{"text_format":"2","workbook":"xls","n_sheets":27,"sheets":["Table 1","Overview","CDCM Revenues","Input","LAFs","DRM","SM","Loads","Multi","SMD","AMD","Otex","Contrib","Yard","Standing","NHH","Reactive","Aggreg","Revenue","Scaler","Adjust","Tariffs","Summary","M-ATW","M-Rev","CData","CTables"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"Table 1","index":0,"n_rows":51,"n_cols":16,"rows_kept":51,"cut":false,"hidden":false,"merged":[[17,1,20,1],[26,1,28,1]],"flags":["formulas_cached_only"]}
[null,"Schedule 15 table 1"]
[null,"Company Name: WPD South Wales"]
[null,"Date:01/08/2013"]
[]
[null,"Description","Licence Term","CRC",{"$nulls":11},"Assumptions"]
[null,"Regulatory Year",null,null,"t-1","t","t+1","t+2","t+3","t+4","t+5","t+6","t+7","t+8","t+9"]
[null,"Regulatory Year",null,null,"2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","Please specify year (i.e. 2013/14)"]
["Base Demand Before Inflation (A1)PUt","Base Demand Before Inflation (A1)","PUt","CRC3",217.4,233.4,247.7,189.40134124899546,191.29535466148542,193.20830820810028,195.1403912901813,197.09179520308308,199.06271315511395,201.05334028666505,203.06387368953176,"Actual Base Demand Up To 2014/15. Forecast Base Demand 2015/16 and 2016/17"]
["RPI Effective % (A2)PIADt","RPI Effective % (A2)","PIADt","CRC3",1.10112942,1.1341633026,1.1659198750728,1.173679214041285,1.206543768627884,1.2403267468815544,1.2750546417926922,1.3107583618500938,1.3474599845457556,1.3851904183684733,1.4239761563086435," Inflation assumed to be 4.69% for 2011/12 base income, 5.18% for 2012/13, 3.00% for 2013/14, 2.8% thereafter."]
["Merger adjustment (A3)MGt","Merger adjustment (A3)","MGt","CRC3",{"$nulls":11},"Zero Merger Adjustment"]
["Base Demand Revenue (A): \n[A = A1 * A2 - A3]BRt","Base Demand Revenue (A): \n[A = A1 * A2 - A3]","BRt","CRC3",239.38553590799998,264.71371482684,288.7983530555325,222.2964173354862,230.80621813427626,239.64143239024173,248.8146617157879,258.33971861448737,268.22904039162603,278.4971605460646,289.1581143415633,"A = A1 * A2 - A3"]
["Pass-Through Business Rates (B1)RBt","Pass-Through Business Rates (B1)","RBt","CRC4",-1.2787341590816403,-1.3690245238540903,-1.453784118522007,0,0,0,0,0,0,0,0,"Actuals  and Forecast"]
["Pass-Through Licence Fees (B2)LFt","Pass-Through Licence Fees (B2)","LFt","CRC4",-0.2874564138664599,-0.29608010628245374,-0.30437034925836237,0,0,0,0,0,0,0,0,"Actuals  and Forecast"]
["Pass-Through Transmission Exit (B3)TBt","Pass-Through Transmission Exit (B3)","TBt","CRC4",-1.6646167212932594,0.5277309073479408,0.5725289928350836,0,0,0,0,0,0,0,0,"Actuals  and Forecast"]
["Price Control Reopener (B4)UNCt","Price Control Reopener (B4)","UNCt","CRC4",0,0,0,0,0,0,0,0,0,0,0,"Actuals  and Forecast"]
["Pass-Through Others (B5)MPTt, HBt, IEDt","Pass-Through Others (B5)","MPTt, HBt, IEDt","CRC4",0,0,0,0,0,0,0,0,0,0,0,"Actuals  and Forecast"]
["Allowed Pass-Through Items (B): \n[B = B1 + B2 + B3 +B4 + B5]PTt","Allowed Pass-Through Items (B): \n[B = B1 + B2 + B3 +B4 + B5]","PTt","CRC3",-3.2308072942413597,-1.1373737227886034,-1.1856254749452857,0,0,0,0,0,0,0,0,"B = B1 + B2 + B3 +B4 + B5"]
["Losses Incentive (C1)UILt","Losses Incentive (C1)","UILt","CRC7",0,0,0,0,0,0,0,0,0,0,0,"Zero Assumed Due To OFGEM Decision Not To Activate DPCR5 Losses"]
["PCOLt",null,"PCOLt","CRC7",0,0,0,0,0,0,0,0,0,0,0,"Zero Assumed Due To OFGEM Decision Not To Activate DPCR5 Losses"]
["-COLt",null,"-COLt","CRC7",0,0,0,0,0,0,0,0,0,0,0,"Zero Assumed Due To OFGEM Decision Not To Activate DPCR5 Losses"]
["PPLt",null,"PPLt","CRC7",0,-3.39,0,-2.7411697532610986,-2.938533975495898,0,0,0,0,0,0,"Assumed Approach C Using RPI and WACC"]
["Quality of service incentive adjustment (C2)IQt","Quality of service incentive adjustment (C2)","IQt","CRC8",3.822817946515001,2.853735,6.357275232691334,4.8679901442264475,4.9896898978321085,0,0,0,0,0,0,"Actuals And Forecast"]
["Transmission connection point charges incentive adjustment (C3)ITt","Transmission connection point charges incentive adjustment (C3)","ITt","CRC9",-0.47403223649512,-0.4882532035899736,-0.5019242932904929,0,0,0,0,0,0,0,0,"Actuals And Forecast"]
["Innovation funding incentive adjustment (C4)IFIt","Innovation funding incentive adjustment (C4)","IFIt","CRC10",0.1414048,0.11144000000000001,0.08912,0,0,0,0,0,0,0,0,"Actuals And Forecast"]
["Incentive revenue for Distributed Generation (C5)IGt","Incentive revenue for Distributed Generation (C5)","IGt","CRC11",0.8921916312502844,1.3077300781572252,1.5396204295331426,0,0,0,0,0,0,0,0,"Actuals And Forecast"]
["Connection Guaranteed Standards Systems & Processes penalty (C6)CGSRAt,CGSSPt & AUMt","Connection Guaranteed Standards Systems & Processes penalty (C6)","CGSRAt,CGSSPt & AUMt","CRC12",0,0,0,0,0,0,0,0,0,0,0,"Actuals And Forecast"]
["Low Carbon Networks Fund (C7)LCN1t","Low Carbon Networks Fund (C7)","LCN1t","CRC13",0.2765889,0.68,0.37,0,0,0,0,0,0,0,0,"Actuals And Forecast"]
["LCN2t",null,"LCN2t","CRC13",2.1,1.58,1.58,0,0,0,0,0,0,0,0,"Actuals And Forecast"]
["LCN3t",null,"LCN3t","CRC13",0,0,0,0,0,0,0,0,0,0,0,"Actuals And Forecast"]
["Incentive Revenue and Other Adjustments (C): \n[C = C1 + C2 + C3 + C4 + C5 + C6 + C7]","Incentive Revenue and Other Adjustments (C): \n[C = C1 + C2 + C3 + C4 + C5 + C6 + C7]",null,null,6.758971041270165,2.6546518745672514,9.434091368933984,2.126820390965349,2.0511559223362106,0,0,0,0,0,0,"C = C1 + C2 + C3 + C4 + C5 + C6 + C7"]
["Correction Factor (D)-Kt","Correction Factor (D)","-Kt","CRC3",-2.827249385876024,2.4695069582157942,-5.907212536852508,0,0,0,0,0,0,0,0,"Carried forward from previous year (small variation for interest)"]
["Tax Trigger Mechanism Adjustment (E)CTRAt","Tax Trigger Mechanism Adjustment (E)","CTRAt","CRC3",-2.0921458979999996,-3.1756572472799998,-13.2282594508647,0,0,0,0,0,0,0,0,"Assumptions Outlined"]
["Total allowed Revenue (F): \n[F= A + B + C + D + E]ARt","Total allowed Revenue (F): \n[F= A + B + C + D + E]","ARt",null,237.99430437115274,265.5248426895544,277.911346961804,224.42323772645156,232.85737405661249,239.64143239024173,248.8146617157879,258.33971861448737,268.22904039162603,278.4971605460646,289.1581143415633,"F= A + B + C + D + E"]
["Other 1. Excluded services - Top-up, standby, and enhanced system security (G1) (see note 1)ES4","Other 1. Excluded services - Top-up, standby, and enhanced system security (G1) (see note 1)","ES4","CRC15",0.5376539019999993,0.5537835190599993,0.5692894575936793,0,0,0,0,0,0,0,0,"Actuals And Forecast"]
["Other 2. Excluded services - Revenue protection services (G2)ES5","Other 2. Excluded services - Revenue protection services (G2)","ES5","CRC15",null,null,null,0,0,0,0,0,0,0,0,"None"]
["Other 3. Excluded services - Miscellaneous (G3)ES7","Other 3. Excluded services - Miscellaneous (G3)","ES7","CRC15",null,null,null,0,0,0,0,0,0,0,0,"None"]
["Other 4. - blank or if required please provide description (G4)","Other 4. - blank or if required please provide description (G4)",{"$nulls":5},0,0,0,0,0,0,0,0,"None"]
["Other 5. - blank or if required please provide description (G5)","Other 5. - blank or if required please provide description (G5)",{"$nulls":5},0,0,0,0,0,0,0,0,"None"]
["Total Other Revenue to be recovered by Use of System Charges (G): [G = G1 + G2 + G3 + G4 +G5]","Total Other Revenue to be recovered by Use of System Charges (G): [G = G1 + G2 + G3 + G4 +G5]",null,null,0.5376539019999993,0.5537835190599993,0.5692894575936793,0,0,0,0,0,0,0,0,"G = G1 + G2 + G3 + G4 +G5"]
["Total Revenue for Use of System Charges (H): \n[H =F + G]","Total Revenue for Use of System Charges (H): \n[H =F + G]",null,null,238.53195827315272,266.0786262086144,278.4806364193977,224.42323772645156,232.85737405661249,239.64143239024173,248.8146617157879,258.33971861448737,268.22904039162603,278.4971605460646,289.1581143415633,"H = F + G"]
["1. Revenue raised outside CDCM - EDCM and Certain Interconnector Revenue (I1)","1. Revenue raised outside CDCM - EDCM and Certain Interconnector Revenue (I1)",null,null,15.605414243174,13.7027974198611,14.341489207844745,11.557584337735628,11.991934376257978,12.34130695967382,12.813719587944593,13.304251003245863,13.813541715028576,14.342340184728844,14.891369215146653,"Linked to Allowed Revenue"]
["2. Revenue raised outside CDCM - Voluntary under-recovery (I2)","2. Revenue raised outside CDCM - Voluntary under-recovery (I2)",{"$nulls":5},0,0,0,0,0,0,0,0,"None"]
["3. Revenue raised outside CDCM - blank or if required please provide description (I3)","3. Revenue raised outside CDCM - blank or if required please provide description (I3)",{"$nulls":5},0,0,0,0,0,0,0,0,"None"]
["4. Revenue raised outside CDCM - blank or if required please provide description (I4)","4. Revenue raised outside CDCM - blank or if required please provide description (I4)",{"$nulls":5},0,0,0,0,0,0,0,0,"None"]
["Total Revenue to be raised outside the CDCM (I): [I = I1 + I2 + I3 + I4]","Total Revenue to be raised outside the CDCM (I): [I = I1 + I2 + I3 + I4]",null,null,15.605414243174,13.7027974198611,14.341489207844745,11.557584337735628,11.991934376257978,12.34130695967382,12.813719587944593,13.304251003245863,13.813541715028576,14.342340184728844,14.891369215146653,"I = I1 + I2 + I3 + I4"]
["Latest forecast of CDCM Collected Revenue (J): [J =  H - I]","Latest forecast of CDCM Collected Revenue (J): [J =  H - I]",null,null,222.92654402997871,252.37582878875332,264.13914721155294,212.86565338871594,220.8654396803545,227.3001254305679,236.0009421278433,245.0354676112415,254.41549867659745,264.15482036133574,274.26674512641665,"J =  H - I"]
["CDCM Revenue Used in Charging Model","CDCM Revenue Used in Charging Model",null,null,218.858265756826,257.457520140699,264.13914721155294,212.86565338871594,220.8654396803545,227.3001254305679,236.0009421278433,245.0354676112415,254.41549867659745,264.15482036133574,274.26674512641665,"Assumptions Outlined"]
["Final Collected Revenue Forecast (K)","Final Collected Revenue Forecast (K)",null,null,236.11087301999999,271.8700110486659,278.4806364193977,224.42323772645156,232.85737405661249,239.64143239024173,248.8146617157879,258.33971861448737,268.22904039162603,278.4971605460646,289.1581143415633,"The units for 13/14 are forecast to be 2% lower than 12/13 on a weather corrected basis – except for Profile class 1 which is forecast to be 1% down."]
["Forecast Over / (Under) Recovery \n[being (K - G - F + I2]","Forecast Over / (Under) Recovery \n[being (K - G - F + I2]",null,null,-2.4210852531527394,5.791384840051478,0,0,0,0,0,0,0,0,0,"being K - G - F + I2"]
["Forecast overall percentage change to Allowed Revenue (L)","Forecast overall percentage change to Allowed Revenue (L)",null,null,null,0.11567729904774415,0.04664913514978175,-0.19246464680229058,0.03758138602581451,0.029133963917242767,0.038278978864590085,0.03828173481826247,0.0382802994064424,0.038281165005275675,0.03828029619618101,"Ft / Ft-1"]
["Overall % change to Use of System Charges effective 1st April of Regulatory Year to balance (M)","Overall % change to Use of System Charges effective 1st April of Regulatory Year to balance (M)",null,null,null,0.1514506196656047,0.024315390083786914,-0.19411546665504797,0.03758138602581451,0.029133963917242767,0.038278978864590085,0.03828173481826247,0.0382802994064424,0.038281165005275675,0.03828029619618101,"Assumptions Outlined"]

{"sheet":"Overview","index":1,"n_rows":227,"n_cols":3,"rows_kept":227,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Overview for WPD South Wales in 2013/14 (April 2013 Price Change)"]
[]
[null,null,"Colour coding"]
["Copyright © 2009-2013 DCUSA Limited and contributors. All rights reserved.",null,"Data input"]
[null,null,"Unused cell in input data table"]
["The use (including modification) of this model is permitted for the purposes of calculating use of system ",null,"Calculation"]
["charges, testing the impact of changes in input data, and testing the impact of potential changes to the ",null,"Copy data"]
["model (provided that this notice is not removed). DCUSA Limited reserves the right to modify or revoke ",null,"Unused cell in calculation table"]
["such permission at any time.",null,"Constant value"]
[null,null,"Unlocked cell for notes"]
["This workbook is structured as a series of named and numbered tables. Above each calculation table, the"]
["algorithm used in the calculations is stated together with hyperlinks to all source data tables."]
[]
["Some versions of Microsoft Excel have a \"Back\" button which can be useful when using hyperlinks to navigate"]
["around the workbook.  The \"Back\" button might be in the \"Web\" toolbar (Microsoft Excel versions up to 2004), or"]
["an additional command which can be added to the \"Quick Access Toolbar\" (Microsoft Excel versions 2007 and 2010)."]
[]
["Unless stated otherwise, all the data in this model are for illustration only."]
[]
["List of data tables"]
["This table lists the data tables (inputs and calculations) in the model.  Each line contains a link is to the first data cell of the table."]
[]
["Worksheet","Data table","Type of table"]
["CDCM Revenue","1001. CDCM Target Revenue Calculations","Input data"]
["Input","1000. Company, charging year, data version","Input data"]
["Input","1010. Financial and general assumptions","Composite"]
["Input","1017. Diversity allowance between top and bottom of network level","Input data"]
["Input","1018. Proportion of relevant load going through 132kV/HV direct transformation","Input data"]
["Input","1019. Network model GSP peak demand (MW)","Input data"]
["Input","1020. Gross asset cost by network level (£)","Input data"]
["Input","1022. LV service model asset cost (£)","Input data"]
["Input","1023. HV service model asset cost (£)","Input data"]
["Input","1025. Matrix of applicability of LV service models to tariffs with fixed charges","Input data"]
["Input","1026. Matrix of applicability of LV service models to unmetered tariffs","Input data"]
["Input","1028. Matrix of applicability of HV service models to tariffs with fixed charges","Input data"]
["Input","1032. Loss adjustment factors to transmission","Input data"]
["Input","1037. Embedded network (LDNO) discounts","Input data"]
["Input","1041. Load profile data for demand users","Input data"]
["Input","1053. Volume forecasts for the charging year","Input data"]
["Input","1055. Transmission exit charges (£/year)","Input data"]
["Input","1059. Other expenditure","Input data"]
["Input","1060. Customer contributions under current connection charging policy","Input data"]
["Input","1061. Average split of rate 1 units by distribution time band","Input data"]
["Input","1062. Average split of rate 2 units by distribution time band","Input data"]
["Input","1064. Average split of rate 1 units by special distribution time band","Input data"]
["Input","1066. Typical annual hours by special distribution time band","Input data"]
["Input","1068. Typical annual hours by distribution time band","Input data"]
["Input","1069. Peaking probabilities by network level","Input data"]
["CDCM Revenue","1076. Target revenue","Input data"]
["Input","1092. Average kVAr by kVA, by network level","Input data"]
["Input","1201. Current tariff information","Input data"]
["LAFs","2001. Loss adjustment factors to transmission","Composite"]
["LAFs","2002. Mapping of DRM network levels to core network levels","Fixed data"]
["LAFs","2003. Loss adjustment factor to transmission for each DRM network level","Sum-product calculation"]
["LAFs","2004. Loss adjustment factor to transmission for each network level","Combine tables"]
["LAFs","2005. Network use factors","Fixed data"]
["LAFs","2006. Proportion going through 132kV/EHV","Calculation"]
["LAFs","2007. Proportion going through EHV","Calculation"]
["LAFs","2008. Proportion going through EHV/HV","Calculation"]
["LAFs","2009. Rerouteing matrix for all network levels","Combine tables"]
["LAFs","2010. Network use factors: interim step in calculations before adjustments","Sum-product calculation"]
["LAFs","2011. Network use factors for all tariffs","Combine tables"]
["LAFs","2012. Loss adjustment factors between end user meter reading and each network level, scaled by network use","Calculation"]
["DRM","2101. Annuity rate","Calculation"]
["DRM","2102. Loss adjustment factor to transmission for each core level","Combine tables"]
["DRM","2103. Loss adjustment factors","Composite"]
["DRM","2104. Diversity calculations","Special calculation"]
["DRM","2105. Network model total maximum demand at substation (MW)","Calculation"]
["DRM","2106. Network model contribution to system maximum load measured at network level exit (MW)","Calculation"]
["DRM","2107. Rerouteing matrix for DRM network levels","Combine tables"]
["DRM","2108. GSP simultaneous maximum load assumed through each network level (MW)","Sum-product calculation"]
["DRM","2109. Network model annuity by simultaneous maximum load for each network level (£/kW/year)","Calculation"]
["SM","2201. Asset £/customer from LV service models","Sum-product calculation"]
["SM","2202. Asset £/(MWh/year) from LV service models","Sum-product calculation"]
["SM","2203. Service model asset p/kWh charge for unmetered tariffs","Calculation"]
["SM","2204. Asset £/customer from HV service models","Sum-product calculation"]
["SM","2205. Service model assets by tariff (£)","Combine tables"]
["SM","2206. Replacement annuities for service models","Composite"]
["Loads","2301. Demand coefficient (load at time of system maximum load divided by average load)","Calculation"]
["Loads","2302. Load coefficient","Combine tables"]
["Loads","2303. Discount map","Fixed data"]
["Loads","2304. LDNO discounts and volumes adjusted for discount","Composite"]
["Loads","2305. Equivalent volume for each end user","Cell summation"]
["Multi","2401. Adjust annual hours by distribution time band to match days in year","Composite"]
["Multi","2402. Normalisation of split of rate 1 units by time band","Composite"]
["Multi","2403. Split of rate 1 units between distribution time bands","Combine tables"]
["Multi","2404. Normalisation of split of rate 2 units by time band","Composite"]
["Multi","2405. Split of rate 2 units between distribution time bands","Combine tables"]
["Multi","2406. Split of rate 3 units between distribution time bands (default)","Fixed data"]
["Multi","2407. All units (MWh)","Calculation"]
["Multi","2408. Calculation of implied load coefficients for two-rate users","Calculation"]
["Multi","2409. Calculation of implied load coefficients for three-rate users","Calculation"]
["Multi","2410. Calculation of adjusted time band load coefficients","Composite"]
["Multi","2411. Normalisation of peaking probabilities","Composite"]
["Multi","2412. Peaking probabilities by network level (reshaped)","Reshape table"]
["Multi","2413. Pseudo load coefficient by time band and network level","Calculation"]
["Multi","2414. Unit rate 1 pseudo load coefficient by network level","Sum-product calculation"]
["Multi","2415. Unit rate 2 pseudo load coefficient by network level","Sum-product calculation"]
["Multi","2416. Unit rate 3 pseudo load coefficient by network level","Sum-product calculation"]
["Multi","2417. Adjust annual hours by special distribution time band to match days in year","Composite"]
["Multi","2418. Normalisation of split of rate 1 units by special time band","Composite"]
["Multi","2419. Split of rate 1 units between special distribution time bands","Combine tables"]
["Multi","2420. Split of rate 2 units between special distribution time bands (default)","Fixed data"]
["Multi","2421. Split of rate 3 units between special distribution time bands (default)","Fixed data"]
["Multi","2422. Calculation of implied special load coefficients for one-rate users","Calculation"]
["Multi","2423. Calculation of implied special load coefficients for three-rate users","Calculation"]
["Multi","2424. Estimated contributions to peak demand","Composite"]
["Multi","2425. Mapping of tariffs to tariff groups for coincidence adjustment factor","Fixed data"]
["Multi","2426. Group contribution to first-band peak kW","Sum-product calculation"]
["Multi","2427. Group contribution to system-peak-time kW","Sum-product calculation"]
["Multi","2428. Load coefficient correction factor for each group","Calculation"]
["Multi","2429. Load coefficient correction factor (based on group)","Sum-product calculation"]
["Multi","2430. Calculation of special peaking probabilities","Composite"]
["Multi","2431. Special peaking probabilities by network level","Combine tables"]
["Multi","2432. Special peaking probabilities by network level (reshaped)","Reshape table"]
["Multi","2433. Pseudo load coefficient by time band and network level","Calculation"]
["Multi","2434. Unit rate 1 pseudo load coefficient by network level (special)","Sum-product calculation"]
["Multi","2435. Unit rate 2 pseudo load coefficient by network level (special)","Sum-product calculation"]
["Multi","2436. Unit rate 3 pseudo load coefficient by network level (special)","Sum-product calculation"]
["Multi","2437. Unit rate 1 pseudo load coefficient by network level (combined)","Combine tables"]
["Multi","2438. Unit rate 2 pseudo load coefficient by network level (combined)","Combine tables"]
