v":3.6456921452615941E-2},{"$f":"$O$3186","v":3.1421952212000545E-2},{"$f":"$P$3186","v":9.7978387458285948E-3},{"$f":"$Q$3186","v":0.16406868227444529},{"$f":"$R$3186","v":6.1809378147658099E-2},{"$f":"$S$3186","v":0}]
["LV HH Metered",{"$f":"$B$3187","v":0},{"$f":"$C$3187","v":0.15323879425926831},{"$f":"$D$3187","v":1.4675395842829441E-2},{"$f":"$E$3187","v":4.5624521851326511E-2},{"$f":"$F$3187","v":9.8308598764370488E-3},{"$f":"$G$3187","v":3.0652730997355448E-3},{"$f":"$H$3187","v":4.106520727087698E-2},{"$f":"$I$3187","v":0},{"$f":"$J$3187","v":0},null,null,{"$f":"$K$3187","v":8.7327153134820215E-2},{"$f":"$L$3187","v":0.11090240481824795},{"$f":"$M$3187","v":1.0620918146065784E-2},{"$f":"$N$3187","v":3.3019505383433782E-2},{"$f":"$O$3187","v":2.8459268607489718E-2},{"$f":"$P$3187","v":8.87363176742814E-3},{"$f":"$Q$3187","v":0.11887930240418493},{"$f":"$R$3187","v":0},{"$f":"$S$3187","v":0}]
["LV Sub HH Metered",{"$f":"$B$3188","v":0},{"$f":"$C$3188","v":0.14660803623737986},{"$f":"$D$3188","v":1.4040380413612543E-2},{"$f":"$E$3188","v":4.3650314433923733E-2},{"$f":"$F$3188","v":9.4054711665947054E-3},{"$f":"$G$3188","v":2.9326364244497689E-3},{"$f":"$H$3188","v":0},{"$f":"$I$3188","v":0},{"$f":"$J$3188","v":0},null,null,{"$f":"$K$3188","v":8.3548441458208583E-2},{"$f":"$L$3188","v":0.10610357424828713},{"$f":"$M$3188","v":1.0161343019954487E-2},{"$f":"$N$3188","v":3.1590726520624703E-2},{"$f":"$O$3188","v":2.7227814623997041E-2},{"$f":"$P$3188","v":8.4896630386895981E-3},{"$f":"$Q$3188","v":0},{"$f":"$R$3188","v":0},{"$f":"$S$3188","v":0}]
["HV HH Metered",{"$f":"$B$3189","v":0},{"$f":"$C$3189","v":0.12843110543722505},{"$f":"$D$3189","v":8.3742021291633318E-3},{"$f":"$E$3189","v":2.0827729466179723E-2},{"$f":"$F$3189","v":0},{"$f":"$G$3189","v":0},{"$f":"$H$3189","v":0},{"$f":"$I$3189","v":0},{"$f":"$J$3189","v":0},null,null,{"$f":"$K$3189","v":7.7861531763287889E-2},{"$f":"$L$3189","v":9.2948515519872987E-2},{"$f":"$M$3189","v":9.4696887039072038E-3},{"$f":"$N$3189","v":2.3552347007131862E-2},{"$f":"$O$3189","v":0},{"$f":"$P$3189","v":0},{"$f":"$Q$3189","v":0},{"$f":"$R$3189","v":0},{"$f":"$S$3189","v":0}]
["NHH UMS category A"]
["NHH UMS category B"]
["NHH UMS category C"]
["NHH UMS category D"]
["LV UMS (Pseudo HH Metered)",{"$f":"$B$3044","v":0},{"$f":"$C$3044","v":0.14651292396339322},{"$f":"$D$3044","v":1.4031271687085341E-2},{"$f":"$E$3044","v":4.588667454405642E-2},{"$f":"$F$3044","v":9.8873467454250949E-3},{"$f":"$G$3044","v":2.9307338703588475E-3},{"$f":"$H$3044","v":5.1626453403263571E-2},{"$f":"$I$3044","v":3.8898331315747872E-3},{"$f":"$J$3044","v":8.7704651536275342E-3},null,null,{"$f":"$K$3044","v":9.4371180413488118E-2},{"$f":"$L$3044","v":0.10603473932979379},{"$f":"$M$3044","v":1.0154750827151216E-2},{"$f":"$N$3044","v":3.3209231256662308E-2},{"$f":"$O$3044","v":2.8622791940904328E-2},{"$f":"$P$3044","v":8.4841553518143521E-3},{"$f":"$Q$3044","v":0.14945295967213226},{"$f":"$R$3044","v":5.6303216260427863E-2},{"$f":"$S$3044","v":0.12694770689284612},{"$f":"$B$2791","v":1.0941243203824651}]
["LV Generation NHH or Aggregate HH"]
["LV Sub Generation NHH"]
["LV Generation Intermittent"]
["LV Generation Intermittent no RP charge"]
["LV Generation Non-Intermittent",{"$f":"$B$3045","v":0},{"$f":"$C$3045","v":-0.13501528156241557},{"$f":"$D$3045","v":-1.2930163744352742E-2},{"$f":"$E$3045","v":-4.0198747932492673E-2},{"$f":"$F$3045","v":-8.6617512271212754E-3},{"$f":"$G$3045","v":-2.7007437158913928E-3},{"$f":"$H$3045","v":-4.5227047015878853E-2},{"$f":"$I$3045","v":-3.4076651470026221E-3},{"$f":"$J$3045","v":0},null,null,{"$f":"$K$3045","v":-7.6942005616367021E-2},{"$f":"$L$3045","v":-9.771363371047341E-2},{"$f":"$M$3045","v":-9.357853935578777E-3},{"$f":"$N$3045","v":-2.9092749247642744E-2},{"$f":"$O$3045","v":-2.5074826401984933E-2},{"$f":"$P$3045","v":-7.8183589041653061E-3},{"$f":"$Q$3045","v":-0.13092737517635644},{"$f":"$R$3045","v":-4.9324097262017086E-2},{"$f":"$S$3045","v":0}]
["LV Generation Non-Intermittent no RP charge",{"$f":"$B$3046","v":0},{"$f":"$C$3046","v":-0.13501528156241557},{"$f":"$D$3046","v":-1.2930163744352742E-2},{"$f":"$E$3046","v":-4.0198747932492673E-2},{"$f":"$F$3046","v":-8.6617512271212754E-3},{"$f":"$G$3046","v":-2.7007437158913928E-3},{"$f":"$H$3046","v":-4.5227047015878853E-2},{"$f":"$I$3046","v":-3.4076651470026221E-3},{"$f":"$J$3046","v":0},null,null,{"$f":"$K$3046","v":-7.6942005616367021E-2},{"$f":"$L$3046","v":-9.771363371047341E-2},{"$f":"$M$3046","v":-9.357853935578777E-3},{"$f":"$N$3046","v":-2.9092749247642744E-2},{"$f":"$O$3046","v":-2.5074826401984933E-2},{"$f":"$P$3046","v":-7.8183589041653061E-3},{"$f":"$Q$3046","v":-0.13092737517635644},{"$f":"$R$3046","v":-4.9324097262017086E-2},{"$f":"$S$3046","v":0}]
["LV Sub Generation Intermittent"]
["LV Sub Generation Intermittent no RP charge"]
["LV Sub Generation Non-Intermittent",{"$f":"$B$3047","v":0},{"$f":"$C$3047","v":-0.13275875875078746},{"$f":"$D$3047","v":-1.2714060729126789E-2},{"$f":"$E$3047","v":-3.9526902563147392E-2},{"$f":"$F$3047","v":-8.516986582656854E-3},{"$f":"$G$3047","v":-2.6556059379099209E-3},{"$f":"$H$3047","v":-4.4471163221741612E-2},{"$f":"$I$3047","v":0},{"$f":"$J$3047","v":0},null,null,{"$f":"$K$3047","v":-7.5656066803837199E-2},{"$f":"$L$3047","v":-9.6080536768237107E-2},{"$f":"$M$3047","v":-9.2014552625607482E-3},{"$f":"$N$3047","v":-2.8606519455203039E-2},{"$f":"$O$3047","v":-2.4655748523400231E-2},{"$f":"$P$3047","v":-7.6876899531207587E-3},{"$f":"$Q$3047","v":-0.12873917391992709},{"$f":"$R$3047","v":0},{"$f":"$S$3047","v":0}]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"$B$3048","v":0},{"$f":"$C$3048","v":-0.13275875875078746},{"$f":"$D$3048","v":-1.2714060729126789E-2},{"$f":"$E$3048","v":-3.9526902563147392E-2},{"$f":"$F$3048","v":-8.516986582656854E-3},{"$f":"$G$3048","v":-2.6556059379099209E-3},{"$f":"$H$3048","v":-4.4471163221741612E-2},{"$f":"$I$3048","v":0},{"$f":"$J$3048","v":0},null,null,{"$f":"$K$3048","v":-7.5656066803837199E-2},{"$f":"$L$3048","v":-9.6080536768237107E-2},{"$f":"$M$3048","v":-9.2014552625607482E-3},{"$f":"$N$3048","v":-2.8606519455203039E-2},{"$f":"$O$3048","v":-2.4655748523400231E-2},{"$f":"$P$3048","v":-7.6876899531207587E-3},{"$f":"$Q$3048","v":-0.12873917391992709},{"$f":"$R$3048","v":0},{"$f":"$S$3048","v":0}]
["HV Generation Intermittent"]
["HV Generation Intermittent no RP charge"]
["HV Generation Non-Intermittent",{"$f":"$B$3049","v":0},{"$f":"$C$3049","v":-0.13050223593915933},{"$f":"$D$3049","v":-7.998692936896536E-3},{"$f":"$E$3049","v":-2.4867236604033352E-2},{"$f":"$F$3049","v":-3.0139998977492736E-3},{"$f":"$G$3049","v":-9.3976853757424153E-4},{"$f":"$H$3049","v":0},{"$f":"$I$3049","v":0},{"$f":"$J$3049","v":0},null,null,{"$f":"$K$3049","v":-7.4370127991307391E-2},{"$f":"$L$3049","v":-9.4447439826000762E-2},{"$f":"$M$3049","v":-9.0450565895427177E-3},{"$f":"$N$3049","v":-2.8120289662763323E-2},{"$f":"$O$3049","v":-2.4236670644815522E-2},{"$f":"$P$3049","v":-7.5570210020762139E-3},{"$f":"$Q$3049","v":0},{"$f":"$R$3049","v":0},{"$f":"$S$3049","v":0}]
["HV Generation Non-Intermittent no RP charge",{"$f":"$B$3050","v":0},{"$f":"$C$3050","v":-0.13050223593915933},{"$f":"$D$3050","v":-7.998692936896536E-3},{"$f":"$E$3050","v":-2.4867236604033352E-2},{"$f":"$F$3050","v":-3.0139998977492736E-3},{"$f":"$G$3050","v":-9.3976853757424153E-4},{"$f":"$H$3050","v":0},{"$f":"$I$3050","v":0},{"$f":"$J$3050","v":0},null,null,{"$f":"$K$3050","v":-7.4370127991307391E-2},{"$f":"$L$3050","v":-9.4447439826000762E-2},{"$f":"$M$3050","v":-9.0450565895427177E-3},{"$f":"$N$3050","v":-2.8120289662763323E-2},{"$f":"$O$3050","v":-2.4236670644815522E-2},{"$f":"$P$3050","v":-7.5570210020762139E-3},{"$f":"$Q$3050","v":0},{"$f":"$R$3050","v":0},{"$f":"$S$3050","v":0}]
[]
["3303. Unit rate 3 p/kWh (elements)"]
["Data sources:"]
["x1 = 3006. Unit rate 3 total p/kWh (taking account of standing charges) — for Tariffs with Unit rate 3 p/kWh from Standard 3 kWh"]
["x2 = 2905. Pay-as-you-go unit rate 3 (p/kWh) — for Tariffs with Unit rate 3 p/kWh from PAYG 3 kWh"]
["x3 = 2905. Pay-as-you-go unit rate 3 (p/kWh) — for Tariffs with Unit rate 3 p/kWh from PAYG 3 kWh & customer"]
["x4 = 2203. LV unmetered service model asset charge (p/kWh) — for Tariffs with Unit rate 3 p/kWh from PAYG 3 kWh & customer"]
["x5 = 2712. Operating expenditure for unmetered customer assets (p/kWh) — for Tariffs with Unit rate 3 p/kWh from PAYG 3 kWh & customer"]
["Combine tables = x1 or x2 or x3 or x4 or x5"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Assets\nLV customer","Assets\nHV customer","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits","Operating\nLV customer","Operating\nHV customer"]
["Domestic Unrestricted"]
["Domestic Two Rate"]
["Domestic Off Peak (related MPAN)"]
["Small Non Domestic Unrestricted"]
["Small Non Domestic Two Rate"]
["Small Non Domestic Off Peak (related MPAN)"]
["LV Medium Non-Domestic"]
["LV Sub Medium Non-Domestic"]
["HV Medium Non-Domestic"]
["LV Network Domestic",{"$f":"$B$3199","v":0},{"$f":"$C$3199","v":7.7226159135686201E-2},{"$f":"$D$3199","v":7.3958063962578308E-3},{"$f":"$E$3199","v":1.2488591685174461E-2},{"$f":"$F$3199","v":2.6909563087819479E-3},{"$f":"$G$3199","v":1.5447737587520067E-3},{"$f":"$H$3199","v":1.4050739198544861E-2},{"$f":"$I$3199","v":1.0586632870303143E-3},{"$f":"$J$3199","v":0},null,null,{"$f":"$K$3199","v":8.2920504097114007E-3},{"$f":"$L$3199","v":5.5890329889529911E-2},{"$f":"$M$3199","v":5.3525134994695687E-3},{"$f":"$N$3199","v":9.0382781812788464E-3},{"$f":"$O$3199","v":7.7900254265855715E-3},{"$f":"$P$3199","v":4.4719517815015606E-3},{"$f":"$Q$3199","v":4.0675359633962897E-2},{"$f":"$R$3199","v":1.5323574554600969E-2},{"$f":"$S$3199","v":0}]
["LV Network Non-Domestic Non-CT",{"$f":"$B$3200","v":0},{"$f":"$C$3200","v":6.8856934074128379E-2},{"$f":"$D$3200","v":6.5943011947206479E-3},{"$f":"$E$3200","v":1.1133709524678344E-2},{"$f":"$F$3200","v":2.3990155688367611E-3},{"$f":"$G$3200","v":1.3773621018616424E-3},{"$f":"$H$3200","v":1.252638029869458E-2},{"$f":"$I$3200","v":9.4380934370920139E-4},{"$f":"$J$3200","v":0},null,null,{"$f":"$K$3200","v":7.3910780409253253E-3},{"$f":"$L$3200","v":4.9833331136188624E-2},{"$f":"$M$3200","v":4.772445933978191E-3},{"$f":"$N$3200","v":8.0577191095979901E-3},{"$f":"$O$3200","v":6.9448887813686787E-3},{"$f":"$P$3200","v":3.9873132685585271E-3},{"$f":"$Q$3200","v":3.6262506645483576E-2},{"$f":"$R$3200","v":1.3661126272004963E-2},{"$f":"$S$3200","v":0}]
["LV HH Metered",{"$f":"$B$3201","v":0},{"$f":"$C$3201","v":6.2361822179205294E-2},{"$f":"$D$3201","v":5.9722763441453098E-3},{"$f":"$E$3201","v":1.008394474737871E-2},{"$f":"$F$3201","v":2.1728194354837102E-3},{"$f":"$G$3201","v":1.247438789246724E-3},{"$f":"$H$3201","v":9.0762437469169479E-3},{"$f":"$I$3201","v":0},{"$f":"$J$3201","v":0},null,null,{"$f":"$K$3201","v":6.6946651334663862E-3},{"$f":"$L$3201","v":4.5132670757121386E-2},{"$f":"$M$3201","v":4.3222723854392971E-3},{"$f":"$N$3201","v":7.2979804359887069E-3},{"$f":"$O$3201","v":6.2900756116174364E-3},{"$f":"$P$3201","v":3.6111994292243738E-3},{"$f":"$Q$3201","v":2.6274737102058462E-2},{"$f":"$R$3201","v":0},{"$f":"$S$3201","v":0}]
["LV Sub HH Metered",{"$f":"$B$3202","v":0},{"$f":"$C$3202","v":5.9663379172829746E-2},{"$f":"$D$3202","v":5.7138514493965667E-3},{"$f":"$E$3202","v":9.647604864588771E-3},{"$f":"$F$3202","v":2.0787999022996236E-3},{"$f":"$G$3202","v":1.1934611734700175E-3},{"$f":"$H$3202","v":0},{"$f":"$I$3202","v":0},{"$f":"$J$3202","v":0},null,null,{"$f":"$K$3202","v":6.4049819318191372E-3},{"$f":"$L$3202","v":4.3179746106946311E-2},{"$f":"$M$3202","v":4.1352444044957248E-3},{"$f":"$N$3202","v":6.982191326883329E-3},{"$f":"$O$3202","v":6.0178993032509653E-3},{"$f":"$P$3202","v":3.4549401105595755E-3},{"$f":"$Q$3202","v":0},{"$f":"$R$3202","v":0},{"$f":"$S$3202","v":0}]
["HV HH Metered",{"$f":"$B$3203","v":0},{"$f":"$C$3203","v":5.2266123590114198E-2},{"$f":"$D$3203","v":3.407952317792532E-3},{"$f":"$E$3203","v":4.6033506681933877E-3},{"$f":"$F$3203","v":0},{"$f":"$G$3203","v":0},{"$f":"$H$3203","v":0},{"$f":"$I$3203","v":0},{"$f":"$J$3203","v":0},null,null,{"$f":"$K$3203","v":5.9690126521040419E-3},{"$f":"$L$3203","v":3.782618379823776E-2},{"$f":"$M$3203","v":3.8537698361573503E-3},{"$f":"$N$3203","v":5.2055464091204E-3},{"$f":"$O$3203","v":0},{"$f":"$P$3203","v":0},{"$f":"$Q$3203","v":0},{"$f":"$R$3203","v":0},{"$f":"$S$3203","v":0}]
["NHH UMS category A"]
["NHH UMS category B"]
["NHH UMS category C"]
["NHH UMS category D"]
["LV UMS (Pseudo HH Metered)",{"$f":"$B$3067","v":0},{"$f":"$C$3067","v":5.6502164991758273E-2},{"$f":"$D$3067","v":5.4111078153485336E-3},{"$f":"$E$3067","v":9.1364346001126893E-3},{"$f":"$F$3067","v":1.9686564303430069E-3},{"$f":"$G$3067","v":1.1302266326438468E-3},{"$f":"$H$3067","v":1.0279274317466931E-2},{"$f":"$I$3067","v":7.7449948956015348E-4},{"$f":"$J$3067","v":1.7462756254378513E-3},null,null,{"$f":"$K$3067","v":6.0656193279391042E-3},{"$f":"$L$3067","v":4.0891903419844458E-2},{"$f":"$M$3067","v":3.9161419427357078E-3},{"$f":"$N$3067","v":6.612245766583094E-3},{"$f":"$O$3067","v":5.6990459482877832E-3},{"$f":"$P$3067","v":3.2718830021008704E-3},{"$f":"$Q$3067","v":2.9757379574907133E-2},{"$f":"$R$3067","v":1.1210458335687583E-2},{"$f":"$S$3067","v":2.5276388694220504E-2},{"$f":"$B$2791","v":1.0941243203824651}]
["LV Generation NHH or Aggregate HH"]
["LV Sub Generation NHH"]
["LV Generation Intermittent"]
["LV Generation Intermittent no RP charge"]
["LV Generation Non-Intermittent",{"$f":"$B$3068","v":0},{"$f":"$C$3068","v":-5.4945609700015247E-2},{"$f":"$D$3068","v":-5.2620393946003832E-3},{"$f":"$E$3068","v":-8.884738658434279E-3},{"$f":"$F$3068","v":-1.9144227105426898E-3},{"$f":"$G$3068","v":-1.0990904762475868E-3},{"$f":"$H$3068","v":-9.9960947466227867E-3},{"$f":"$I$3068","v":-7.5316311635918016E-4},{"$f":"$J$3068","v":0},null,null,{"$f":"$K$3068","v":-5.8985200342398375E-3},{"$f":"$L$3068","v":-3.976538891076524E-2},{"$f":"$M$3068","v":-3.8082577321913638E-3},{"$f":"$N$3068","v":-6.4300876822020519E-3},{"$f":"$O$3068","v":-5.5420452363683769E-3},{"$f":"$P$3068","v":-3.1817472205493665E-3},{"$f":"$Q$3068","v":-2.8937605560009062E-2},{"$f":"$R$3068","v":-1.0901625952931553E-2},{"$f":"$S$3068","v":0}]
["LV Generation Non-Intermittent no RP charge",{"$f":"$B$3069","v":0},{"$f":"$C$3069","v":-5.4945609700015247E-2},{"$f":"$D$3069","v":-5.2620393946003832E-3},{"$f":"$E$3069","v":-8.884738658434279E-3},{"$f":"$F$3069","v":-1.9144227105426898E-3},{"$f":"$G$3069","v":-1.0990904762475868E-3},{"$f":"$H$3069","v":-9.9960947466227867E-3},{"$f":"$I$3069","v":-7.5316311635918016E-4},{"$f":"$J$3069","v":0},null,null,{"$f":"$K$3069","v":-5.8985200342398375E-3},{"$f":"$L$3069","v":-3.976538891076524E-2},{"$f":"$M$3069","v":-3.8082577321913638E-3},{"$f":"$N$3069","v":-6.4300876822020519E-3},{"$f":"$O$3069","v":-5.5420452363683769E-3},{"$f":"$P$3069","v":-3.1817472205493665E-3},{"$f":"$Q$3069","v":-2.8937605560009062E-2},{"$f":"$R$3069","v":-1.0901625952931553E-2},{"$f":"$S$3069","v":0}]
["LV Sub Generation Intermittent"]
["LV Sub Generation Intermittent no RP charge"]