["Multi","2439. Unit rate 3 pseudo load coefficient by network level (combined)","Combine tables"]
["SMD","2501. Contributions of users on one-rate multi tariffs to system simultaneous maximum load by network level (kW)","Calculation"]
["SMD","2502. Contributions of users on two-rate multi tariffs to system simultaneous maximum load by network level (kW)","Calculation"]
["SMD","2503. Contributions of users on three-rate multi tariffs to system simultaneous maximum load by network level (kW)","Calculation"]
["SMD","2504. Estimated contributions of users on each tariff to system simultaneous maximum load by network level (kW)","Calculation"]
["SMD","2505. Contributions of users on each tariff to system simultaneous maximum load by network level (kW)","Combine tables"]
["SMD","2506. Forecast system simultaneous maximum load (kW) from forecast units","Cell summation"]
["AMD","2601. Pre-processing of data for standing charge factors","Composite"]
["AMD","2602. Standing charges factors adapted to use 132kV/HV","Combine tables"]
["AMD","2603. Capacity-based contributions to chargeable aggregate maximum load by network level (kW)","Calculation"]
["AMD","2604. Unit-based contributions to chargeable aggregate maximum load (kW)","Calculation"]
["AMD","2605. Contributions to aggregate maximum load by network level (kW)","Combine tables"]
["AMD","2606. Forecast chargeable aggregate maximum load (kW)","Cell summation"]
["AMD","2607. Forecast simultaneous load subject to standing charge factors (kW)","Calculation"]
["AMD","2608. Forecast simultaneous load replaced by standing charge (kW)","Cell summation"]
["AMD","2609. Calculated LV diversity allowance","Calculation"]
["AMD","2610. Network level mapping for diversity allowances","Fixed data"]
["AMD","2611. Diversity allowances including 132kV/HV","Sum-product calculation"]
["AMD","2612. Diversity allowances (including calculated LV value)","Combine tables"]
["AMD","2613. Forecast simultaneous maximum load (kW) adjusted for standing charges","Calculation"]
["Otex","2701. Operating expenditure coded by network level (£/year)","Combine tables"]
["Otex","2702. Network model assets (£) scaled by load forecast","Calculation"]
["Otex","2703. Annual consumption by tariff for unmetered users (MWh)","Copy cells"]
["Otex","2704. Total unmetered units","Cell summation"]
["Otex","2705. Service model asset data","Composite"]
["Otex","2706. Data for allocation of operating expenditure","Composite"]
["Otex","2707. Amount of expenditure to be allocated according to asset values (£/year)","Calculation"]
["Otex","2708. Total operating expenditure by network level  (£/year)","Calculation"]
["Otex","2709. Operating expenditure percentage by network level","Calculation"]
["Otex","2710. Unit operating expenditure based on simultaneous maximum load (£/kW/year)","Calculation"]
["Otex","2711. Operating expenditure for customer assets p/MPAN/day","Composite"]
["Otex","2712. Operating expenditure for unmetered customer assets (p/kWh)","Calculation"]
["Contrib","2801. Network level of supply (for customer contributions) by tariff","Fixed data"]
["Contrib","2802. Contribution proportion of asset annuities, by customer type and network level of assets","Calculation"]
["Contrib","2803. Proportion of assets annuities deemed to be covered by customer contributions","Sum-product calculation"]
["Contrib","2804. Proportion of annual charge covered by contributions (for all charging levels)","Combine tables"]
["Yard","2901. Unit cost at each level, £/kW/year (relative to system simultaneous maximum load)","Combine tables"]
["Yard","2902. Pay-as-you-go yardstick unit costs by charging level (p/kWh)","Calculation"]
["Yard","2903. Pay-as-you-go unit rate 1 p/kWh","Composite"]
["Yard","2904. Pay-as-you-go unit rate 2 p/kWh","Composite"]
["Yard","2905. Pay-as-you-go unit rate 3 p/kWh","Composite"]
["Standing","3001. Costs based on aggregate maximum load (£/kW/year)","Calculation"]
["Standing","3002. Capacity elements p/kVA/day","Calculation"]
["Standing","3003. Yardstick unit rate p/kWh (taking account of standing charges)","Composite"]
["Standing","3004. Unit rate 1 (taking account of standing charges)","Composite"]
["Standing","3005. Unit rate 2 (taking account of standing charges)","Composite"]
["Standing","3006. Unit rate 3 (taking account of standing charges)","Composite"]
["NHH","3101. Average maximum kVA/MPAN by end user class, for user classes without an agreed import capacity","Calculation"]
["NHH","3102. Capacity-driven fixed charge elements from standing charges factors p/MPAN/day","Calculation"]
["NHH","3103. Statistics for tariffs charged for LV circuits on an exit point basis","Composite"]
["NHH","3104. Aggregate data for tariffs charged for LV circuits on an exit point basis","Composite"]
["NHH","3105. LV fixed charge elements from standing charges factors p/MPAN/day","Calculation"]
["NHH","3106. Fixed charge elements from standing charges factors p/MPAN/day","Combine tables"]
["Reactive","3201. Standard components p/kWh for reactive power (absolute value)","Calculation"]
["Reactive","3202. Standard reactive p/kVArh","Calculation"]
["Reactive","3203. Network use factors for generator reactive unit charges","Fixed data"]
["Reactive","3204. Absolute value of load coefficient (kW peak / average kW)","Calculation"]
["Reactive","3205. Pay-as-you-go components p/kWh for reactive power (absolute value)","Calculation"]
["Reactive","3206. Pay-as-you-go reactive p/kVArh","Calculation"]
["Aggreg","3301. Unit rate 1 p/kWh (elements)","Combine tables"]
["Aggreg","3302. Unit rate 2 p/kWh (elements)","Combine tables"]
["Aggreg","3303. Unit rate 3 p/kWh (elements)","Combine tables"]
["Aggreg","3304. Fixed charge p/MPAN/day (elements)","Combine tables"]
["Aggreg","3305. Capacity charge p/kVA/day (elements)","Copy cells"]
["Aggreg","3306. Reactive power charge p/kVArh (elements)","Combine tables"]
["Aggreg","3307. Summary of charges before revenue matching","Cell summation"]
["Revenue","3401. Net revenues by tariff before matching (£)","Calculation"]
["Revenue","3402. Target Revenue £/year","Calculation"]
["Revenue","3403. Revenue surplus or shortfall","Composite"]
["Scaler","3501. Factor to scale to £1/kW at transmission exit level","Calculation"]
["Scaler","3502. Applicability factor for £1/kW scaler","Combine tables"]
["Scaler","3503. Scalable elements of tariff components","Sum-product calculation"]
["Scaler","3504. Marginal revenue effect of scaler","Calculation"]
["Scaler","3505. Scaler value at which the minimum is breached","Calculation"]
["Scaler","3506. Constraint-free solution","Special calculation"]
["Scaler","3507. Starting point","Special calculation"]
["Scaler","3508. Solve for General scaler rate","Composite"]
["Scaler","3509. General scaler rate","Optimisation result"]
["Scaler","3510. Scaler","Calculation"]
["Adjust","3601. Tariffs before rounding","Calculation"]
["Adjust","3602. Decimal places","Fixed data"]
["Adjust","3603. Tariff rounding","Calculation"]
["Adjust","3604. All the way tariffs","Calculation"]
["Adjust","3605. Net revenues by tariff from rounding","Calculation"]
["Adjust","3606. Revenue forecast summary","Composite"]
["Adjust","3607. Tariffs","Calculation"]
["Tariffs","3701. Tariffs","Composite"]
["Summary","3801. Workbook build options and main parameters","Composite"]
["Summary","3802. Revenue summary","Composite"]
["Summary","3803. Revenue summary by tariff component","Cell summation"]
["M-Rev","3901. Revenue matrix by tariff","Composite"]
["M-Rev","3902. Revenues by charging element and network level","Cell summation"]
["CData","4001. Revenues under current tariffs (£)","Calculation"]
["CData","4002. All-the-way volumes","Copy cells"]
["CData","4003. Normalised to","Fixed data"]
["CData","4004. Normalised volumes for comparisons","Calculation"]
["CData","4005. LDNO LV charges (normalised £)","Copy cells"]
["CData","4006. LDNO HV charges (normalised £)","Copy cells"]
["CTables","4101. Comparison with current all-the-way demand tariffs","Composite"]
["CTables","4102. LDNO margins in use of system charges","Composite"]
["M-ATW","Tariff matrices","Notes"]
[]
[]
["Model identification "]
["Version 101.2: pre-release incorporating CDCM Model version 101 and DCP 130"]
["Date published: 21/02/2013"]

{"sheet":"CDCM Revenues","index":2,"n_rows":68,"n_cols":7,"rows_kept":68,"cut":false,"hidden":false,"merged":[[15,0,18,0],[24,0,26,0],[15,5,15,8],[16,6,17,7]],"flags":["formulas_cached_only"]}
["CDCM Revnues for WPD South Wales in 2013/14 (April 2013 Price Change)"]
[]
["1001. CDCM Target Revenue Calculations"]
[]
["Description","Licence Term","CRC","2013/14  (£)",1,"2014/15",1]
["Base Demand Before Inflation (A1)","PUt","CRC3",247700000,2,"2015/16",2]
["RPI Effective % (A2)","PIADt","CRC3",1.1659198750728,3,"2016/17",3]
["Merger adjustment (A3)","MGt","CRC3",null,4,"2017/18",4]
["Base Demand Revenue (A): [A = A1 * A2 - A3]","BRt","CRC3",288798353.0555325,5,"2018/19",5]
["Pass-Through Business Rates (B1)","RBt","CRC4",-1453784.118522007,6,"2019/20",6]
["Pass-Through Licence Fees (B2)","LFt","CRC4",-304370.3492583624,7,"2020/21",7]
["Pass-Through Transmission Exit (B3)","TBt","CRC4",572528.9928350836,8,"2021/22",8]
["Price Control Reopener (B4)","UNCt","CRC4",0,9,"2022/23",9]
["Pass-Through Others (B5)","MPTt, HBt, IEDt","CRC4",0]
["Allowed Pass-Through Items (B): [B = B1 + B2 + B3 +B4 + B5]","PTt","CRC3",-1185625.4749452858]
["Losses Incentive (C1)","UILt","CRC7",0,null,"Choose the year using Key above"]
[null,"PCOLt","CRC7",0,null,null,1]
[null,"-COLt","CRC7",0]
[null,"PPLt","CRC7",0,null,"e.g. 6 = 2019/20"]
["Quality of service incentive adjustment (C2)","IQt","CRC8",6357275.232691335]
["Transmission connection point charges incentive adjustment (C3)","ITt","CRC9",-501924.2932904929]
["Innovation funding incentive adjustment (C4)","IFIt","CRC10",89120,null,null,"2014/15"]
["Incentive revenue for Distributed Generation (C5)","IGt","CRC11",1539620.4295331426]
["Connection Guaranteed Standards Systems & Processes penalty (C6)","CGSRAt,CGSSPt & AUMt","CRC12",0]
["Low Carbon Networks Fund (C7)","LCN1t","CRC13",370000]
[null,"LCN2t","CRC13",1580000]
[null,"LCN3t","CRC13",0]
["Incentive Revenue and Other Adjustments (C): [C = C1 + C2 + C3 + C4 + C5 + C6 + C7]",null,null,9434091.368933983]
["Correction Factor (D)","-Kt","CRC3",-5907212.536852508]
["Tax Trigger Mechanism Adjustment (E)","CTRAt","CRC3",-13228259.4508647]
["Total allowed Revenue (F): [F= A + B + C + D + E]","ARt",null,277911346.96180403]
["Other 1. Excluded services - Top-up, standby, and enhanced system security (G1) (see note 1)","ES4","CRC15",569289.4575936793]
["Other 2. Excluded services - Revenue protection services (G2) (see note 1)","ES5","CRC15"]
["Other 3. Excluded services - Miscellaneous (G3) (see note 1)","ES7","CRC15"]
["Other 4. - blank or if required please provide description (G4)"]
["Other 5. - blank or if required please provide description (G5)"]
["Total Other Revenue to be recovered by Use of System Charges (G): [G = G1 + G2 + G3 + G4 +G5]",null,null,569289.4575936793]
["Total Revenue for Use of System Charges (H): [H =F + G]",null,null,278480636.4193977]
["1. Revenue raised outside CDCM - EDCM and Certain Interconnector Revenue (I1)",null,null,14341489.207844745]
["2. Revenue raised outside CDCM - Voluntary under-recovery (I2)"]
["3. Revenue raised outside CDCM - blank or if required please provide description (I3)"]
["4. Revenue raised outside CDCM - blank or if required please provide description (I4)"]
["Total Revenue to be raised outside the CDCM (I): [I = I1 + I2 + I3 + I4]",null,null,14341489.207844745]
["CDCM Target Revenue (J): [J =  H - I]",null,null,264139147.21155298]
[]
["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."]
[]
[]
["1076. Target revenue"]
["Source: CDCM Revenues"]
[]
[null,"CDCM Target Revenue (£/year)",null,"NGC Exit Forecast"]
["Target revenue",264139147.21155298,null,8959424.047875043]
[]
[]
[]
[]
[null,0.0518,1.0518]
[null,0.029666666666666664,1.0830034000000002,8.038587083549322,8.70581714268]
[1,0.028,1.1133274952000003,8.047429068717605,8.959424047875043]
[2,0.028,1.1445006650656002,8.056271053885887,9.220407579121142]
[3,0.028,1.176546683687437,8.065113039054172,9.488981999663492]
[4,0.028,1.2094899908306853,8.073955024222455,9.765367788214183]
[5,0.028,1.2433557105739446,8.218754415741754,10.218835236617334]
[6,0.028,1.278169670470015,8.218754415741754,10.50496262324262]
[7,0.028,1.3139584212431754,8.218754415741754,10.799101576693412]
[8,0.028,1.3507492570379844,8.218754415741754,11.101476420840829]
[9,0.028,1.388570236235048,8.35471182209277,11.601104168479107]

{"sheet":"Input","index":3,"n_rows":350,"n_cols":10,"rows_kept":350,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Input data for WPD South Wales in 2013/14 (April 2013 Price Change)"]
["This sheet contains all the input data (except LLFCs, which are entered directly into the Tariff sheet)."]
[]
["1000. Company, charging year, data version"]
[]
[null,"Company","Year","Version"]
["Company, charging year, data version","WPD South Wales","2013/14","April 2013 Price Change"]
[]
["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 year"]
["Financial and general assumptions",0.056,40,0,0.95,365]
[]
["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",0.0638297872340425]
["132kV",0.053]
["132kV/EHV"]
["EHV",0.099]
["EHV/HV"]
["HV",0.37]
["HV/LV"]
["LV circuits"]
[]
["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",123290662.22449097]
["132kV/EHV",11408190.160378]
["EHV",39713623.723805]
["EHV/HV",27462026.823826004]
["132kV/HV",8835479.481975]
["HV",155569906.088018]
["HV/LV",54881718.34341399]
["LV circuits",117702639.03705962]
[]
["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 (£)",4689.776689,578.9437507499999,683.8748949999999,509.4741106666666,1169.0366324666666,858.6034747500001,0,450.314275]
[]
["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 (£)",8748.377769,4299.3136]
[]
["1025. Matrix of applicability of LV service models to tariffs with fixed charges"]
[]
[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,null,1,0,0,0,0,0]
["LV Sub Medium Non-Domestic",0,null,null,1,0,0,0,0]
["LV HH Metered",0,null,null,0,1,0,0,0]
["LV Sub HH Metered",0,null,null,0,0,1,0,0]
["LV Generation NHH",0,null,0,0,null,0,1,0]
["LV Sub Generation NHH",0,0,0,0,null,0,1,0]
["LV Generation Intermittent",0,0,0,0,null,0,1,0]
["LV Generation Non-Intermittent"]
["LV Sub Generation Intermittent"]
["LV Sub Generation Non-Intermittent"]
[]
["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,null,0,0,0,0.4876]
[]
["1028. Matrix of applicability of HV service models to tariffs with fixed charges"]
[]
[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,null,0,0,0]
["HV HH Metered",1,null,0,0,0]
["HV Sub HH Metered",1,null,0,0,0]
["HV Generation Intermittent",null,1,null,0,0]
["HV Generation Non-Intermittent",null,1,null,0,0]
["HV Sub Generation Intermittent",null,1]
["HV Sub Generation Non-Intermittent",null,1]
[]
["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",1.01,1.015,1.024,1.032,1.047,1.063,1.086]
[]
["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,0.31011941936968845,0.6187669711589686,0.43208503201790627,0.32542126090532614]
[]
["1041. Load profile data for demand users"]
["Source: load data analysis."]
[]
[null,"Coincidence factor","Load factor"]
["Domestic Unrestricted",0.8542817639374745,0.4185179457673191]
["Domestic Two Rate",0.28022943584993715,0.2257594301360281]
["Domestic Off Peak (related MPAN)",null,0.35521222927889456]
["Small Non Domestic Unrestricted",0.6287206683615644,0.377235294341321]
["Small Non Domestic Two Rate",0.6584954137496818,0.47835427342297177]
["Small Non Domestic Off Peak (related MPAN)",null,0.37127517018528794]
["LV Medium Non-Domestic",0.7165830243601956,0.46818779704871294]
["LV Sub Medium Non-Domestic",0.7165830243601956,0.46818779704871294]
["HV Medium Non-Domestic",0.6388195524566834,0.4503570237491153]
["LV HH Metered",0.7851156501192702,0.5791293340500997]
["LV Sub HH Metered",0.7851156501192702,0.5791293340500997]
["HV HH Metered",0.856154658391944,0.7247051958459689]
["HV Sub HH Metered",0.3321005741980199,0.2965082486682251]
["NHH UMS category A",1,1]
["NHH UMS category B",1,0.47392211187214633]
["NHH UMS category C",1,0.25334864155251147]
["NHH UMS category D",0,0.553]
["LV UMS (Pseudo HH Metered)",0.9763481389325176,0.4867933177729759]
[]
["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)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Import capacity (kVA)","Reactive power units (MVArh)"]
["> Domestic Unrestricted"]
["Domestic Unrestricted",3276396.2596756704,null,null,953792]
["LDNO LV: Domestic Unrestricted",1302.711,null,null,501]
["LDNO HV: Domestic Unrestricted",4894.1489999999985,null,null,2115]
["> Domestic Two Rate"]
["Domestic Two Rate",185365.16630518643,189445.02536165115,null,61369]
["LDNO LV: Domestic Two Rate"]
["LDNO HV: Domestic Two Rate",3.3308571428571434,3.7405714285714287,null,1]
["> Domestic Off Peak (related MPAN)"]
["Domestic Off Peak (related MPAN)",4120.58847875789]
["LDNO LV: Domestic Off Peak (related MPAN)"]
["LDNO HV: Domestic Off Peak (related MPAN)"]
["> Small Non Domestic Unrestricted"]
["Small Non Domestic Unrestricted",829797.1969504907,null,null,62450]
["LDNO LV: Small Non Domestic Unrestricted",12.001714285714286,null,null,3]
["LDNO HV: Small Non Domestic Unrestricted",1301.3999999999999,null,null,47]
["> Small Non Domestic Two Rate"]
["Small Non Domestic Two Rate",197658.82621782512,94507.17859906831,null,13480]
["LDNO LV: Small Non Domestic Two Rate"]
["LDNO HV: Small Non Domestic Two Rate",526.824,78.24300000000001,null,5]
["> Small Non Domestic Off Peak (related MPAN)"]
["Small Non Domestic Off Peak (related MPAN)",2509.7640572432565]
["LDNO LV: Small Non Domestic Off Peak (related MPAN)"]
["LDNO HV: Small Non Domestic Off Peak (related MPAN)"]
["> LV Medium Non-Domestic"]
["LV Medium Non-Domestic",390916.9437109517,106755.36124042759,null,4623]
["LDNO LV: LV Medium Non-Domestic"]
["LDNO HV: LV Medium Non-Domestic",874.059,97.516,null,7]
["> LV Sub Medium Non-Domestic"]
["LV Sub Medium Non-Domestic",null,0]
["> HV Medium Non-Domestic"]
["HV Medium Non-Domestic",564.5018850896552,155.82395582068966,null,12]
["> LV HH Metered"]
["LV HH Metered",104350.48969230344,663007.8403256965,490094.65142380685,2949,570622,108574]
["LDNO LV: LV HH Metered"]
["LDNO HV: LV HH Metered",1054.8830903232843,6678.055047444943,4923.658662231774]
["> LV Sub HH Metered"]
["LV Sub HH Metered",405.0846991172414,2173.720936510345,1583.3317059724138,9,2896,101]
["LDNO HV: LV Sub HH Metered"]
["> HV HH Metered"]
["HV HH Metered",165935.7421198207,1015580.8082147724,959150.7694094345,570,713960,173411]
["LDNO HV: HV HH Metered"]
["> HV Sub HH Metered"]
["HV Sub HH Metered"]
["> NHH UMS category A"]
["NHH UMS category A",8804.421443475938]
["LDNO LV: NHH UMS category A",3.4725714285714284]
["LDNO HV: NHH UMS category A",36.20934353870578]
["> NHH UMS category B"]
["NHH UMS category B",5605.826706899782]
["LDNO LV: NHH UMS category B",1.7362857142857142]
["LDNO HV: NHH UMS category B",23.054701135302444]
["> NHH UMS category C"]
["NHH UMS category C",411.6476775966912]
["LDNO LV: NHH UMS category C",0.8681428571428571]
["LDNO HV: NHH UMS category C",1.6929553259917982]
["> NHH UMS category D"]
["NHH UMS category D",0]
["LDNO LV: NHH UMS category D",0]
["LDNO HV: NHH UMS category D",0]
["> LV UMS (Pseudo HH Metered)"]
["LV UMS (Pseudo HH Metered)",6101.694997089735,34741.584861337855,105662.6027749793]
["LDNO LV: LV UMS (Pseudo HH Metered)"]
["LDNO HV: LV UMS (Pseudo HH Metered)"]
["> LV Generation NHH"]
["LV Generation NHH",703.102]
["LDNO LV: LV Generation NHH"]
["LDNO HV: LV Generation NHH"]
["> LV Sub Generation NHH"]
["LV Sub Generation NHH"]
["LDNO HV: LV Sub Generation NHH"]
["> LV Generation Intermittent"]
["LV Generation Intermittent",1044.6170000000002,{"$nulls":4},50]
["LDNO LV: LV Generation Intermittent"]
["LDNO HV: LV Generation Intermittent"]
["> LV Generation Non-Intermittent"]
["LV Generation Non-Intermittent",103.449,604.7810000000001,705.2490000000001,null,null,44]
["LDNO LV: LV Generation Non-Intermittent"]
["LDNO HV: LV Generation Non-Intermittent"]
["> LV Sub Generation Intermittent"]
["LV Sub Generation Intermittent",0]
["LDNO HV: LV Sub Generation Intermittent"]
["> LV Sub Generation Non-Intermittent"]
["LV Sub Generation Non-Intermittent",60.474000000000004,108.4008,200.74800000000002]
["LDNO HV: LV Sub Generation Non-Intermittent"]
["> HV Generation Intermittent"]
["HV Generation Intermittent",22664.176,null,null,10,null,59]
["LDNO HV: HV Generation Intermittent"]
["> HV Generation Non-Intermittent"]
["HV Generation Non-Intermittent",7577.203999999999,41823.32200000001,50122.475000000006,21,null,373]
["LDNO HV: HV Generation Non-Intermittent"]
["> HV Sub Generation Intermittent"]
["HV Sub Generation Intermittent"]
["> HV Sub Generation Non-Intermittent"]
["HV Sub Generation Non-Intermittent"]
[]
["1055. Transmission exit charges (£/year)"]
["Source: forecast."]
[]
[null,"Transmission\nexit"]
["Transmission exit charges (£/year)",9906203.13528]
[]
["1059. Other expenditure"]
[]
[null,"Direct cost (£/year)","Indirect cost (£/year)","Indirect cost proportion","Network rates (£/year)"]
["Other expenditure",19094363.86339537,63675341.70128911,0.6,15527639]
[]
["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,null,null,0.75,0.75,0.75,0.95,0.95]
["LV substation",0,0,null,0.75,0.75,0.75,0.95]
["HV network",0,0.36,0.36,0.91,0.91,0.91]
["HV substation",0,0.36,0.36,0.91]
[]
["1061. Average split of rate 1 units by distribution time band"]
[]
[null,"Red","Amber","Green"]
["Domestic Two Rate",0.12724301623011972,0.5600192215703473,0.3127377621995331]
["Domestic Off Peak (related MPAN)",0,0.13624064426420868,0.8637593557357913]
["Small Non Domestic Two Rate",0.09757095142815946,0.6545503057470219,0.2478787428248187]
["Small Non Domestic Off Peak (related MPAN)",0,0.16662483431442296,0.833375165685577]
["LV Medium Non-Domestic",0.09899550303084499,0.659719093455919,0.24128540351323613]
["LV Sub Medium Non-Domestic",0.09899550303084499,0.659719093455919,0.24128540351323613]
["HV Medium Non-Domestic",0.09740840370668434,0.6982357351904772,0.20435586110283843]
[]
["1062. Average split of rate 2 units by distribution time band"]
[]
[null,"Red","Amber","Green"]
["Domestic Two Rate",0,0.03727299367662445,0.9627269929372599]
["Small Non Domestic Two Rate",1.0498240370775742e-06,0.05456897081214917,0.9454299674313787]
["LV Medium Non-Domestic",0,0.002937234266013039,0.997062765733987]
["LV Sub Medium Non-Domestic",0,0.002937234266013039,0.997062765733987]
["HV Medium Non-Domestic",0,0.012933878329349982,0.98706612167065]
[]
["1064. Average split of rate 1 units by special distribution time band"]
[]
[null,"Black","Yellow","Green"]
["NHH UMS category A",0.02187975646879756,0.48137366818873667,0.49674657534246575]
["NHH UMS category B",0.04267833131694554,0.19203822261157258,0.7652834460714818]
["NHH UMS category C",0.08161566015372786,0.38917974851922804,0.5292045913270441]
["NHH UMS category D",0.005391311063996945,0.7292068282507701,0.265401860685233]
[]
["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 and green peaking probabilities"]
[null,"Red","Amber","Green","Black peaking probabilities"]
["GSPs",0.6868299155481347,0.29007022913408115,0.023099855317784107,0.4762320772275062]
["132kV",0.5695391960616067,0.33693149844946757,0.09352930548892568,0.5027642206564088]
["132kV/EHV",0.5695391960616067,0.33693149844946757,0.09352930548892568,0.5027642206564088]
["EHV",0.6136230297673786,0.34014481215666753,0.04623215807595384,0.5314588887042806]
["EHV/HV",0.6136230297673786,0.34014481215666753,0.04623215807595384,0.5314588887042806]
["132kV/HV",0.5695391960616067,0.33693149844946757,0.09352930548892568,0.5027642206564088]
["HV",0.6136230297673786,0.34014481215666753,0.04623215807595384,0.5314588887042806]
["HV/LV",0.6136230297673786,0.34014481215666753,0.04623215807595384,0.5314588887042806]
["LV circuits",0.6136230297673786,0.34014481215666753,0.04623215807595384,0.5314588887042806]
{"$rows_empty":7}
["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",0.2748978715012819,0.2748978715012819,0.2748978715012819,0.2748978715012819,0.2748978715012819,0.2748978715012819,0.2748978715012819,0.2748978715012819,0.2748978715012819]
[]
["1201. Current tariff information"]
[]
[null,"Current revenues if known (£)","Current Unit rate 1 p/kWh","Current Unit rate 2 p/kWh","Current Unit rate 3 p/kWh","Current Fixed charge p/MPAN/day","Current Capacity charge p/kVA/day","Current Reactive power charge p/kVArh"]
["Domestic Unrestricted",null,2.77,0,0,3.72,0,0]
["Domestic Two Rate",null,3.111,0.227,0,3.72,0,0]
["Domestic Off Peak (related MPAN)",null,0.232,0,0,0,0,0]
["Small Non Domestic Unrestricted",null,2.226,0,0,6.17,0,0]
["Small Non Domestic Two Rate",null,2.839,0.264,0,6.17,0,0]
["Small Non Domestic Off Peak (related MPAN)",null,0.25,0,0,0,0,0]
["LV Medium Non-Domestic",null,2.604,0.184,0,44.69,0,0]
["LV Sub Medium Non-Domestic",null,1.758,0.124,0,3.65,0,0]
["HV Medium Non-Domestic",null,1.873,0.133,0,137.21,0,0]
["LV HH Metered",null,13.796,0.972,0.144,9.41,2.45,0.443]
["LV Sub HH Metered",null,13.778,0.934,0.141,6.8,2.93,0.386]
["HV HH Metered",null,10.169,0.662,0.098,75.82,2.95,0.299]
["HV Sub HH Metered",null,8.877,0.573,0.088,75.82,2.37,0.275]
["NHH UMS category A","#VALUE!","#VALUE!"]
["NHH UMS category B","#VALUE!","#VALUE!"]
["NHH UMS category C","#VALUE!","#VALUE!"]
["NHH UMS category D","#VALUE!","#VALUE!"]
["LV UMS (Pseudo HH Metered)",null,30.903,2.914,1.028,0,0,0]

{"sheet":"LAFs","index":4,"n_rows":268,"n_cols":10,"rows_kept":268,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Loss adjustment factors and network use matrices for WPD South Wales in 2013/14 (April 2013 Price Change)"]
["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",{"$nulls":6},"Sum-product calculation"]
["Formula:","",{"$nulls":6},"=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",0,0,0,0,0,0,1,1.086]
["Domestic Two Rate",0,0,0,0,0,0,1,1.086]
["Domestic Off Peak (related MPAN)",0,0,0,0,0,0,1,1.086]
["Small Non Domestic Unrestricted",0,0,0,0,0,0,1,1.086]
["Small Non Domestic Two Rate",0,0,0,0,0,0,1,1.086]
["Small Non Domestic Off Peak (related MPAN)",0,0,0,0,0,0,1,1.086]
["LV Medium Non-Domestic",0,0,0,0,0,0,1,1.086]
["LV Sub Medium Non-Domestic",0,0,0,0,0,1,0,1.063]
["HV Medium Non-Domestic",0,0,0,0,1,0,0,1.047]
["LV HH Metered",0,0,0,0,0,0,1,1.086]
["LV Sub HH Metered",0,0,0,0,0,1,0,1.063]
["HV HH Metered",0,0,0,0,1,0,0,1.047]
["HV Sub HH Metered",0,0,0,1,0,0,0,1.032]
["NHH UMS category A",0,0,0,0,0,0,1,1.086]
["NHH UMS category B",0,0,0,0,0,0,1,1.086]
["NHH UMS category C",0,0,0,0,0,0,1,1.086]
["NHH UMS category D",0,0,0,0,0,0,1,1.086]
["LV UMS (Pseudo HH Metered)",0,0,0,0,0,0,1,1.086]
["LV Generation NHH",0,0,0,0,0,0,1,1.086]
["LV Sub Generation NHH",0,0,0,0,0,1,0,1.063]
["LV Generation Intermittent",0,0,0,0,0,0,1,1.086]
["LV Generation Non-Intermittent",0,0,0,0,0,0,1,1.086]
["LV Sub Generation Intermittent",0,0,0,0,0,1,0,1.063]
["LV Sub Generation Non-Intermittent",0,0,0,0,0,1,0,1.063]
["HV Generation Intermittent",0,0,0,0,1,0,0,1.047]
["HV Generation Non-Intermittent",0,0,0,0,1,0,0,1.047]
["HV Sub Generation Intermittent",0,0,0,1,0,0,0,1.032]
["HV Sub Generation Non-Intermittent",0,0,0,1,0,0,0,1.032]
[]
["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",1.01]
["132kV/EHV",1.015]
["EHV",1.024]
["EHV/HV",1.032]
["132kV/HV",1.032]
["HV",1.047]
["HV/LV",1.063]
["LV circuits",1.086]
[]
["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",1,1.01,1.015,1.024,1.032,1.032,1.047,1.063,1.086]
[]
["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 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]
["HV Sub HH Metered",1,1,1,1,1,0,0,0]
["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",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 Non-Intermittent",1,1,1,1,1,1,1,0]
["LV Sub Generation Intermittent",1,1,1,1,1,1,0,0]
["LV Sub Generation Non-Intermittent",1,1,1,1,1,1,0,0]
["HV Generation Intermittent",1,1,1,1,1,0,0,0]
["HV Generation Non-Intermittent",1,1,1,1,1,0,0,0]
["HV Sub Generation Intermittent",1,1,1,1,0,0,0,0]
["HV Sub Generation Non-Intermittent",1,1,1,1,0,0,0,0]
[]
["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",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",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",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,0,0.7,0,0,0,0,0]
["EHV",null,0,0,0.7,0,0,0,0]
["EHV/HV",null,0,0,0,0.7,0,0,0]
["132kV/HV",null,0,0,0,0.3,0,0,0]
["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",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 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]
["HV Sub HH Metered",1,1,0.7,0.7,0.7,0.3,0,0,0]
["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",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 Non-Intermittent",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 Non-Intermittent",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 Non-Intermittent",1,1,0.7,0.7,0.7,0.3,0,0,0]
["HV Sub Generation Intermittent",1,1,0.7,0.7,0,0,0,0,0]
["HV Sub Generation Non-Intermittent",1,1,0.7,0.7,0,0,0,0,0]
[]
["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",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 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]
["HV Sub HH Metered",1,1,1,1,1,0,0,0,0]
["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",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 Non-Intermittent",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 Non-Intermittent",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 Non-Intermittent",1,1,0.7,0.7,0.7,0.3,0,0,0]
["HV Sub Generation Intermittent",1,1,1,1,0,0,0,0,0]
["HV Sub Generation Non-Intermittent",1,1,1,1,0,0,0,0,0]
[]
["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",1.086,1.0752475247524753,0.7489655172413794,0.7423828124999999,0.7366279069767442,0.3156976744186047,1.037249283667622,1.021636876763876,1]
["Domestic Two Rate",1.086,1.0752475247524753,0.7489655172413794,0.7423828124999999,0.7366279069767442,0.3156976744186047,1.037249283667622,1.021636876763876,1]
["Domestic Off Peak (related MPAN)",1.086,1.0752475247524753,0.7489655172413794,0.7423828124999999,0.7366279069767442,0.3156976744186047,1.037249283667622,1.021636876763876,1]
["Small Non Domestic Unrestricted",1.086,1.0752475247524753,0.7489655172413794,0.7423828124999999,0.7366279069767442,0.3156976744186047,1.037249283667622,1.021636876763876,1]
["Small Non Domestic Two Rate",1.086,1.0752475247524753,0.7489655172413794,0.7423828124999999,0.7366279069767442,0.3156976744186047,1.037249283667622,1.021636876763876,1]
["Small Non Domestic Off Peak (related MPAN)",1.086,1.0752475247524753,0.7489655172413794,0.7423828124999999,0.7366279069767442,0.3156976744186047,1.037249283667622,1.021636876763876,1]
["LV Medium Non-Domestic",1.086,1.0752475247524753,0.7489655172413794,0.7423828124999999,0.7366279069767442,0.3156976744186047,1.037249283667622,1.021636876763876,1]
["LV Sub Medium Non-Domestic",1.063,1.0524752475247525,0.733103448275862,0.7266601562499999,0.7210271317829456,0.30901162790697667,1.0152817574021014,1,0]
["HV Medium Non-Domestic",1.047,1.0366336633663367,0.7220689655172413,0.7157226562499999,0.710174418604651,0.30436046511627907,1,0,0]
["LV HH Metered",1.086,1.0752475247524753,0.7489655172413794,0.7423828124999999,0.7366279069767442,0.3156976744186047,1.037249283667622,1.021636876763876,1]
["LV Sub HH Metered",1.063,1.0524752475247525,0.733103448275862,0.7266601562499999,0.7210271317829456,0.30901162790697667,1.0152817574021014,1,0]
["HV HH Metered",1.047,1.0366336633663367,0.7220689655172413,0.7157226562499999,0.710174418604651,0.30436046511627907,1,0,0]
["HV Sub HH Metered",1.032,1.0217821782178218,1.0167487684729066,1.0078125,1,0,0,0,0]
["NHH UMS category A",1.086,1.0752475247524753,0.7489655172413794,0.7423828124999999,0.7366279069767442,0.3156976744186047,1.037249283667622,1.021636876763876,1]
["NHH UMS category B",1.086,1.0752475247524753,0.7489655172413794,0.7423828124999999,0.7366279069767442,0.3156976744186047,1.037249283667622,1.021636876763876,1]
["NHH UMS category C",1.086,1.0752475247524753,0.7489655172413794,0.7423828124999999,0.7366279069767442,0.3156976744186047,1.037249283667622,1.021636876763876,1]
["NHH UMS category D",1.086,1.0752475247524753,0.7489655172413794,0.7423828124999999,0.7366279069767442,0.3156976744186047,1.037249283667622,1.021636876763876,1]
["LV UMS (Pseudo HH Metered)",1.086,1.0752475247524753,0.7489655172413794,0.7423828124999999,0.7366279069767442,0.3156976744186047,1.037249283667622,1.021636876763876,1]
["LV Generation NHH",1.086,1.0752475247524753,0.7489655172413794,0.7423828124999999,0.7366279069767442,0.3156976744186047,1.037249283667622,1.021636876763876,0]
["LV Sub Generation NHH",1.063,1.0524752475247525,0.733103448275862,0.7266601562499999,0.7210271317829456,0.30901162790697667,1.0152817574021014,0,0]
["LV Generation Intermittent",1.086,1.0752475247524753,0.7489655172413794,0.7423828124999999,0.7366279069767442,0.3156976744186047,1.037249283667622,1.021636876763876,0]
["LV Generation Non-Intermittent",1.086,1.0752475247524753,0.7489655172413794,0.7423828124999999,0.7366279069767442,0.3156976744186047,1.037249283667622,1.021636876763876,0]
["LV Sub Generation Intermittent",1.063,1.0524752475247525,0.733103448275862,0.7266601562499999,0.7210271317829456,0.30901162790697667,1.0152817574021014,0,0]
["LV Sub Generation Non-Intermittent",1.063,1.0524752475247525,0.733103448275862,0.7266601562499999,0.7210271317829456,0.30901162790697667,1.0152817574021014,0,0]
["HV Generation Intermittent",1.047,1.0366336633663367,0.7220689655172413,0.7157226562499999,0.710174418604651,0.30436046511627907,0,0,0]
["HV Generation Non-Intermittent",1.047,1.0366336633663367,0.7220689655172413,0.7157226562499999,0.710174418604651,0.30436046511627907,0,0,0]
["HV Sub Generation Intermittent",1.032,1.0217821782178218,1.0167487684729066,1.0078125,0,0,0,0,0]
["HV Sub Generation Non-Intermittent",1.032,1.0217821782178218,1.0167487684729066,1.0078125,0,0,0,0,0]

{"sheet":"DRM","index":5,"n_rows":137,"n_cols":9,"rows_kept":137,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Network model for WPD South Wales in 2013/14 (April 2013 Price Change)"]
["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",0.06314092018409362]
[]
["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",1,1.01,1.015,1.024,1.032,1.047,1.063,1.086]
[]
["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",1]
["132kV",1.01,1]
["132kV/EHV",1.015,1.01]
["EHV",1.024,1.015]
["EHV/HV",1.032,1.024]
["HV",1.047,1.032]
["HV/LV",1.063,1.047]
["LV circuits",1.086,1.063]
[]
["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,0.9400000000000001,0.06382978723404253]
["132kV",0.9496676163342831,0.8926875593542262,0.12021276595744657]
["132kV/EHV",0.9496676163342831,0.8926875593542262,0.12021276595744657]
["EHV",0.86411976008579,0.8122725744806426,0.23111382978723372]
["EHV/HV",0.86411976008579,0.8122725744806426,0.23111382978723372]
["HV",0.6307443504275838,0.5928996894019288,0.6866259468085105]
["HV/LV",0.6307443504275838,0.5928996894019288,0.6866259468085105]
["LV circuits",0.6307443504275838,0.5928996894019288]
[]
["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",526.5]
["132kV/EHV",526.5]
["EHV",578.6234999999999]
["EHV/HV",578.6234999999999]
["HV",792.714195]
["HV/LV",792.714195]
["LV circuits",792.714195]
[]
["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",465.3465346534654]
["132kV/EHV",463.0541871921183]
["EHV",458.98437500000006]
["EHV/HV",455.4263565891473]
["HV",448.90162368672407]
["HV/LV",442.14487300094083]
["LV circuits",432.78084714548805]
[]
["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",0,0.7,0,0,0,0,0,0]
["EHV",0,0,0.7,0,0,0,0,0]
["EHV/HV",0,0,0,0.7,0.3,0,0,0]
["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",465.3465346534654]
["132kV/EHV",324.1379310344828]
["EHV",321.2890625]
["EHV/HV",318.7984496124031]
["132kV/HV",136.62790697674419]
["HV",448.90162368672407]
["HV/LV",442.14487300094083]
["LV circuits",432.78084714548805]
[]
["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",16.728793024660074]
["Assets 132kV/EHV",2.222275011327691]
["Assets EHV",7.804668874359514]
["Assets EHV/HV",5.439103125767441]
["Assets 132kV/HV",4.083209039091397]
["Assets HV",21.881914666910543]
["Assets HV/LV",7.837436118998118]
["Assets LV circuits",17.172324020147304]

{"sheet":"SM","index":6,"n_rows":135,"n_cols":4,"rows_kept":135,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Service models for WPD South Wales in 2013/14 (April 2013 Price Change)"]
["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",234.48883445]
["Domestic Two Rate",234.48883445]
["Small Non Domestic Unrestricted",578.9437507499999]
["Small Non Domestic Two Rate",578.9437507499999]
["LV Medium Non-Domestic",683.8748949999999]
["LV Sub Medium Non-Domestic",509.4741106666666]
["LV HH Metered",1169.0366324666666]
["LV Sub HH Metered",858.6034747500001]
["LV Generation NHH",0]
["LV Sub Generation NHH",0]
["LV Generation Intermittent",0]
["LV Generation Non-Intermittent",0]
["LV Sub Generation Intermittent",0]
["LV Sub Generation Non-Intermittent",0]
[]
["2202. Asset £/(MWh/year) from LV service models"]
["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"]
["Asset £/(MWh/year) from LV service models",219.57324049]
[]
["2203. Service model asset p/kWh charge for unmetered tariffs"]
["Data sources:"]
["x1 = 1010. Annuity proportion for customer-contributed assets (in Financial and general assumptions)"]
["x2 = 2202. Asset £/(MWh/year) from LV service models"]
["x3 = 2101. Annuity rate"]
["Calculation =0.1*x1*x2*x3"]
[]
[null,"Assets\nLV customer"]
["Service model asset p/kWh charge for unmetered tariffs",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",8748.377769]
["HV HH Metered",8748.377769]
["HV Sub HH Metered",8748.377769]
["HV Generation Intermittent",4299.3136]
["HV Generation Non-Intermittent",4299.3136]
["HV Sub Generation Intermittent",4299.3136]
["HV Sub Generation Non-Intermittent",4299.3136]
[]
["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",234.48883445]
["Domestic Two Rate",234.48883445]
["Domestic Off Peak (related MPAN)"]
["Small Non Domestic Unrestricted",578.9437507499999]
["Small Non Domestic Two Rate",578.9437507499999]
["Small Non Domestic Off Peak (related MPAN)"]
["LV Medium Non-Domestic",683.8748949999999]
["LV Sub Medium Non-Domestic",509.4741106666666]
["HV Medium Non-Domestic",null,8748.377769]
["LV HH Metered",1169.0366324666666]
["LV Sub HH Metered",858.6034747500001]
["HV HH Metered",null,8748.377769]
["HV Sub HH Metered",null,8748.377769]
["NHH UMS category A"]
["NHH UMS category B"]
["NHH UMS category C"]
["NHH UMS category D"]
["LV UMS (Pseudo HH Metered)"]
["LV Generation NHH",0]
["LV Sub Generation NHH",0]
["LV Generation Intermittent",0]
["LV Generation Non-Intermittent",0]
["LV Sub Generation Intermittent",0]
["LV Sub Generation Non-Intermittent",0]
["HV Generation Intermittent",null,4299.3136]
["HV Generation Non-Intermittent",null,4299.3136]
["HV Sub Generation Intermittent",null,4299.3136]
["HV Sub Generation Non-Intermittent",null,4299.3136]
[]
["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",0,0,0]
["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 HH Metered",0,0,0]
["LV Sub HH Metered",0,0,0]
["HV HH Metered",0,0,0]
["HV Sub HH Metered",0,0,0]
["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",0,0,0]
["LV Sub Generation NHH",0,0,0]
["LV Generation Intermittent",0,0,0]
["LV Generation Non-Intermittent",0,0,0]
["LV Sub Generation Intermittent",0,0,0]
["LV Sub Generation Non-Intermittent",0,0,0]
["HV Generation Intermittent",0,0,0]
["HV Generation Non-Intermittent",0,0,0]
["HV Sub Generation Intermittent",0,0,0]
["HV Sub Generation Non-Intermittent",0,0,0]

{"sheet":"Loads","index":7,"n_rows":325,"n_cols":9,"rows_kept":325,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Load characteristics for WPD South Wales in 2013/14 (April 2013 Price Change)"]
["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",2.0412070081516274]
["Domestic Two Rate",1.2412745535417455]
["Domestic Off Peak (related MPAN)",0]
["Small Non Domestic Unrestricted",1.6666538836440377]
["Small Non Domestic Two Rate",1.3765852012519288]
["Small Non Domestic Off Peak (related MPAN)",0]
["LV Medium Non-Domestic",1.5305461374202332]
["LV Sub Medium Non-Domestic",1.5305461374202332]