["LV Sub Generation Non-Intermittent",{"$f":"$B$3070","v":0},{"$f":"$C$3070","v":-5.4027298674388255E-2},{"$f":"$D$3070","v":-5.1740944465012133E-3},{"$f":"$E$3070","v":-8.7362472045328723E-3},{"$f":"$F$3070","v":-1.8824267878038148E-3},{"$f":"$G$3070","v":-1.08072127608746E-3},{"$f":"$H$3070","v":-9.8290290962614029E-3},{"$f":"$I$3070","v":0},{"$f":"$J$3070","v":0},null,null,{"$f":"$K$3070","v":-5.7999375267037941E-3},{"$f":"$L$3070","v":-3.910078631058532E-2},{"$f":"$M$3070","v":-3.7446099706505615E-3},{"$f":"$N$3070","v":-6.3226210357028544E-3},{"$f":"$O$3070","v":-5.449420524897039E-3},{"$f":"$P$3070","v":-3.1285703867797382E-3},{"$f":"$Q$3070","v":-2.845396869828189E-2},{"$f":"$R$3070","v":0},{"$f":"$S$3070","v":0}]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"$B$3071","v":0},{"$f":"$C$3071","v":-5.4027298674388255E-2},{"$f":"$D$3071","v":-5.1740944465012133E-3},{"$f":"$E$3071","v":-8.7362472045328723E-3},{"$f":"$F$3071","v":-1.8824267878038148E-3},{"$f":"$G$3071","v":-1.08072127608746E-3},{"$f":"$H$3071","v":-9.8290290962614029E-3},{"$f":"$I$3071","v":0},{"$f":"$J$3071","v":0},null,null,{"$f":"$K$3071","v":-5.7999375267037941E-3},{"$f":"$L$3071","v":-3.910078631058532E-2},{"$f":"$M$3071","v":-3.7446099706505615E-3},{"$f":"$N$3071","v":-6.3226210357028544E-3},{"$f":"$O$3071","v":-5.449420524897039E-3},{"$f":"$P$3071","v":-3.1285703867797382E-3},{"$f":"$Q$3071","v":-2.845396869828189E-2},{"$f":"$R$3071","v":0},{"$f":"$S$3071","v":0}]
["HV Generation Intermittent"]
["HV Generation Intermittent no RP charge"]
["HV Generation Non-Intermittent",{"$f":"$B$3072","v":0},{"$f":"$C$3072","v":-5.3108987648761256E-2},{"$f":"$D$3072","v":-3.2551356789773068E-3},{"$f":"$E$3072","v":-5.4961636804041368E-3},{"$f":"$F$3072","v":-6.6615511142337799E-4},{"$f":"$G$3072","v":-3.8244674733383977E-4},{"$f":"$H$3072","v":0},{"$f":"$I$3072","v":0},{"$f":"$J$3072","v":0},null,null,{"$f":"$K$3072","v":-5.7013550191677524E-3},{"$f":"$L$3072","v":-3.84361837104054E-2},{"$f":"$M$3072","v":-3.6809622091097589E-3},{"$f":"$N$3072","v":-6.2151543892036568E-3},{"$f":"$O$3072","v":-5.3567958134257002E-3},{"$f":"$P$3072","v":-3.0753935530101113E-3},{"$f":"$Q$3072","v":0},{"$f":"$R$3072","v":0},{"$f":"$S$3072","v":0}]
["HV Generation Non-Intermittent no RP charge",{"$f":"$B$3073","v":0},{"$f":"$C$3073","v":-5.3108987648761256E-2},{"$f":"$D$3073","v":-3.2551356789773068E-3},{"$f":"$E$3073","v":-5.4961636804041368E-3},{"$f":"$F$3073","v":-6.6615511142337799E-4},{"$f":"$G$3073","v":-3.8244674733383977E-4},{"$f":"$H$3073","v":0},{"$f":"$I$3073","v":0},{"$f":"$J$3073","v":0},null,null,{"$f":"$K$3073","v":-5.7013550191677524E-3},{"$f":"$L$3073","v":-3.84361837104054E-2},{"$f":"$M$3073","v":-3.6809622091097589E-3},{"$f":"$N$3073","v":-6.2151543892036568E-3},{"$f":"$O$3073","v":-5.3567958134257002E-3},{"$f":"$P$3073","v":-3.0753935530101113E-3},{"$f":"$Q$3073","v":0},{"$f":"$R$3073","v":0},{"$f":"$S$3073","v":0}]
[]
["3304. Fixed charge p/MPAN/day (elements)"]
["Data sources:"]
["x1 = 3107. Fixed charge from standing charges factors p/MPAN/day — for Tariffs with Fixed charge p/MPAN/day from Fixed from network & customer"]
["x2 = 2206. Service model p/MPAN/day (in Replacement annuities for service models) — for Tariffs with Fixed charge p/MPAN/day from Customer"]
["x3 = 2206. Service model p/MPAN/day (in Replacement annuities for service models) — for Tariffs with Fixed charge p/MPAN/day from Fixed from network & customer"]
["x4 = 2711. Operating expenditure for customer assets p/MPAN/day total (in Operating expenditure for customer assets p/MPAN/day) — for Tariffs with Fixed charge p/MPAN/day from Customer"]
["x5 = 2711. Operating expenditure for customer assets p/MPAN/day total (in Operating expenditure for customer assets p/MPAN/day) — for Tariffs with Fixed charge p/MPAN/day from Fixed from network & customer"]
["Combine tables = x1 or x2 or x3 or x4 or x5"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Assets\nLV customer","Assets\nHV customer","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits","Operating\nLV customer","Operating\nHV customer"]
["Domestic Unrestricted",{"$f":"$B$3324","v":0},{"$f":"$C$3324","v":0},{"$f":"$D$3324","v":0},{"$f":"$E$3324","v":0},{"$f":"$F$3324","v":0},{"$f":"$G$3324","v":0},{"$f":"$H$3324","v":0},{"$f":"$I$3324","v":0},{"$f":"$J$3324","v":0.14983715751277812},{"$f":"$B$901","v":0},{"$f":"$C$901","v":0},{"$f":"$K$3324","v":0},{"$f":"$L$3324","v":0},{"$f":"$M$3324","v":0},{"$f":"$N$3324","v":0},{"$f":"$O$3324","v":0},{"$f":"$P$3324","v":0},{"$f":"$Q$3324","v":0},{"$f":"$R$3324","v":0},{"$f":"$S$3324","v":2.1688112569174209},{"$f":"$B$2746","v":2.5461177718025563},{"$f":"$C$2746","v":0}]
["Domestic Two Rate",{"$f":"$B$3325","v":0},{"$f":"$C$3325","v":0},{"$f":"$D$3325","v":0},{"$f":"$E$3325","v":0},{"$f":"$F$3325","v":0},{"$f":"$G$3325","v":0},{"$f":"$H$3325","v":0},{"$f":"$I$3325","v":0},{"$f":"$J$3325","v":0.14983715751277812},{"$f":"$B$902","v":0},{"$f":"$C$902","v":0},{"$f":"$K$3325","v":0},{"$f":"$L$3325","v":0},{"$f":"$M$3325","v":0},{"$f":"$N$3325","v":0},{"$f":"$O$3325","v":0},{"$f":"$P$3325","v":0},{"$f":"$Q$3325","v":0},{"$f":"$R$3325","v":0},{"$f":"$S$3325","v":2.1688112569174209},{"$f":"$B$2747","v":2.5461177718025563},{"$f":"$C$2747","v":0}]
["Domestic Off Peak (related MPAN)"]
["Small Non Domestic Unrestricted",{"$f":"$B$3326","v":0},{"$f":"$C$3326","v":0},{"$f":"$D$3326","v":0},{"$f":"$E$3326","v":0},{"$f":"$F$3326","v":0},{"$f":"$G$3326","v":0},{"$f":"$H$3326","v":0},{"$f":"$I$3326","v":0},{"$f":"$J$3326","v":0.14983715751277812},{"$f":"$B$904","v":0},{"$f":"$C$904","v":0},{"$f":"$K$3326","v":0},{"$f":"$L$3326","v":0},{"$f":"$M$3326","v":0},{"$f":"$N$3326","v":0},{"$f":"$O$3326","v":0},{"$f":"$P$3326","v":0},{"$f":"$Q$3326","v":0},{"$f":"$R$3326","v":0},{"$f":"$S$3326","v":2.1688112569174209},{"$f":"$B$2749","v":7.7637837685271762},{"$f":"$C$2749","v":0}]
["Small Non Domestic Two Rate",{"$f":"$B$3327","v":0},{"$f":"$C$3327","v":0},{"$f":"$D$3327","v":0},{"$f":"$E$3327","v":0},{"$f":"$F$3327","v":0},{"$f":"$G$3327","v":0},{"$f":"$H$3327","v":0},{"$f":"$I$3327","v":0},{"$f":"$J$3327","v":0.14983715751277812},{"$f":"$B$905","v":0},{"$f":"$C$905","v":0},{"$f":"$K$3327","v":0},{"$f":"$L$3327","v":0},{"$f":"$M$3327","v":0},{"$f":"$N$3327","v":0},{"$f":"$O$3327","v":0},{"$f":"$P$3327","v":0},{"$f":"$Q$3327","v":0},{"$f":"$R$3327","v":0},{"$f":"$S$3327","v":2.1688112569174209},{"$f":"$B$2750","v":7.7637837685271762},{"$f":"$C$2750","v":0}]
["Small Non Domestic Off Peak (related MPAN)"]
["LV Medium Non-Domestic",{"$f":"$B$3328","v":0},{"$f":"$C$3328","v":0},{"$f":"$D$3328","v":0},{"$f":"$E$3328","v":0},{"$f":"$F$3328","v":0},{"$f":"$G$3328","v":0},{"$f":"$H$3328","v":0},{"$f":"$I$3328","v":0},{"$f":"$J$3328","v":1.2599619725372369},{"$f":"$B$907","v":0},{"$f":"$C$907","v":0},{"$f":"$K$3328","v":0},{"$f":"$L$3328","v":0},{"$f":"$M$3328","v":0},{"$f":"$N$3328","v":0},{"$f":"$O$3328","v":0},{"$f":"$P$3328","v":0},{"$f":"$Q$3328","v":0},{"$f":"$R$3328","v":0},{"$f":"$S$3328","v":18.237263404396867},{"$f":"$B$2752","v":8.9794583778502322},{"$f":"$C$2752","v":0}]
["LV Sub Medium Non-Domestic",{"$f":"$B$3329","v":0},{"$f":"$C$3329","v":0},{"$f":"$D$3329","v":0},{"$f":"$E$3329","v":0},{"$f":"$F$3329","v":0},{"$f":"$G$3329","v":0},{"$f":"$H$3329","v":0},{"$f":"$I$3329","v":1.8645960368290937},{"$f":"$J$3329","v":0},{"$f":"$B$908","v":0},{"$f":"$C$908","v":0},{"$f":"$K$3329","v":0},{"$f":"$L$3329","v":0},{"$f":"$M$3329","v":0},{"$f":"$N$3329","v":0},{"$f":"$O$3329","v":0},{"$f":"$P$3329","v":0},{"$f":"$Q$3329","v":0},{"$f":"$R$3329","v":26.989012214367982},{"$f":"$S$3329","v":0},{"$f":"$B$2753","v":6.5166113943667909},{"$f":"$C$2753","v":0}]
["HV Medium Non-Domestic",{"$f":"$B$3330","v":0},{"$f":"$C$3330","v":1.8323362077326899},{"$f":"$D$3330","v":0},{"$f":"$E$3330","v":0.89609579679002238},{"$f":"$F$3330","v":0.54305041667971643},{"$f":"$G$3330","v":0.21991601726119994},{"$f":"$H$3330","v":2.0697224497282827},{"$f":"$I$3330","v":0},{"$f":"$J$3330","v":0},{"$f":"$B$909","v":0},{"$f":"$C$909","v":0},{"$f":"$K$3330","v":0},{"$f":"$L$3330","v":1.3261034378101895},{"$f":"$M$3330","v":0},{"$f":"$N$3330","v":1.0133202081341459},{"$f":"$O$3330","v":4.3668661377277216},{"$f":"$P$3330","v":1.7684247713012555},{"$f":"$Q$3330","v":16.643391852038501},{"$f":"$R$3330","v":0},{"$f":"$S$3330","v":0},{"$f":"$B$2754","v":0},{"$f":"$C$2754","v":121.20904668271963}]
["LV Network Domestic",{"$f":"$B$3331","v":0},{"$f":"$C$3331","v":0},{"$f":"$D$3331","v":0},{"$f":"$E$3331","v":0},{"$f":"$F$3331","v":0},{"$f":"$G$3331","v":0},{"$f":"$H$3331","v":0},{"$f":"$I$3331","v":0},{"$f":"$J$3331","v":0.14983715751277812},{"$f":"$B$910","v":0},{"$f":"$C$910","v":0},{"$f":"$K$3331","v":0},{"$f":"$L$3331","v":0},{"$f":"$M$3331","v":0},{"$f":"$N$3331","v":0},{"$f":"$O$3331","v":0},{"$f":"$P$3331","v":0},{"$f":"$Q$3331","v":0},{"$f":"$R$3331","v":0},{"$f":"$S$3331","v":2.1688112569174209},{"$f":"$B$2755","v":2.5461177718025563},{"$f":"$C$2755","v":0}]
["LV Network Non-Domestic Non-CT",{"$f":"$B$3332","v":0},{"$f":"$C$3332","v":0},{"$f":"$D$3332","v":0},{"$f":"$E$3332","v":0},{"$f":"$F$3332","v":0},{"$f":"$G$3332","v":0},{"$f":"$H$3332","v":0},{"$f":"$I$3332","v":0},{"$f":"$J$3332","v":0.14983715751277812},{"$f":"$B$911","v":0},{"$f":"$C$911","v":0},{"$f":"$K$3332","v":0},{"$f":"$L$3332","v":0},{"$f":"$M$3332","v":0},{"$f":"$N$3332","v":0},{"$f":"$O$3332","v":0},{"$f":"$P$3332","v":0},{"$f":"$Q$3332","v":0},{"$f":"$R$3332","v":0},{"$f":"$S$3332","v":2.1688112569174209},{"$f":"$B$2756","v":7.7637837685271762},{"$f":"$C$2756","v":0}]
["LV HH Metered",null,null,null,null,null,null,null,null,null,{"$f":"$B$912","v":0},{"$f":"$C$912","v":0},null,null,null,null,null,null,null,null,null,{"$f":"$B$2757","v":14.377066516424692},{"$f":"$C$2757","v":0}]
["LV Sub HH Metered",null,null,null,null,null,null,null,null,null,{"$f":"$B$913","v":0},{"$f":"$C$913","v":0},null,null,null,null,null,null,null,null,null,{"$f":"$B$2758","v":11.223336720612213},{"$f":"$C$2758","v":0}]
["HV HH Metered",null,null,null,null,null,null,null,null,null,{"$f":"$B$914","v":0},{"$f":"$C$914","v":0},null,null,null,null,null,null,null,null,null,{"$f":"$B$2759","v":0},{"$f":"$C$2759","v":121.20904668271963}]
["NHH UMS category A"]
["NHH UMS category B"]
["NHH UMS category C"]
["NHH UMS category D"]
["LV UMS (Pseudo HH Metered)"]
["LV Generation NHH or Aggregate HH",null,null,null,null,null,null,null,null,null,{"$f":"$B$920","v":0},{"$f":"$C$920","v":0},null,null,null,null,null,null,null,null,null,{"$f":"$B$2765","v":0},{"$f":"$C$2765","v":0}]
["LV Sub Generation NHH",null,null,null,null,null,null,null,null,null,{"$f":"$B$921","v":0},{"$f":"$C$921","v":0},null,null,null,null,null,null,null,null,null,{"$f":"$B$2766","v":0},{"$f":"$C$2766","v":0}]
["LV Generation Intermittent",null,null,null,null,null,null,null,null,null,{"$f":"$B$922","v":0},{"$f":"$C$922","v":0},null,null,null,null,null,null,null,null,null,{"$f":"$B$2767","v":0},{"$f":"$C$2767","v":0}]
["LV Generation Intermittent no RP charge",null,null,null,null,null,null,null,null,null,{"$f":"$B$923","v":0},{"$f":"$C$923","v":0},null,null,null,null,null,null,null,null,null,{"$f":"$B$2768","v":0},{"$f":"$C$2768","v":0}]
["LV Generation Non-Intermittent",null,null,null,null,null,null,null,null,null,{"$f":"$B$924","v":0},{"$f":"$C$924","v":0},null,null,null,null,null,null,null,null,null,{"$f":"$B$2769","v":0},{"$f":"$C$2769","v":0}]
["LV Generation Non-Intermittent no RP charge",null,null,null,null,null,null,null,null,null,{"$f":"$B$925","v":0},{"$f":"$C$925","v":0},null,null,null,null,null,null,null,null,null,{"$f":"$B$2770","v":0},{"$f":"$C$2770","v":0}]
["LV Sub Generation Intermittent",null,null,null,null,null,null,null,null,null,{"$f":"$B$926","v":0},{"$f":"$C$926","v":0},null,null,null,null,null,null,null,null,null,{"$f":"$B$2771","v":0},{"$f":"$C$2771","v":0}]
["LV Sub Generation Intermittent no RP charge",null,null,null,null,null,null,null,null,null,{"$f":"$B$927","v":0},{"$f":"$C$927","v":0},null,null,null,null,null,null,null,null,null,{"$f":"$B$2772","v":0},{"$f":"$C$2772","v":0}]
["LV Sub Generation Non-Intermittent",null,null,null,null,null,null,null,null,null,{"$f":"$B$928","v":0},{"$f":"$C$928","v":0},null,null,null,null,null,null,null,null,null,{"$f":"$B$2773","v":0},{"$f":"$C$2773","v":0}]
["LV Sub Generation Non-Intermittent no RP charge",null,null,null,null,null,null,null,null,null,{"$f":"$B$929","v":0},{"$f":"$C$929","v":0},null,null,null,null,null,null,null,null,null,{"$f":"$B$2774","v":0},{"$f":"$C$2774","v":0}]
["HV Generation Intermittent",null,null,null,null,null,null,null,null,null,{"$f":"$B$930","v":0},{"$f":"$C$930","v":0},null,null,null,null,null,null,null,null,null,{"$f":"$B$2775","v":0},{"$f":"$C$2775","v":49.831664871183094}]
["HV Generation Intermittent no RP charge",null,null,null,null,null,null,null,null,null,{"$f":"$B$931","v":0},{"$f":"$C$931","v":0},null,null,null,null,null,null,null,null,null,{"$f":"$B$2776","v":0},{"$f":"$C$2776","v":49.831664871183094}]
["HV Generation Non-Intermittent",null,null,null,null,null,null,null,null,null,{"$f":"$B$932","v":0},{"$f":"$C$932","v":0},null,null,null,null,null,null,null,null,null,{"$f":"$B$2777","v":0},{"$f":"$C$2777","v":49.831664871183094}]
["HV Generation Non-Intermittent no RP charge",null,null,null,null,null,null,null,null,null,{"$f":"$B$933","v":0},{"$f":"$C$933","v":0},null,null,null,null,null,null,null,null,null,{"$f":"$B$2778","v":0},{"$f":"$C$2778","v":49.831664871183094}]
[]
["3305. Capacity charge p/kVA/day (elements)"]
["Data sources:"]
["x1 = 3002. Capacity charge p/kVA/day — for Tariffs with Capacity charge p/kVA/day from Capacity"]
["Copy cells = x1"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Assets\nLV customer","Assets\nHV customer","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits","Operating\nLV customer","Operating\nHV customer"]
["Domestic Unrestricted"]
["Domestic Two Rate"]
["Domestic Off Peak (related MPAN)"]
["Small Non Domestic Unrestricted"]
["Small Non Domestic Two Rate"]
["Small Non Domestic Off Peak (related MPAN)"]
["LV Medium Non-Domestic"]
["LV Sub Medium Non-Domestic"]
["HV Medium Non-Domestic"]
["LV Network Domestic"]
["LV Network Non-Domestic Non-CT"]
["LV HH Metered",{"$f":"$B$3110","v":0},{"$f":"$C$3110","v":0},{"$f":"$D$3110","v":0},{"$f":"$E$3110","v":0},{"$f":"$F$3110","v":0},{"$f":"$G$3110","v":0},{"$f":"$H$3110","v":0.15904385644794955},{"$f":"$I$3110","v":5.9916382145432275E-2},{"$f":"$J$3110","v":0.12804157861170587},null,null,{"$f":"$K$3110","v":0},{"$f":"$L$3110","v":0},{"$f":"$M$3110","v":0},{"$f":"$N$3110","v":0},{"$f":"$O$3110","v":0},{"$f":"$P$3110","v":0},{"$f":"$Q$3110","v":0.46041464204692412},{"$f":"$R$3110","v":0.86725700238739223},{"$f":"$S$3110","v":1.8533321217259642}]
["LV Sub HH Metered",{"$f":"$B$3111","v":0},{"$f":"$C$3111","v":0},{"$f":"$D$3111","v":0},{"$f":"$E$3111","v":0},{"$f":"$F$3111","v":0},{"$f":"$G$3111","v":0},{"$f":"$H$3111","v":0.78192870927752367},{"$f":"$I$3111","v":5.891499414300165E-2},{"$f":"$J$3111","v":0},null,null,{"$f":"$K$3111","v":0},{"$f":"$L$3111","v":0},{"$f":"$M$3111","v":0},{"$f":"$N$3111","v":0},{"$f":"$O$3111","v":0},{"$f":"$P$3111","v":0},{"$f":"$Q$3111","v":2.2635984490607828},{"$f":"$R$3111","v":0.85276245638648862},{"$f":"$S$3111","v":0}]
["HV HH Metered",{"$f":"$B$3112","v":0},{"$f":"$C$3112","v":0.24497258348811674},{"$f":"$D$3112","v":0},{"$f":"$E$3112","v":0.11980274224025962},{"$f":"$F$3112","v":7.2602649544834974E-2},{"$f":"$G$3112","v":2.940147919990933E-2},{"$f":"$H$3112","v":0.27670972907350772},{"$f":"$I$3112","v":0},{"$f":"$J$3112","v":0},null,null,{"$f":"$K$3112","v":0},{"$f":"$L$3112","v":0.1772922369606022},{"$f":"$M$3112","v":0},{"$f":"$N$3112","v":0.13547495718294059},{"$f":"$O$3112","v":0.58382434129249949},{"$f":"$P$3112","v":0.23642800000448944},{"$f":"$Q$3112","v":2.2251236878869456},{"$f":"$R$3112","v":0},{"$f":"$S$3112","v":0}]
["NHH UMS category A"]
["NHH UMS category B"]
["NHH UMS category C"]
["NHH UMS category D"]
["LV UMS (Pseudo HH Metered)"]
["LV Generation NHH or Aggregate HH"]
["LV Sub Generation NHH"]
["LV Generation Intermittent"]
["LV Generation Intermittent no RP charge"]
["LV Generation Non-Intermittent"]
["LV Generation Non-Intermittent no RP charge"]
["LV Sub Generation Intermittent"]
["LV Sub Generation Intermittent no RP charge"]
["LV Sub Generation Non-Intermittent"]
["LV Sub Generation Non-Intermittent no RP charge"]
["HV Generation Intermittent"]
["HV Generation Intermittent no RP charge"]
["HV Generation Non-Intermittent"]
["HV Generation Non-Intermittent no RP charge"]
[]
["3306. Exceeded capacity charge p/kVA/day (elements)"]
["Data sources:"]
["x1 = 3007. Exceeded capacity charge p/kVA/day — for Tariffs with Exceeded capacity charge p/kVA/day from Capacity"]
["Copy cells = x1"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Assets\nLV customer","Assets\nHV customer","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits","Operating\nLV customer","Operating\nHV customer"]
["Domestic Unrestricted"]
["Domestic Two Rate"]
["Domestic Off Peak (related MPAN)"]
["Small Non Domestic Unrestricted"]
["Small Non Domestic Two Rate"]
["Small Non Domestic Off Peak (related MPAN)"]
["LV Medium Non-Domestic"]
["LV Sub Medium Non-Domestic"]
["HV Medium Non-Domestic"]
["LV Network Domestic"]
["LV Network Non-Domestic Non-CT"]
["LV HH Metered",{"$f":"$B$3227","v":0},{"$f":"$C$3227","v":0},{"$f":"$D$3227","v":0},{"$f":"$E$3227","v":0},{"$f":"$F$3227","v":0},{"$f":"$G$3227","v":0},{"$f":"$H$3227","v":0.6361754257917982},{"$f":"$I$3227","v":1.1983276429086445},{"$f":"$J$3227","v":2.5608315722341151},null,null,{"$f":"$K$3227","v":0},{"$f":"$L$3227","v":0},{"$f":"$M$3227","v":0},{"$f":"$N$3227","v":0},{"$f":"$O$3227","v":0},{"$f":"$P$3227","v":0},{"$f":"$Q$3227","v":0.46041464204692412},{"$f":"$R$3227","v":0.86725700238739223},{"$f":"$S$3227","v":1.8533321217259642}]
["LV Sub HH Metered",{"$f":"$B$3228","v":0},{"$f":"$C$3228","v":0},{"$f":"$D$3228","v":0},{"$f":"$E$3228","v":0},{"$f":"$F$3228","v":0},{"$f":"$G$3228","v":0},{"$f":"$H$3228","v":3.1277148371100947},{"$f":"$I$3228","v":1.178299882860032},{"$f":"$J$3228","v":0},null,null,{"$f":"$K$3228","v":0},{"$f":"$L$3228","v":0},{"$f":"$M$3228","v":0},{"$f":"$N$3228","v":0},{"$f":"$O$3228","v":0},{"$f":"$P$3228","v":0},{"$f":"$Q$3228","v":2.2635984490607828},{"$f":"$R$3228","v":0.85276245638648862},{"$f":"$S$3228","v":0}]
["HV HH Metered",{"$f":"$B$3229","v":0},{"$f":"$C$3229","v":0.24497258348811674},{"$f":"$D$3229","v":0},{"$f":"$E$3229","v":0.18719178475040565},{"$f":"$F$3229","v":0.80669610605372222},{"$f":"$G$3229","v":0.32668310222121488},{"$f":"$H$3229","v":3.0745525452611977},{"$f":"$I$3229","v":0},{"$f":"$J$3229","v":0},null,null,{"$f":"$K$3229","v":0},{"$f":"$L$3229","v":0.1772922369606022},{"$f":"$M$3229","v":0},{"$f":"$N$3229","v":0.13547495718294059},{"$f":"$O$3229","v":0.58382434129249949},{"$f":"$P$3229","v":0.23642800000448944},{"$f":"$Q$3229","v":2.2251236878869456},{"$f":"$R$3229","v":0},{"$f":"$S$3229","v":0}]
["NHH UMS category A"]
["NHH UMS category B"]
["NHH UMS category C"]
["NHH UMS category D"]
["LV UMS (Pseudo HH Metered)"]
["LV Generation NHH or Aggregate HH"]
["LV Sub Generation NHH"]
["LV Generation Intermittent"]
["LV Generation Intermittent no RP charge"]
["LV Generation Non-Intermittent"]
["LV Generation Non-Intermittent no RP charge"]
["LV Sub Generation Intermittent"]
["LV Sub Generation Intermittent no RP charge"]
["LV Sub Generation Non-Intermittent"]
["LV Sub Generation Non-Intermittent no RP charge"]
["HV Generation Intermittent"]
["HV Generation Intermittent no RP charge"]
["HV Generation Non-Intermittent"]
["HV Generation Non-Intermittent no RP charge"]
[]
["3307. Reactive power charge p/kVArh (elements)"]
["Data sources:"]
["x1 = 3206. Pay-as-you-go reactive p/kVArh"]
["x2 = 3203. Standard reactive p/kVArh"]
["Combine tables = x1 or x2"]
[]
[null,"GSPs","Assets\n132kV","Assets\n132kV/EHV","Assets\nEHV","Assets\nEHV/HV","Assets\n132kV/HV","Assets\nHV","Assets\nHV/LV","Assets\nLV circuits","Assets\nLV customer","Assets\nHV customer","Transmission\nexit","Operating\n132kV","Operating\n132kV/EHV","Operating\nEHV","Operating\nEHV/HV","Operating\n132kV/HV","Operating\nHV","Operating\nHV/LV","Operating\nLV circuits","Operating\nLV customer","Operating\nHV customer"]
["Domestic Unrestricted"]
["Domestic Two Rate"]
["Domestic Off Peak (related MPAN)"]
["Small Non Domestic Unrestricted"]
["Small Non Domestic Two Rate"]
["Small Non Domestic Off Peak (related MPAN)"]
["LV Medium Non-Domestic"]
["LV Sub Medium Non-Domestic"]
["HV Medium Non-Domestic"]
["LV Network Domestic"]
["LV Network Non-Domestic Non-CT"]
["LV HH Metered",{"$f":"$B$3366","v":0},{"$f":"$C$3366","v":6.4507572550626141E-2},{"$f":"$D$3366","v":6.1777708876955611E-3},{"$f":"$E$3366","v":1.6251705708418007E-2},{"$f":"$F$3366","v":3.5018063771314746E-3},{"$f":"$G$3366","v":1.2903607590002547E-3},{"$f":"$H$3366","v":1.4627652769627355E-2},{"$f":"$I$3366","v":0},{"$f":"$J$3366","v":0},null,null,{"$f":"$K$3366","v":3.4258769723219513E-2},{"$f":"$L$3366","v":4.6685599161971625E-2},{"$f":"$M$3366","v":4.4709934659392658E-3},{"$f":"$N$3366","v":1.1761729490069995E-2},{"$f":"$O$3366","v":1.0137348060170295E-2},{"$f":"$P$3366","v":3.7354538567852917E-3},{"$f":"$Q$3366","v":4.2345461587312415E-2},{"$f":"$R$3366","v":0},{"$f":"$S$3366","v":0}]
["LV Sub HH Metered",{"$f":"$B$3367","v":0},{"$f":"$C$3367","v":6.0816339170472834E-2},{"$f":"$D$3367","v":5.824268295457965E-3},{"$f":"$E$3367","v":1.5321755375094575E-2},{"$f":"$F$3367","v":3.3014270405821574E-3},{"$f":"$G$3367","v":1.2165241144369572E-3},{"$f":"$H$3367","v":0},{"$f":"$I$3367","v":0},{"$f":"$J$3367","v":0},null,null,{"$f":"$K$3367","v":3.229842445885403E-2},{"$f":"$L$3367","v":4.4014169511384753E-2},{"$f":"$M$3367","v":4.2151555903011742E-3},{"$f":"$N$3367","v":1.1088703257870558E-2},{"$f":"$O$3367","v":9.5572717053118636E-3},{"$f":"$P$3367","v":3.5217048127429503E-3},{"$f":"$Q$3367","v":0},{"$f":"$R$3367","v":0},{"$f":"$S$3367","v":0}]
["HV HH Metered",{"$f":"$B$3368","v":0},{"$f":"$C$3368","v":5.0786062744915386E-2},{"$f":"$D$3368","v":3.3114466571197492E-3},{"$f":"$E$3368","v":6.9690712095293681E-3},{"$f":"$F$3368","v":0},{"$f":"$G$3368","v":0},{"$f":"$H$3368","v":0},{"$f":"$I$3368","v":0},{"$f":"$J$3368","v":0},null,null,{"$f":"$K$3368","v":2.8693118677863314E-2},{"$f":"$L$3368","v":3.6755030061983739E-2},{"$f":"$M$3368","v":3.7446396108964208E-3},{"$f":"$N$3368","v":7.8807430118955947E-3},{"$f":"$O$3368","v":0},{"$f":"$P$3368","v":0},{"$f":"$Q$3368","v":0},{"$f":"$R$3368","v":0},{"$f":"$S$3368","v":0}]
["NHH UMS category A"]
["NHH UMS category B"]
["NHH UMS category C"]
["NHH UMS category D"]
["LV UMS (Pseudo HH Metered)"]
["LV Generation NHH or Aggregate HH"]
["LV Sub Generation NHH"]
["LV Generation Intermittent",{"$f":"$B$3410","v":0},{"$f":"$C$3410","v":5.1220043518402751E-2},{"$f":"$D$3410","v":7.0074983049726322E-3},{"$f":"$E$3410","v":1.8434448650641741E-2},{"$f":"$F$3410","v":3.972128895386195E-3},{"$f":"$G$3410","v":3.4152235475177419E-3},{"$f":"$H$3410","v":1.4518237584517616E-2},{"$f":"$I$3410","v":1.0938872970259264E-3},{"$f":"$J$3410","v":2.4664041093910979E-3},null,null,{"$f":"$K$3410","v":2.7202010659029364E-2},{"$f":"$L$3410","v":3.7069111829967367E-2},{"$f":"$M$3410","v":5.0714860916119316E-3},{"$f":"$N$3410","v":1.3341430260771074E-2},{"$f":"$O$3410","v":1.1498880525020475E-2},{"$f":"$P$3410","v":9.8867001986663611E-3},{"$f":"$Q$3410","v":4.2028716543449078E-2},{"$f":"$R$3410","v":1.5833422917052316E-2},{"$f":"$S$3410","v":3.5699856333023562E-2}]
["LV Generation Intermittent no RP charge"]
["LV Generation Non-Intermittent",{"$f":"$B$3411","v":0},{"$f":"$C$3411","v":5.1220043518402751E-2},{"$f":"$D$3411","v":7.0074983049726322E-3},{"$f":"$E$3411","v":1.8434448650641741E-2},{"$f":"$F$3411","v":3.972128895386195E-3},{"$f":"$G$3411","v":3.4152235475177419E-3},{"$f":"$H$3411","v":1.4518237584517616E-2},{"$f":"$I$3411","v":1.0938872970259264E-3},{"$f":"$J$3411","v":2.4664041093910979E-3},null,null,{"$f":"$K$3411","v":2.7202010659029364E-2},{"$f":"$L$3411","v":3.7069111829967367E-2},{"$f":"$M$3411","v":5.0714860916119316E-3},{"$f":"$N$3411","v":1.3341430260771074E-2},{"$f":"$O$3411","v":1.1498880525020475E-2},{"$f":"$P$3411","v":9.8867001986663611E-3},{"$f":"$Q$3411","v":4.2028716543449078E-2},{"$f":"$R$3411","v":1.5833422917052316E-2},{"$f":"$S$3411","v":3.5699856333023562E-2}]
["LV Generation Non-Intermittent no RP charge"]
["LV Sub Generation Intermittent",{"$f":"$B$3412","v":0},{"$f":"$C$3412","v":5.0363998222830553E-2},{"$f":"$D$3412","v":6.8903813416583259E-3},{"$f":"$E$3412","v":1.8126352015812079E-2},{"$f":"$F$3412","v":3.9057423400315513E-3},{"$f":"$G$3412","v":3.3581446024338797E-3},{"$f":"$H$3412","v":1.4275592945222055E-2},{"$f":"$I$3412","v":1.0756050580784178E-3},{"$f":"$J$3412","v":0},null,null,{"$f":"$K$3412","v":2.6747380954421633E-2},{"$f":"$L$3412","v":3.6449572356486021E-2},{"$f":"$M$3412","v":4.9867258783816478E-3},{"$f":"$N$3412","v":1.3118453710451779E-2},{"$f":"$O$3412","v":1.1306698677805645E-2},{"$f":"$P$3412","v":9.7214628694407383E-3},{"$f":"$Q$3412","v":4.1326286740494496E-2},{"$f":"$R$3412","v":1.5568797464399634E-2},{"$f":"$S$3412","v":0}]
["LV Sub Generation Intermittent no RP charge"]
["LV Sub Generation Non-Intermittent",{"$f":"$B$3413","v":0},{"$f":"$C$3413","v":5.0363998222830553E-2},{"$f":"$D$3413","v":6.8903813416583259E-3},{"$f":"$E$3413","v":1.8126352015812079E-2},{"$f":"$F$3413","v":3.9057423400315513E-3},{"$f":"$G$3413","v":3.3581446024338797E-3},{"$f":"$H$3413","v":1.4275592945222055E-2},{"$f":"$I$3413","v":1.0756050580784178E-3},{"$f":"$J$3413","v":0},null,null,{"$f":"$K$3413","v":2.6747380954421633E-2},{"$f":"$L$3413","v":3.6449572356486021E-2},{"$f":"$M$3413","v":4.9867258783816478E-3},{"$f":"$N$3413","v":1.3118453710451779E-2},{"$f":"$O$3413","v":1.1306698677805645E-2},{"$f":"$P$3413","v":9.7214628694407383E-3},{"$f":"$Q$3413","v":4.1326286740494496E-2},{"$f":"$R$3413","v":1.5568797464399634E-2},{"$f":"$S$3413","v":0}]
["LV Sub Generation Non-Intermittent no RP charge"]
["HV Generation Intermittent",{"$f":"$B$3414","v":0},{"$f":"$C$3414","v":4.9507952927258375E-2},{"$f":"$D$3414","v":4.3348892021401733E-3},{"$f":"$E$3414","v":1.1403683443828741E-2},{"$f":"$F$3414","v":1.3821680824836861E-3},{"$f":"$G$3414","v":1.1883836366460058E-3},{"$f":"$H$3414","v":5.0518613901335361E-3},{"$f":"$I$3414","v":0},{"$f":"$J$3414","v":0},null,null,{"$f":"$K$3414","v":2.6292751249813895E-2},{"$f":"$L$3414","v":3.5830032883004681E-2},{"$f":"$M$3414","v":4.901965665151364E-3},{"$f":"$N$3414","v":1.2895477160132486E-2},{"$f":"$O$3414","v":1.1114516830590821E-2},{"$f":"$P$3414","v":9.5562255402151172E-3},{"$f":"$Q$3414","v":4.0623856937539914E-2},{"$f":"$R$3414","v":0},{"$f":"$S$3414","v":0}]
["HV Generation Intermittent no RP charge"]
["HV Generation Non-Intermittent",{"$f":"$B$3415","v":0},{"$f":"$C$3415","v":4.9507952927258375E-2},{"$f":"$D$3415","v":4.3348892021401733E-3},{"$f":"$E$3415","v":1.1403683443828741E-2},{"$f":"$F$3415","v":1.3821680824836861E-3},{"$f":"$G$3415","v":1.1883836366460058E-3},{"$f":"$H$3415","v":5.0518613901335361E-3},{"$f":"$I$3415","v":0},{"$f":"$J$3415","v":0},null,null,{"$f":"$K$3415","v":2.6292751249813895E-2},{"$f":"$L$3415","v":3.5830032883004681E-2},{"$f":"$M$3415","v":4.901965665151364E-3},{"$f":"$N$3415","v":1.2895477160132486E-2},{"$f":"$O$3415","v":1.1114516830590821E-2},{"$f":"$P$3415","v":9.5562255402151172E-3},{"$f":"$Q$3415","v":4.0623856937539914E-2},{"$f":"$R$3415","v":0},{"$f":"$S$3415","v":0}]
["HV Generation Non-Intermittent no RP charge"]
[]
["3308. Summary of charges before revenue matching"]
["Data sources:"]
["x1 = 3301. Unit rate 1 p/kWh (elements)"]
["x2 = 3302. Unit rate 2 p/kWh (elements)"]
["x3 = 3303. Unit rate 3 p/kWh (elements)"]
["x4 = 3304. Fixed charge p/MPAN/day (elements)"]
["x5 = 3305. Capacity charge p/kVA/day (elements)"]
["x6 = 3306. Exceeded capacity charge p/kVA/day (elements)"]
["x7 = 3307. Reactive power charge p/kVArh (elements)"]
["Kind:","Cell summation","Cell summation","Cell summation","Cell summation","Cell summation","Cell summation","Cell summation"]
["Formula:","=SUM(x1)","=SUM(x2)","=SUM(x3)","=SUM(x4)","=SUM(x5)","=SUM(x6)","=SUM(x7)"]
[]
[null,"Unit rate 1 p/kWh (total)","Unit rate 2 p/kWh (total)","Unit rate 3 p/kWh (total)","Fixed charge p/MPAN/day (total)","Capacity charge p/kVA/day (total)","Exceeded capacity charge p/kVA/day (total)","Reactive power charge p/kVArh"]
["Domestic Unrestricted",{"$f":"SUM($B3431:$W3431)","v":1.7859058141682733},{"$f":"SUM($B3475:$W3475)","v":0},{"$f":"SUM($B3519:$W3519)","v":0},{"$f":"SUM($B3563:$W3563)","v":4.8647661862327549},{"$f":"SUM($B3603:$W3603)","v":0},{"$f":"SUM($B3643:$W3643)","v":0},{"$f":"SUM($B3684:$W3684)","v":0}]
["Domestic Two Rate",1.9923145648644152,0.275214918033648,0,4.8647661862327549,0,0,0]
["Domestic Off Peak (related MPAN)",0.26930053533628173,0,0,0,0,0,0]
["Small Non Domestic Unrestricted",1.2524049046142844,0,0,10.082432182957376,0,0,0]
["Small Non Domestic Two Rate",1.6369346574409092,0.2813336487883154,0,10.082432182957376,0,0,0]
["Small Non Domestic Off Peak (related MPAN)",0.27069991654543601,0,0,0,0,0,0]
["LV Medium Non-Domestic",1.5659707300161207,0.23148270286804715,0,28.476683754784336,0,0,0]
["LV Sub Medium Non-Domestic",1.4806874262297167,0.22158147442869541,0,35.370219645563864,0,0,0]
["HV Medium Non-Domestic",0.89445564294749791,0.14239200410658684,0,151.88827397792335,0,0,0]
["LV Network Domestic",10.716441445195178,0.94792158150131567,0.26328977314686841,4.8647661862327549,0,0,0]
["LV Network Non-Domestic Non-CT",9.5541169435395847,0.84510761156106551,0.23474192129473545,10.082432182957376,0,0,0]
["LV HH Metered",7.6317087985832481,0.66558223646214443,0.19053814609729275,14.377066516424692,3.5280055833653683,7.5763384070948385,0.25975222439796719]
["LV Sub HH Metered",5.7357737381941369,0.4837584015857222,0.14847209974653977,11.223336720612213,3.957204608867797,7.4223756254173976,0.19117574333250981]
["HV HH Metered",4.3739501288988309,0.36146512002676806,0.11313193927171968,121.20904668271963,4.1016324068741055,7.9982393451021343,0.13814011197420356]
["NHH UMS category A",2.2271824987397846,0,0,0,0,0,0]
["NHH UMS category B",2.5896709541719467,0,0,0,0,0,0]
["NHH UMS category C",3.4828355604909653,0,0,0,0,0,0]
["NHH UMS category D",1.8790900282653624,0,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",28.522827327278581,1.9912407548264703,1.3137740262974427,0,0,0,0]
["LV Generation NHH or Aggregate HH",-0.9501022934408152,0,0,0,0,0,0]