["HV Medium Non-Domestic",1.41847360820236]
["LV HH Metered",1.3556827533301066]
["LV Sub HH Metered",1.3556827533301066]
["HV HH Metered",1.1813833587773996]
["HV Sub HH Metered",1.120038230604574]
["NHH UMS category A",1]
["NHH UMS category B",2.1100513669844925]
["NHH UMS category C",3.9471299071194363]
["NHH UMS category D",0]
["LV UMS (Pseudo HH Metered)",2.00567284571448]
[]
["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",2.0412070081516274]
["Domestic Two Rate",1.2412745535417455]
["Domestic Off Peak (related MPAN)",0]
["Small Non Domestic Unrestricted",1.6666538836440377]
["Small Non Domestic Two Rate",1.3765852012519288]
["Small Non Domestic Off Peak (related MPAN)",0]
["LV Medium Non-Domestic",1.5305461374202332]
["LV Sub Medium Non-Domestic",1.5305461374202332]
["HV Medium Non-Domestic",1.41847360820236]
["LV HH Metered",1.3556827533301066]
["LV Sub HH Metered",1.3556827533301066]
["HV HH Metered",1.1813833587773996]
["HV Sub HH Metered",1.120038230604574]
["NHH UMS category A",1]
["NHH UMS category B",2.1100513669844925]
["NHH UMS category C",3.9471299071194363]
["NHH UMS category D",0]
["LV UMS (Pseudo HH Metered)",2.00567284571448]
["LV Generation NHH",-1]
["LV Sub Generation NHH",-1]
["LV Generation Intermittent",-1]
["LV Generation Non-Intermittent",-1]
["LV Sub Generation Intermittent",-1]
["LV Sub Generation Non-Intermittent",-1]
["HV Generation Intermittent",-1]
["HV Generation Non-Intermittent",-1]
["HV Sub Generation Intermittent",-1]
["HV Sub Generation Non-Intermittent",-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 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]
["> HV Sub HH Metered"]
["HV Sub HH Metered",1,0,0,0,0]
["> 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"]
["LV Generation NHH",1,0,0,0,0]
["LDNO LV: LV Generation NHH",1,0,0,0,0]
["LDNO HV: LV Generation NHH",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 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 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 Non-Intermittent"]
["LV Sub Generation Non-Intermittent",1,0,0,0,0]
["LDNO HV: LV Sub Generation Non-Intermittent",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 Non-Intermittent"]
["HV Generation Non-Intermittent",1,0,0,0,0]
["LDNO HV: HV Generation Non-Intermittent",1,0,0,0,0]
["> HV Sub Generation Intermittent"]
["HV Sub Generation Intermittent",1,0,0,0,0]
["> HV Sub Generation Non-Intermittent"]
["HV Sub Generation Non-Intermittent",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. 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"]
["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)"]
[]
[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)","Reactive power units (MVArh)"]
["> Domestic Unrestricted"]
["Domestic Unrestricted",0,0,3276396.2596756704,0,0,953792,0,0]
["LDNO LV: Domestic Unrestricted",0.31011941936968845,0.31011941936968845,898.7150210734937,0,0,345.6301708957861,0,0]
["LDNO HV: Domestic Unrestricted",0.6187669711589686,0.6187669711589686,1865.8112468693043,0,0,806.3078559987814,0,0]
["> Domestic Two Rate"]
["Domestic Two Rate",0,0,185365.16630518643,189445.02536165115,0,61369,0,0]
["LDNO LV: Domestic Two Rate",0.31011941936968845,0.31011941936968845,0,0,0,0,0,0]
["LDNO HV: Domestic Two Rate",0.6187669711589686,0.6187669711589686,1.2698327572082126,1.4260293753105093,0,0.3812330288410314,0,0]
["> Domestic Off Peak (related MPAN)"]
["Domestic Off Peak (related MPAN)",0,0,4120.58847875789,0,0,0,0,0]
["LDNO LV: Domestic Off Peak (related MPAN)",0.31011941936968845,0.31011941936968845,0,0,0,0,0,0]
["LDNO HV: Domestic Off Peak (related MPAN)",0.6187669711589686,0.6187669711589686,0,0,0,0,0,0]
["> Small Non Domestic Unrestricted"]
["Small Non Domestic Unrestricted",0,0,829797.1969504907,0,0,62450,0,0]
["LDNO LV: Small Non Domestic Unrestricted",0.31011941936968845,0.31011941936968845,8.279749619987676,0,0,2.0696417418909347,0,0]
["LDNO HV: Small Non Domestic Unrestricted",0.6187669711589686,0.6187669711589686,496.1366637337182,0,0,17.917952355528474,0,0]
["> Small Non Domestic Two Rate"]
["Small Non Domestic Two Rate",0,0,197658.82621782512,94507.17859906831,0,13480,0,0]
["LDNO LV: Small Non Domestic Two Rate",0.31011941936968845,0.31011941936968845,0,0,0,0,0,0]
["LDNO HV: Small Non Domestic Two Rate",0.6187669711589686,0.6187669711589686,200.8427091861475,29.82881587560882,0,1.9061651442051568,0,0]
["> Small Non Domestic Off Peak (related MPAN)"]
["Small Non Domestic Off Peak (related MPAN)",0,0,2509.7640572432565,0,0,0,0,0]
["LDNO LV: Small Non Domestic Off Peak (related MPAN)",0.31011941936968845,0.31011941936968845,0,0,0,0,0,0]
["LDNO HV: Small Non Domestic Off Peak (related MPAN)",0.6187669711589686,0.6187669711589686,0,0,0,0,0,0]
["> LV Medium Non-Domestic"]
["LV Medium Non-Domestic",0,0,390916.9437109517,106755.36124042759,0,4623,0,0]
["LDNO LV: LV Medium Non-Domestic",0.31011941936968845,0.31011941936968845,0,0,0,0,0,0]
["LDNO HV: LV Medium Non-Domestic",0.6187669711589686,0.6187669711589686,333.22015995576305,37.176320040462016,0,2.66863120188722,0,0]
["> LV Sub Medium Non-Domestic"]
["LV Sub Medium Non-Domestic",0,0,0,0,0,0,0,0]
["> HV Medium Non-Domestic"]
["HV Medium Non-Domestic",0,0,564.5018850896552,155.82395582068966,0,12,0,0]
["> LV HH Metered"]
["LV HH Metered",0,0,104350.48969230344,663007.8403256965,490094.65142380685,2949,570622,108574]
["LDNO LV: LV HH Metered",0.31011941936968845,0.31011941936968845,0,0,0,0,0,0]
["LDNO HV: LV HH Metered",0.6187669711589686,0.6187669711589686,402.15627559713295,2545.895152504573,1877.0613047819998,0,0,0]
["> LV Sub HH Metered"]
["LV Sub HH Metered",0,0,405.0846991172414,2173.720936510345,1583.3317059724138,9,2896,101]
["LDNO HV: LV Sub HH Metered",0.43208503201790627,0.43208503201790627,0,0,0,0,0,0]
["> HV HH Metered"]
["HV HH Metered",0,0,165935.7421198207,1015580.8082147724,959150.7694094345,570,713960,173411]
["LDNO HV: HV HH Metered",0.32542126090532614,0.32542126090532614,0,0,0,0,0,0]
["> HV Sub HH Metered"]
["HV Sub HH Metered",0,0,0,0,0,0,0,0]
["> NHH UMS category A"]
["NHH UMS category A",0,0,8804.421443475938,0,0,0,0,0]
["LDNO LV: NHH UMS category A",0.31011941936968845,0.31011941936968845,2.3956595934230873,0,0,0,0,0]
["LDNO HV: NHH UMS category A",0.6187669711589686,0.6187669711589686,13.804197709606234,0,0,0,0,0]
["> NHH UMS category B"]
["NHH UMS category B",0,0,5605.826706899782,0,0,0,0,0]
["LDNO LV: NHH UMS category B",0.31011941936968845,0.31011941936968845,1.1978297967115437,0,0,0,0,0]
["LDNO HV: NHH UMS category B",0.6187669711589686,0.6187669711589686,8.789213542836116,0,0,0,0,0]
["> NHH UMS category C"]
["NHH UMS category C",0,0,411.6476775966912,0,0,0,0,0]
["LDNO LV: NHH UMS category C",0.31011941936968845,0.31011941936968845,0.5989148983557718,0,0,0,0,0]
["LDNO HV: NHH UMS category C",0.6187669711589686,0.6187669711589686,0.6454104866204089,0,0,0,0,0]
["> NHH UMS category D"]
["NHH UMS category D",0,0,0,0,0,0,0,0]
["LDNO LV: NHH UMS category D",0.31011941936968845,0.31011941936968845,0,0,0,0,0,0]
["LDNO HV: NHH UMS category D",0.6187669711589686,0.6187669711589686,0,0,0,0,0,0]
["> LV UMS (Pseudo HH Metered)"]
["LV UMS (Pseudo HH Metered)",0,0,6101.694997089735,34741.584861337855,105662.6027749793,0,0,0]
["LDNO LV: LV UMS (Pseudo HH Metered)",0.31011941936968845,0.31011941936968845,0,0,0,0,0,0]
["LDNO HV: LV UMS (Pseudo HH Metered)",0.6187669711589686,0.6187669711589686,0,0,0,0,0,0]
["> LV Generation NHH"]
["LV Generation NHH",0,0,703.102,0,0,0,0,0]
["LDNO LV: LV Generation NHH",0,1,0,0,0,0,0,0]
["LDNO HV: LV Generation NHH",0,1,0,0,0,0,0,0]
["> LV Sub Generation NHH"]
["LV Sub Generation NHH",0,0,0,0,0,0,0,0]
["LDNO HV: LV Sub Generation NHH",0,1,0,0,0,0,0,0]
["> LV Generation Intermittent"]
["LV Generation Intermittent",0,0,1044.6170000000002,0,0,0,0,50]
["LDNO LV: LV Generation Intermittent",0,1,0,0,0,0,0,0]
["LDNO HV: LV Generation Intermittent",0,1,0,0,0,0,0,0]
["> LV Generation Non-Intermittent"]
["LV Generation Non-Intermittent",0,0,103.449,604.7810000000001,705.2490000000001,0,0,44]
["LDNO LV: LV Generation Non-Intermittent",0,1,0,0,0,0,0,0]
["LDNO HV: LV Generation Non-Intermittent",0,1,0,0,0,0,0,0]
["> LV Sub Generation Intermittent"]
["LV Sub Generation Intermittent",0,0,0,0,0,0,0,0]
["LDNO HV: LV Sub Generation Intermittent",0,1,0,0,0,0,0,0]
["> LV Sub Generation Non-Intermittent"]
["LV Sub Generation Non-Intermittent",0,0,60.474000000000004,108.4008,200.74800000000002,0,0,0]
["LDNO HV: LV Sub Generation Non-Intermittent",0,1,0,0,0,0,0,0]
["> HV Generation Intermittent"]
["HV Generation Intermittent",0,0,22664.176,0,0,10,0,59]
["LDNO HV: HV Generation Intermittent",0,1,0,0,0,0,0,0]
["> HV Generation Non-Intermittent"]
["HV Generation Non-Intermittent",0,0,7577.203999999999,41823.32200000001,50122.475000000006,21,0,373]
["LDNO HV: HV Generation Non-Intermittent",0,1,0,0,0,0,0,0]
["> HV Sub Generation Intermittent"]
["HV Sub Generation Intermittent",0,0,0,0,0,0,0,0]
["> HV Sub Generation Non-Intermittent"]
["HV Sub Generation Non-Intermittent",0,0,0,0,0,0,0,0]
[]
["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. 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"]
["Formula:","=SUM(x1)","=SUM(x2)","=SUM(x3)","=SUM(x4)","=SUM(x5)","=SUM(x6)"]
[]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Import capacity (kVA)","Reactive power units (MVArh)"]
["Domestic Unrestricted",3279160.785943613,0,0,954943.9380268946,0,0]
["Domestic Two Rate",185366.43613794365,189446.45139102646,0,61369.38123302884,0,0]
["Domestic Off Peak (related MPAN)",4120.58847875789,0,0,0,0,0]
["Small Non Domestic Unrestricted",830301.6133638445,0,0,62469.987594097416,0,0]
["Small Non Domestic Two Rate",197859.66892701125,94537.00741494392,0,13481.906165144204,0,0]
["Small Non Domestic Off Peak (related MPAN)",2509.7640572432565,0,0,0,0,0]
["LV Medium Non-Domestic",391250.1638709075,106792.53756046806,0,4625.668631201887,0,0]
["LV Sub Medium Non-Domestic",0,0,0,0,0,0]
["HV Medium Non-Domestic",564.5018850896552,155.82395582068966,0,12,0,0]
["LV HH Metered",104752.64596790058,665553.7354782011,491971.71272858884,2949,570622,108574]
["LV Sub HH Metered",405.0846991172414,2173.720936510345,1583.3317059724138,9,2896,101]
["HV HH Metered",165935.7421198207,1015580.8082147724,959150.7694094345,570,713960,173411]
["HV Sub HH Metered",0,0,0,0,0,0]
["NHH UMS category A",8820.621300778967,0,0,0,0,0]
["NHH UMS category B",5615.81375023933,0,0,0,0,0]
["NHH UMS category C",412.89200298166736,0,0,0,0,0]
["NHH UMS category D",0,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",6101.694997089735,34741.584861337855,105662.6027749793,0,0,0]
["LV Generation NHH",703.102,0,0,0,0,0]
["LV Sub Generation NHH",0,0,0,0,0,0]
["LV Generation Intermittent",1044.6170000000002,0,0,0,0,50]
["LV Generation Non-Intermittent",103.449,604.7810000000001,705.2490000000001,0,0,44]
["LV Sub Generation Intermittent",0,0,0,0,0,0]
["LV Sub Generation Non-Intermittent",60.474000000000004,108.4008,200.74800000000002,0,0,0]
["HV Generation Intermittent",22664.176,0,0,10,0,59]
["HV Generation Non-Intermittent",7577.203999999999,41823.32200000001,50122.475000000006,21,0,373]
["HV Sub Generation Intermittent",0,0,0,0,0,0]
["HV Sub Generation Non-Intermittent",0,0,0,0,0,0]

{"sheet":"Multi","index":8,"n_rows":645,"n_cols":37,"rows_kept":645,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Load characteristics for multiple unit rates for WPD South Wales in 2013/14 (April 2013 Price Change)"]
[]
["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",8760,652.5,3756,4351.5]
[]
["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 Two Rate",1,0.12724301623011972,0.5600192215703473,0.3127377621995331]
["Domestic Off Peak (related MPAN)",1,0,0.13624064426420868,0.8637593557357913]
["Small Non Domestic Two Rate",1,0.09757095142815946,0.6545503057470219,0.2478787428248187]
["Small Non Domestic Off Peak (related MPAN)",1,0,0.16662483431442296,0.833375165685577]
["LV Medium Non-Domestic",1,0.09899550303084499,0.659719093455919,0.24128540351323613]
["LV Sub Medium Non-Domestic",1,0.09899550303084499,0.659719093455919,0.24128540351323613]
["HV Medium Non-Domestic",1,0.09740840370668434,0.6982357351904772,0.20435586110283843]
[]
["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 Two Rate",0.12724301623011972,0.5600192215703473,0.3127377621995331]
["Domestic Off Peak (related MPAN)",0,0.13624064426420868,0.8637593557357913]
["Small Non Domestic Two Rate",0.09757095142815946,0.6545503057470219,0.2478787428248187]
["Small Non Domestic Off Peak (related MPAN)",0,0.16662483431442296,0.833375165685577]
["LV Medium Non-Domestic",0.09899550303084499,0.659719093455919,0.24128540351323613]
["LV Sub Medium Non-Domestic",0.09899550303084499,0.659719093455919,0.24128540351323613]
["HV Medium Non-Domestic",0.09740840370668434,0.6982357351904772,0.20435586110283843]
["LV HH Metered",1,0,0]
["LV Sub HH Metered",1,0,0]
["HV HH Metered",1,0,0]
["HV Sub HH Metered",1,0,0]
["LV Generation Non-Intermittent",1,0,0]
["LV Sub Generation Non-Intermittent",1,0,0]
["HV Generation Non-Intermittent",1,0,0]
["HV Sub Generation Non-Intermittent",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",0.9999999866138843,0,0.03727299417556506,0.962727005824435]
["Small Non Domestic Two Rate",0.999999988067565,1.0498240496045314e-06,0.05456897146328987,0.9454299787126605]
["LV Medium Non-Domestic",1,0,0.002937234266013039,0.997062765733987]
["LV Sub Medium Non-Domestic",1,0,0.002937234266013039,0.997062765733987]
["HV Medium Non-Domestic",1,0,0.012933878329349982,0.98706612167065]
[]
["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",0,0.03727299417556506,0.962727005824435]
["Small Non Domestic Two Rate",1.0498240496045314e-06,0.05456897146328987,0.9454299787126605]
["LV Medium Non-Domestic",0,0.002937234266013039,0.997062765733987]
["LV Sub Medium Non-Domestic",0,0.002937234266013039,0.997062765733987]
["HV Medium Non-Domestic",0,0.012933878329349982,0.98706612167065]
["LV HH Metered",0,1,0]
["LV Sub HH Metered",0,1,0]
["HV HH Metered",0,1,0]
["HV Sub HH Metered",0,1,0]
["LV Generation Non-Intermittent",0,1,0]
["LV Sub Generation Non-Intermittent",0,1,0]
["HV Generation Non-Intermittent",0,1,0]
["HV Sub Generation Non-Intermittent",0,1,0]
[]
["2406. Split of rate 3 units between distribution time bands (default)"]
[]
[null,"Red","Amber","Green"]
["LV HH Metered",0,0,1]
["LV Sub HH Metered",0,0,1]
["HV HH Metered",0,0,1]
["HV Sub HH Metered",0,0,1]
["LV Generation Non-Intermittent",0,0,1]
["LV Sub Generation Non-Intermittent",0,0,1]
["HV Generation Non-Intermittent",0,0,1]
["HV Sub Generation Non-Intermittent",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",3279160.785943613]
["Domestic Two Rate",374812.88752897014]
["Domestic Off Peak (related MPAN)",4120.58847875789]
["Small Non Domestic Unrestricted",830301.6133638445]
["Small Non Domestic Two Rate",292396.6763419552]
["Small Non Domestic Off Peak (related MPAN)",2509.7640572432565]
["LV Medium Non-Domestic",498042.7014313756]
["LV Sub Medium Non-Domestic",0]
["HV Medium Non-Domestic",720.3258409103448]
["LV HH Metered",1262278.0941746905]
["LV Sub HH Metered",4162.137341600001]
["HV HH Metered",2140667.3197440277]
["HV Sub HH Metered",0]
["NHH UMS category A",8820.621300778967]
["NHH UMS category B",5615.81375023933]
["NHH UMS category C",412.89200298166736]
["NHH UMS category D",0]
["LV UMS (Pseudo HH Metered)",146505.8826334069]
["LV Generation NHH",703.102]
["LV Sub Generation NHH",0]
["LV Generation Intermittent",1044.6170000000002]
["LV Generation Non-Intermittent",1413.4790000000003]
["LV Sub Generation Intermittent",0]
["LV Sub Generation Non-Intermittent",369.6228]
["HV Generation Intermittent",22664.176]
["HV Generation Non-Intermittent",99523.00100000002]
["HV Sub Generation Intermittent",0]
["HV Sub Generation Non-Intermittent",0]
[]
["2408. 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","First-time-band load coefficient for two-rate tariffs"]
["Domestic Two Rate",0.06292895795958124,0.2958009381199586,0.6412701039204602,0.8448393436412747]
["Small Non Domestic Two Rate",0.06602487974629212,0.46056574833818487,0.4734093719155229,0.8864029832605654]
["LV Medium Non-Domestic",0.07776844570151349,0.5188889976328273,0.4033425566656593,1.0440637307973304]
["LV Sub Medium Non-Domestic",0,0,0,0]
["HV Medium Non-Domestic",0.07633660267762271,0.5499883168660026,0.37367508045637476,1.024840826752452]
[]
["2409. 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","First-time-band load coefficient for three-rate tariffs"]
["LV HH Metered",0.08298697921743664,0.5272639512241215,0.3897490695584418,1.1141240428271952]
["LV Sub HH Metered",0.09732612498594762,0.5222607420433482,0.38041313297070406,1.3066311952136413]
["HV HH Metered",0.07751589450137568,0.47442253116481986,0.4480615743338044,1.0406731583632964]
["HV Sub HH Metered",0,0,0,0]
[]
["2410. Calculation of adjusted time band load coefficients"]
["Data sources:"]
["x1 = 2408. First-time-band load coefficient for two-rate tariffs (in Calculation of implied load coefficients for two-rate users)"]
["x2 = 2409. First-time-band load coefficient for three-rate tariffs (in Calculation of implied load coefficients for three-rate users)"]
["x3 = First-time-band load coefficient (in Calculation of adjusted time band load coefficients)"]
["x4 = 2302. Load coefficient"]
["Kind:","Combine tables","Calculation"]
["Formula:","= x1 or x2","=IF(x3<>0,x4/x3,IF(x4<0,-1,1))"]
[]
[null,"First-time-band load coefficient","Load coefficient correction factor (kW at peak in band / band average kW)"]
["Domestic Two Rate",0.8448393436412747,1.4692433098485058]
["Domestic Off Peak (related MPAN)",null,1]
["Small Non Domestic Two Rate",0.8864029832605654,1.5530015435961932]
["Small Non Domestic Off Peak (related MPAN)",null,1]
["LV Medium Non-Domestic",1.0440637307973304,1.465950872799102]
["LV Sub Medium Non-Domestic",0,1]
["HV Medium Non-Domestic",1.024840826752452,1.384091627865045]
["LV HH Metered",1.1141240428271952,1.216814915770001]
["LV Sub HH Metered",1.3066311952136413,1.0375404768355045]
["HV HH Metered",1.0406731583632964,1.1352107520822419]
["HV Sub HH Metered",0,1]
["LV Generation Non-Intermittent",null,-1]
["LV Sub Generation Non-Intermittent",null,-1]
["HV Generation Non-Intermittent",null,-1]
["HV Sub Generation Non-Intermittent",null,-1]
[]
["2411. 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",1,0.6868299155481347,0.29007022913408115,0.023099855317784107]
["132kV",1,0.5695391960616067,0.33693149844946757,0.09352930548892568]
["132kV/EHV",1,0.5695391960616067,0.33693149844946757,0.09352930548892568]
["EHV",0.9999999999999999,0.6136230297673787,0.3401448121566676,0.04623215807595385]
["EHV/HV",0.9999999999999999,0.6136230297673787,0.3401448121566676,0.04623215807595385]
["132kV/HV",1,0.5695391960616067,0.33693149844946757,0.09352930548892568]
["HV",0.9999999999999999,0.6136230297673787,0.3401448121566676,0.04623215807595385]
["HV/LV",0.9999999999999999,0.6136230297673787,0.3401448121566676,0.04623215807595385]
["LV circuits",0.9999999999999999,0.6136230297673787,0.3401448121566676,0.04623215807595385]
[]
["2412. Peaking probabilities by network level (reshaped)"]
["Data sources:"]
["x1 = 2411. 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,0.6868299155481347,0.29007022913408115,0.023099855317784107,null,0.5695391960616067,0.33693149844946757,0.09352930548892568,null,0.5695391960616067,0.33693149844946757,0.09352930548892568,null,0.6136230297673787,0.3401448121566676,0.04623215807595385,null,0.6136230297673787,0.3401448121566676,0.04623215807595385,null,0.5695391960616067,0.33693149844946757,0.09352930548892568,null,0.6136230297673787,0.3401448121566676,0.04623215807595385,null,0.6136230297673787,0.3401448121566676,0.04623215807595385,null,0.6136230297673787,0.3401448121566676,0.04623215807595385]
[]
["2413. 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 = 2410. Load coefficient correction factor (kW at peak in band / band average kW) (in Calculation of adjusted time band load coefficients)"]
["x3 = 2412. 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 Two Rate",null,13.547729446413335,0.9939748651286723,0.06832318443408368,null,11.234168405743612,1.1545529568086328,0.2766346325984096,null,11.234168405743612,1.1545529568086328,0.2766346325984096,null,12.103722626499769,1.1655639215266076,0.13674233970536018,null,12.103722626499769,1.1655639215266076,0.13674233970536018,null,11.234168405743612,1.1545529568086328,0.2766346325984096,null,12.103722626499769,1.1655639215266076,0.13674233970536018,null,12.103722626499769,1.1655639215266076,0.13674233970536018,null,12.103722626499769,1.1655639215266076,0.13674233970536018]
["Domestic Off Peak (related MPAN)",null,9.220888981151969,0.676521620664151,0.04650229405579427,null,7.646227367815594,0.7858146768949245,0.18828374493461772,null,7.646227367815594,0.7858146768949245,0.18828374493461772,null,8.238065503083888,0.7933089868190648,0.09306990801915563,null,8.238065503083888,0.7933089868190648,0.09306990801915563,null,7.646227367815594,0.7858146768949245,0.18828374493461772,null,8.238065503083888,0.7933089868190648,0.09306990801915563,null,8.238065503083888,0.7933089868190648,0.09306990801915563,null,8.238065503083888,0.7933089868190648,0.09306990801915563]
["Small Non Domestic Two Rate",null,14.320054821058136,1.0506391211676247,0.07221813444941258,null,11.874602904905075,1.2203714061983613,0.2924049465175332,null,11.874602904905075,1.2203714061983613,0.2924049465175332,null,12.79372844253583,1.23201008107874,0.14453771081610445,null,12.79372844253583,1.23201008107874,0.14453771081610445,null,11.874602904905075,1.2203714061983613,0.2924049465175332,null,12.79372844253583,1.23201008107874,0.14453771081610445,null,12.79372844253583,1.23201008107874,0.14453771081610445,null,12.79372844253583,1.23201008107874,0.14453771081610445]
["Small Non Domestic Off Peak (related MPAN)",null,9.220888981151969,0.676521620664151,0.04650229405579427,null,7.646227367815594,0.7858146768949245,0.18828374493461772,null,7.646227367815594,0.7858146768949245,0.18828374493461772,null,8.238065503083888,0.7933089868190648,0.09306990801915563,null,8.238065503083888,0.7933089868190648,0.09306990801915563,null,7.646227367815594,0.7858146768949245,0.18828374493461772,null,8.238065503083888,0.7933089868190648,0.09306990801915563,null,8.238065503083888,0.7933089868190648,0.09306990801915563,null,8.238065503083888,0.7933089868190648,0.09306990801915563]
["LV Medium Non-Domestic",null,13.517370249903351,0.991747460280075,0.0681700785582521,null,11.208993683469648,1.1519657114524586,0.2760147202207864,null,11.208993683469648,1.1519657114524586,0.2760147202207864,null,12.076599314422,1.1629520016267796,0.13643591289201334,null,12.076599314422,1.1629520016267796,0.13643591289201334,null,11.208993683469648,1.1519657114524586,0.2760147202207864,null,12.076599314422,1.1629520016267796,0.13643591289201334,null,12.076599314422,1.1629520016267796,0.13643591289201334,null,12.076599314422,1.1629520016267796,0.13643591289201334]
["LV Sub Medium Non-Domestic",null,9.220888981151969,0.676521620664151,0.04650229405579427,null,7.646227367815594,0.7858146768949245,0.18828374493461772,null,7.646227367815594,0.7858146768949245,0.18828374493461772,null,8.238065503083888,0.7933089868190648,0.09306990801915563,null,8.238065503083888,0.7933089868190648,0.09306990801915563,null,7.646227367815594,0.7858146768949245,0.18828374493461772,null,8.238065503083888,0.7933089868190648,0.09306990801915563,null,8.238065503083888,0.7933089868190648,0.09306990801915563,null,8.238065503083888,0.7933089868190648,0.09306990801915563]
["HV Medium Non-Domestic",null,12.762555240285485,0.936367911230943,0.06436343587914331,null,10.583079284546145,1.0876395153437401,0.26060195502708206,null,10.583079284546145,1.0876395153437401,0.26060195502708206,null,11.40223749262225,1.0980123269663693,0.12881728049548313,null,11.40223749262225,1.0980123269663693,0.12881728049548313,null,10.583079284546145,1.0876395153437401,0.26060195502708206,null,11.40223749262225,1.0980123269663693,0.12881728049548313,null,11.40223749262225,1.0980123269663693,0.12881728049548313,null,11.40223749262225,1.0980123269663693,0.12881728049548313]
["LV HH Metered",null,11.220115248924962,0.8232015988650334,0.05658468502461313,null,9.304043510526808,0.9561910198767278,0.22910646923347722,null,9.304043510526808,0.9561910198767278,0.22910646923347722,null,10.024200981242773,0.9653102079758253,0.1132488522870506,null,10.024200981242773,0.9653102079758253,0.1132488522870506,null,9.304043510526808,0.9561910198767278,0.22910646923347722,null,10.024200981242773,0.9653102079758253,0.1132488522870506,null,10.024200981242773,0.9653102079758253,0.1132488522870506,null,10.024200981242773,0.9653102079758253,0.1132488522870506]
["LV Sub HH Metered",null,9.567045550351663,0.7019185648934114,0.04824801234859365,null,7.9332703891960765,0.8153145345698977,0.1953520064998378,null,7.9332703891960765,0.8153145345698977,0.1953520064998378,null,8.547326410271777,0.8230901844621437,0.09656379674523129,null,8.547326410271777,0.8230901844621437,0.09656379674523129,null,7.9332703891960765,0.8153145345698977,0.1953520064998378,null,8.547326410271777,0.8230901844621437,0.09656379674523129,null,8.547326410271777,0.8230901844621437,0.09656379674523129,null,8.547326410271777,0.8230901844621437,0.09656379674523129]
["HV HH Metered",null,10.467652315160382,0.7679946177940479,0.05278990420862779,null,8.68007952080976,0.8920652703551509,0.21374173169208838,null,8.68007952080976,0.8920652703551509,0.21374173169208838,null,9.351940535458633,0.9005728915604722,0.10565396027865073,null,9.351940535458633,0.9005728915604722,0.10565396027865073,null,8.68007952080976,0.8920652703551509,0.21374173169208838,null,9.351940535458633,0.9005728915604722,0.10565396027865073,null,9.351940535458633,0.9005728915604722,0.10565396027865073,null,9.351940535458633,0.9005728915604722,0.10565396027865073]
["HV Sub HH Metered",null,9.220888981151969,0.676521620664151,0.04650229405579427,null,7.646227367815594,0.7858146768949245,0.18828374493461772,null,7.646227367815594,0.7858146768949245,0.18828374493461772,null,8.238065503083888,0.7933089868190648,0.09306990801915563,null,8.238065503083888,0.7933089868190648,0.09306990801915563,null,7.646227367815594,0.7858146768949245,0.18828374493461772,null,8.238065503083888,0.7933089868190648,0.09306990801915563,null,8.238065503083888,0.7933089868190648,0.09306990801915563,null,8.238065503083888,0.7933089868190648,0.09306990801915563]
["LV Generation Non-Intermittent",null,-9.220888981151969,-0.676521620664151,-0.04650229405579427,null,-7.646227367815594,-0.7858146768949245,-0.18828374493461772,null,-7.646227367815594,-0.7858146768949245,-0.18828374493461772,null,-8.238065503083888,-0.7933089868190648,-0.09306990801915563,null,-8.238065503083888,-0.7933089868190648,-0.09306990801915563,null,-7.646227367815594,-0.7858146768949245,-0.18828374493461772,null,-8.238065503083888,-0.7933089868190648,-0.09306990801915563,null,-8.238065503083888,-0.7933089868190648,-0.09306990801915563,null,-8.238065503083888,-0.7933089868190648,-0.09306990801915563]
["LV Sub Generation Non-Intermittent",null,-9.220888981151969,-0.676521620664151,-0.04650229405579427,null,-7.646227367815594,-0.7858146768949245,-0.18828374493461772,null,-7.646227367815594,-0.7858146768949245,-0.18828374493461772,null,-8.238065503083888,-0.7933089868190648,-0.09306990801915563,null,-8.238065503083888,-0.7933089868190648,-0.09306990801915563,null,-7.646227367815594,-0.7858146768949245,-0.18828374493461772,null,-8.238065503083888,-0.7933089868190648,-0.09306990801915563,null,-8.238065503083888,-0.7933089868190648,-0.09306990801915563,null,-8.238065503083888,-0.7933089868190648,-0.09306990801915563]
["HV Generation Non-Intermittent",null,-9.220888981151969,-0.676521620664151,-0.04650229405579427,null,-7.646227367815594,-0.7858146768949245,-0.18828374493461772,null,-7.646227367815594,-0.7858146768949245,-0.18828374493461772,null,-8.238065503083888,-0.7933089868190648,-0.09306990801915563,null,-8.238065503083888,-0.7933089868190648,-0.09306990801915563,null,-7.646227367815594,-0.7858146768949245,-0.18828374493461772,null,-8.238065503083888,-0.7933089868190648,-0.09306990801915563,null,-8.238065503083888,-0.7933089868190648,-0.09306990801915563,null,-8.238065503083888,-0.7933089868190648,-0.09306990801915563]
["HV Sub Generation Non-Intermittent",null,-9.220888981151969,-0.676521620664151,-0.04650229405579427,null,-7.646227367815594,-0.7858146768949245,-0.18828374493461772,null,-7.646227367815594,-0.7858146768949245,-0.18828374493461772,null,-8.238065503083888,-0.7933089868190648,-0.09306990801915563,null,-8.238065503083888,-0.7933089868190648,-0.09306990801915563,null,-7.646227367815594,-0.7858146768949245,-0.18828374493461772,null,-8.238065503083888,-0.7933089868190648,-0.09306990801915563,null,-8.238065503083888,-0.7933089868190648,-0.09306990801915563,null,-8.238065503083888,-0.7933089868190648,-0.09306990801915563]
[]
["2414. Unit rate 1 pseudo load coefficient by network level"]
["Data sources:"]
["x1 = 2413. Pseudo load coefficient by time band and network level"]
["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 Two Rate",2.3018662278673543,2.1625554168633623,2.1625554168633623,2.235616867949772,2.235616867949772,2.1625554168633623,2.235616867949772,2.235616867949772,2.235616867949772]
["Domestic Off Peak (related MPAN)",0.1323365330118197,0.2696917440726829,0.2696917440726829,0.18847093125383124,0.18847093125383124,0.2696917440726829,0.18847093125383124,0.18847093125383124,0.18847093125383124]
["Small Non Domestic Two Rate",2.102818871760569,2.029891750853759,2.029891750853759,2.090536657753101,2.090536657753101,2.029891750853759,2.090536657753101,2.090536657753101,2.090536657753101]
["Small Non Domestic Off Peak (related MPAN)",0.15147915996679603,0.28784723747024654,0.28784723747024654,0.20974712850467464,0.20974712850467464,0.28784723747024654,0.20974712850467464,0.20974712850467464,0.20974712850467464]
["LV Medium Non-Domestic",2.008882047888999,1.936212066160426,1.936212066160426,1.995670658574975,1.995670658574975,1.936212066160426,1.995670658574975,1.995670658574975,1.995670658574975]
["LV Sub Medium Non-Domestic",1.3703610981541414,1.3207891902021265,1.3207891902021265,1.3613489344048895,1.3613489344048895,1.3207891902021265,1.3613489344048895,1.3613489344048895,1.3613489344048895]
["HV Medium Non-Domestic",1.9101387154443168,1.8435651729518123,1.8435651729518123,1.90366976348899,1.90366976348899,1.8435651729518123,1.90366976348899,1.90366976348899,1.90366976348899]
["LV HH Metered",11.220115248924962,9.304043510526808,9.304043510526808,10.024200981242773,10.024200981242773,9.304043510526808,10.024200981242773,10.024200981242773,10.024200981242773]
["LV Sub HH Metered",9.567045550351663,7.9332703891960765,7.9332703891960765,8.547326410271777,8.547326410271777,7.9332703891960765,8.547326410271777,8.547326410271777,8.547326410271777]
["HV HH Metered",10.467652315160382,8.68007952080976,8.68007952080976,9.351940535458633,9.351940535458633,8.68007952080976,9.351940535458633,9.351940535458633,9.351940535458633]
["HV Sub HH Metered",9.220888981151969,7.646227367815594,7.646227367815594,8.238065503083888,8.238065503083888,7.646227367815594,8.238065503083888,8.238065503083888,8.238065503083888]
["LV Generation Non-Intermittent",-9.220888981151969,-7.646227367815594,-7.646227367815594,-8.238065503083888,-8.238065503083888,-7.646227367815594,-8.238065503083888,-8.238065503083888,-8.238065503083888]
["LV Sub Generation Non-Intermittent",-9.220888981151969,-7.646227367815594,-7.646227367815594,-8.238065503083888,-8.238065503083888,-7.646227367815594,-8.238065503083888,-8.238065503083888,-8.238065503083888]
["HV Generation Non-Intermittent",-9.220888981151969,-7.646227367815594,-7.646227367815594,-8.238065503083888,-8.238065503083888,-7.646227367815594,-8.238065503083888,-8.238065503083888,-8.238065503083888]
["HV Sub Generation Non-Intermittent",-9.220888981151969,-7.646227367815594,-7.646227367815594,-8.238065503083888,-8.238065503083888,-7.646227367815594,-8.238065503083888,-8.238065503083888,-8.238065503083888]
[]
["2415. Unit rate 2 pseudo load coefficient by network level"]
["Data sources:"]
["x1 = 2413. Pseudo load coefficient by time band and network level"]
["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",0.10282499413721509,0.30935727718331907,0.30935727718331907,0.17508960053227918,0.17508960053227918,0.30935727718331907,0.17508960053227918,0.17508960053227918,0.17508960053227918]
["Small Non Domestic Two Rate",0.12562451907433106,0.34305528104471045,0.34305528104471045,0.20389323898072062,0.20389323898072062,0.34305528104471045,0.20389323898072062,0.20389323898072062,0.20389323898072062]
["LV Medium Non-Domestic",0.07088284169116006,0.27858759348758017,0.27858759348758017,0.1394510311224588,0.1394510311224588,0.27858759348758017,0.1394510311224588,0.1394510311224588,0.1394510311224588]
["LV Sub Medium Non-Domestic",0.0483528084101588,0.19003883326297424,0.19003883326297424,0.09512667423580812,0.09512667423580812,0.19003883326297424,0.09512667423580812,0.09512667423580812,0.09512667423580812]
["HV Medium Non-Domestic",0.07564183566599215,0.2712987582060201,0.2712987582060201,0.14135273130394627,0.14135273130394627,0.2712987582060201,0.14135273130394627,0.14135273130394627,0.14135273130394627]
["LV HH Metered",0.8232015988650334,0.9561910198767278,0.9561910198767278,0.9653102079758253,0.9653102079758253,0.9561910198767278,0.9653102079758253,0.9653102079758253,0.9653102079758253]
["LV Sub HH Metered",0.7019185648934114,0.8153145345698977,0.8153145345698977,0.8230901844621437,0.8230901844621437,0.8153145345698977,0.8230901844621437,0.8230901844621437,0.8230901844621437]
["HV HH Metered",0.7679946177940479,0.8920652703551509,0.8920652703551509,0.9005728915604722,0.9005728915604722,0.8920652703551509,0.9005728915604722,0.9005728915604722,0.9005728915604722]
["HV Sub HH Metered",0.676521620664151,0.7858146768949245,0.7858146768949245,0.7933089868190648,0.7933089868190648,0.7858146768949245,0.7933089868190648,0.7933089868190648,0.7933089868190648]
["LV Generation Non-Intermittent",-0.676521620664151,-0.7858146768949245,-0.7858146768949245,-0.7933089868190648,-0.7933089868190648,-0.7858146768949245,-0.7933089868190648,-0.7933089868190648,-0.7933089868190648]
["LV Sub Generation Non-Intermittent",-0.676521620664151,-0.7858146768949245,-0.7858146768949245,-0.7933089868190648,-0.7933089868190648,-0.7858146768949245,-0.7933089868190648,-0.7933089868190648,-0.7933089868190648]
["HV Generation Non-Intermittent",-0.676521620664151,-0.7858146768949245,-0.7858146768949245,-0.7933089868190648,-0.7933089868190648,-0.7858146768949245,-0.7933089868190648,-0.7933089868190648,-0.7933089868190648]
["HV Sub Generation Non-Intermittent",-0.676521620664151,-0.7858146768949245,-0.7858146768949245,-0.7933089868190648,-0.7933089868190648,-0.7858146768949245,-0.7933089868190648,-0.7933089868190648,-0.7933089868190648]
[]
["2416. Unit rate 3 pseudo load coefficient by network level"]
["Data sources:"]
["x1 = 2413. Pseudo load coefficient by time band and network level"]
["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 HH Metered",0.05658468502461313,0.22910646923347722,0.22910646923347722,0.1132488522870506,0.1132488522870506,0.22910646923347722,0.1132488522870506,0.1132488522870506,0.1132488522870506]
["LV Sub HH Metered",0.04824801234859365,0.1953520064998378,0.1953520064998378,0.09656379674523129,0.09656379674523129,0.1953520064998378,0.09656379674523129,0.09656379674523129,0.09656379674523129]
["HV HH Metered",0.05278990420862779,0.21374173169208838,0.21374173169208838,0.10565396027865073,0.10565396027865073,0.21374173169208838,0.10565396027865073,0.10565396027865073,0.10565396027865073]
["HV Sub HH Metered",0.04650229405579427,0.18828374493461772,0.18828374493461772,0.09306990801915563,0.09306990801915563,0.18828374493461772,0.09306990801915563,0.09306990801915563,0.09306990801915563]
["LV Generation Non-Intermittent",-0.04650229405579427,-0.18828374493461772,-0.18828374493461772,-0.09306990801915563,-0.09306990801915563,-0.18828374493461772,-0.09306990801915563,-0.09306990801915563,-0.09306990801915563]
["LV Sub Generation Non-Intermittent",-0.04650229405579427,-0.18828374493461772,-0.18828374493461772,-0.09306990801915563,-0.09306990801915563,-0.18828374493461772,-0.09306990801915563,-0.09306990801915563,-0.09306990801915563]
["HV Generation Non-Intermittent",-0.04650229405579427,-0.18828374493461772,-0.18828374493461772,-0.09306990801915563,-0.09306990801915563,-0.18828374493461772,-0.09306990801915563,-0.09306990801915563,-0.09306990801915563]
["HV Sub Generation Non-Intermittent",-0.04650229405579427,-0.18828374493461772,-0.18828374493461772,-0.09306990801915563,-0.09306990801915563,-0.18828374493461772,-0.09306990801915563,-0.09306990801915563,-0.09306990801915563]
[]
["2417. 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",8760,190,4218.5,4351.5]
[]
["2418. 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 = 2417. 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",1,0.02187975646879756,0.48137366818873667,0.49674657534246575]
["NHH UMS category B",0.9999999999999999,0.042678331316945546,0.1920382226115726,0.7652834460714819]
["NHH UMS category C",1,0.08161566015372786,0.38917974851922804,0.5292045913270441]
["NHH UMS category D",1,0.005391311063996945,0.7292068282507701,0.265401860685233]
[]
["2419. Split of rate 1 units between special distribution time bands"]
["Data sources:"]
["x1 = 2418. 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",0.02187975646879756,0.48137366818873667,0.49674657534246575]
["NHH UMS category B",0.042678331316945546,0.1920382226115726,0.7652834460714819]
["NHH UMS category C",0.08161566015372786,0.38917974851922804,0.5292045913270441]
["NHH UMS category D",0.005391311063996945,0.7292068282507701,0.265401860685233]
["LV UMS (Pseudo HH Metered)",1,0,0]
[]
["2420. Split of rate 2 units between special distribution time bands (default)"]
[]
[null,"Black","Yellow","Green"]
["LV UMS (Pseudo HH Metered)",0,1,0]
[]
["2421. Split of rate 3 units between special distribution time bands (default)"]
[]
[null,"Black","Yellow","Green"]
["LV UMS (Pseudo HH Metered)",0,0,1]
[]
["2422. 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 = 2419. Split of rate 1 units between special distribution time bands"]
["x4 = 2417. 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","First-time-band special load coefficient for one-rate tariffs"]
["NHH UMS category A",0.02187975646879756,0.4813736681887367,0.49674657534246575,1.0087719298245612]
["NHH UMS category B",0.042678331316945546,0.1920382226115726,0.7652834460714819,1.9676956965075947]
["NHH UMS category C",0.08161566015372786,0.38917974851922804,0.5292045913270441,3.7629114891929265]
["NHH UMS category D",0,0,0,0]
[]
["2423. 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 = 2419. Split of rate 1 units between special distribution time bands"]
["x4 = 2305. Rate 2 units (MWh) (in Equivalent volume for each end user)"]