["LV Sub Generation NHH",-0.86678196914263095,0,0,0,0,0,0]
["LV Generation Intermittent",-0.9501022934408152,0,0,0,0,0,0.2997594872664473]
["LV Generation Intermittent no RP charge",-0.9501022934408152,0,0,0,0,0,0]
["LV Generation Non-Intermittent",-7.624143643384941,-0.67439230059974076,-0.18732043713207902,0,0,0,0.2997594872664473]
["LV Generation Non-Intermittent no RP charge",-7.624143643384941,-0.67439230059974076,-0.18732043713207902,0,0,0,0]
["LV Sub Generation Intermittent",-0.86678196914263095,0,0,0,0,0,0.25722119517794845]
["LV Sub Generation Intermittent no RP charge",-0.86678196914263095,0,0,0,0,0,0]
["LV Sub Generation Non-Intermittent",-6.966197686400891,-0.61127066847165623,-0.17272973193917629,0,0,0,0.25722119517794845]
["LV Sub Generation Non-Intermittent no RP charge",-6.966197686400891,-0.61127066847165623,-0.17272973193917629,0,0,0,0]
["HV Generation Intermittent",-0.59593888726881239,0,0,49.831664871183094,0,0,0.21408376494893877]
["HV Generation Intermittent no RP charge",-0.59593888726881239,0,0,49.831664871183094,0,0,0]
["HV Generation Non-Intermittent",-4.8326534628745632,-0.40509853963191866,-0.12537473356122228,49.831664871183094,0,0,0.21408376494893877]
["HV Generation Non-Intermittent no RP charge",-4.8326534628745632,-0.40509853963191866,-0.12537473356122228,49.831664871183094,0,0,0]
[]
[{"$f":"\"Revenue shortfall or surplus for \"&CDCM!B7&\" in \"&CDCM!C7&\" (\"&CDCM!D7&\")\"","v":"Revenue shortfall or surplus for WPD South Wales in 2023/24 (Forecast)"}]
[]
["3401. Net revenues by tariff before matching (£)"]
["Data sources:"]
["x1 = 1010. Days in the charging year (in Financial and general assumptions)"]
["x2 = 3308. Fixed charge p/MPAN/day (total) (in Summary of charges before revenue matching)"]
["x3 = 2305. MPANs (in Equivalent volume for each end user)"]
["x4 = 3308. Capacity charge p/kVA/day (total) (in Summary of charges before revenue matching)"]
["x5 = 2305. Import capacity (kVA) (in Equivalent volume for each end user)"]
["x6 = 3308. Exceeded capacity charge p/kVA/day (total) (in Summary of charges before revenue matching)"]
["x7 = 2305. Exceeded capacity (kVA) (in Equivalent volume for each end user)"]
["x8 = 3308. Unit rate 1 p/kWh (total) (in Summary of charges before revenue matching)"]
["x9 = 2305. Rate 1 units (MWh) (in Equivalent volume for each end user)"]
["x10 = 3308. Unit rate 2 p/kWh (total) (in Summary of charges before revenue matching)"]
["x11 = 2305. Rate 2 units (MWh) (in Equivalent volume for each end user)"]
["x12 = 3308. Unit rate 3 p/kWh (total) (in Summary of charges before revenue matching)"]
["x13 = 2305. Rate 3 units (MWh) (in Equivalent volume for each end user)"]
["x14 = 3308. Reactive power charge p/kVArh (in Summary of charges before revenue matching)"]
["x15 = 2305. Reactive power units (MVArh) (in Equivalent volume for each end user)"]
["Calculation =0.01*x1*(x2*x3+x4*x5+x6*x7)+10*(x8*x9+x10*x11+x12*x13+x14*x15)"]
[]
[null,"Net revenues"]
["Domestic Unrestricted",{"$f":"0.01*F$14*(E3731*E1268+F3731*F1268+G3731*G1268)+10*(B3731*B1268+C3731*C1268+D3731*D1268+H3731*H1268)","v":74040313.246455356}]
["Domestic Two Rate",4229800.3502470925]
["Domestic Off Peak (related MPAN)",6381.3314625405346]
["Small Non Domestic Unrestricted",12269071.792054448]
["Small Non Domestic Two Rate",3963231.5160577218]
["Small Non Domestic Off Peak (related MPAN)",3717.8465386112966]
["LV Medium Non-Domestic",521295.33306877653]
["LV Sub Medium Non-Domestic",3.6164360190054432]
["HV Medium Non-Domestic",2340.0552359443232]
["LV Network Domestic",457.18173083555985]
["LV Network Non-Domestic Non-CT",2063941.6288385827]
["LV HH Metered",26596550.370461248]
["LV Sub HH Metered",883361.60932405689]
["HV HH Metered",21616533.03885176]
["NHH UMS category A",40930.285485380911]
["NHH UMS category B",140906.30219846132]
["NHH UMS category C",10015.996280291249]
["NHH UMS category D",0]
["LV UMS (Pseudo HH Metered)",3289246.2988578863]
["LV Generation NHH or Aggregate HH",-24083.954361724569]
["LV Sub Generation NHH",0]
["LV Generation Intermittent",-335306.36908466427]
["LV Generation Intermittent no RP charge",0]
["LV Generation Non-Intermittent",-17564.080922314948]
["LV Generation Non-Intermittent no RP charge",0]
["LV Sub Generation Intermittent",-2412.9018285835828]
["LV Sub Generation Intermittent no RP charge",0]
["LV Sub Generation Non-Intermittent",-2210.9995143748843]
["LV Sub Generation Non-Intermittent no RP charge",0]
["HV Generation Intermittent",-1573477.5705124005]
["HV Generation Intermittent no RP charge",0]
["HV Generation Non-Intermittent",-1698591.6469294117]
["HV Generation Non-Intermittent no RP charge",0]
[]
["3402. Revenue surplus or shortfall"]
["Data sources:"]
["x1 = 3401. Net revenues by tariff before matching (£)"]
["x2 = 1076. Target CDCM net revenue (£/year)"]
["x3 = Total net revenues before matching (£) (in Revenue surplus or shortfall)"]
["Kind:","Cell summation","Calculation"]
["Formula:","=SUM(x1)","=x2-x3"]
[]
[null,"Total net revenues before matching (£)","Revenue shortfall (surplus) £"]
["Revenue surplus or shortfall",{"$f":"SUM(B$3787:B$3819)","v":146024450.27643153},{"$f":"B343-B3830","v":129593282.84153566}]
[]
[{"$f":"\"Adder for \"&CDCM!B7&\" in \"&CDCM!C7&\" (\"&CDCM!D7&\")\"","v":"Adder for WPD South Wales in 2023/24 (Forecast)"}]
[]
["3501. Adder value at which the minimum is breached"]
["Data sources:"]
["x1 = 3308. Unit rate 1 p/kWh (total) (in Summary of charges before revenue matching)"]
["x2 = 3308. Unit rate 2 p/kWh (total) (in Summary of charges before revenue matching)"]
["x3 = 3308. Unit rate 3 p/kWh (total) (in Summary of charges before revenue matching)"]
["Kind:","Calculation","Calculation","Calculation"]
["Formula:","=0-x1","=0-x2","=0-x3"]
[]
[null,"Adder threshold for Unit rate 1 p/kWh","Adder threshold for Unit rate 2 p/kWh","Adder threshold for Unit rate 3 p/kWh"]
["Domestic Unrestricted",{"$f":"0-B3731","v":-1.7859058141682733}]
["Domestic Two Rate",-1.9923145648644152,{"$f":"0-C3732","v":-0.275214918033648}]
["Domestic Off Peak (related MPAN)",-0.26930053533628173]
["Small Non Domestic Unrestricted",-1.2524049046142844]
["Small Non Domestic Two Rate",-1.6369346574409092,{"$f":"0-C3735","v":-0.2813336487883154}]
["Small Non Domestic Off Peak (related MPAN)",-0.27069991654543601]
["LV Medium Non-Domestic",-1.5659707300161207,-0.23148270286804715]
["LV Sub Medium Non-Domestic",-1.4806874262297167,-0.22158147442869541]
["HV Medium Non-Domestic",-0.89445564294749791,-0.14239200410658684]
["LV Network Domestic",-10.716441445195178,-0.94792158150131567,{"$f":"0-D3740","v":-0.26328977314686841}]
["LV Network Non-Domestic Non-CT",-9.5541169435395847,-0.84510761156106551,{"$f":"0-D3741","v":-0.23474192129473545}]
["LV HH Metered",-7.6317087985832481,-0.66558223646214443,{"$f":"0-D3742","v":-0.19053814609729275}]
["LV Sub HH Metered",-5.7357737381941369,-0.4837584015857222,{"$f":"0-D3743","v":-0.14847209974653977}]
["HV HH Metered",-4.3739501288988309,-0.36146512002676806,{"$f":"0-D3744","v":-0.11313193927171968}]
["NHH UMS category A",-2.2271824987397846]
["NHH UMS category B",-2.5896709541719467]
["NHH UMS category C",{"$f":"0-B3747","v":-3.4828355604909653}]
["NHH UMS category D",-1.8790900282653624]
["LV UMS (Pseudo HH Metered)",-28.522827327278581,{"$f":"0-C3749","v":-1.9912407548264703},{"$f":"0-D3749","v":-1.3137740262974427}]
["LV Generation NHH or Aggregate HH",0.9501022934408152]
["LV Sub Generation NHH",0.86678196914263095]
["LV Generation Intermittent",0.9501022934408152]
["LV Generation Intermittent no RP charge",0.9501022934408152]
["LV Generation Non-Intermittent",7.624143643384941,{"$f":"0-C3754","v":0.67439230059974076},{"$f":"0-D3754","v":0.18732043713207902}]
["LV Generation Non-Intermittent no RP charge",7.624143643384941,{"$f":"0-C3755","v":0.67439230059974076},{"$f":"0-D3755","v":0.18732043713207902}]
["LV Sub Generation Intermittent",0.86678196914263095]
["LV Sub Generation Intermittent no RP charge",0.86678196914263095]
["LV Sub Generation Non-Intermittent",6.966197686400891,{"$f":"0-C3758","v":0.61127066847165623},{"$f":"0-D3758","v":0.17272973193917629}]
["LV Sub Generation Non-Intermittent no RP charge",6.966197686400891,{"$f":"0-C3759","v":0.61127066847165623},{"$f":"0-D3759","v":0.17272973193917629}]
["HV Generation Intermittent",0.59593888726881239]
["HV Generation Intermittent no RP charge",0.59593888726881239]
["HV Generation Non-Intermittent",4.8326534628745632,{"$f":"0-C3762","v":0.40509853963191866},{"$f":"0-D3762","v":0.12537473356122228}]
["HV Generation Non-Intermittent no RP charge",4.8326534628745632,{"$f":"0-C3763","v":0.40509853963191866},{"$f":"0-D3763","v":0.12537473356122228}]
[]
["3502. Marginal revenue effect of adder"]
["Data sources:"]
["x1 = 2302. Load coefficient"]
["x2 = 2305. Rate 1 units (MWh) (in Equivalent volume for each end user)"]
["x3 = 2305. Rate 2 units (MWh) (in Equivalent volume for each end user)"]
["x4 = 2305. Rate 3 units (MWh) (in Equivalent volume for each end user)"]
["Kind:","Calculation","Calculation","Calculation"]
["Formula:","=IF(x1<0,0,x2*10)","=IF(x1<0,0,x3*10)","=IF(x1<0,0,x4*10)"]
[]
[null,"Effect through Unit rate 1 p/kWh","Effect through Unit rate 2 p/kWh","Effect through Unit rate 3 p/kWh"]
["Domestic Unrestricted",{"$f":"IF(B980<0,0,B1268*10)","v":31481448.045764044},{"$f":"IF(B980<0,0,C1268*10)","v":0},{"$f":"IF(B980<0,0,D1268*10)","v":0}]
["Domestic Two Rate",1487605.090947568,1326092.1117763666,0]
["Domestic Off Peak (related MPAN)",23695.947928852129,0,0]
["Small Non Domestic Unrestricted",7898966.9401002973,0,0]
["Small Non Domestic Two Rate",1977393.0215587434,837881.13078896236,0]
["Small Non Domestic Off Peak (related MPAN)",13734.199057232694,0,0]
["LV Medium Non-Domestic",269468.38912442804,77903.037525252133,0]
["LV Sub Medium Non-Domestic",2.1696134707601962,0.66633326122817371,0]
["HV Medium Non-Domestic",565.70823101729741,272.37803715647658,0]
["LV Network Domestic",20.120337279281422,104.48293984541081,93.975971074649863]
["LV Network Non-Domestic Non-CT",121402.58341269045,811133.35685595742,601164.29290059616]
["LV HH Metered",1224983.06410049,7788458.7527265102,5807258.2349930229]
["LV Sub HH Metered",51134.812703217984,312690.45547695446,263994.19993169629]
["HV HH Metered",1473205.0874271048,9058094.8397466019,8443163.0223333873]
["NHH UMS category A",18377.607362010367,0,0]
["NHH UMS category B",54410.890299194951,0,0]
["NHH UMS category C",2875.8165886187639,0,0]
["NHH UMS category D",0,0,0]
["LV UMS (Pseudo HH Metered)",53900.371250756711,338306.87087260303,820692.80279171083]
["LV Generation NHH or Aggregate HH",0,0,0]
["LV Sub Generation NHH",0,0,0]
["LV Generation Intermittent",0,0,0]
["LV Generation Intermittent no RP charge",0,0,0]
["LV Generation Non-Intermittent",0,0,0]
["LV Generation Non-Intermittent no RP charge",0,0,0]
["LV Sub Generation Intermittent",0,0,0]
["LV Sub Generation Intermittent no RP charge",0,0,0]
["LV Sub Generation Non-Intermittent",0,0,0]
["LV Sub Generation Non-Intermittent no RP charge",0,0,0]
["HV Generation Intermittent",0,0,0]
["HV Generation Intermittent no RP charge",0,0,0]
["HV Generation Non-Intermittent",0,0,0]
["HV Generation Non-Intermittent no RP charge",0,0,0]
[]
["3503. Constraint-free solution"]
["Data sources:"]
["x1 = 3402. Revenue shortfall (surplus) £ (in Revenue surplus or shortfall)"]
["x2 = 3502. Effect through Unit rate 1 p/kWh (in Marginal revenue effect of adder)"]
["x3 = 3502. Effect through Unit rate 2 p/kWh (in Marginal revenue effect of adder)"]
["x4 = 3502. Effect through Unit rate 3 p/kWh (in Marginal revenue effect of adder)"]
["Calculation =x1/SUM(x2,x3,x4)"]
[]
[null,"Constraint-free solution"]
["Constraint-free solution",{"$f":"C3830/SUM($B$3887:$B$3919,$C$3887:$C$3919,$D$3887:$D$3919)","v":1.5681571566145003}]
[]
["3504. Starting point"]
["Data sources:"]
["x1 = 3503. Constraint-free solution"]
["x2 = 3501. Adder threshold for Unit rate 1 p/kWh (in Adder value at which the minimum is breached)"]
["x3 = 3501. Adder threshold for Unit rate 2 p/kWh (in Adder value at which the minimum is breached)"]
["x4 = 3501. Adder threshold for Unit rate 3 p/kWh (in Adder value at which the minimum is breached)"]
["Calculation =MIN(x1,x2,x3,x4)"]
[]
[null,"Starting point"]
["Starting point",{"$f":"MIN(B3930,$B$3843:$B$3875,$C$3843:$C$3875,$D$3843:$D$3875)","v":-28.522827327278581}]
[]
["3505. Solve for General adder rate (p/kWh)"]
["Data sources:"]
["x1 = 3504. Starting point"]
["x2 = 3501. Adder threshold for Unit rate 1 p/kWh (in Adder value at which the minimum is breached)"]
["x3 = 3501. Adder threshold for Unit rate 2 p/kWh (in Adder value at which the minimum is breached)"]
["x4 = 3501. Adder threshold for Unit rate 3 p/kWh (in Adder value at which the minimum is breached)"]
["x5 = 3502. Effect through Unit rate 1 p/kWh (in Marginal revenue effect of adder)"]
["x6 = 3502. Effect through Unit rate 2 p/kWh (in Marginal revenue effect of adder)"]
["x7 = 3502. Effect through Unit rate 3 p/kWh (in Marginal revenue effect of adder)"]
["x8 = Location (in Solve for General adder rate (p/kWh))"]
["x9 = Kink (in Solve for General adder rate (p/kWh))"]
["x10 = Ranking before tie break (in Solve for General adder rate (p/kWh))"]
["x11 = Counter (in Solve for General adder rate (p/kWh))"]
["x12 = Tie breaker (in Solve for General adder rate (p/kWh))"]
["x13 = Ranking (in Solve for General adder rate (p/kWh))"]
["x14 = Kink reordering (in Solve for General adder rate (p/kWh))"]
["x15 = Starting slope contributions (in Solve for General adder rate (p/kWh))"]
["x16 = New slope (in Solve for General adder rate (p/kWh))"]
["x17 = Location (ordered) (in Solve for General adder rate (p/kWh))"]
["x18 = Starting values (in Solve for General adder rate (p/kWh))"]
["x19 = 3402. Revenue shortfall (surplus) £ (in Revenue surplus or shortfall)"]
["x20 = 3503. Constraint-free solution"]
["x21 = Value (in Solve for General adder rate (p/kWh))"]
["Kind:","Special calculation","Special calculation","Special calculation","Special calculation","Special calculation","Fixed data","Calculation","Special calculation","Special calculation","Special calculation","Special calculation","Special calculation","Special calculation"]
["Formula:","= x1 or x2 or x3 or x4","Special calculation","=IF(ISERROR(x8),x9,0)","=MAX(x1,x8)*x9","=RANK(x8,x8,1)","","=x10*99+x11","=RANK(x12,x12,1)","=MATCH(x11,x13,0)","=INDEX(x8,x14,1) or =x8","Special calculation","Special calculation","Special calculation"]
[]
[null,"Location","Kink","Starting slope contributions","Starting values","Ranking before tie break","Counter","Tie breaker","Ranking","Kink reordering","Location (ordered)","New slope","Value","Root"]
["Starting point",{"$f":"B3941","v":-28.522827327278581},null,null,null,null,0,{"$f":"F3970*99+G3970","v":0},null,null,{"$f":"B3970","v":-28.522827327278581},{"$f":"SUM(D$3971:D$4069)","v":0},{"$f":"SUM($E$3971:$E$4069)-$C$3830","v":-235224760.65913367},{"$f":"IF(M$3970>0,K3970,IF(M$4069>0,\"\",$B$3930))","v":""}]