["x5 = 2420. 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 = 2421. Split of rate 3 units between special distribution time bands (default)"]
["x8 = 2417. 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","First-time-band special load coefficient for three-rate tariffs"]
["LV UMS (Pseudo HH Metered)",0.04164812284266871,0.23713440195619784,0.7212174752011333,1.9201976636935678]
[]
["2424. Estimated contributions to peak demand"]
["Data sources:"]
["x1 = 2422. First-time-band special load coefficient for one-rate tariffs (in Calculation of implied special load coefficients for one-rate users)"]
["x2 = 2423. First-time-band special load coefficient for three-rate tariffs (in Calculation of implied special load coefficients for three-rate users)"]
["x3 = First-time-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,"First-time-band special load coefficient","Contribution to first-band peak kW","Contribution to system-peak-time kW"]
["NHH UMS category A",1.0087719298245612,1015.7528734975376,1006.9202398149504]
["NHH UMS category B",1.9676956965075947,1261.4397886682768,1352.7003973085396]
["NHH UMS category C",3.7629114891929265,177.36028102917763,186.0431933081492]
["NHH UMS category D",0,0,0]
["LV UMS (Pseudo HH Metered)",1.9201976636935678,32114.184195209134,33543.706682106946]
[]
["2425. Mapping of tariffs to tariff groups for coincidence adjustment factor"]
[]
[null,"Unmetered"]
["NHH UMS category A",1]
["NHH UMS category B",1]
["NHH UMS category C",1]
["NHH UMS category D",1]
["LV UMS (Pseudo HH Metered)",1]
[]
["2426. Group contribution to first-band peak kW"]
["Data sources:"]
["x1 = 2425. Mapping of tariffs to tariff groups for coincidence adjustment factor"]
["x2 = 2424. Contribution to first-band peak kW (in Estimated contributions to peak demand)"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"Unmetered"]
["Black",34568.737138404125]
[]
["2427. Group contribution to system-peak-time kW"]
["Data sources:"]
["x1 = 2425. Mapping of tariffs to tariff groups for coincidence adjustment factor"]
["x2 = 2424. Contribution to system-peak-time kW (in Estimated contributions to peak demand)"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"Unmetered"]
["Group contribution to system-peak-time kW",36089.37051253858]
[]
["2428. Load coefficient correction factor for each group"]
["Data sources:"]
["x1 = 2426. Group contribution to first-band peak kW"]
["x2 = 2427. Group contribution to system-peak-time kW"]
["Calculation =IF(x1,x2/x1,0)"]
[]
[null,"Unmetered"]
["Load coefficient correction factor for each group",1.0439886874677036]
[]
["2429. Load coefficient correction factor (based on group)"]
["Data sources:"]
["x1 = 2425. Mapping of tariffs to tariff groups for coincidence adjustment factor"]
["x2 = 2428. Load coefficient correction factor for each group"]
["Sum-product calculation =SUMPRODUCT(x1, x2)"]
[]
[null,"Load coefficient correction factor (based on group)"]
["NHH UMS category A",1.0439886874677036]
["NHH UMS category B",1.0439886874677036]
["NHH UMS category C",1.0439886874677036]
["NHH UMS category D",1.0439886874677036]
["LV UMS (Pseudo HH Metered)",1.0439886874677036]
[]
["2430. Calculation of special peaking probabilities"]
["Data sources:"]
["x1 = 2411. Normalised peaking probabilities (in Normalisation of peaking probabilities)"]
["x2 = Amber peaking probabilities (in Calculation of special peaking probabilities)"]
["x3 = 1010. Days in the charging year (in Financial and general assumptions)"]
["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 = 1069. Black peaking probabilities (in Peaking probabilities by network level)"]
["x6 = Red peaking probabilities (in Calculation of special peaking probabilities)"]
["x7 = Amber peaking rates (in Calculation of special peaking probabilities)"]
["x8 = 2417. 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 = Yellow peaking probabilities (in Calculation of special peaking probabilities)"]
["x10 = Green peaking probabilities (in Calculation of special peaking probabilities)"]
["Kind:","Copy cells","Copy cells","Copy cells","Calculation","Calculation","Calculation"]
["Formula:","=x1","=x1","=x1","=x2*24*x3/x4","=IF(x5,x2+x6-x5,x7*x8/x3/24)","=1-x9-x10"]
[]
[null,"Red peaking probabilities","Amber peaking probabilities","Green peaking probabilities","Amber peaking rates","Yellow peaking probabilities","Black peaking probabilities"]
["GSPs",0.6868299155481347,0.29007022913408115,0.023099855317784107,0.676521620664151,0.5006680674547097,0.47623207722750616]
["132kV",0.5695391960616067,0.33693149844946757,0.09352930548892568,0.7858146768949245,0.4037064738546655,0.5027642206564088]
["132kV/EHV",0.5695391960616067,0.33693149844946757,0.09352930548892568,0.7858146768949245,0.4037064738546655,0.5027642206564088]
["EHV",0.6136230297673787,0.3401448121566676,0.04623215807595385,0.7933089868190648,0.4223089532197657,0.5314588887042805]
["EHV/HV",0.6136230297673787,0.3401448121566676,0.04623215807595385,0.7933089868190648,0.4223089532197657,0.5314588887042805]
["132kV/HV",0.5695391960616067,0.33693149844946757,0.09352930548892568,0.7858146768949245,0.4037064738546655,0.5027642206564088]
["HV",0.6136230297673787,0.3401448121566676,0.04623215807595385,0.7933089868190648,0.4223089532197657,0.5314588887042805]
["HV/LV",0.6136230297673787,0.3401448121566676,0.04623215807595385,0.7933089868190648,0.4223089532197657,0.5314588887042805]
["LV circuits",0.6136230297673787,0.3401448121566676,0.04623215807595385,0.7933089868190648,0.4223089532197657,0.5314588887042805]
[]
["2431. Special peaking probabilities by network level"]
["Data sources:"]
["x1 = 2430. Green peaking probabilities (in Calculation of special peaking probabilities)"]
["x2 = 2430. Yellow peaking probabilities (in Calculation of special peaking probabilities)"]
["x3 = 2430. Black peaking probabilities (in Calculation of special peaking probabilities)"]
["Combine tables = x1 or x2 or x3"]
[]
[null,"Black","Yellow","Green"]
["GSPs",0.47623207722750616,0.5006680674547097,0.023099855317784107]
["132kV",0.5027642206564088,0.4037064738546655,0.09352930548892568]
["132kV/EHV",0.5027642206564088,0.4037064738546655,0.09352930548892568]
["EHV",0.5314588887042805,0.4223089532197657,0.04623215807595385]
["EHV/HV",0.5314588887042805,0.4223089532197657,0.04623215807595385]
["132kV/HV",0.5027642206564088,0.4037064738546655,0.09352930548892568]
["HV",0.5314588887042805,0.4223089532197657,0.04623215807595385]
["HV/LV",0.5314588887042805,0.4223089532197657,0.04623215807595385]
["LV circuits",0.5314588887042805,0.4223089532197657,0.04623215807595385]
[]
["2432. Special peaking probabilities by network level (reshaped)"]
["Data sources:"]
["x1 = 2431. 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,0.47623207722750616,0.5006680674547097,0.023099855317784107,null,0.5027642206564088,0.4037064738546655,0.09352930548892568,null,0.5027642206564088,0.4037064738546655,0.09352930548892568,null,0.5314588887042805,0.4223089532197657,0.04623215807595385,null,0.5314588887042805,0.4223089532197657,0.04623215807595385,null,0.5027642206564088,0.4037064738546655,0.09352930548892568,null,0.5314588887042805,0.4223089532197657,0.04623215807595385,null,0.5314588887042805,0.4223089532197657,0.04623215807595385,null,0.5314588887042805,0.4223089532197657,0.04623215807595385]
[]
["2433. Pseudo load coefficient by time band and network level"]
["Data sources:"]
["x1 = 2417. 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 = 2429. Load coefficient correction factor (based on group)"]
["x3 = 2432. 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"]
["NHH UMS category A",null,22.922656288507987,1.0854048016421805,0.04854786893554586,null,24.199737849159742,0.8752005044050977,0.19656609974579542,null,24.199737849159742,0.8752005044050977,0.19656609974579542,null,25.5809090142847,0.9155290608636254,0.09716393111565819,null,25.5809090142847,0.9155290608636254,0.09716393111565819,null,24.199737849159742,0.8752005044050977,0.19656609974579542,null,25.5809090142847,0.9155290608636254,0.09716393111565819,null,25.5809090142847,0.9155290608636254,0.09716393111565819,null,25.5809090142847,0.9155290608636254,0.09716393111565819]
["NHH UMS category B",null,22.922656288507987,1.0854048016421805,0.04854786893554586,null,24.199737849159742,0.8752005044050977,0.19656609974579542,null,24.199737849159742,0.8752005044050977,0.19656609974579542,null,25.5809090142847,0.9155290608636254,0.09716393111565819,null,25.5809090142847,0.9155290608636254,0.09716393111565819,null,24.199737849159742,0.8752005044050977,0.19656609974579542,null,25.5809090142847,0.9155290608636254,0.09716393111565819,null,25.5809090142847,0.9155290608636254,0.09716393111565819,null,25.5809090142847,0.9155290608636254,0.09716393111565819]
["NHH UMS category C",null,22.922656288507987,1.0854048016421805,0.04854786893554586,null,24.199737849159742,0.8752005044050977,0.19656609974579542,null,24.199737849159742,0.8752005044050977,0.19656609974579542,null,25.5809090142847,0.9155290608636254,0.09716393111565819,null,25.5809090142847,0.9155290608636254,0.09716393111565819,null,24.199737849159742,0.8752005044050977,0.19656609974579542,null,25.5809090142847,0.9155290608636254,0.09716393111565819,null,25.5809090142847,0.9155290608636254,0.09716393111565819,null,25.5809090142847,0.9155290608636254,0.09716393111565819]
["NHH UMS category D",null,22.922656288507987,1.0854048016421805,0.04854786893554586,null,24.199737849159742,0.8752005044050977,0.19656609974579542,null,24.199737849159742,0.8752005044050977,0.19656609974579542,null,25.5809090142847,0.9155290608636254,0.09716393111565819,null,25.5809090142847,0.9155290608636254,0.09716393111565819,null,24.199737849159742,0.8752005044050977,0.19656609974579542,null,25.5809090142847,0.9155290608636254,0.09716393111565819,null,25.5809090142847,0.9155290608636254,0.09716393111565819,null,25.5809090142847,0.9155290608636254,0.09716393111565819]
["LV UMS (Pseudo HH Metered)",null,22.922656288507987,1.0854048016421805,0.04854786893554586,null,24.199737849159742,0.8752005044050977,0.19656609974579542,null,24.199737849159742,0.8752005044050977,0.19656609974579542,null,25.5809090142847,0.9155290608636254,0.09716393111565819,null,25.5809090142847,0.9155290608636254,0.09716393111565819,null,24.199737849159742,0.8752005044050977,0.19656609974579542,null,25.5809090142847,0.9155290608636254,0.09716393111565819,null,25.5809090142847,0.9155290608636254,0.09716393111565819,null,25.5809090142847,0.9155290608636254,0.09716393111565819]
[]
["2434. Unit rate 1 pseudo load coefficient by network level (special)"]
["Data sources:"]
["x1 = 2433. Pseudo load coefficient by time band and network level"]
["x2 = 2419. 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",1.0481434156805773,1.0484263848316218,1.0484263848316218,1.0486814918728444,1.0486814918728444,1.0484263848316218,1.0486814918728444,1.0486814918728444,1.0486814918728444]
["NHH UMS category B",1.2238928091052612,1.3513051611986664,1.3513051611986664,1.3419250319358171,1.3419250319358171,1.3513051611986664,1.3419250319358171,1.3419250319358171,1.3419250319358171]
["NHH UMS category C",2.3189570483480813,2.4197115747993285,2.4197115747993285,2.4955277446600355,2.4955277446600355,2.4197115747993285,2.4955277446600355,2.4955277446600355,2.4955277446600355]
["NHH UMS category D",0.9279524579858797,0.8208395069328892,0.8208395069328892,0.8313121685491703,0.8313121685491703,0.8208395069328892,0.8313121685491703,0.8313121685491703,0.8313121685491703]
["LV UMS (Pseudo HH Metered)",22.922656288507987,24.199737849159742,24.199737849159742,25.5809090142847,25.5809090142847,24.199737849159742,25.5809090142847,25.5809090142847,25.5809090142847]
[]
["2435. Unit rate 2 pseudo load coefficient by network level (special)"]
["Data sources:"]
["x1 = 2433. Pseudo load coefficient by time band and network level"]
["x2 = 2420. 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)",1.0854048016421805,0.8752005044050977,0.8752005044050977,0.9155290608636254,0.9155290608636254,0.8752005044050977,0.9155290608636254,0.9155290608636254,0.9155290608636254]
[]
["2436. Unit rate 3 pseudo load coefficient by network level (special)"]
["Data sources:"]
["x1 = 2433. Pseudo load coefficient by time band and network level"]
["x2 = 2421. 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)",0.04854786893554586,0.19656609974579542,0.19656609974579542,0.09716393111565819,0.09716393111565819,0.19656609974579542,0.09716393111565819,0.09716393111565819,0.09716393111565819]
[]
["2437. Unit rate 1 pseudo load coefficient by network level (combined)"]
["Data sources:"]
["x1 = 2414. Unit rate 1 pseudo load coefficient by network level"]
["x2 = 2434. 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 Two Rate",2.3018662278673543,2.1625554168633623,2.1625554168633623,2.235616867949772,2.235616867949772,2.1625554168633623,2.235616867949772,2.235616867949772,2.235616867949772]
["Domestic Off Peak (related MPAN)",0.1323365330118197,0.2696917440726829,0.2696917440726829,0.18847093125383124,0.18847093125383124,0.2696917440726829,0.18847093125383124,0.18847093125383124,0.18847093125383124]
["Small Non Domestic Two Rate",2.102818871760569,2.029891750853759,2.029891750853759,2.090536657753101,2.090536657753101,2.029891750853759,2.090536657753101,2.090536657753101,2.090536657753101]
["Small Non Domestic Off Peak (related MPAN)",0.15147915996679603,0.28784723747024654,0.28784723747024654,0.20974712850467464,0.20974712850467464,0.28784723747024654,0.20974712850467464,0.20974712850467464,0.20974712850467464]
["LV Medium Non-Domestic",2.008882047888999,1.936212066160426,1.936212066160426,1.995670658574975,1.995670658574975,1.936212066160426,1.995670658574975,1.995670658574975,1.995670658574975]
["LV Sub Medium Non-Domestic",1.3703610981541414,1.3207891902021265,1.3207891902021265,1.3613489344048895,1.3613489344048895,1.3207891902021265,1.3613489344048895,1.3613489344048895,1.3613489344048895]
["HV Medium Non-Domestic",1.9101387154443168,1.8435651729518123,1.8435651729518123,1.90366976348899,1.90366976348899,1.8435651729518123,1.90366976348899,1.90366976348899,1.90366976348899]
["LV HH Metered",11.220115248924962,9.304043510526808,9.304043510526808,10.024200981242773,10.024200981242773,9.304043510526808,10.024200981242773,10.024200981242773,10.024200981242773]
["LV Sub HH Metered",9.567045550351663,7.9332703891960765,7.9332703891960765,8.547326410271777,8.547326410271777,7.9332703891960765,8.547326410271777,8.547326410271777,8.547326410271777]
["HV HH Metered",10.467652315160382,8.68007952080976,8.68007952080976,9.351940535458633,9.351940535458633,8.68007952080976,9.351940535458633,9.351940535458633,9.351940535458633]
["HV Sub HH Metered",9.220888981151969,7.646227367815594,7.646227367815594,8.238065503083888,8.238065503083888,7.646227367815594,8.238065503083888,8.238065503083888,8.238065503083888]
["LV Generation Non-Intermittent",-9.220888981151969,-7.646227367815594,-7.646227367815594,-8.238065503083888,-8.238065503083888,-7.646227367815594,-8.238065503083888,-8.238065503083888,-8.238065503083888]
["LV Sub Generation Non-Intermittent",-9.220888981151969,-7.646227367815594,-7.646227367815594,-8.238065503083888,-8.238065503083888,-7.646227367815594,-8.238065503083888,-8.238065503083888,-8.238065503083888]
["HV Generation Non-Intermittent",-9.220888981151969,-7.646227367815594,-7.646227367815594,-8.238065503083888,-8.238065503083888,-7.646227367815594,-8.238065503083888,-8.238065503083888,-8.238065503083888]
["HV Sub Generation Non-Intermittent",-9.220888981151969,-7.646227367815594,-7.646227367815594,-8.238065503083888,-8.238065503083888,-7.646227367815594,-8.238065503083888,-8.238065503083888,-8.238065503083888]
["NHH UMS category A",1.0481434156805773,1.0484263848316218,1.0484263848316218,1.0486814918728444,1.0486814918728444,1.0484263848316218,1.0486814918728444,1.0486814918728444,1.0486814918728444]
["NHH UMS category B",1.2238928091052612,1.3513051611986664,1.3513051611986664,1.3419250319358171,1.3419250319358171,1.3513051611986664,1.3419250319358171,1.3419250319358171,1.3419250319358171]
["NHH UMS category C",2.3189570483480813,2.4197115747993285,2.4197115747993285,2.4955277446600355,2.4955277446600355,2.4197115747993285,2.4955277446600355,2.4955277446600355,2.4955277446600355]
["NHH UMS category D",0.9279524579858797,0.8208395069328892,0.8208395069328892,0.8313121685491703,0.8313121685491703,0.8208395069328892,0.8313121685491703,0.8313121685491703,0.8313121685491703]
["LV UMS (Pseudo HH Metered)",22.922656288507987,24.199737849159742,24.199737849159742,25.5809090142847,25.5809090142847,24.199737849159742,25.5809090142847,25.5809090142847,25.5809090142847]
[]
["2438. Unit rate 2 pseudo load coefficient by network level (combined)"]
["Data sources:"]
["x1 = 2415. Unit rate 2 pseudo load coefficient by network level"]
["x2 = 2435. 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",0.10282499413721509,0.30935727718331907,0.30935727718331907,0.17508960053227918,0.17508960053227918,0.30935727718331907,0.17508960053227918,0.17508960053227918,0.17508960053227918]
["Small Non Domestic Two Rate",0.12562451907433106,0.34305528104471045,0.34305528104471045,0.20389323898072062,0.20389323898072062,0.34305528104471045,0.20389323898072062,0.20389323898072062,0.20389323898072062]
["LV Medium Non-Domestic",0.07088284169116006,0.27858759348758017,0.27858759348758017,0.1394510311224588,0.1394510311224588,0.27858759348758017,0.1394510311224588,0.1394510311224588,0.1394510311224588]
["LV Sub Medium Non-Domestic",0.0483528084101588,0.19003883326297424,0.19003883326297424,0.09512667423580812,0.09512667423580812,0.19003883326297424,0.09512667423580812,0.09512667423580812,0.09512667423580812]
["HV Medium Non-Domestic",0.07564183566599215,0.2712987582060201,0.2712987582060201,0.14135273130394627,0.14135273130394627,0.2712987582060201,0.14135273130394627,0.14135273130394627,0.14135273130394627]
["LV HH Metered",0.8232015988650334,0.9561910198767278,0.9561910198767278,0.9653102079758253,0.9653102079758253,0.9561910198767278,0.9653102079758253,0.9653102079758253,0.9653102079758253]
["LV Sub HH Metered",0.7019185648934114,0.8153145345698977,0.8153145345698977,0.8230901844621437,0.8230901844621437,0.8153145345698977,0.8230901844621437,0.8230901844621437,0.8230901844621437]
["HV HH Metered",0.7679946177940479,0.8920652703551509,0.8920652703551509,0.9005728915604722,0.9005728915604722,0.8920652703551509,0.9005728915604722,0.9005728915604722,0.9005728915604722]
["HV Sub HH Metered",0.676521620664151,0.7858146768949245,0.7858146768949245,0.7933089868190648,0.7933089868190648,0.7858146768949245,0.7933089868190648,0.7933089868190648,0.7933089868190648]
["LV Generation Non-Intermittent",-0.676521620664151,-0.7858146768949245,-0.7858146768949245,-0.7933089868190648,-0.7933089868190648,-0.7858146768949245,-0.7933089868190648,-0.7933089868190648,-0.7933089868190648]
["LV Sub Generation Non-Intermittent",-0.676521620664151,-0.7858146768949245,-0.7858146768949245,-0.7933089868190648,-0.7933089868190648,-0.7858146768949245,-0.7933089868190648,-0.7933089868190648,-0.7933089868190648]
["HV Generation Non-Intermittent",-0.676521620664151,-0.7858146768949245,-0.7858146768949245,-0.7933089868190648,-0.7933089868190648,-0.7858146768949245,-0.7933089868190648,-0.7933089868190648,-0.7933089868190648]
["HV Sub Generation Non-Intermittent",-0.676521620664151,-0.7858146768949245,-0.7858146768949245,-0.7933089868190648,-0.7933089868190648,-0.7858146768949245,-0.7933089868190648,-0.7933089868190648,-0.7933089868190648]