["Kink 1",{"$f":"B3843","v":-1.7859058141682733},{"$f":"B3887","v":31481448.045764044},{"$f":"IF(ISERROR(B3971),C3971,0)","v":0},{"$f":"MAX($B$3941,B3971)*C3971","v":-56222901.103366435},{"$f":"RANK(B3971,B$3971:B$4069,1)","v":13},1,1288,{"$f":"RANK(H3971,H$3971:H$4069,1)","v":13},{"$f":"MATCH(G3971,I$3971:I$4069,0)","v":19},{"$f":"INDEX(B$3971:B$4069,J3971,1)","v":-28.522827327278581},{"$f":"L3970+INDEX(C$3971:C$4069,J3971,1)","v":53900.371250756711},{"$f":"M3970+(K3971-K3970)*L3970","v":-235224760.65913367},{"$f":"IF((M3970>0)=(M3971>0),\"\",K3971-M3971/L3970)","v":""}]
["Kink 2",-1.9923145648644152,1487605.090947568,0,-2963777.2894612928,10,2,992,10,10,-10.716441445195178,53920.491588035991,-234264989.84945515,""]
["Kink 3",-0.26930053533628173,23695.947928852129,0,-6381.3314625405346,28,3,2775,28,11,-9.5541169435395847,175323.07500072644,-234202316.74094105,""]
["Kink 4",-1.2524049046142844,7898966.9401002973,0,-9892704.9371676985,18,4,1786,18,12,-7.6317087985832481,1400306.1391012163,-233865274.23356086,""]
["Kink 5",-1.6369346574409092,1977393.0215587434,0,-3236863.1683713058,14,5,1391,14,13,-5.7357737381941369,1451440.9518044344,-231210384.72916076,""]
["Kink 6",-0.27069991654543601,13734.199057232694,0,-3717.8465386112962,27,6,2679,27,14,-4.3739501288988309,2924646.0392315392,-229233778.17349541,""]
["Kink 7",-1.5659707300161207,269468.38912442804,0,-421979.61003344867,15,7,1492,15,17,-3.4828355604909653,2927521.855820158,-226627583.48049983,""]
["Kink 8",-1.4806874262297167,2.1696134707601962,0,-3.2125193859332377,16,8,1592,16,16,-2.5896709541719467,2981932.746119353,-224012824.57465589,""]
["Kink 9",-0.89445564294749791,565.70823101729741,0,-506.00091949526842,20,9,1989,20,15,-2.2271824987397846,3000310.3534813635,-222931908.37931252,""]
["Kink 10",-10.716441445195178,20.120337279281422,0,-215.61841631099702,2,10,208,2,2,-1.9923145648644152,4487915.4444289319,-222227231.68560547,""]
["Kink 11",-9.5541169435395847,121402.58341269045,0,-1159894.4791726635,3,11,308,3,52,-1.9912407548264703,4826222.3153015347,-222222412.5169518,""]
["Kink 12",-7.6317087985832481,1224983.06410049,0,-9348714.0284111761,4,12,408,4,18,-1.8790900282653624,4826222.3153015347,-221681148.17774531,""]
["Kink 13",-5.7357737381941369,51134.812703217984,0,-293297.71581059368,5,13,508,5,1,-1.7859058141682733,36307670.361065581,-221231420.4442361,""]
["Kink 14",-4.3739501288988309,1473205.0874271048,0,-6443725.5820461987,6,14,608,6,5,-1.6369346574409092,38285063.382624328,-215822624.79247233,""]
["Kink 15",-2.2271824987397846,18377.607362010367,0,-40930.285485380911,9,15,906,9,7,-1.5659707300161207,38554531.771748759,-213105766.33313435,""]
["Kink 16",-2.5896709541719467,54410.890299194951,0,-140906.30219846132,8,16,808,8,8,-1.4806874262297167,38554533.941362232,-209817708.48770174,""]
["Kink 17",-3.4828355604909653,2875.8165886187639,0,-10015.996280291249,7,17,710,7,85,-1.3137740262974427,39375226.744153939,-203382440.14474472,""]
["Kink 18",-1.8790900282653624,0,0,0,12,18,1206,12,4,-1.2524049046142844,47274193.684254237,-200966017.06338081,""]
["Kink 19",-28.522827327278581,53900.371250756711,0,-1537390.9820615442,1,19,118,1,43,-0.94792158150131567,47274298.167194083,-186571813.47291297,""]
["Kink 20",0.9501022934408152,0,0,0,91,20,9029,91,9,-0.89445564294749791,47274863.8754251,-184044248.75193092,""]
["Kink 21",0.86678196914263095,0,0,0,88,21,8733,88,44,-0.84510761156106551,48085997.232281059,-181711327.28561711,""]
["Kink 22",0.9501022934408152,0,0,0,91,22,9031,92,45,-0.66558223646214443,55874455.985007569,-173078670.59548616,""]
["Kink 23",0.9501022934408152,0,0,0,91,23,9032,93,46,-0.4837584015857222,56187146.440484524,-162919362.73665822,""]
["Kink 24",7.624143643384941,0,0,0,98,24,9726,98,47,-0.36146512002676806,65245241.280231126,-156048052.21701786,""]
["Kink 25",7.624143643384941,0,0,0,98,25,9727,99,38,-0.2813336487883154,66083122.411020085,-150819855.0419251,""]
["Kink 26",0.86678196914263095,0,0,0,88,26,8738,89,35,-0.275214918033648,67409214.522796452,-150415510.20846435,""]
["Kink 27",0.86678196914263095,0,0,0,88,27,8739,90,6,-0.27069991654543601,67422948.721853688,-150111157.50457472,""]
["Kink 28",6.966197686400891,0,0,0,96,28,9532,96,3,-0.26930053533628173,67446644.669782534,-150016807.09706759,""]
["Kink 29",6.966197686400891,0,0,0,96,29,9533,97,76,-0.26328977314686841,67446738.645753607,-149611401.35548368,""]
["Kink 30",0.59593888726881239,0,0,0,82,30,8148,82,77,-0.23474192129473545,68047902.938654199,-147685941.85271516,""]
["Kink 31",0.59593888726881239,0,0,0,82,31,8149,83,40,-0.23148270286804715,68125805.976179451,-147464158.87356001,""]
["Kink 32",4.8326534628745632,0,0,0,94,32,9338,94,41,-0.22158147442869541,68125806.642512709,-146789629.70597491,""]
["Kink 33",4.8326534628745632,0,0,0,94,33,9339,95,78,-0.19053814609729275,73933064.877505735,-144674777.92252973,""]
["Kink 34",{"$f":"C3843","v":0},{"$f":"C3887","v":0},0,0,37,34,3697,37,79,-0.14847209974653977,74197059.077437431,-141564706.18853936,""]
["Kink 35",-0.275214918033648,1326092.1117763666,0,-364960.33184759994,26,35,2609,26,42,-0.14239200410658684,74197331.455474585,-141113580.97314531,""]
["Kink 36",0,0,0,0,37,36,3699,38,80,-0.11313193927171968,82640494.477807969,-138942562.24418399,""]
["Kink 37",0,0,0,0,37,37,3700,39,34,0,82640494.477807969,-129593282.84153573,""]
["Kink 38",-0.2813336487883154,837881.13078896236,0,-235724.1557757385,25,38,2513,25,36,0,82640494.477807969,-129593282.84153573,""]
["Kink 39",0,0,0,0,37,39,3702,40,37,0,82640494.477807969,-129593282.84153573,""]
["Kink 40",-0.23148270286804715,77903.037525252133,0,-18033.205687976268,31,40,3109,31,39,0,82640494.477807969,-129593282.84153573,""]
["Kink 41",-0.22158147442869541,0.66633326122817371,0,-0.14764710648381979,32,41,3209,32,48,0,82640494.477807969,-129593282.84153573,""]
["Kink 42",-0.14239200410658684,272.37803715647658,0,-38.784454585329073,35,42,3507,35,49,0,82640494.477807969,-129593282.84153573,""]
["Kink 43",-0.94792158150131567,104.48293984541081,0,-99.041633578168643,19,43,1924,19,50,0,82640494.477807969,-129593282.84153573,""]
["Kink 44",-0.84510761156106551,811133.35685595742,0,-685494.9738700476,21,44,2123,21,51,0,82640494.477807969,-129593282.84153573,""]
["Kink 45",-0.66558223646214443,7788458.7527265102,0,-5183859.7952328743,22,45,2223,22,53,0,82640494.477807969,-129593282.84153573,""]
["Kink 46",-0.4837584015857222,312690.45547695446,0,-151266.63493264292,23,46,2323,23,54,0,82640494.477807969,-129593282.84153573,""]
["Kink 47",-0.36146512002676806,9058094.8397466019,0,-3274185.3384628538,24,47,2423,24,55,0,82640494.477807969,-129593282.84153573,""]
["Kink 48",0,0,0,0,37,48,3711,41,56,0,82640494.477807969,-129593282.84153573,""]
["Kink 49",0,0,0,0,37,49,3712,42,59,0,82640494.477807969,-129593282.84153573,""]
["Kink 50",0,0,0,0,37,50,3713,43,60,0,82640494.477807969,-129593282.84153573,""]
["Kink 51",0,0,0,0,37,51,3714,44,63,0,82640494.477807969,-129593282.84153573,""]
["Kink 52",-1.9912407548264703,338306.87087260303,0,-673650.42891934328,11,52,1141,11,64,0,82640494.477807969,-129593282.84153573,""]
["Kink 53",0,0,0,0,37,53,3716,45,67,0,82640494.477807969,-129593282.84153573,""]
["Kink 54",0,0,0,0,37,54,3717,46,68,0,82640494.477807969,-129593282.84153573,""]
["Kink 55",0,0,0,0,37,55,3718,47,69,0,82640494.477807969,-129593282.84153573,""]
["Kink 56",0,0,0,0,37,56,3719,48,70,0,82640494.477807969,-129593282.84153573,""]
["Kink 57",0.67439230059974076,0,0,0,86,57,8571,86,71,0,82640494.477807969,-129593282.84153573,""]
["Kink 58",0.67439230059974076,0,0,0,86,58,8572,87,72,0,82640494.477807969,-129593282.84153573,""]
["Kink 59",0,0,0,0,37,59,3722,49,73,0,82640494.477807969,-129593282.84153573,""]
["Kink 60",0,0,0,0,37,60,3723,50,74,0,82640494.477807969,-129593282.84153573,""]
["Kink 61",0.61127066847165623,0,0,0,84,61,8377,84,75,0,82640494.477807969,-129593282.84153573,""]
["Kink 62",0.61127066847165623,0,0,0,84,62,8378,85,81,0,82640494.477807969,-129593282.84153573,""]
["Kink 63",0,0,0,0,37,63,3726,51,82,0,82640494.477807969,-129593282.84153573,""]
["Kink 64",0,0,0,0,37,64,{"$f":"F4034*99+G4034","v":3727},52,83,0,82640494.477807969,-129593282.84153573,""]
["Kink 65",0.40509853963191866,0,{"$f":"IF(ISERROR(B4035),C4035,0)","v":0},{"$f":"MAX($B$3941,B4035)*C4035","v":0},{"$f":"RANK(B4035,B$3971:B$4069,1)","v":80},65,7985,{"$f":"RANK(H4035,H$3971:H$4069,1)","v":80},{"$f":"MATCH(G4035,I$3971:I$4069,0)","v":84},{"$f":"INDEX(B$3971:B$4069,J4035,1)","v":0},{"$f":"L4034+INDEX(C$3971:C$4069,J4035,1)","v":82640494.477807969},{"$f":"M4034+(K4035-K4034)*L4034","v":-129593282.84153573},{"$f":"IF((M4034>0)=(M4035>0),\"\",K4035-M4035/L4034)","v":""}]
["Kink 66",0.40509853963191866,0,0,0,80,66,7986,81,86,0,82640494.477807969,-129593282.84153573,""]
["Kink 67",{"$f":"D3843","v":0},{"$f":"D3887","v":0},0,0,37,67,3730,53,87,0,82640494.477807969,-129593282.84153573,""]
["Kink 68",0,0,0,0,37,68,3731,54,88,0,82640494.477807969,-129593282.84153573,""]
["Kink 69",0,0,0,0,37,69,3732,55,89,0,82640494.477807969,-129593282.84153573,""]
["Kink 70",0,0,0,0,37,70,3733,56,92,0,82640494.477807969,-129593282.84153573,""]
["Kink 71",0,0,0,0,37,71,3734,57,93,0,82640494.477807969,-129593282.84153573,""]
["Kink 72",0,0,0,0,37,72,3735,58,96,0,82640494.477807969,-129593282.84153573,""]
["Kink 73",0,0,0,0,37,73,3736,59,97,0,82640494.477807969,-129593282.84153573,""]
["Kink 74",0,0,0,0,37,74,3737,60,98,0.12537473356122228,82640494.477807969,-119232252.8650129,""]
["Kink 75",0,0,0,0,37,75,3738,61,99,0.12537473356122228,82640494.477807969,-119232252.8650129,""]
["Kink 76",-0.26328977314686841,93.975971074649863,0,-24.74291210550123,29,76,2947,29,94,0.17272973193917629,82640494.477807969,-115318812.38306299,""]
["Kink 77",-0.23474192129473545,601164.29290059616,0,-141118.46112927704,30,77,3047,30,95,0.17272973193917629,82640494.477807969,-115318812.38306299,""]
["Kink 78",-0.19053814609729275,5807258.2349930229,0,-1106504.2180038071,33,78,3345,33,90,0.18732043713207902,82640494.477807969,-114113029.29114158,""]
["Kink 79",-0.14847209974653977,263994.19993169629,0,-39195.773184766775,34,79,3445,34,91,0.18732043713207902,82640494.477807969,-114113029.29114158,""]
["Kink 80",-0.11313193927171968,8443163.0223333873,0,-955191.40630384989,36,80,3644,36,65,0.40509853963191866,82640494.477807969,-96115739.214116096,""]
["Kink 81",0,0,0,0,37,81,3744,62,66,0.40509853963191866,82640494.477807969,-96115739.214116096,""]
["Kink 82",0,0,0,0,37,82,3745,63,30,0.59593888726881239,82640494.477807969,-80344598.519086421,""]
["Kink 83",0,0,0,0,37,83,3746,64,31,0.59593888726881239,82640494.477807969,-80344598.519086421,""]
["Kink 84",0,0,0,0,37,84,3747,65,61,0.61127066847165623,82640494.477807969,-79077572.539257839,""]
["Kink 85",-1.3137740262974427,820692.80279171083,0,-1078204.8878769991,17,85,1768,17,62,0.61127066847165623,82640494.477807969,-79077572.539257839,""]
["Kink 86",0,0,0,0,37,86,3749,66,57,0.67439230059974076,82640494.477807969,-73861169.647946641,""]
["Kink 87",0,0,0,0,37,87,3750,67,58,0.67439230059974076,82640494.477807969,-73861169.647946641,""]
["Kink 88",0,0,0,0,37,88,3751,68,21,0.86678196914263095,82640494.477807969,-57961992.307140619,""]
["Kink 89",0,0,0,0,37,89,3752,69,26,0.86678196914263095,82640494.477807969,-57961992.307140619,""]
["Kink 90",0.18732043713207902,0,0,0,78,90,7812,78,27,0.86678196914263095,82640494.477807969,-57961992.307140619,""]
["Kink 91",0.18732043713207902,0,0,0,78,91,7813,79,20,0.9501022934408152,82640494.477807969,-51076359.50708735,""]
["Kink 92",0,0,0,0,37,92,3755,70,22,0.9501022934408152,82640494.477807969,-51076359.50708735,""]
["Kink 93",0,0,0,0,37,93,3756,71,23,0.9501022934408152,82640494.477807969,-51076359.50708735,""]
["Kink 94",0.17272973193917629,0,0,0,76,94,7618,76,32,4.8326534628745632,82640494.477807969,269779588.9703092,1.5681571566145007]
["Kink 95",0.17272973193917629,0,0,0,76,95,7619,77,33,4.8326534628745632,82640494.477807969,269779588.9703092,""]
["Kink 96",0,0,0,0,37,96,3759,72,28,6.966197686400891,82640494.477807969,446096738.59279579,""]
["Kink 97",0,0,0,0,37,97,3760,73,29,6.966197686400891,82640494.477807969,446096738.59279579,""]
["Kink 98",0.12537473356122228,0,0,0,74,98,7424,74,24,7.624143643384941,82640494.477807969,500469717.81763226,""]
["Kink 99",0.12537473356122228,0,0,0,74,99,7425,75,25,7.624143643384941,82640494.477807969,500469717.81763226,""]
[]
["3506. General adder rate (p/kWh)"]
["Data sources:"]
["x1 = 3505. Root (in Solve for General adder rate (p/kWh))"]
["Calculation =MIN(x1)"]
[]
[null,"General adder rate (p/kWh)"]
["General adder rate (p/kWh)",{"$f":"MIN($N$3970:$N$4069)","v":1.5681571566145007}]
[]
["3507. Adder"]
["Data sources:"]
["x1 = 2302. Load coefficient"]
["x2 = 3506. General adder rate (p/kWh)"]
["x3 = 3501. Adder threshold for Unit rate 1 p/kWh (in Adder value at which the minimum is breached)"]
["x4 = 3501. Adder threshold for Unit rate 2 p/kWh (in Adder value at which the minimum is breached)"]
["x5 = 3501. Adder threshold for Unit rate 3 p/kWh (in Adder value at which the minimum is breached)"]
["x6 = Adder on Unit rate 1 p/kWh (in Adder)"]
["x7 = 2305. Rate 1 units (MWh) (in Equivalent volume for each end user)"]
["x8 = Adder on Unit rate 2 p/kWh (in Adder)"]
["x9 = 2305. Rate 2 units (MWh) (in Equivalent volume for each end user)"]
["x10 = Adder on Unit rate 3 p/kWh (in Adder)"]
["x11 = 2305. Rate 3 units (MWh) (in Equivalent volume for each end user)"]
["Kind:","Calculation","Calculation","Calculation","Calculation"]
["Formula:","=IF(x1<0,0,MAX(x2,x3))","=IF(x1<0,0,MAX(x2,x4))","=IF(x1<0,0,MAX(x2,x5))","=0+10*(x6*x7+x8*x9+x10*x11)"]
[]
[null,"Adder on Unit rate 1 p/kWh","Adder on Unit rate 2 p/kWh","Adder on Unit rate 3 p/kWh","Net revenues by tariff from adder"]
["Domestic Unrestricted",{"$f":"IF($B980<0,0,MAX($B$4077,$B3843))","v":1.5681571566145007},null,null,{"$f":"0+10*($B4096*B1268+$C4096*C1268+$D4096*D1268)","v":49367858.053552471}]
["Domestic Two Rate",1.5681571566145007,{"$f":"IF($B981<0,0,MAX($B$4077,$C3844))","v":1.5681571566145007},null,4412319.4049977399]
["Domestic Off Peak (related MPAN)",1.5681571566145007,null,null,37158.970327394025]
["Small Non Domestic Unrestricted",1.5681571566145007,null,null,12386821.536979627]
["Small Non Domestic Two Rate",1.5681571566145007,{"$f":"IF($B984<0,0,MAX($B$4077,$C3847))","v":1.5681571566145007},null,4414792.3098358773]
["Small Non Domestic Off Peak (related MPAN)",1.5681571566145007,null,null,21537.382541967581]
["LV Medium Non-Domestic",1.5681571566145007,{"$f":"IF($B986<0,0,MAX($B$4077,$C3849))","v":1.5681571566145007},null,544732.98870408512]
["LV Sub Medium Non-Domestic",1.5681571566145007,1.5681571566145007,null,4.4472101635450674]
["HV Medium Non-Domestic",1.5681571566145007,1.5681571566145007,null,1314.2509792970436]
["LV Network Domestic",1.5681571566145007,1.5681571566145007,{"$f":"IF($B989<0,0,MAX($B$4077,$D3852))","v":1.5681571566145007},342.76661235121549]
["LV Network Non-Domestic Non-CT",1.5681571566145007,1.5681571566145007,{"$f":"IF($B990<0,0,MAX($B$4077,$D3853))","v":1.5681571566145007},2405082.9967456781]
["LV HH Metered",1.5681571566145007,1.5681571566145007,{"$f":"IF($B991<0,0,MAX($B$4077,$D3854))","v":1.5681571566145007},23241186.852298472]
["LV Sub HH Metered",1.5681571566145007,1.5681571566145007,{"$f":"IF($B992<0,0,MAX($B$4077,$D3855))","v":1.5681571566145007},984519.59198153636]
["HV HH Metered",1.5681571566145007,1.5681571566145007,{"$f":"IF($B993<0,0,MAX($B$4077,$D3856))","v":1.5681571566145007},29754939.867186241]
["NHH UMS category A",1.5681571566145007,null,null,28818.976506187893]
["NHH UMS category B",1.5681571566145007,null,null,85324.827020449084]
["NHH UMS category C",1.5681571566145007,null,null,4509.7323645532142]
["NHH UMS category D",1.5681571566145007,null,null,0]
["LV UMS (Pseudo HH Metered)",1.5681571566145007,{"$f":"IF($B998<0,0,MAX($B$4077,$C3861))","v":1.5681571566145007},{"$f":"IF($B998<0,0,MAX($B$4077,$D3861))","v":1.5681571566145007},1902017.8856916171]
["LV Generation NHH or Aggregate HH",0,null,null,0]
["LV Sub Generation NHH",0,null,null,0]
["LV Generation Intermittent",0,null,null,0]
["LV Generation Intermittent no RP charge",0,null,null,0]
["LV Generation Non-Intermittent",0,{"$f":"IF($B1003<0,0,MAX($B$4077,$C3866))","v":0},{"$f":"IF($B1003<0,0,MAX($B$4077,$D3866))","v":0},0]
["LV Generation Non-Intermittent no RP charge",0,{"$f":"IF($B1004<0,0,MAX($B$4077,$C3867))","v":0},{"$f":"IF($B1004<0,0,MAX($B$4077,$D3867))","v":0},0]
["LV Sub Generation Intermittent",0,null,null,0]
["LV Sub Generation Intermittent no RP charge",0,null,null,0]
["LV Sub Generation Non-Intermittent",0,{"$f":"IF($B1007<0,0,MAX($B$4077,$C3870))","v":0},{"$f":"IF($B1007<0,0,MAX($B$4077,$D3870))","v":0},0]
["LV Sub Generation Non-Intermittent no RP charge",0,{"$f":"IF($B1008<0,0,MAX($B$4077,$C3871))","v":0},{"$f":"IF($B1008<0,0,MAX($B$4077,$D3871))","v":0},0]
["HV Generation Intermittent",0,null,null,0]
["HV Generation Intermittent no RP charge",0,null,null,0]
["HV Generation Non-Intermittent",0,{"$f":"IF($B1011<0,0,MAX($B$4077,$C3874))","v":0},{"$f":"IF($B1011<0,0,MAX($B$4077,$D3874))","v":0},0]
["HV Generation Non-Intermittent no RP charge",0,{"$f":"IF($B1012<0,0,MAX($B$4077,$C3875))","v":0},{"$f":"IF($B1012<0,0,MAX($B$4077,$D3875))","v":0},0]
[]
[{"$f":"\"Tariff component adjustment and rounding for \"&CDCM!B7&\" in \"&CDCM!C7&\" (\"&CDCM!D7&\")\"","v":"Tariff component adjustment and rounding for WPD South Wales in 2023/24 (Forecast)"}]
[]
["3601. Tariffs before rounding"]
["Data sources:"]
["x1 = 3308. Unit rate 1 p/kWh (total) (in Summary of charges before revenue matching)"]
["x2 = 3507. Adder on Unit rate 1 p/kWh (in Adder)"]
["x3 = 3308. Unit rate 2 p/kWh (total) (in Summary of charges before revenue matching)"]
["x4 = 3507. Adder on Unit rate 2 p/kWh (in Adder)"]
["x5 = 3308. Unit rate 3 p/kWh (total) (in Summary of charges before revenue matching)"]
["x6 = 3507. Adder on Unit rate 3 p/kWh (in Adder)"]
["x7 = 3308. Fixed charge p/MPAN/day (total) (in Summary of charges before revenue matching)"]
["x8 = 3308. Capacity charge p/kVA/day (total) (in Summary of charges before revenue matching)"]
["x9 = 3308. Exceeded capacity charge p/kVA/day (total) (in Summary of charges before revenue matching)"]
["x10 = 3308. Reactive power charge p/kVArh (in Summary of charges before revenue matching)"]
["Kind:","Calculation","Calculation","Calculation","Copy cells","Copy cells","Copy cells","Copy cells"]
["Formula:","=x1+x2","=x3+x4","=x5+x6","=x7","=x8","=x9","=x10"]
[]
[null,"Unit rate 1 p/kWh","Unit rate 2 p/kWh","Unit rate 3 p/kWh","Fixed charge p/MPAN/day","Capacity charge p/kVA/day","Exceeded capacity charge p/kVA/day","Reactive power charge p/kVArh"]
["Domestic Unrestricted",{"$f":"$B3731+$B4096","v":3.354062970782774},null,null,{"$f":"$E3731","v":4.8647661862327549}]
["Domestic Two Rate",3.5604717214789159,{"$f":"$C3732+$C4097","v":1.8433720746481488},null,{"$f":"$E3732","v":4.8647661862327549}]
["Domestic Off Peak (related MPAN)",1.8374576919507826]
["Small Non Domestic Unrestricted",2.8205620612287854,null,null,{"$f":"$E3734","v":10.082432182957376}]
["Small Non Domestic Two Rate",3.2050918140554101,{"$f":"$C3735+$C4100","v":1.8494908054028161},null,{"$f":"$E3735","v":10.082432182957376}]
["Small Non Domestic Off Peak (related MPAN)",1.8388570731599367]
["LV Medium Non-Domestic",3.1341278866306217,{"$f":"$C3737+$C4102","v":1.7996398594825478},null,{"$f":"$E3737","v":28.476683754784336}]
["LV Sub Medium Non-Domestic",3.0488445828442172,1.7897386310431962,null,35.370219645563864]
["HV Medium Non-Domestic",2.4626127995619989,1.7105491607210876,null,151.88827397792335]
["LV Network Domestic",12.284598601809678,2.5160787381158163,{"$f":"$D3740+$D4105","v":1.8314469297613691},4.8647661862327549]
["LV Network Non-Domestic Non-CT",11.122274100154085,2.4132647681755661,{"$f":"$D3741+$D4106","v":1.8028990779092362},10.082432182957376]
["LV HH Metered",9.1998659551977493,2.2337393930766449,{"$f":"$D3742+$D4107","v":1.7586953027117935},14.377066516424692,{"$f":"$F3742","v":3.5280055833653683},{"$f":"$G3742","v":7.5763384070948385},{"$f":"$H3742","v":0.25975222439796719}]
["LV Sub HH Metered",7.3039308948086372,2.0519155582002231,{"$f":"$D3743+$D4108","v":1.7166292563610406},11.223336720612213,{"$f":"$F3743","v":3.957204608867797},{"$f":"$G3743","v":7.4223756254173976},{"$f":"$H3743","v":0.19117574333250981}]
["HV HH Metered",5.9421072855133321,1.9296222766412687,{"$f":"$D3744+$D4109","v":1.6812890958862203},121.20904668271963,{"$f":"$F3744","v":4.1016324068741055},{"$f":"$G3744","v":7.9982393451021343},{"$f":"$H3744","v":0.13814011197420356}]
["NHH UMS category A",3.7953396553542853]
["NHH UMS category B",4.157828110786447]
["NHH UMS category C",5.0509927171054656]
["NHH UMS category D",3.4472471848798634]
["LV UMS (Pseudo HH Metered)",30.090984483893081,{"$f":"$C3749+$C4114","v":3.5593979114409713},{"$f":"$D3749+$D4114","v":2.8819311829119432}]
["LV Generation NHH or Aggregate HH",-0.9501022934408152,null,null,{"$f":"$E3750","v":0}]
["LV Sub Generation NHH",-0.86678196914263095,null,null,0]
["LV Generation Intermittent",-0.9501022934408152,null,null,0,null,null,{"$f":"$H3752","v":0.2997594872664473}]
["LV Generation Intermittent no RP charge",-0.9501022934408152,null,null,0]
["LV Generation Non-Intermittent",-7.624143643384941,{"$f":"$C3754+$C4119","v":-0.67439230059974076},{"$f":"$D3754+$D4119","v":-0.18732043713207902},0,null,null,{"$f":"$H3754","v":0.2997594872664473}]
["LV Generation Non-Intermittent no RP charge",-7.624143643384941,{"$f":"$C3755+$C4120","v":-0.67439230059974076},{"$f":"$D3755+$D4120","v":-0.18732043713207902},0]
["LV Sub Generation Intermittent",-0.86678196914263095,null,null,0,null,null,{"$f":"$H3756","v":0.25722119517794845}]
["LV Sub Generation Intermittent no RP charge",-0.86678196914263095,null,null,0]
["LV Sub Generation Non-Intermittent",-6.966197686400891,{"$f":"$C3758+$C4123","v":-0.61127066847165623},{"$f":"$D3758+$D4123","v":-0.17272973193917629},0,null,null,{"$f":"$H3758","v":0.25722119517794845}]
["LV Sub Generation Non-Intermittent no RP charge",-6.966197686400891,{"$f":"$C3759+$C4124","v":-0.61127066847165623},{"$f":"$D3759+$D4124","v":-0.17272973193917629},0]
["HV Generation Intermittent",-0.59593888726881239,null,null,49.831664871183094,null,null,{"$f":"$H3760","v":0.21408376494893877}]
["HV Generation Intermittent no RP charge",-0.59593888726881239,null,null,49.831664871183094]
["HV Generation Non-Intermittent",-4.8326534628745632,{"$f":"$C3762+$C4127","v":-0.40509853963191866},{"$f":"$D3762+$D4127","v":-0.12537473356122228},49.831664871183094,null,null,{"$f":"$H3762","v":0.21408376494893877}]
["HV Generation Non-Intermittent no RP charge",-4.8326534628745632,{"$f":"$C3763+$C4128","v":-0.40509853963191866},{"$f":"$D3763+$D4128","v":-0.12537473356122228},49.831664871183094]
[]
["3602. Decimal places"]
[]
[null,"Unit rate 1 p/kWh","Unit rate 2 p/kWh","Unit rate 3 p/kWh","Fixed charge p/MPAN/day","Capacity charge p/kVA/day","Exceeded capacity charge p/kVA/day","Reactive power charge p/kVArh"]
["Decimal places",3,3,3,2,2,2,3]
[]
["3603. Tariff rounding"]
["Data sources:"]
["x1 = 3601. Unit rate 1 p/kWh before rounding (in Tariffs before rounding)"]
["x2 = 3602. Unit rate 1 p/kWh decimal places (in Decimal places)"]
["x3 = 3601. Unit rate 2 p/kWh before rounding (in Tariffs before rounding)"]
["x4 = 3602. Unit rate 2 p/kWh decimal places (in Decimal places)"]
["x5 = 3601. Unit rate 3 p/kWh before rounding (in Tariffs before rounding)"]
["x6 = 3602. Unit rate 3 p/kWh decimal places (in Decimal places)"]
["x7 = 3601. Fixed charge p/MPAN/day before rounding (in Tariffs before rounding)"]
["x8 = 3602. Fixed charge p/MPAN/day decimal places (in Decimal places)"]
["x9 = 3601. Capacity charge p/kVA/day before rounding (in Tariffs before rounding)"]
["x10 = 3602. Capacity charge p/kVA/day decimal places (in Decimal places)"]
["x11 = 3601. Exceeded capacity charge p/kVA/day before rounding (in Tariffs before rounding)"]
["x12 = 3602. Exceeded capacity charge p/kVA/day decimal places (in Decimal places)"]
["x13 = 3601. Reactive power charge p/kVArh before rounding (in Tariffs before rounding)"]
["x14 = 3602. Reactive power charge p/kVArh decimal places (in Decimal places)"]
["Kind:","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation"]
["Formula:","=ROUND(x1,x2)-x1","=ROUND(x3,x4)-x3","=ROUND(x5,x6)-x5","=ROUND(x7,x8)-x7","=ROUND(x9,x10)-x9","=ROUND(x11,x12)-x11","=ROUND(x13,x14)-x13"]
[]
[null,"Unit rate 1 p/kWh","Unit rate 2 p/kWh","Unit rate 3 p/kWh","Fixed charge p/MPAN/day","Capacity charge p/kVA/day","Exceeded capacity charge p/kVA/day","Reactive power charge p/kVArh"]
["Domestic Unrestricted",{"$f":"ROUND(B4148,B$4185)-B4148","v":-6.2970782773952294E-5},null,null,{"$f":"ROUND(E4148,E$4185)-E4148","v":-4.766186232754599E-3}]
["Domestic Two Rate",-4.7172147891583194E-4,{"$f":"ROUND(C4149,C$4185)-C4149","v":-3.7207464814881241E-4},null,{"$f":"ROUND(E4149,E$4185)-E4149","v":-4.766186232754599E-3}]
["Domestic Off Peak (related MPAN)",-4.5769195078260161E-4]
["Small Non Domestic Unrestricted",4.3793877121478531E-4,null,null,{"$f":"ROUND(E4151,E$4185)-E4151","v":-2.4321829573761278E-3}]
["Small Non Domestic Two Rate",-9.1814055410033291E-5,{"$f":"ROUND(C4152,C$4185)-C4152","v":-4.9080540281609686E-4},null,{"$f":"ROUND(E4152,E$4185)-E4152","v":-2.4321829573761278E-3}]
["Small Non Domestic Off Peak (related MPAN)",1.4292684006322887E-4]
["LV Medium Non-Domestic",-1.278866306217985E-4,3.601405174522565E-4,null,{"$f":"ROUND(E4154,E$4185)-E4154","v":3.3162452156645372E-3}]
["LV Sub Medium Non-Domestic",1.5541715578271109E-4,2.6136895680384242E-4,null,-2.1964556386677714E-4]
["HV Medium Non-Domestic",3.8720043800122284E-4,4.5083927891242936E-4,null,1.7260220766388557E-3]
["LV Network Domestic",4.013981903217001E-4,-7.8738115816268106E-5,{"$f":"ROUND(D4157,D$4185)-D4157","v":-4.4692976136917473E-4},-4.766186232754599E-3]
["LV Network Non-Domestic Non-CT",-2.7410015408513289E-4,-2.6476817556631005E-4,{"$f":"ROUND(D4158,D$4185)-D4158","v":1.0092209076373315E-4},-2.4321829573761278E-3]
["LV HH Metered",1.3404480224998849E-4,2.6060692335505564E-4,{"$f":"ROUND(D4159,D$4185)-D4159","v":3.046972882063681E-4},2.9334835753083155E-3,1.9944166346315129E-3,3.6615929051615481E-3,2.4777560203281812E-4]
["LV Sub HH Metered",6.9105191363050267E-5,8.4441799776957538E-5,{"$f":"ROUND(D4160,D$4185)-D4160","v":3.7074363895950313E-4},-3.3367206122125737E-3,2.7953911322029512E-3,-2.3756254173976643E-3,-1.7574333250980345E-4]
["HV HH Metered",-1.0728551333194503E-4,3.7772335873120788E-4,{"$f":"ROUND(D4161,D$4185)-D4161","v":-2.8909588622028082E-4},9.5331728036285313E-4,-1.6324068741058184E-3,1.7606548978656988E-3,-1.4011197420354948E-4]
["NHH UMS category A",-3.3965535428537308E-4]
["NHH UMS category B",1.7188921355337783E-4]
["NHH UMS category C",{"$f":"ROUND(B4164,B$4185)-B4164","v":7.2828945345548846E-6}]
["NHH UMS category D",-2.4718487986330473E-4]
["LV UMS (Pseudo HH Metered)",1.5516106920188122E-5,{"$f":"ROUND(C4166,C$4185)-C4166","v":-3.9791144097112152E-4},{"$f":"ROUND(D4166,D$4185)-D4166","v":6.8817088056949416E-5}]
["LV Generation NHH or Aggregate HH",1.0229344081524872E-4,null,null,{"$f":"ROUND(E4167,E$4185)-E4167","v":0}]
["LV Sub Generation NHH",-2.1803085736904482E-4,null,null,0]
["LV Generation Intermittent",1.0229344081524872E-4,null,null,0,null,null,{"$f":"ROUND(H4169,H$4185)-H4169","v":2.405127335526891E-4}]
["LV Generation Intermittent no RP charge",1.0229344081524872E-4,null,null,0]
["LV Generation Non-Intermittent",1.4364338494132767E-4,{"$f":"ROUND(C4171,C$4185)-C4171","v":3.9230059974071363E-4},{"$f":"ROUND(D4171,D$4185)-D4171","v":3.2043713207902114E-4},0,null,null,{"$f":"ROUND(H4171,H$4185)-H4171","v":2.405127335526891E-4}]
["LV Generation Non-Intermittent no RP charge",1.4364338494132767E-4,{"$f":"ROUND(C4172,C$4185)-C4172","v":3.9230059974071363E-4},{"$f":"ROUND(D4172,D$4185)-D4172","v":3.2043713207902114E-4},0]
["LV Sub Generation Intermittent",-2.1803085736904482E-4,null,null,0,null,null,{"$f":"ROUND(H4173,H$4185)-H4173","v":-2.2119517794844112E-4}]
["LV Sub Generation Intermittent no RP charge",-2.1803085736904482E-4,null,null,0]
["LV Sub Generation Non-Intermittent",1.9768640089079526E-4,{"$f":"ROUND(C4175,C$4185)-C4175","v":2.7066847165624353E-4},{"$f":"ROUND(D4175,D$4185)-D4175","v":-2.7026806082369736E-4},0,null,null,{"$f":"ROUND(H4175,H$4185)-H4175","v":-2.2119517794844112E-4}]
["LV Sub Generation Non-Intermittent no RP charge",1.9768640089079526E-4,{"$f":"ROUND(C4176,C$4185)-C4176","v":2.7066847165624353E-4},{"$f":"ROUND(D4176,D$4185)-D4176","v":-2.7026806082369736E-4},0]
["HV Generation Intermittent",-6.1112731187584757E-5,null,null,-1.6648711830953289E-3,null,null,{"$f":"ROUND(H4177,H$4185)-H4177","v":-8.3764948938774841E-5}]
["HV Generation Intermittent no RP charge",-6.1112731187584757E-5,null,null,-1.6648711830953289E-3]
["HV Generation Non-Intermittent",-3.4653712543697424E-4,{"$f":"ROUND(C4179,C$4185)-C4179","v":9.8539631918637127E-5},{"$f":"ROUND(D4179,D$4185)-D4179","v":3.7473356122227908E-4},-1.6648711830953289E-3,null,null,{"$f":"ROUND(H4179,H$4185)-H4179","v":-8.3764948938774841E-5}]
["HV Generation Non-Intermittent no RP charge",-3.4653712543697424E-4,{"$f":"ROUND(C4180,C$4185)-C4180","v":9.8539631918637127E-5},{"$f":"ROUND(D4180,D$4185)-D4180","v":3.7473356122227908E-4},-1.6648711830953289E-3]
[]
["3604. All the way tariffs"]
["Data sources:"]
["x1 = 3601. Unit rate 1 p/kWh before rounding (in Tariffs before rounding)"]
["x2 = 3603. Unit rate 1 p/kWh rounding (in Tariff rounding)"]
["x3 = 3601. Unit rate 2 p/kWh before rounding (in Tariffs before rounding)"]
["x4 = 3603. Unit rate 2 p/kWh rounding (in Tariff rounding)"]
["x5 = 3601. Unit rate 3 p/kWh before rounding (in Tariffs before rounding)"]
["x6 = 3603. Unit rate 3 p/kWh rounding (in Tariff rounding)"]
["x7 = 3601. Fixed charge p/MPAN/day before rounding (in Tariffs before rounding)"]
["x8 = 3603. Fixed charge p/MPAN/day rounding (in Tariff rounding)"]
["x9 = 3601. Capacity charge p/kVA/day before rounding (in Tariffs before rounding)"]
["x10 = 3603. Capacity charge p/kVA/day rounding (in Tariff rounding)"]
["x11 = 3601. Exceeded capacity charge p/kVA/day before rounding (in Tariffs before rounding)"]
["x12 = 3603. Exceeded capacity charge p/kVA/day rounding (in Tariff rounding)"]
["x13 = 3601. Reactive power charge p/kVArh before rounding (in Tariffs before rounding)"]
["x14 = 3603. Reactive power charge p/kVArh rounding (in Tariff rounding)"]
["Kind:","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation"]
["Formula:","=x1+x2","=x3+x4","=x5+x6","=x7+x8","=x9+x10","=x11+x12","=x13+x14"]
[]