["LV UMS (Pseudo HH Metered)",1.0854048016421805,0.8752005044050977,0.8752005044050977,0.9155290608636254,0.9155290608636254,0.8752005044050977,0.9155290608636254,0.9155290608636254,0.9155290608636254]
[]
["2439. Unit rate 3 pseudo load coefficient by network level (combined)"]
["Data sources:"]
["x1 = 2416. Unit rate 3 pseudo load coefficient by network level"]
["x2 = 2436. 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 HH Metered",0.05658468502461313,0.22910646923347722,0.22910646923347722,0.1132488522870506,0.1132488522870506,0.22910646923347722,0.1132488522870506,0.1132488522870506,0.1132488522870506]
["LV Sub HH Metered",0.04824801234859365,0.1953520064998378,0.1953520064998378,0.09656379674523129,0.09656379674523129,0.1953520064998378,0.09656379674523129,0.09656379674523129,0.09656379674523129]
["HV HH Metered",0.05278990420862779,0.21374173169208838,0.21374173169208838,0.10565396027865073,0.10565396027865073,0.21374173169208838,0.10565396027865073,0.10565396027865073,0.10565396027865073]
["HV Sub HH Metered",0.04650229405579427,0.18828374493461772,0.18828374493461772,0.09306990801915563,0.09306990801915563,0.18828374493461772,0.09306990801915563,0.09306990801915563,0.09306990801915563]
["LV Generation Non-Intermittent",-0.04650229405579427,-0.18828374493461772,-0.18828374493461772,-0.09306990801915563,-0.09306990801915563,-0.18828374493461772,-0.09306990801915563,-0.09306990801915563,-0.09306990801915563]
["LV Sub Generation Non-Intermittent",-0.04650229405579427,-0.18828374493461772,-0.18828374493461772,-0.09306990801915563,-0.09306990801915563,-0.18828374493461772,-0.09306990801915563,-0.09306990801915563,-0.09306990801915563]
["HV Generation Non-Intermittent",-0.04650229405579427,-0.18828374493461772,-0.18828374493461772,-0.09306990801915563,-0.09306990801915563,-0.18828374493461772,-0.09306990801915563,-0.09306990801915563,-0.09306990801915563]
["HV Sub Generation Non-Intermittent",-0.04650229405579427,-0.18828374493461772,-0.18828374493461772,-0.09306990801915563,-0.09306990801915563,-0.18828374493461772,-0.09306990801915563,-0.09306990801915563,-0.09306990801915563]
["LV UMS (Pseudo HH Metered)",0.04854786893554586,0.19656609974579542,0.19656609974579542,0.09716393111565819,0.09716393111565819,0.19656609974579542,0.09716393111565819,0.09716393111565819,0.09716393111565819]

{"sheet":"SMD","index":9,"n_rows":141,"n_cols":10,"rows_kept":141,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Forecast simultaneous maximum load for WPD South Wales in 2013/14 (April 2013 Price Change)"]
[]
["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 = 2437. 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 Off Peak (related MPAN)",67.60280491627083,136.4052987338976,95.0133460146459,65.81538449780771,65.30518771875494,40.04923015152226,91.95654758596686,90.57244150753273,88.65424062845973]
["Small Non Domestic Off Peak (related MPAN)",47.1315261302726,88.6746139664354,61.76645524558604,44.612105626651854,44.26627535047626,26.035279100610392,62.331554320768866,61.39335594905457,60.09312833687385]
["NHH UMS category A",1146.1609459526176,1135.1191852192815,790.6692255665341,783.9106820129849,777.8338550206364,333.27627240449834,1095.2715764514899,1078.7858330618153,1055.9386192861048]
["NHH UMS category B",852.0827986169987,931.4734416182159,648.8194317478607,638.6526999581079,633.7019038344016,273.4849348937204,892.3186857103324,878.8877365368937,860.274092024602]
["NHH UMS category C",118.7011414481383,122.63217152786133,85.4196505125103,87.32179940798034,86.64488623427508,36.00537594277324,122.00507926561865,120.16869049021892,117.62368139143894]
["NHH UMS category D",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 = 2437. Unit rate 1 pseudo load coefficient by network level (combined)"]
["x3 = 2305. Rate 2 units (MWh) (in Equivalent volume for each end user)"]
["x4 = 2438. 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",55312.678806656695,56397.93912911549,39284.081738211484,37930.88325332223,37636.84539864532,16558.697244304258,52996.62225597211,52198.93085795184,51093.428639044934]
["Small Non Domestic Two Rate",53052.73791006547,53279.38995438181,37111.85093374182,36687.63888892018,36403.23858745569,15643.076701722568,51259.57459715414,50488.02878948296,49418.76114477015]
["LV Medium Non-Domestic",98377.86246789999,96636.56579615157,67312.366520078,67433.00391474842,66910.26745029302,28372.94519014916,94216.66804298322,92798.54321825346,90833.19653867719]
["LV Sub Medium Non-Domestic",0,0,0,0,0,0,0,0,0]
["HV Medium Non-Domestic",130.2850125968534,128.15571359497937,89.26708326270975,89.60024998709918,88.90567440580382,37.62711358457242,125.18850591730055,0,0]
[]
["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 = 2437. Unit rate 1 pseudo load coefficient by network level (combined)"]
["x3 = 2305. Rate 2 units (MWh) (in Equivalent volume for each end user)"]
["x4 = 2438. Unit rate 2 pseudo load coefficient by network level (combined)"]
["x5 = 2305. Rate 3 units (MWh) (in Equivalent volume for each end user)"]
["x6 = 2439. 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 HH Metered",217083.43153347747,211579.93933391504,147376.37153603736,148158.13647223698,147009.62378640572,62120.854281178545,207004.9553111894,203889.17047113387,199571.07570056655]
["LV Sub HH Metered",664.6943193924435,636.1972277338451,443.1442758697817,448.31049772291755,444.83522254677086,186.79046511953007,626.3746072701153,616.9465793149678,0]
["HV HH Metered",306875.18929479737,301914.8625757033,210299.3180699726,209795.28978998994,208168.96971409855,88643.60790740125,293123.72321592266,0,0]
["HV Sub HH Metered",0,0,0,0,0,0,0,0,0]
["LV Generation Non-Intermittent",-173.045280943433,-171.72381553507714,-119.61451978650199,-118.44525399224605,-117.52707372874028,-50.418910956519746,-165.49043537735025,-162.99951631240424,0]
["LV Sub Generation Non-Intermittent",-77.69786963856555,-70.33063461893055,-48.98892480353093,-50.00912523304713,-49.621457595581646,-20.649401443348786,-69.87221208710639,0,0]
["HV Generation Non-Intermittent",-12011.067888631476,-11862.077378077702,-8262.550449557571,-8192.018887216333,-8128.514864834811,-3482.761090656534,0,0,0]
["HV Sub Generation Non-Intermittent",0,0,0,0,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",22650.468238705856,24406.026949249877,17000.060150856814,16793.48134548506,16663.299319551068,7165.723028704179,23463.67157562656,23110.50248323707,22621.053535617866]
[]
["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",829803.9190818236,821588.0386948748,572278.5648840163,567248.7728098403,562851.4955012369,241222.06950053014,792553.8864200799,780624.571102374,764092.0065210161]
["Domestic Two Rate",57677.72029649856,57106.653758909466,39777.73813551625,39428.12910893456,39122.48469723739,16766.779155958884,55088.55806733387,54259.37939463646,53110.239683700325]
["Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,0,0]
["Small Non Domestic Unrestricted",171556.4376301958,169857.85903979783,118314.78457254882,117274.90853626664,116365.80071815605,49871.05745063832,163855.2412895853,161388.93474148243,157970.93704437918]
["Small Non Domestic Two Rate",49900.080613776016,49406.02040967922,34413.848699155875,34111.383232073444,33846.95390469304,14505.837387725589,47660.05789281378,46942.69107598873,45948.5088524641]
["Small Non Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,0,0]
["LV Medium Non-Domestic",94501.5049748285,93565.84650973117,65173.451706778265,64600.638166386656,64099.85802556196,27471.36772524084,90259.31707242454,88900.75726700705,87017.96038197834]
["LV Sub Medium Non-Domestic",0,0,0,0,0,0,0,0,0]
["HV Medium Non-Domestic",122.12169689331715,120.91257118150213,84.22185992642561,83.481628735666,82.83448432686238,35.50049328294103,116.63963409103833,0,0]
["LV HH Metered",212147.94810575576,210047.47337203537,146308.92972810738,145023.01140041894,143898.802009718,61670.91514702202,202624.5922691077,199574.73951623306,195348.01851358722]
["LV Sub HH Metered",684.7052161063053,677.9259565408964,472.21049386641744,468.06020632266967,464.4318326302458,199.04221398439103,653.9686877806165,644.1253208902214,0]
["HV HH Metered",302261.34011309943,299268.65357732616,208456.09662972376,206623.96296793906,205022.22682090075,87866.6686375289,288692.77947764995,0,0]
["HV Sub HH Metered",0,0,0,0,0,0,0,0,0]
["NHH UMS category A",1093.5153804390363,1082.6884954841942,754.1485382338183,747.5202795969973,741.7255487474083,317.8823780346036,1044.4272974584874,1028.7068489548792,1006.9202398149506]
["NHH UMS category B",1469.0326314770741,1454.4877539376973,1013.1259527428095,1004.2215254237811,996.436862436,427.04436961542854,1403.0875181251902,1381.9686091035505,1352.7003973085396]
["NHH UMS category C",202.04290793265,200.0424831016337,139.33993650527592,138.11526909458493,137.04460809385174,58.73340346879361,192.97316899011463,190.06858695451552,186.04319330814917]
["NHH UMS category D",0,0,0,0,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",36428.46545676814,36067.78758095856,25123.07962535734,24902.271308337593,24709.230445482262,10589.670190920971,34793.18572757225,34269.4877297913,33543.706682106946]
["LV Generation NHH",-87.16538493150685,-86.30236131832362,-60.11405857345301,-59.58571235552225,-59.12380760858023,-25.338774689391528,-83.25251664900368,-81.9994213842962,0]
["LV Sub Generation NHH",0,0,0,0,0,0,0,0,0]
["LV Generation Intermittent",-129.50388835616442,-128.22167163976675,-89.31302645252718,-88.52804868097176,-87.84178473770841,-37.64647917330361,-123.69043778048179,-121.82868142630709,0]
["LV Generation Non-Intermittent",-175.23267054794525,-173.49769361182697,-120.8501176192726,-119.78795838238443,-118.8593695577148,-50.9397298104492,-167.36644751475194,-164.84729120220626,0]
["LV Sub Generation Intermittent",0,0,0,0,0,0,0,0,0]
["LV Sub Generation Non-Intermittent",-44.852629726027395,-44.40854428319545,-30.932848086915445,-30.660977351776534,-30.423295356801525,-13.038555152914936,-42.83918789496409,0,0]
["HV Generation Intermittent",-2708.834734246575,-2682.014588362946,-1868.1618856872933,-1851.7424941138695,-1837.3879011362424,-787.4519576298184,0,0,0]
["HV Generation Non-Intermittent",-11895.043612671236,-11777.270903634888,-8203.47835356637,-8131.377469599474,-8068.343535726612,-3457.8615153114056,0,0,0]
["HV Sub Generation Intermittent",0,0,0,0,0,0,0,0,0]
["HV Sub Generation Non-Intermittent",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",829803.9190818236,821588.0386948748,572278.5648840163,567248.7728098403,562851.4955012369,241222.06950053014,792553.8864200799,780624.571102374,764092.0065210161]
["Domestic Two Rate",55312.678806656695,56397.93912911549,39284.081738211484,37930.88325332223,37636.84539864532,16558.697244304258,52996.62225597211,52198.93085795184,51093.428639044934]
["Domestic Off Peak (related MPAN)",67.60280491627083,136.4052987338976,95.0133460146459,65.81538449780771,65.30518771875494,40.04923015152226,91.95654758596686,90.57244150753273,88.65424062845973]
["Small Non Domestic Unrestricted",171556.4376301958,169857.85903979783,118314.78457254882,117274.90853626664,116365.80071815605,49871.05745063832,163855.2412895853,161388.93474148243,157970.93704437918]
["Small Non Domestic Two Rate",53052.73791006547,53279.38995438181,37111.85093374182,36687.63888892018,36403.23858745569,15643.076701722568,51259.57459715414,50488.02878948296,49418.76114477015]
["Small Non Domestic Off Peak (related MPAN)",47.1315261302726,88.6746139664354,61.76645524558604,44.612105626651854,44.26627535047626,26.035279100610392,62.331554320768866,61.39335594905457,60.09312833687385]
["LV Medium Non-Domestic",98377.86246789999,96636.56579615157,67312.366520078,67433.00391474842,66910.26745029302,28372.94519014916,94216.66804298322,92798.54321825346,90833.19653867719]
["LV Sub Medium Non-Domestic",0,0,0,0,0,0,0,0,0]
["HV Medium Non-Domestic",130.2850125968534,128.15571359497937,89.26708326270975,89.60024998709918,88.90567440580382,37.62711358457242,125.18850591730055,0,0]
["LV HH Metered",217083.43153347747,211579.93933391504,147376.37153603736,148158.13647223698,147009.62378640572,62120.854281178545,207004.9553111894,203889.17047113387,199571.07570056655]
["LV Sub HH Metered",664.6943193924435,636.1972277338451,443.1442758697817,448.31049772291755,444.83522254677086,186.79046511953007,626.3746072701153,616.9465793149678,0]
["HV HH Metered",306875.18929479737,301914.8625757033,210299.3180699726,209795.28978998994,208168.96971409855,88643.60790740125,293123.72321592266,0,0]
["HV Sub HH Metered",0,0,0,0,0,0,0,0,0]
["NHH UMS category A",1146.1609459526176,1135.1191852192815,790.6692255665341,783.9106820129849,777.8338550206364,333.27627240449834,1095.2715764514899,1078.7858330618153,1055.9386192861048]
["NHH UMS category B",852.0827986169987,931.4734416182159,648.8194317478607,638.6526999581079,633.7019038344016,273.4849348937204,892.3186857103324,878.8877365368937,860.274092024602]
["NHH UMS category C",118.7011414481383,122.63217152786133,85.4196505125103,87.32179940798034,86.64488623427508,36.00537594277324,122.00507926561865,120.16869049021892,117.62368139143894]
["NHH UMS category D",0,0,0,0,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",22650.468238705856,24406.026949249877,17000.060150856814,16793.48134548506,16663.299319551068,7165.723028704179,23463.67157562656,23110.50248323707,22621.053535617866]
["LV Generation NHH",-87.16538493150685,-86.30236131832362,-60.11405857345301,-59.58571235552225,-59.12380760858023,-25.338774689391528,-83.25251664900368,-81.9994213842962,0]
["LV Sub Generation NHH",0,0,0,0,0,0,0,0,0]
["LV Generation Intermittent",-129.50388835616442,-128.22167163976675,-89.31302645252718,-88.52804868097176,-87.84178473770841,-37.64647917330361,-123.69043778048179,-121.82868142630709,0]
["LV Generation Non-Intermittent",-173.045280943433,-171.72381553507714,-119.61451978650199,-118.44525399224605,-117.52707372874028,-50.418910956519746,-165.49043537735025,-162.99951631240424,0]
["LV Sub Generation Intermittent",0,0,0,0,0,0,0,0,0]
["LV Sub Generation Non-Intermittent",-77.69786963856555,-70.33063461893055,-48.98892480353093,-50.00912523304713,-49.621457595581646,-20.649401443348786,-69.87221208710639,0,0]
["HV Generation Intermittent",-2708.834734246575,-2682.014588362946,-1868.1618856872933,-1851.7424941138695,-1837.3879011362424,-787.4519576298184,0,0,0]
["HV Generation Non-Intermittent",-12011.067888631476,-11862.077378077702,-8262.550449557571,-8192.018887216333,-8128.514864834811,-3482.761090656534,0,0,0]
["HV Sub Generation Intermittent",0,0,0,0,0,0,0,0,0]
["HV Sub Generation Non-Intermittent",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",1742552.068465928,1723838.6086760317,1200742.7550088218,1193120.008908431,1183871.0165913117,506127.03336127667,1681047.4836631413,1366978.6086816532,1337783.0428857396]

{"sheet":"AMD","index":10,"n_rows":224,"n_cols":11,"rows_kept":224,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Forecast aggregate maximum load for WPD South Wales in 2013/14 (April 2013 Price Change)"]
[]
["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",{"$nulls":7},"Fixed data","Calculation"]
["Formula:","",{"$nulls":7},"","=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",0,0,0,0,0,0,0,1,0,0]
["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 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]
["HV Sub HH Metered",0,0,0,1,1,0,0,0,0,0]
["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",0,0,0,0,0,0,0,0,1]
["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 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]
["HV Sub HH Metered",0,0,0,1,1,0,0,0,0]
["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 = 1010. Power factor for all flows in the network model (in Financial and general assumptions)"]
["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"]
["Calculation =x1*x2*x3*x4"]
[]
[null,"GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits"]
["LV HH Metered",0,0,0,0,0,0,112456.6795415473,553820.0539981186,542090.9]
["LV Sub HH Metered",0,0,0,0,0,0,2793.243170964661,2751.2,0]
["HV HH Metered",0,42186.5533069307,0,97089.49605468748,481684.3215116278,206436.13779069768,678262,0,0]
["HV Sub HH Metered",0,0,0,0,0,0,0,0,0]
[]
["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",0,0,0,0,0,0,0,0,894426.2171759768]
["Domestic Two Rate",0,0,0,0,0,0,0,0,189524.12876476283]
["Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,0,1324.2416050779348]
["Small Non Domestic Unrestricted",0,0,0,0,0,0,0,0,251257.7444861942]
["Small Non Domestic Two Rate",0,0,0,0,0,0,0,0,69778.02410318807]
["Small Non Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,0,771.6722508474353]
["LV Medium Non-Domestic",0,0,0,0,0,0,0,0,121434.5824891299]
["LV Sub Medium Non-Domestic",0,0,0,0,0,0,0,0,0]
["HV Medium Non-Domestic",0,11.356500036654799,0,26.136215904671033,129.6680478991431,55.572020528204206,182.58619925217042,0,0]
["LV HH Metered",0,0,0,0,0,0,51616.49554134506,254197.88726146886,248814.3224299644]
["LV Sub HH Metered",0,0,0,0,0,0,832.9584153382616,820.4209415420131,0]
["HV HH Metered",0,20972.985474803478,0,48267.90602436866,239468.68105113137,102629.43473619917,337196.99664997624,0,0]
["HV Sub HH Metered",0,0,0,0,0,0,0,0,0]
["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]
[]
["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",0,0,0,0,0,0,0,0,894426.2171759768]
["Domestic Two Rate",0,0,0,0,0,0,0,0,189524.12876476283]
["Small Non Domestic Unrestricted",0,0,0,0,0,0,0,0,251257.7444861942]
["Small Non Domestic Two Rate",0,0,0,0,0,0,0,0,69778.02410318807]
["LV Medium Non-Domestic",0,0,0,0,0,0,0,0,121434.5824891299]
["LV Sub Medium Non-Domestic",0,0,0,0,0,0,0,0,0]
["HV Medium Non-Domestic",0,11.356500036654799,0,26.136215904671033,129.6680478991431,55.572020528204206,182.58619925217042,0,0]
["LV HH Metered",0,0,0,0,0,0,112456.6795415473,553820.0539981186,542090.9]
["LV Sub HH Metered",0,0,0,0,0,0,2793.243170964661,2751.2,0]
["HV HH Metered",0,42186.5533069307,0,97089.49605468748,481684.3215116278,206436.13779069768,678262,0,0]
["HV Sub HH Metered",0,0,0,0,0,0,0,0,0]
["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]
[]
["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)",0,42197.90980696736,0,97115.63227059215,481813.98955952696,206491.70981122588,793694.5089117641,556571.2539981186,2068511.597019252]
[]
["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",0,0,0,0,0,0,0,0,764092.0065210161]
["Domestic Two Rate",0,0,0,0,0,0,0,0,51093.428639044934]
["Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,0,88.65424062845973]
["Small Non Domestic Unrestricted",0,0,0,0,0,0,0,0,157970.93704437918]
["Small Non Domestic Two Rate",0,0,0,0,0,0,0,0,49418.76114477015]
["Small Non Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,0,60.09312833687385]
["LV Medium Non-Domestic",0,0,0,0,0,0,0,0,90833.19653867719]
["LV Sub Medium Non-Domestic",0,0,0,0,0,0,0,0,0]
["HV Medium Non-Domestic",0,7.689342815698762,0,17.920049997419834,88.90567440580382,37.62711358457242,125.18850591730055,0,0]
["LV HH Metered",0,0,0,0,0,0,41400.99106223788,203889.17047113387,199571.07570056655]
["LV Sub HH Metered",0,0,0,0,0,0,626.3746072701153,616.9465793149678,0]
["HV HH Metered",0,18114.891754542197,0,41959.05795799799,208168.96971409855,88643.60790740125,293123.72321592266,0,0]
["HV Sub HH Metered",0,0,0,0,0,0,0,0,0]
["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]
[]
["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)",0,18122.581097357895,0,41976.97800799541,208257.87538850436,88681.23502098583,335276.277391348,204506.11705044884,1313128.1529574196]