[null,"Unit rate 1 p/kWh","Unit rate 2 p/kWh","Unit rate 3 p/kWh","Fixed charge p/MPAN/day","Capacity charge p/kVA/day","Exceeded capacity charge p/kVA/day","Reactive power charge p/kVArh"]
["Domestic Unrestricted",{"$f":"B4148+B4207","v":3.3540000000000001},null,null,{"$f":"E4148+E4207","v":4.8600000000000003}]
["Domestic Two Rate",3.56,{"$f":"C4149+C4208","v":1.843},null,{"$f":"E4149+E4208","v":4.8600000000000003}]
["Domestic Off Peak (related MPAN)",1.837]
["Small Non Domestic Unrestricted",2.8210000000000002,null,null,{"$f":"E4151+E4210","v":10.08}]
["Small Non Domestic Two Rate",3.2050000000000001,{"$f":"C4152+C4211","v":1.849},null,{"$f":"E4152+E4211","v":10.08}]
["Small Non Domestic Off Peak (related MPAN)",1.839]
["LV Medium Non-Domestic",3.1339999999999999,1.8,null,{"$f":"E4154+E4213","v":28.48}]
["LV Sub Medium Non-Domestic",3.0489999999999999,1.79,null,35.369999999999997]
["HV Medium Non-Domestic",2.4630000000000001,1.7110000000000001,null,151.88999999999999]
["LV Network Domestic",12.285,2.516,{"$f":"D4157+D4216","v":1.831},4.8600000000000003]
["LV Network Non-Domestic Non-CT",11.122,2.4129999999999998,{"$f":"D4158+D4217","v":1.8029999999999999},10.08]
["LV HH Metered",9.1999999999999993,2.234,{"$f":"D4159+D4218","v":1.7589999999999999},14.38,3.53,7.58,0.26]
["LV Sub HH Metered",7.3040000000000003,2.052,{"$f":"D4160+D4219","v":1.7170000000000001},11.22,3.96,7.42,0.191]
["HV HH Metered",5.9420000000000002,1.93,{"$f":"D4161+D4220","v":1.681},121.21,4.0999999999999996,8,0.13800000000000001]
["NHH UMS category A",3.7949999999999999]
["NHH UMS category B",4.1580000000000004]
["NHH UMS category C",{"$f":"B4164+B4223","v":5.0510000000000002}]
["NHH UMS category D",3.4470000000000001]
["LV UMS (Pseudo HH Metered)",30.091000000000001,{"$f":"C4166+C4225","v":3.5590000000000002},{"$f":"D4166+D4225","v":2.8820000000000001}]
["LV Generation NHH or Aggregate HH",-0.95,null,null,{"$f":"E4167+E4226","v":0}]
["LV Sub Generation NHH",-0.86699999999999999,null,null,0]
["LV Generation Intermittent",-0.95,null,null,0,null,null,{"$f":"H4169+H4228","v":0.3}]
["LV Generation Intermittent no RP charge",-0.95,null,null,0]
["LV Generation Non-Intermittent",-7.6239999999999997,{"$f":"C4171+C4230","v":-0.67400000000000004},{"$f":"D4171+D4230","v":-0.187},0,null,null,{"$f":"H4171+H4230","v":0.3}]
["LV Generation Non-Intermittent no RP charge",-7.6239999999999997,{"$f":"C4172+C4231","v":-0.67400000000000004},{"$f":"D4172+D4231","v":-0.187},0]
["LV Sub Generation Intermittent",-0.86699999999999999,null,null,0,null,null,{"$f":"H4173+H4232","v":0.25700000000000001}]
["LV Sub Generation Intermittent no RP charge",-0.86699999999999999,null,null,0]
["LV Sub Generation Non-Intermittent",-6.9660000000000002,{"$f":"C4175+C4234","v":-0.61099999999999999},{"$f":"D4175+D4234","v":-0.17299999999999999},0,null,null,{"$f":"H4175+H4234","v":0.25700000000000001}]
["LV Sub Generation Non-Intermittent no RP charge",-6.9660000000000002,{"$f":"C4176+C4235","v":-0.61099999999999999},{"$f":"D4176+D4235","v":-0.17299999999999999},0]
["HV Generation Intermittent",-0.59599999999999997,null,null,49.83,null,null,{"$f":"H4177+H4236","v":0.214}]
["HV Generation Intermittent no RP charge",-0.59599999999999997,null,null,49.83]
["HV Generation Non-Intermittent",-4.8330000000000002,{"$f":"C4179+C4238","v":-0.40500000000000003},{"$f":"D4179+D4238","v":-0.125},49.83,null,null,{"$f":"H4179+H4238","v":0.214}]
["HV Generation Non-Intermittent no RP charge",-4.8330000000000002,{"$f":"C4180+C4239","v":-0.40500000000000003},{"$f":"D4180+D4239","v":-0.125},49.83]
[]
["3605. Net revenues by tariff from rounding"]
["Data sources:"]
["x1 = 1010. Days in the charging year (in Financial and general assumptions)"]
["x2 = 3603. Fixed charge p/MPAN/day rounding (in Tariff rounding)"]
["x3 = 2305. MPANs (in Equivalent volume for each end user)"]
["x4 = 3603. Capacity charge p/kVA/day rounding (in Tariff rounding)"]
["x5 = 2305. Import capacity (kVA) (in Equivalent volume for each end user)"]
["x6 = 3603. Exceeded capacity charge p/kVA/day rounding (in Tariff rounding)"]
["x7 = 2305. Exceeded capacity (kVA) (in Equivalent volume for each end user)"]
["x8 = 3603. Unit rate 1 p/kWh rounding (in Tariff rounding)"]
["x9 = 2305. Rate 1 units (MWh) (in Equivalent volume for each end user)"]
["x10 = 3603. Unit rate 2 p/kWh rounding (in Tariff rounding)"]
["x11 = 2305. Rate 2 units (MWh) (in Equivalent volume for each end user)"]
["x12 = 3603. Unit rate 3 p/kWh rounding (in Tariff rounding)"]
["x13 = 2305. Rate 3 units (MWh) (in Equivalent volume for each end user)"]
["x14 = 3603. Reactive power charge p/kVArh rounding (in Tariff rounding)"]
["x15 = 2305. Reactive power units (MVArh) (in Equivalent volume for each end user)"]
["Calculation =0.01*x1*(x2*x3+x4*x5+x6*x7)+10*(x8*x9+x10*x11+x12*x13+x14*x15)"]
[]
[null,"Net revenues by tariff from rounding"]
["Domestic Unrestricted",{"$f":"0.01*F$14*($E4207*E1268+$F4207*F1268+$G4207*G1268)+10*($B4207*B1268+$C4207*C1268+$D4207*D1268+$H4207*H1268)","v":-19438.770315659873}]
["Domestic Two Rate",-2077.9440618480917]
["Domestic Off Peak (related MPAN)",-10.845444633199278]
["Small Non Domestic Unrestricted",2886.0134078646211]
["Small Non Domestic Two Rate",-711.14705175117615]
["Small Non Domestic Off Peak (related MPAN)",1.9629856720496461]
["LV Medium Non-Domestic",3.0603715041449258]
["LV Sub Medium Non-Domestic",5.097625757438754E-4]
["HV Medium Non-Domestic",0.36224221071828855]
["LV Network Domestic",-0.15754327301640886]
["LV Network Non-Domestic Non-CT",-206.04732693798582]
["LV HH Metered",10101.686282790368]
["LV Sub HH Metered",359.76276763368139]
["HV HH Metered",-2848.7876398717394]
["NHH UMS category A",-6.2420527394611112]
["NHH UMS category B",9.3526451422677344]
["NHH UMS category C",2.0944268915633869E-2]
["NHH UMS category D",0]
["LV UMS (Pseudo HH Metered)",-77.302161678562243]
["LV Generation NHH or Aggregate HH",2.5930161174289283]
["LV Sub Generation NHH",0]
["LV Generation Intermittent",45.575014155348995]
["LV Generation Intermittent no RP charge",0]
["LV Generation Non-Intermittent",8.3157998665861488]
["LV Generation Non-Intermittent no RP charge",0]
["LV Sub Generation Intermittent",-0.61018587427453841]
["LV Sub Generation Intermittent no RP charge",0]
["LV Sub Generation Non-Intermittent",1.7501826375617494E-2]
["LV Sub Generation Non-Intermittent no RP charge",0]
["HV Generation Intermittent",-171.71743958097136]
["HV Generation Intermittent no RP charge",0]
["HV Generation Non-Intermittent",210.49803055281794]
["HV Generation Non-Intermittent no RP charge",0]
[]
["3606. Revenue forecast summary"]
["Data sources:"]
["x1 = 3402. Total net revenues before matching (£) (in Revenue surplus or shortfall)"]
["x2 = 3507. Net revenues by tariff from adder (in Adder)"]
["x3 = 3605. Net revenues by tariff from rounding"]
["x4 = Total net revenues before matching (£) (in Revenue forecast summary)"]
["x5 = Total net revenues from adder (£) (in Revenue forecast summary)"]
["x6 = Total net revenues from rounding (£) (in Revenue forecast summary)"]
["x7 = Total net revenues (£) (in Revenue forecast summary)"]
["x8 = 1076. Target CDCM net revenue (£/year)"]
["Kind:","Copy cells","Cell summation","Cell summation","Calculation","Calculation"]
["Formula:","=x1","=SUM(x2)","=SUM(x3)","=x4+x5+x6","=x7-x8"]
[]
[null,"Total net revenues before matching (£)","Total net revenues from adder (£)","Total net revenues from rounding (£)","Total net revenues (£)","Deviation from target revenue (£)"]
["Revenue forecast summary",{"$f":"B3830","v":146024450.27643153},{"$f":"SUM(E$4096:E$4128)","v":129593282.8415357},{"$f":"SUM(B$4315:B$4347)","v":-11920.349704480452},{"$f":"B4363+C4363+D4363","v":275605812.76826274},{"$f":"E4363-B343","v":-11920.349704444408}]
[]
["3607. Tariffs"]
["Data sources:"]
["x1 = 3604. Unit rate 1 p/kWh (in All the way tariffs)"]
["x2 = 2304. Discount for each tariff (except for fixed charges) (in LDNO discounts and volumes adjusted for discount)"]
["x3 = 3604. Unit rate 2 p/kWh (in All the way tariffs)"]
["x4 = 3604. Unit rate 3 p/kWh (in All the way tariffs)"]
["x5 = 3604. Fixed charge p/MPAN/day (in All the way tariffs)"]
["x6 = 2304. Discount for each tariff for fixed charges only (in LDNO discounts and volumes adjusted for discount)"]
["x7 = 3604. Capacity charge p/kVA/day (in All the way tariffs)"]
["x8 = 3604. Exceeded capacity charge p/kVA/day (in All the way tariffs)"]
["x9 = 3604. Reactive power charge p/kVArh (in All the way tariffs)"]
["Kind:","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation"]
["Formula:","=ROUND(x1*(1-x2),3)","=ROUND(x3*(1-x2),3)","=ROUND(x4*(1-x2),3)","=ROUND(x5*(1-x6),2)","=ROUND(x7*(1-x2),2)","=ROUND(x8*(1-x2),2)","=ROUND(x9*(1-x2),3)"]
[]
[null,"Unit rate 1 p/kWh","Unit rate 2 p/kWh","Unit rate 3 p/kWh","Fixed charge p/MPAN/day","Capacity charge p/kVA/day","Exceeded capacity charge p/kVA/day","Reactive power charge p/kVArh"]
["> Domestic Unrestricted"]
["Domestic Unrestricted",{"$f":"ROUND(B$4261*(1-$B1146),3)","v":3.3540000000000001},0,0,{"$f":"ROUND(E$4261*(1-$C1146),2)","v":4.8600000000000003},{"$f":"ROUND(F$4261*(1-$B1146),2)","v":0},0,{"$f":"ROUND(H$4261*(1-$B1146),3)","v":0}]
["LDNO LV: Domestic Unrestricted",2.2810000000000001,0,0,{"$f":"ROUND(E$4261*(1-$C1147),2)","v":3.31},0,0,{"$f":"ROUND(H$4261*(1-$B1147),3)","v":0}]
["LDNO HV: Domestic Unrestricted",1.2290000000000001,0,0,{"$f":"ROUND(E$4261*(1-$C1148),2)","v":1.78},0,0,{"$f":"ROUND(H$4261*(1-$B1148),3)","v":0}]
["> Domestic Two Rate"]
["Domestic Two Rate",{"$f":"ROUND(B$4262*(1-$B1150),3)","v":3.56},1.843,0,{"$f":"ROUND(E$4262*(1-$C1150),2)","v":4.8600000000000003},{"$f":"ROUND(F$4262*(1-$B1150),2)","v":0},0,{"$f":"ROUND(H$4262*(1-$B1150),3)","v":0}]
["LDNO LV: Domestic Two Rate",2.4209999999999998,1.2529999999999999,0,{"$f":"ROUND(E$4262*(1-$C1151),2)","v":3.31},0,0,{"$f":"ROUND(H$4262*(1-$B1151),3)","v":0}]
["LDNO HV: Domestic Two Rate",1.3049999999999999,0.67600000000000005,0,{"$f":"ROUND(E$4262*(1-$C1152),2)","v":1.78},0,0,{"$f":"ROUND(H$4262*(1-$B1152),3)","v":0}]
["> Domestic Off Peak (related MPAN)"]
["Domestic Off Peak (related MPAN)",{"$f":"ROUND(B$4263*(1-$B1154),3)","v":1.837},0,0,{"$f":"ROUND(E$4263*(1-$C1154),2)","v":0},{"$f":"ROUND(F$4263*(1-$B1154),2)","v":0},0,{"$f":"ROUND(H$4263*(1-$B1154),3)","v":0}]
["LDNO LV: Domestic Off Peak (related MPAN)",1.2490000000000001,0,0,{"$f":"ROUND(E$4263*(1-$C1155),2)","v":0},0,0,{"$f":"ROUND(H$4263*(1-$B1155),3)","v":0}]
["LDNO HV: Domestic Off Peak (related MPAN)",0.67300000000000004,0,0,{"$f":"ROUND(E$4263*(1-$C1156),2)","v":0},0,0,{"$f":"ROUND(H$4263*(1-$B1156),3)","v":0}]
["> Small Non Domestic Unrestricted"]
["Small Non Domestic Unrestricted",{"$f":"ROUND(B$4264*(1-$B1158),3)","v":2.8210000000000002},0,0,{"$f":"ROUND(E$4264*(1-$C1158),2)","v":10.08},{"$f":"ROUND(F$4264*(1-$B1158),2)","v":0},0,{"$f":"ROUND(H$4264*(1-$B1158),3)","v":0}]
["LDNO LV: Small Non Domestic Unrestricted",1.9179999999999999,0,0,{"$f":"ROUND(E$4264*(1-$C1159),2)","v":6.86},0,0,{"$f":"ROUND(H$4264*(1-$B1159),3)","v":0}]
["LDNO HV: Small Non Domestic Unrestricted",1.034,0,0,{"$f":"ROUND(E$4264*(1-$C1160),2)","v":3.69},0,0,{"$f":"ROUND(H$4264*(1-$B1160),3)","v":0}]
["> Small Non Domestic Two Rate"]
["Small Non Domestic Two Rate",{"$f":"ROUND(B$4265*(1-$B1162),3)","v":3.2050000000000001},1.849,0,{"$f":"ROUND(E$4265*(1-$C1162),2)","v":10.08},{"$f":"ROUND(F$4265*(1-$B1162),2)","v":0},0,{"$f":"ROUND(H$4265*(1-$B1162),3)","v":0}]
["LDNO LV: Small Non Domestic Two Rate",2.1800000000000002,1.2569999999999999,0,{"$f":"ROUND(E$4265*(1-$C1163),2)","v":6.86},0,0,{"$f":"ROUND(H$4265*(1-$B1163),3)","v":0}]
["LDNO HV: Small Non Domestic Two Rate",1.175,0.67800000000000005,0,{"$f":"ROUND(E$4265*(1-$C1164),2)","v":3.69},0,0,{"$f":"ROUND(H$4265*(1-$B1164),3)","v":0}]
["> Small Non Domestic Off Peak (related MPAN)"]
["Small Non Domestic Off Peak (related MPAN)",{"$f":"ROUND(B$4266*(1-$B1166),3)","v":1.839},0,0,{"$f":"ROUND(E$4266*(1-$C1166),2)","v":0},{"$f":"ROUND(F$4266*(1-$B1166),2)","v":0},0,{"$f":"ROUND(H$4266*(1-$B1166),3)","v":0}]
["LDNO LV: Small Non Domestic Off Peak (related MPAN)",1.2509999999999999,0,0,{"$f":"ROUND(E$4266*(1-$C1167),2)","v":0},0,0,{"$f":"ROUND(H$4266*(1-$B1167),3)","v":0}]
["LDNO HV: Small Non Domestic Off Peak (related MPAN)",0.67400000000000004,0,0,{"$f":"ROUND(E$4266*(1-$C1168),2)","v":0},0,0,{"$f":"ROUND(H$4266*(1-$B1168),3)","v":0}]
["> LV Medium Non-Domestic"]
["LV Medium Non-Domestic",{"$f":"ROUND(B$4267*(1-$B1170),3)","v":3.1339999999999999},1.8,0,{"$f":"ROUND(E$4267*(1-$C1170),2)","v":28.48},{"$f":"ROUND(F$4267*(1-$B1170),2)","v":0},0,{"$f":"ROUND(H$4267*(1-$B1170),3)","v":0}]
["LDNO LV: LV Medium Non-Domestic",2.1309999999999998,1.224,0,{"$f":"ROUND(E$4267*(1-$C1171),2)","v":19.37},0,0,{"$f":"ROUND(H$4267*(1-$B1171),3)","v":0}]
["LDNO HV: LV Medium Non-Domestic",1.149,0.66,0,{"$f":"ROUND(E$4267*(1-$C1172),2)","v":10.44},0,0,{"$f":"ROUND(H$4267*(1-$B1172),3)","v":0}]
["> LV Sub Medium Non-Domestic"]
["LV Sub Medium Non-Domestic",{"$f":"ROUND(B$4268*(1-$B1174),3)","v":3.0489999999999999},{"$f":"ROUND(C$4268*(1-$B1174),3)","v":1.79},{"$f":"ROUND(D$4268*(1-$B1174),3)","v":0},{"$f":"ROUND(E$4268*(1-$C1174),2)","v":35.369999999999997},{"$f":"ROUND(F$4268*(1-$B1174),2)","v":0},{"$f":"ROUND(G$4268*(1-$B1174),2)","v":0},{"$f":"ROUND(H$4268*(1-$B1174),3)","v":0}]
["> HV Medium Non-Domestic"]
["HV Medium Non-Domestic",{"$f":"ROUND(B$4269*(1-$B1176),3)","v":2.4630000000000001},{"$f":"ROUND(C$4269*(1-$B1176),3)","v":1.7110000000000001},{"$f":"ROUND(D$4269*(1-$B1176),3)","v":0},{"$f":"ROUND(E$4269*(1-$C1176),2)","v":151.88999999999999},{"$f":"ROUND(F$4269*(1-$B1176),2)","v":0},{"$f":"ROUND(G$4269*(1-$B1176),2)","v":0},{"$f":"ROUND(H$4269*(1-$B1176),3)","v":0}]
["> LV Network Domestic"]
["LV Network Domestic",{"$f":"ROUND(B$4270*(1-$B1178),3)","v":12.285},2.516,1.831,{"$f":"ROUND(E$4270*(1-$C1178),2)","v":4.8600000000000003},{"$f":"ROUND(F$4270*(1-$B1178),2)","v":0},0,{"$f":"ROUND(H$4270*(1-$B1178),3)","v":0}]
["LDNO LV: LV Network Domestic",8.3550000000000004,1.7110000000000001,1.2450000000000001,{"$f":"ROUND(E$4270*(1-$C1179),2)","v":3.31},0,0,{"$f":"ROUND(H$4270*(1-$B1179),3)","v":0}]
["LDNO HV: LV Network Domestic",4.5030000000000001,0.92200000000000004,0.67100000000000004,{"$f":"ROUND(E$4270*(1-$C1180),2)","v":1.78},0,0,{"$f":"ROUND(H$4270*(1-$B1180),3)","v":0}]
["> LV Network Non-Domestic Non-CT"]
["LV Network Non-Domestic Non-CT",{"$f":"ROUND(B$4271*(1-$B1182),3)","v":11.122},2.4129999999999998,1.8029999999999999,{"$f":"ROUND(E$4271*(1-$C1182),2)","v":10.08},{"$f":"ROUND(F$4271*(1-$B1182),2)","v":0},0,{"$f":"ROUND(H$4271*(1-$B1182),3)","v":0}]
["LDNO LV: LV Network Non-Domestic Non-CT",7.5640000000000001,1.641,1.226,{"$f":"ROUND(E$4271*(1-$C1183),2)","v":6.86},0,0,{"$f":"ROUND(H$4271*(1-$B1183),3)","v":0}]
["LDNO HV: LV Network Non-Domestic Non-CT",4.0759999999999996,0.88400000000000001,0.66100000000000003,{"$f":"ROUND(E$4271*(1-$C1184),2)","v":3.69},0,0,{"$f":"ROUND(H$4271*(1-$B1184),3)","v":0}]
["> LV HH Metered"]
["LV HH Metered",{"$f":"ROUND(B$4272*(1-$B1186),3)","v":9.1999999999999993},2.234,1.7589999999999999,{"$f":"ROUND(E$4272*(1-$C1186),2)","v":14.38},{"$f":"ROUND(F$4272*(1-$B1186),2)","v":3.53},7.58,{"$f":"ROUND(H$4272*(1-$B1186),3)","v":0.26}]
["LDNO LV: LV HH Metered",6.2569999999999997,1.5189999999999999,1.196,{"$f":"ROUND(E$4272*(1-$C1187),2)","v":9.7799999999999994},2.4,5.15,{"$f":"ROUND(H$4272*(1-$B1187),3)","v":0.17699999999999999}]
["LDNO HV: LV HH Metered",3.3719999999999999,0.81899999999999995,0.64500000000000002,{"$f":"ROUND(E$4272*(1-$C1188),2)","v":5.27},1.29,2.78,{"$f":"ROUND(H$4272*(1-$B1188),3)","v":9.5000000000000001E-2}]
["> LV Sub HH Metered"]
["LV Sub HH Metered",{"$f":"ROUND(B$4273*(1-$B1190),3)","v":7.3040000000000003},2.052,1.7170000000000001,{"$f":"ROUND(E$4273*(1-$C1190),2)","v":11.22},{"$f":"ROUND(F$4273*(1-$B1190),2)","v":3.96},{"$f":"ROUND(G$4273*(1-$B1190),2)","v":7.42},{"$f":"ROUND(H$4273*(1-$B1190),3)","v":0.191}]
["LDNO HV: LV Sub HH Metered",4.101,1.1519999999999999,0.96399999999999997,{"$f":"ROUND(E$4273*(1-$C1191),2)","v":6.3},{"$f":"ROUND(F$4273*(1-$B1191),2)","v":2.2200000000000002},{"$f":"ROUND(G$4273*(1-$B1191),2)","v":4.17},{"$f":"ROUND(H$4273*(1-$B1191),3)","v":0.107}]
["> HV HH Metered"]
["HV HH Metered",{"$f":"ROUND(B$4274*(1-$B1193),3)","v":5.9420000000000002},1.93,1.681,{"$f":"ROUND(E$4274*(1-$C1193),2)","v":121.21},{"$f":"ROUND(F$4274*(1-$B1193),2)","v":4.0999999999999996},{"$f":"ROUND(G$4274*(1-$B1193),2)","v":8},{"$f":"ROUND(H$4274*(1-$B1193),3)","v":0.13800000000000001}]
["LDNO HV: HV HH Metered",4.0250000000000004,1.3069999999999999,1.139,{"$f":"ROUND(E$4274*(1-$C1194),2)","v":82.1},{"$f":"ROUND(F$4274*(1-$B1194),2)","v":2.78},{"$f":"ROUND(G$4274*(1-$B1194),2)","v":5.42},{"$f":"ROUND(H$4274*(1-$B1194),3)","v":9.2999999999999999E-2}]
["> NHH UMS category A"]
["NHH UMS category A",{"$f":"ROUND(B$4275*(1-$B1196),3)","v":3.7949999999999999},0,0,{"$f":"ROUND(E$4275*(1-$C1196),2)","v":0},{"$f":"ROUND(F$4275*(1-$B1196),2)","v":0},0,{"$f":"ROUND(H$4275*(1-$B1196),3)","v":0}]
["LDNO LV: NHH UMS category A",2.581,0,0,{"$f":"ROUND(E$4275*(1-$C1197),2)","v":0},0,0,{"$f":"ROUND(H$4275*(1-$B1197),3)","v":0}]
["LDNO HV: NHH UMS category A",1.391,0,0,{"$f":"ROUND(E$4275*(1-$C1198),2)","v":0},0,0,{"$f":"ROUND(H$4275*(1-$B1198),3)","v":0}]
["> NHH UMS category B"]
["NHH UMS category B",{"$f":"ROUND(B$4276*(1-$B1200),3)","v":4.1580000000000004},0,0,{"$f":"ROUND(E$4276*(1-$C1200),2)","v":0},{"$f":"ROUND(F$4276*(1-$B1200),2)","v":0},0,{"$f":"ROUND(H$4276*(1-$B1200),3)","v":0}]
["LDNO LV: NHH UMS category B",2.8279999999999998,0,0,{"$f":"ROUND(E$4276*(1-$C1201),2)","v":0},0,0,{"$f":"ROUND(H$4276*(1-$B1201),3)","v":0}]
["LDNO HV: NHH UMS category B",1.524,0,0,{"$f":"ROUND(E$4276*(1-$C1202),2)","v":0},0,0,{"$f":"ROUND(H$4276*(1-$B1202),3)","v":0}]
["> NHH UMS category C"]
["NHH UMS category C",{"$f":"ROUND(B$4277*(1-$B1204),3)","v":5.0510000000000002},0,0,{"$f":"ROUND(E$4277*(1-$C1204),2)","v":0},{"$f":"ROUND(F$4277*(1-$B1204),2)","v":0},0,{"$f":"ROUND(H$4277*(1-$B1204),3)","v":0}]
["LDNO LV: NHH UMS category C",3.4350000000000001,0,0,{"$f":"ROUND(E$4277*(1-$C1205),2)","v":0},0,0,{"$f":"ROUND(H$4277*(1-$B1205),3)","v":0}]
["LDNO HV: NHH UMS category C",1.851,0,0,{"$f":"ROUND(E$4277*(1-$C1206),2)","v":0},0,0,{"$f":"ROUND(H$4277*(1-$B1206),3)","v":0}]
["> NHH UMS category D"]
["NHH UMS category D",{"$f":"ROUND(B$4278*(1-$B1208),3)","v":3.4470000000000001},0,0,{"$f":"ROUND(E$4278*(1-$C1208),2)","v":0},{"$f":"ROUND(F$4278*(1-$B1208),2)","v":0},0,{"$f":"ROUND(H$4278*(1-$B1208),3)","v":0}]
["LDNO LV: NHH UMS category D",2.3439999999999999,0,0,{"$f":"ROUND(E$4278*(1-$C1209),2)","v":0},0,0,{"$f":"ROUND(H$4278*(1-$B1209),3)","v":0}]
["LDNO HV: NHH UMS category D",1.2629999999999999,0,0,{"$f":"ROUND(E$4278*(1-$C1210),2)","v":0},0,0,{"$f":"ROUND(H$4278*(1-$B1210),3)","v":0}]
["> LV UMS (Pseudo HH Metered)"]
["LV UMS (Pseudo HH Metered)",{"$f":"ROUND(B$4279*(1-$B1212),3)","v":30.091000000000001},3.5590000000000002,2.8820000000000001,{"$f":"ROUND(E$4279*(1-$C1212),2)","v":0},{"$f":"ROUND(F$4279*(1-$B1212),2)","v":0},0,{"$f":"ROUND(H$4279*(1-$B1212),3)","v":0}]
["LDNO LV: LV UMS (Pseudo HH Metered)",20.463999999999999,2.42,1.96,{"$f":"ROUND(E$4279*(1-$C1213),2)","v":0},0,0,{"$f":"ROUND(H$4279*(1-$B1213),3)","v":0}]
["LDNO HV: LV UMS (Pseudo HH Metered)",11.029,1.304,1.056,{"$f":"ROUND(E$4279*(1-$C1214),2)","v":0},0,0,{"$f":"ROUND(H$4279*(1-$B1214),3)","v":0}]
["> LV Generation NHH or Aggregate HH"]
["LV Generation NHH or Aggregate HH",{"$f":"ROUND(B$4280*(1-$B1216),3)","v":-0.95},0,0,{"$f":"ROUND(E$4280*(1-$C1216),2)","v":0},{"$f":"ROUND(F$4280*(1-$B1216),2)","v":0},0,{"$f":"ROUND(H$4280*(1-$B1216),3)","v":0}]
["LDNO LV: LV Generation NHH or Aggregate HH",-0.95,0,0,{"$f":"ROUND(E$4280*(1-$C1217),2)","v":0},0,0,{"$f":"ROUND(H$4280*(1-$B1217),3)","v":0}]
["LDNO HV: LV Generation NHH or Aggregate HH",-0.95,0,0,{"$f":"ROUND(E$4280*(1-$C1218),2)","v":0},0,0,{"$f":"ROUND(H$4280*(1-$B1218),3)","v":0}]
["> LV Sub Generation NHH"]
["LV Sub Generation NHH",{"$f":"ROUND(B$4281*(1-$B1220),3)","v":-0.86699999999999999},0,0,{"$f":"ROUND(E$4281*(1-$C1220),2)","v":0},{"$f":"ROUND(F$4281*(1-$B1220),2)","v":0},{"$f":"ROUND(G$4281*(1-$B1220),2)","v":0},{"$f":"ROUND(H$4281*(1-$B1220),3)","v":0}]
["LDNO HV: LV Sub Generation NHH",-0.86699999999999999,0,0,{"$f":"ROUND(E$4281*(1-$C1221),2)","v":0},{"$f":"ROUND(F$4281*(1-$B1221),2)","v":0},{"$f":"ROUND(G$4281*(1-$B1221),2)","v":0},{"$f":"ROUND(H$4281*(1-$B1221),3)","v":0}]
["> LV Generation Intermittent"]
["LV Generation Intermittent",{"$f":"ROUND(B$4282*(1-$B1223),3)","v":-0.95},0,0,{"$f":"ROUND(E$4282*(1-$C1223),2)","v":0},{"$f":"ROUND(F$4282*(1-$B1223),2)","v":0},0,{"$f":"ROUND(H$4282*(1-$B1223),3)","v":0.3}]
["LDNO LV: LV Generation Intermittent",-0.95,0,0,{"$f":"ROUND(E$4282*(1-$C1224),2)","v":0},0,0,{"$f":"ROUND(H$4282*(1-$B1224),3)","v":0.3}]
["LDNO HV: LV Generation Intermittent",-0.95,0,0,{"$f":"ROUND(E$4282*(1-$C1225),2)","v":0},0,0,{"$f":"ROUND(H$4282*(1-$B1225),3)","v":0.3}]
["> LV Generation Intermittent no RP charge"]
["LV Generation Intermittent no RP charge",{"$f":"ROUND(B$4283*(1-$B1227),3)","v":-0.95},{"$f":"ROUND(C$4283*(1-$B1227),3)","v":0},{"$f":"ROUND(D$4283*(1-$B1227),3)","v":0},{"$f":"ROUND(E$4283*(1-$C1227),2)","v":0},{"$f":"ROUND(F$4283*(1-$B1227),2)","v":0},{"$f":"ROUND(G$4283*(1-$B1227),2)","v":0},{"$f":"ROUND(H$4283*(1-$B1227),3)","v":0}]
["> LV Generation Non-Intermittent"]
["LV Generation Non-Intermittent",{"$f":"ROUND(B$4284*(1-$B1229),3)","v":-7.6239999999999997},-0.67400000000000004,-0.187,{"$f":"ROUND(E$4284*(1-$C1229),2)","v":0},{"$f":"ROUND(F$4284*(1-$B1229),2)","v":0},0,{"$f":"ROUND(H$4284*(1-$B1229),3)","v":0.3}]
["LDNO LV: LV Generation Non-Intermittent",-7.6239999999999997,-0.67400000000000004,-0.187,{"$f":"ROUND(E$4284*(1-$C1230),2)","v":0},0,0,{"$f":"ROUND(H$4284*(1-$B1230),3)","v":0.3}]
["LDNO HV: LV Generation Non-Intermittent",-7.6239999999999997,-0.67400000000000004,-0.187,{"$f":"ROUND(E$4284*(1-$C1231),2)","v":0},0,0,{"$f":"ROUND(H$4284*(1-$B1231),3)","v":0.3}]
["> LV Generation Non-Intermittent no RP charge"]
["LV Generation Non-Intermittent no RP charge",{"$f":"ROUND(B$4285*(1-$B1233),3)","v":-7.6239999999999997},{"$f":"ROUND(C$4285*(1-$B1233),3)","v":-0.67400000000000004},{"$f":"ROUND(D$4285*(1-$B1233),3)","v":-0.187},{"$f":"ROUND(E$4285*(1-$C1233),2)","v":0},{"$f":"ROUND(F$4285*(1-$B1233),2)","v":0},{"$f":"ROUND(G$4285*(1-$B1233),2)","v":0},{"$f":"ROUND(H$4285*(1-$B1233),3)","v":0}]
["> LV Sub Generation Intermittent"]
["LV Sub Generation Intermittent",{"$f":"ROUND(B$4286*(1-$B1235),3)","v":-0.86699999999999999},0,0,{"$f":"ROUND(E$4286*(1-$C1235),2)","v":0},{"$f":"ROUND(F$4286*(1-$B1235),2)","v":0},{"$f":"ROUND(G$4286*(1-$B1235),2)","v":0},{"$f":"ROUND(H$4286*(1-$B1235),3)","v":0.25700000000000001}]
["LDNO HV: LV Sub Generation Intermittent",-0.86699999999999999,0,0,{"$f":"ROUND(E$4286*(1-$C1236),2)","v":0},{"$f":"ROUND(F$4286*(1-$B1236),2)","v":0},{"$f":"ROUND(G$4286*(1-$B1236),2)","v":0},{"$f":"ROUND(H$4286*(1-$B1236),3)","v":0.25700000000000001}]
["> LV Sub Generation Intermittent no RP charge"]
["LV Sub Generation Intermittent no RP charge",{"$f":"ROUND(B$4287*(1-$B1238),3)","v":-0.86699999999999999},{"$f":"ROUND(C$4287*(1-$B1238),3)","v":0},{"$f":"ROUND(D$4287*(1-$B1238),3)","v":0},{"$f":"ROUND(E$4287*(1-$C1238),2)","v":0},{"$f":"ROUND(F$4287*(1-$B1238),2)","v":0},{"$f":"ROUND(G$4287*(1-$B1238),2)","v":0},{"$f":"ROUND(H$4287*(1-$B1238),3)","v":0}]
["> LV Sub Generation Non-Intermittent"]
["LV Sub Generation Non-Intermittent",{"$f":"ROUND(B$4288*(1-$B1240),3)","v":-6.9660000000000002},-0.61099999999999999,-0.17299999999999999,{"$f":"ROUND(E$4288*(1-$C1240),2)","v":0},{"$f":"ROUND(F$4288*(1-$B1240),2)","v":0},{"$f":"ROUND(G$4288*(1-$B1240),2)","v":0},{"$f":"ROUND(H$4288*(1-$B1240),3)","v":0.25700000000000001}]
["LDNO HV: LV Sub Generation Non-Intermittent",-6.9660000000000002,-0.61099999999999999,-0.17299999999999999,{"$f":"ROUND(E$4288*(1-$C1241),2)","v":0},{"$f":"ROUND(F$4288*(1-$B1241),2)","v":0},{"$f":"ROUND(G$4288*(1-$B1241),2)","v":0},{"$f":"ROUND(H$4288*(1-$B1241),3)","v":0.25700000000000001}]
["> LV Sub Generation Non-Intermittent no RP charge"]
["LV Sub Generation Non-Intermittent no RP charge",{"$f":"ROUND(B$4289*(1-$B1243),3)","v":-6.9660000000000002},{"$f":"ROUND(C$4289*(1-$B1243),3)","v":-0.61099999999999999},{"$f":"ROUND(D$4289*(1-$B1243),3)","v":-0.17299999999999999},{"$f":"ROUND(E$4289*(1-$C1243),2)","v":0},{"$f":"ROUND(F$4289*(1-$B1243),2)","v":0},{"$f":"ROUND(G$4289*(1-$B1243),2)","v":0},{"$f":"ROUND(H$4289*(1-$B1243),3)","v":0}]
["> HV Generation Intermittent"]
["HV Generation Intermittent",{"$f":"ROUND(B$4290*(1-$B1245),3)","v":-0.59599999999999997},0,0,{"$f":"ROUND(E$4290*(1-$C1245),2)","v":49.83},{"$f":"ROUND(F$4290*(1-$B1245),2)","v":0},{"$f":"ROUND(G$4290*(1-$B1245),2)","v":0},{"$f":"ROUND(H$4290*(1-$B1245),3)","v":0.214}]
["LDNO HV: HV Generation Intermittent",-0.59599999999999997,0,0,{"$f":"ROUND(E$4290*(1-$C1246),2)","v":0},{"$f":"ROUND(F$4290*(1-$B1246),2)","v":0},{"$f":"ROUND(G$4290*(1-$B1246),2)","v":0},{"$f":"ROUND(H$4290*(1-$B1246),3)","v":0.214}]
["> HV Generation Intermittent no RP charge"]
["HV Generation Intermittent no RP charge",{"$f":"ROUND(B$4291*(1-$B1248),3)","v":-0.59599999999999997},{"$f":"ROUND(C$4291*(1-$B1248),3)","v":0},{"$f":"ROUND(D$4291*(1-$B1248),3)","v":0},{"$f":"ROUND(E$4291*(1-$C1248),2)","v":49.83},{"$f":"ROUND(F$4291*(1-$B1248),2)","v":0},{"$f":"ROUND(G$4291*(1-$B1248),2)","v":0},{"$f":"ROUND(H$4291*(1-$B1248),3)","v":0}]
["> HV Generation Non-Intermittent"]
["HV Generation Non-Intermittent",{"$f":"ROUND(B$4292*(1-$B1250),3)","v":-4.8330000000000002},-0.40500000000000003,-0.125,{"$f":"ROUND(E$4292*(1-$C1250),2)","v":49.83},{"$f":"ROUND(F$4292*(1-$B1250),2)","v":0},{"$f":"ROUND(G$4292*(1-$B1250),2)","v":0},{"$f":"ROUND(H$4292*(1-$B1250),3)","v":0.214}]
["LDNO HV: HV Generation Non-Intermittent",-4.8330000000000002,-0.40500000000000003,-0.125,{"$f":"ROUND(E$4292*(1-$C1251),2)","v":0},{"$f":"ROUND(F$4292*(1-$B1251),2)","v":0},{"$f":"ROUND(G$4292*(1-$B1251),2)","v":0},{"$f":"ROUND(H$4292*(1-$B1251),3)","v":0.214}]
["> HV Generation Non-Intermittent no RP charge"]
["HV Generation Non-Intermittent no RP charge",{"$f":"ROUND(B$4293*(1-$B1253),3)","v":-4.8330000000000002},{"$f":"ROUND(C$4293*(1-$B1253),3)","v":-0.40500000000000003},{"$f":"ROUND(D$4293*(1-$B1253),3)","v":-0.125},{"$f":"ROUND(E$4293*(1-$C1253),2)","v":49.83},{"$f":"ROUND(F$4293*(1-$B1253),2)","v":0},{"$f":"ROUND(G$4293*(1-$B1253),2)","v":0},{"$f":"ROUND(H$4293*(1-$B1253),3)","v":0}]
[]
["Technical model rules and version control"]
["---"]
["PerlModule: CDCM"]
["agghhequalisation: rag"]
["alwaysUseRAG: 1"]
["blackPeakingProbabilityRequired: 1"]
["coincidenceAdj: groupums"]
["colour: orange"]
["compact: 1"]
["drm: top500gsp"]
["extraLevels: 1"]
["fixedCap: 1-4"]
["matrices: ''"]
["noReplacement: blanket"]
["pcd: 1"]
["portfolio: 1"]
["protect: 1"]
["revisionText: r7415"]
["scaler: adderppugeneralminzeronogen"]
["standing: sub132"]
["summary: arp"]
["targetRevenue: single"]
["tariffs: commongensubdcp130dcp163pc12hhpc34hhgennoreact"]
["template: '%-model228+'"]
["timeOfDay: timeOfDay179"]
["unauth: dayotex"]
["validation: lenientnomsg"]
["'~codeValidation':"]
["  CDCM/AML.pm: 456e00943a159e7b87cf01c5c4710e6a140ca47c"]
["  CDCM/Aggregation.pm: 372b53e6dba1fe9433020bbd13328009851a036a"]
["  CDCM/Contributions.pm: 27ad354dcefbc9a811f3db79dc8efe0f1833e5f3"]
["  CDCM/Discounts.pm: a7364da2114ba741a77c0d6cb86d8234e52f9f27"]
["  CDCM/Loads.pm: 8318fd13017faf9e8cc117bc2b5f75e978e6365b"]
["  CDCM/Master.pm: b888dfe95c5c84cdb82428a1727d2a974bc5a157"]
["  CDCM/Matching.pm: 01f6510e0d600acd5eaf457dc0ce7510a9e57a57"]
["  CDCM/NetworkSizer.pm: 50def4231b67757f2bd222cc1579fa342876afd0"]
["  CDCM/Operating.pm: c8ee43d2a1898e7c0e12aa50754522a86c4077c3"]
["  CDCM/Reactive.pm: e2318e6ee9559bf7cd3cfcfff58c399eb12c866a"]
["  CDCM/Revenue.pm: 6c445ed34c255f9ddc0b221c97478f1622f96850"]
["  CDCM/Routeing.pm: 9b718b597245d1b0721d2c7a64c50c2a706295b5"]
["  CDCM/SML.pm: aac911646d7138ef11303d19e73c7fb180fadeeb"]
["  CDCM/ServiceModels.pm: 962bc7cb35ba1dba1d76a82ebf31da562bb15636"]
["  CDCM/Setup.pm: fa9ab9e9febf3f6681cdfa8c05e2700627cf0251"]
["  CDCM/Sheets.pm: 9fd822bebed6e0c93722fe67a01c586d855391af"]
["  CDCM/Standing.pm: 0677863cc8c69940e82611a34f6a4cf6e6c938f6"]
["  CDCM/Summary.pm: 591dbcc9c325ebe7d3bb65b6fdd6fdc8c2b0d03b"]
["  CDCM/TariffList.pm: 64ad6df9569e545ee8cb15b755bb503f11a8d027"]
["  CDCM/Tariffs.pm: 76356ecc3a24bb7e0d1b998ff54ed84d4c66815d"]
["  CDCM/TimeOfDay179.pm: bcfbb0b849f3d51df08034f15d98c106a1026464"]
["  CDCM/Yardsticks.pm: 14fa4ca8c5e1b83888203f2a0a27b027b0e1be67"]
["  SpreadsheetModel/Arithmetic.pm: b1367f0a9de6b5af11373f288c79c34dcf1cd6d7"]
["  SpreadsheetModel/Book/FrontSheet.pm: 46ce018576f7ecdfeeb07df5d5468405cb06839c"]
["  SpreadsheetModel/Book/Manufacturing.pm: c9328f8ce467db0f50b8d1d3b6064a439a158536"]
["  SpreadsheetModel/Book/Validation.pm: ed2ab0782db26c535a153fdc187c4ac85d37bf0b"]
["  SpreadsheetModel/Book/WorkbookCreate.pm: a02f9620ecfc3c847594ec6a7f5d50a9a30b2168"]
["  SpreadsheetModel/Book/WorkbookFormats.pm: b659dd128e9de6350e6f389cbe5ac3c7e01ff09d"]
["  SpreadsheetModel/Columnset.pm: 672a86ec91518b1756e619af3caf5fd13a83fe72"]
["  SpreadsheetModel/Custom.pm: 64258a1a23160d1b05311a838e34f4078f7516be"]
["  SpreadsheetModel/Dataset.pm: 0d4dd59d0e133cd7ac0d1f5f60d67b42da63633e"]
["  SpreadsheetModel/FormatLegend.pm: 6542b2c1f994e4aa10f155c435cabafa7a9f5778"]
["  SpreadsheetModel/GroupBy.pm: a05f4878f468a3191257c58c4711fc115bde7e7d"]
["  SpreadsheetModel/Label.pm: 053d8801da63a168d467ae3cf12c6c32325befe3"]
["  SpreadsheetModel/Labelset.pm: 9869da1561c537b93ee2cbbfe04c5047c6144169"]
["  SpreadsheetModel/Logger.pm: 833fe1cc3c01cd760064f51dd812b9db75a8b221"]
["  SpreadsheetModel/Notes.pm: deac2cc524c26b5965f89ee6ab62979a9443d683"]
["  SpreadsheetModel/Object.pm: ad87af5906c5d614f2ee9535b691ad91f03c7c38"]
["  SpreadsheetModel/Reshape.pm: 44d60329c15bdfdf839a71781406c921808898b4"]
["  SpreadsheetModel/SegmentRoot.pm: b9c3f399e76a3369cc6271bc475efeffbc75e604"]
["  SpreadsheetModel/Shortcuts.pm: 862755d9f7270e4db643182f2a94f4d19dff749b"]
["  SpreadsheetModel/Stack.pm: 05a927d320fe0b49a01b5d253723cf04175915ac"]
["  SpreadsheetModel/SumProduct.pm: c5a66046bc650db92cb5b588c8b0b207eb91f4d4"]
["'~datasetName': Blank"]
["'~datasetSource': Empty dataset"]
[]
["Generated on Sun 20 Nov 2016 12:50:10 by www.dcmf.co.uk"]