[]
["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",0.5752549302675158]
[]
["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",0.06382978723404253]
["132kV",0.12021276595744657]
["132kV/EHV",0.12021276595744657]
["EHV",0.23111382978723372]
["EHV/HV",0.23111382978723372]
["132kV/HV",0.12021276595744657]
["HV",0.6866259468085105]
["HV/LV",0.6866259468085105]
["LV circuits",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)",0.06382978723404253,0.12021276595744657,0.12021276595744657,0.23111382978723372,0.23111382978723372,0.12021276595744657,0.6866259468085105,0.6866259468085105,0.5752549302675158]
[]
["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",1742552.068465928,1743385.5766941053,1200742.7550088218,1230027.3955471849,1366977.4309231138,601778.3787985552,1816352.4340855945,1492463.4152567307,1337783.0428857396]

{"sheet":"Otex","index":11,"n_rows":161,"n_cols":13,"rows_kept":161,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Other expenditure for WPD South Wales in 2013/14 (April 2013 Price Change)"]
[]
["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)",9906203.13528,0,0,0,0,0,0,0,0,0,0]
[]
["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",461899135.9273931,42260717.95768803,152040174.59116822,117754559.09906907,38915918.68911404,629469270.5113412,185253661.85529718,363834480.30394447]
[]
["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",8820.621300778967]
["NHH UMS category B",5615.81375023933]
["NHH UMS category C",412.89200298166736]
["NHH UMS category D",0]
["LV UMS (Pseudo HH Metered)",146505.8826334069]
[]
["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",161355.20968740687]
[]
["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. Asset £/(MWh/year) from LV service models"]
["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",288904595.02869606,5224834.583157999,35429286.26100736,35429286.26100736,null,324333881.2897034,5224834.583157999]
[]
["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",{"$nulls":10},"Cell summation"]
["Formula:","= x1 or x2",{"$nulls":10},"=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,461899135.9273931,42260717.95768803,152040174.59116822,117754559.09906907,38915918.68911404,629469270.5113412,185253661.85529718,363834480.30394447,324333881.2897034,5224834.583157999,2320986634.8078766]
[]
["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",72827207.88416883]
[]
["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)",9906203.13528,14493329.642325457,1326043.8668116403,4770670.039904339,3694866.49608666,1221091.7796216088,19751294.01122994,5812832.672496636,11416286.907967148,10176849.20814711,163943.25957828687]
[]
["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","",0.0313776937755599,0.0313776937755599,0.0313776937755599,0.0313776937755599,0.0313776937755599,0.0313776937755599,0.0313776937755599,0.0313776937755599,0.0313776937755599,0.0313776937755599]
[]
["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)",5.684882141858187,8.313324278963252,1.1043530025728931,3.8785071431535707,2.7029462319590256,2.029138670717128,10.874152857439984,3.8947907285866195,8.533735697038743]
[]
["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",2.0158133811397425,0,2.0158133811397425]
["Domestic Two Rate",2.0158133811397425,0,2.0158133811397425]
["Domestic Off Peak (related MPAN)",0,0,0]
["Small Non Domestic Unrestricted",4.976964308029472,0,4.976964308029472]
["Small Non Domestic Two Rate",4.976964308029472,0,4.976964308029472]
["Small Non Domestic Off Peak (related MPAN)",0,0,0]
["LV Medium Non-Domestic",5.879018366055665,0,5.879018366055665]
["LV Sub Medium Non-Domestic",4.379759624951885,0,4.379759624951885]
["HV Medium Non-Domestic",0,75.20655305988984,75.20655305988984]
["LV HH Metered",10.049773552315296,0,10.049773552315296]
["LV Sub HH Metered",7.381095042558131,0,7.381095042558131]
["HV HH Metered",0,75.20655305988984,75.20655305988984]
["HV Sub HH Metered",0,75.20655305988984,75.20655305988984]
["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",0,0,0]
["LV Sub Generation NHH",0,0,0]
["LV Generation Intermittent",0,0,0]
["LV Generation Non-Intermittent",0,0,0]
["LV Sub Generation Intermittent",0,0,0]
["LV Sub Generation Non-Intermittent",0,0,0]
["HV Generation Intermittent",0,36.95960153038357,36.95960153038357]
["HV Generation Non-Intermittent",0,36.95960153038357,36.95960153038357]
["HV Sub Generation Intermittent",0,36.95960153038357,36.95960153038357]
["HV Sub Generation Non-Intermittent",0,36.95960153038357,36.95960153038357]
[]
["2712. Operating expenditure for unmetered customer assets (p/kWh)"]
["Data sources:"]
["x1 = 2709. Operating expenditure percentage by network level"]
["x2 = 2202. Asset £/(MWh/year) from LV service models"]
["Calculation =0.1*x1*x2"]
[]
[null,"Operating\nLV customer"]
["NHH UMS category A",0.6889701901402591]
["NHH UMS category B",0.6889701901402591]
["NHH UMS category C",0.6889701901402591]
["NHH UMS category D",0.6889701901402591]
["LV UMS (Pseudo HH Metered)",0.6889701901402591]

{"sheet":"Contrib","index":12,"n_rows":123,"n_cols":19,"rows_kept":123,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Customer contributions for WPD South Wales in 2013/14 (April 2013 Price Change)"]
["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 HH Metered",1,0,0,0]
["LV Sub HH Metered",0,1,0,0]
["HV HH Metered",0,0,1,0]
["HV Sub HH Metered",0,0,0,1]
["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",1,0,0,0]
["LV Sub Generation NHH",0,1,0,0]
["LV Generation Intermittent",1,0,0,0]
["LV Generation Non-Intermittent",1,0,0,0]
["LV Sub Generation Intermittent",0,1,0,0]
["LV Sub Generation Non-Intermittent",0,1,0,0]
["HV Generation Intermittent",0,0,1,0]
["HV Generation Non-Intermittent",0,0,1,0]
["HV Sub Generation Intermittent",0,0,0,1]
["HV Sub Generation Non-Intermittent",0,0,0,1]
[]
["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",0,0,0,0]
["Assets 132kV/EHV",0,0,0.36,0.36]
["Assets EHV",0,0,0.36,0.36]
["Assets EHV/HV",0.75,0.75,0.91,0.91]
["Assets 132kV/HV",0.75,0.75,0.91,0]
["Assets HV",0.75,0.75,0.91,0]
["Assets HV/LV",0.95,0.95,0,0]
["Assets LV circuits",0.95,0,0,0]
[]
["2803. Proportion of assets 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",0,0,0,0.75,0.75,0.75,0.95,0.95]
["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 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]
["HV Sub HH Metered",0,0.36,0.36,0.91,0,0,0,0]
["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",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 Non-Intermittent",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 Non-Intermittent",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 Non-Intermittent",0,0.36,0.36,0.91,0.91,0.91,0,0]
["HV Sub Generation Intermittent",0,0.36,0.36,0.91,0,0,0,0]
["HV Sub Generation Non-Intermittent",0,0.36,0.36,0.91,0,0,0,0]
[]
["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 assets 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",0,0,0,0,0.75,0.75,0.75,0.95,0.95,0,0,0,0,0,0,0,0,0]
["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 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]
["HV Sub HH Metered",0,0,0.36,0.36,0.91,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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",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 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 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 Non-Intermittent",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 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 Sub Generation Intermittent",0,0,0.36,0.36,0.91,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HV Sub Generation Non-Intermittent",0,0,0.36,0.36,0.91,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Yard","index":13,"n_rows":135,"n_cols":20,"rows_kept":135,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Yardsticks for WPD South Wales in 2013/14 (April 2013 Price Change)"]
["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,16.728793024660074,2.222275011327691,7.804668874359514,5.439103125767441,4.083209039091397,21.881914666910543,7.837436118998118,17.172324020147304,5.684882141858187,8.313324278963252,1.1043530025728931,3.8785071431535707,2.7029462319590256,2.029138670717128,10.874152857439984,3.8947907285866195,8.533735697038743]
[]
["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",0,0.41913700327774384,0.038783104497703356,0.13500981288093872,0.02333986901196356,0.007509239397737135,0.1322182537214471,0.009328751482941725,0.02000700236083062,0.14385807189002267,0.20828889570361403,0.019273149219973536,0.06709272771005544,0.046394715850439285,0.014926777349622684,0.2628218825265701,0.09271790987100179,0.19884841450352964]
["Domestic Two Rate",0,0.2548806145279312,0.02358432071225456,0.08210056331292644,0.014193163834853842,0.00456642944279557,0.08040299352429382,0.005672889513825449,0.012166420565857624,0.08748126145243945,0.12666216850603784,0.011720158512991448,0.0407996324241557,0.028213003372008952,0.009077094491875073,0.1598241205283652,0.05638251373860775,0.12092133524412126]
["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",0,0.3422270801060686,0.031666563691353115,0.11023606526406582,0.019057098656425256,0.006131324728688044,0.10795674577515134,0.007616963799606925,0.01633579938320338,0.11746070499050489,0.17006873656518876,0.015736605287577896,0.054781487010223645,0.037881475540648524,0.012187774851197502,0.2145951436920633,0.07570455321422455,0.16236054499385139]
["Small Non Domestic Two Rate",0,0.28266500835292235,0.02615523437698275,0.09105029999087999,0.015740352719110815,0.005064213372921661,0.08916767906510958,0.00629128804001276,0.013492675295227071,0.09701754503761277,0.14046954094594336,0.012997766464539255,0.04524717762992651,0.031288487155369804,0.010066583506628205,0.17724645888751228,0.06252874015703463,0.13410290264770375]
["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",0,0.31427901180760065,0.029080505087956145,0.10123360677948418,0.017500795471255517,0.00563060841417445,0.09914042854137448,0.006994922363165387,0.015001731849066877,0.10786824432244974,0.1561800265791617,0.014451471103494783,0.05030774185838224,0.03478787445762302,0.011192456877406401,0.19707017246370093,0.06952212012599442,0.14910132658524897]
["LV Sub Medium Non-Domestic",0,0.30762301063672143,0.028464619621084142,0.09908961694897946,0.017130152473245498,0.005511359801351232,0.09704076937337115,0.006846779440188586,0,0.10558374191046414,0.15287234645824022,0.014145408639976934,0.049242292445175244,0.03405111468550024,0.010955415893814916,0.19289649477800558,0.06804973636641994,0]
["HV Medium Non-Domestic",0,0.28080644376418884,0.016629286278376412,0.057889043640642845,0.0056292687188447465,0.0018111295492845589,0.03188929977939938,0,0,0.09637964020905457,0.13954593276352614,0.012912304211448983,0.04494967068850091,0.03108276068571986,0.010000394218665156,0.17608103698443944,0,0]
["LV HH Metered",0,0.2783729452019855,0.02575808611187665,0.08966776721913812,0.0155013468786564,0.004987316965640642,0.08781373252676733,0.006195759393839641,0.01328779880634135,0.09554440397754073,0.13833661284127205,0.012800404807318215,0.04456013205282831,0.03081339416968105,0.009913729736802254,0.1745550999561114,0.061579286586299666,0.13206664732822945]
["LV Sub HH Metered",0,0.2724773855890521,0.02521256495112788,0.0877687261086039,0.01517304947699056,0.0048816923890202596,0.0859539573443404,0.006064541653454454,0,0.09352090370913976,0.13540683190632796,0.012529309677881455,0.043616409182464545,0.03016080847363808,0.009703770451400362,0.1708582608226026,0.060275121216608225,0]
["HV HH Metered",0,0.23387115402230893,0.013849790340841227,0.048213200737138924,0.004688366669688942,0.0015084089670349007,0.02655917449898138,0,0,0.08027030070177146,0.11622157916693585,0.01075408187411335,0.03743657451703788,0.025887444085411042,0.008328882005860556,0.14665003683311995,0,0]
["HV Sub HH Metered",0,0.21855043341871358,0.018489287368526442,0.06436398685088451,0.006258907644925038,0,0,0,0,0.07501185463577603,0.10860799231836107,0.014356557410750377,0.049977333035694516,0.034559396290669946,0,0,0,0]
["NHH UMS category A",0,0.2053378229664637,0.019000083941913656,0.06614214645637244,0.011434346893164206,0.003678823053099828,0.06477454427376995,0.004570213332448424,0.009801554806020159,0.07047696353947479,0.10204202458241887,0.009442035591199513,0.03286914430634347,0.022729059652039432,0.0073127209979253,0.12875807376566037,0.045423080315092866,0.09741707416710894]
["NHH UMS category B",0,0.4332733540440064,0.04009115309445502,0.13956332654555717,0.024127059292496013,0.007762505612087355,0.1366776156906658,0.00964338488954355,0.02068178411701626,0.148710013257385,0.21531391345999815,0.019923180106326762,0.06935558287521058,0.04795948338905788,0.015430216938048481,0.2716861495595218,0.09584503271150809,0.20555503051393792]
["NHH UMS category C",0,0.8104950620937251,0.07499579956490714,0.2610716443990214,0.04513285259038664,0.014520792495890762,0.2556735409230294,0.018039225726423153,0.03868801011111242,0.278181730549627,0.4027731270122823,0.03726894106610975,0.1297387825129928,0.08971455111326652,0.028864259753331237,0.5082248437435284,0.1792907987851912,0.38451784690906793]
["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)",0,0.41184049572196324,0.038107952428591954,0.1326595071048164,0.022933559072099173,0.007378515501790762,0.12991654454343074,0.009166352780014085,0.019658712320216893,0.14135373201953405,0.204662917826687,0.018937634393538526,0.0659247501971038,0.045587057752720095,0.014666925933824864,0.25824657221828695,0.09110383875668968,0.19538678036592397]
["LV Generation NHH",0,-0.2053378229664637,-0.019000083941913656,-0.06614214645637244,-0.011434346893164206,-0.003678823053099828,-0.06477454427376995,-0.004570213332448424,0,-0.07047696353947479,-0.10204202458241887,-0.009442035591199513,-0.03286914430634347,-0.022729059652039432,-0.0073127209979253,-0.12875807376566037,-0.045423080315092866,0]
["LV Sub Generation NHH",0,-0.20098904771026788,-0.018597688057324323,-0.06474134593289492,-0.011192183008686508,-0.0036009105943325187,-0.06340270770075272,0,0,-0.06898435749766271,-0.09988091356455918,-0.009242066144977053,-0.03217302062398076,-0.022247689143754985,-0.007157847532960028,-0.12603115323471176,0,0]
["LV Generation Intermittent",0,-0.2053378229664637,-0.019000083941913656,-0.06614214645637244,-0.011434346893164206,-0.003678823053099828,-0.06477454427376995,-0.004570213332448424,0,-0.07047696353947479,-0.10204202458241887,-0.009442035591199513,-0.03286914430634347,-0.022729059652039432,-0.0073127209979253,-0.12875807376566037,-0.045423080315092866,0]
["LV Generation Non-Intermittent",0,-0.2053378229664637,-0.019000083941913656,-0.06614214645637244,-0.011434346893164206,-0.003678823053099828,-0.06477454427376995,-0.004570213332448424,0,-0.07047696353947479,-0.10204202458241887,-0.009442035591199513,-0.03286914430634347,-0.022729059652039432,-0.0073127209979253,-0.12875807376566037,-0.045423080315092866,0]
["LV Sub Generation Intermittent",0,-0.20098904771026788,-0.018597688057324323,-0.06474134593289492,-0.011192183008686508,-0.0036009105943325187,-0.06340270770075272,0,0,-0.06898435749766271,-0.09988091356455918,-0.009242066144977053,-0.03217302062398076,-0.022247689143754985,-0.007157847532960028,-0.12603115323471176,0,0]
["LV Sub Generation Non-Intermittent",0,-0.20098904771026788,-0.018597688057324323,-0.06474134593289492,-0.011192183008686508,-0.0036009105943325187,-0.06340270770075272,0,0,-0.06898435749766271,-0.09988091356455918,-0.009242066144977053,-0.03217302062398076,-0.022247689143754985,-0.007157847532960028,-0.12603115323471176,0,0]
["HV Generation Intermittent",0,-0.19796381274943597,-0.011723366710679098,-0.040810800642252336,-0.0039685396233622924,-0.0012768158242858069,0,0,0,-0.06794602285988038,-0.09837753198691764,-0.009102956964996214,-0.03168876067103279,-0.02191282270320928,-0.007050109470375495,0,0,0]
["HV Generation Non-Intermittent",0,-0.19796381274943597,-0.011723366710679098,-0.040810800642252336,-0.0039685396233622924,-0.0012768158242858069,0,0,0,-0.06794602285988038,-0.09837753198691764,-0.009102956964996214,-0.03168876067103279,-0.02191282270320928,-0.007050109470375495,0,0,0]
["HV Sub Generation Intermittent",0,-0.1951276549736561,-0.016507728810780234,-0.05746588383518136,0,0,0,0,0,-0.06697258413695947,-0.09696811175787871,-0.01281791729823454,-0.04462109566449153,0,0,0,0,0]
["HV Sub Generation Non-Intermittent",0,-0.1951276549736561,-0.016507728810780234,-0.05746588383518136,0,0,0,0,0,-0.06697258413695947,-0.09696811175787871,-0.01281791729823454,-0.04462109566449153,0,0,0,0,0]
[]
["2903. Pay-as-you-go unit rate 1 p/kWh"]
["Data sources:"]
["x1 = 2437. 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)"]
["x6 = Contributions to pay-as-you-go unit rate 1 (p/kWh) (in Pay-as-you-go unit rate 1 p/kWh)"]
["Kind:","Calculation",{"$nulls":17},"Cell summation"]
["Formula:","=x1*x2*x3*(1-x4)*100/(24*x5)",{"$nulls":17},"=SUM(x6)"]
[]
[null,"Contributions to pay-as-you-go unit rate 1 (p/kWh)"]
[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","Pay-as-you-go unit rate 1 (p/kWh)"]
["Domestic Two Rate",0,0.4440544213430561,0.04108873444944396,0.14786849830027043,0.025562818788346965,0.007955658721162844,0.1448110637921994,0.010217246016150632,0.021912521256472826,0.16222854221415592,0.22067153300841433,0.020418925213965166,0.07348281344633666,0.05081346915073593,0.015814164406073805,0.2878537215952313,0.10154860454665886,0.2177872542343027,1.994089990482978]
["Domestic Off Peak (related MPAN)",0,0.0553779155999134,0.0051241657758220715,0.012465871937759807,0.00215504200723401,0.0009921482053252848,0.012208118680819946,0.0008613523627952299,0.0018473081620260846,0.009326677012014518,0.02751989157834013,0.0025464390461869425,0.006194878236933118,0.004283767039143753,0.0019721804798474045,0.024267154069063507,0.00856093024740312,0.018360286688298567,0.19406412712892693]
["Small Non Domestic Two Rate",0,0.4168135529778942,0.038568113659219506,0.13827258178952095,0.02390392133762505,0.007467612568337981,0.1354135592935673,0.009554198505235392,0.02049050962496123,0.14820028895518916,0.20713426394026854,0.019166310157843484,0.06871415108138765,0.04751593239884538,0.014844032029983634,0.26917347318879087,0.09495861450676489,0.2036539646373939,1.863845080652829]
["Small Non Domestic Off Peak (related MPAN)",0,0.059105925089051124,0.005469121674382638,0.01387312529235976,0.0023983214271675398,0.0010589390529766435,0.013586274661622162,0.0009585891231348369,0.0020558479754439214,0.010675791233970153,0.029372514881920258,0.002717863861022526,0.006894208634661318,0.00476735499562673,0.0021049465376434618,0.027006636244140344,0.00952736066392794,0.02043295157387802,0.21200577292292933]
["LV Medium Non-Domestic",0,0.39757757046678044,0.03678819178639417,0.1319979409781512,0.022819190594655724,0.0071229815846810245,0.12926865742972835,0.009120640650995477,0.019560675334788967,0.14157990684417843,0.19757499925191818,0.01828178324079669,0.06559598686463636,0.045359717444575426,0.014158978632647676,0.2569587098687606,0.09064950860692536,0.1944123965595215,1.7788278361401357]
["LV Sub Medium Non-Domestic",0,0.2654641615647413,0.02456362534886515,0.08813556229768482,0.015236466412539887,0.004756043787878706,0.0863132085668044,0.006089888875036809,0,0.09453347989595494,0.1319216309435827,0.01220682105941873,0.04379870734304274,0.03028686790882208,0.009454007646648565,0.1715723761578942,0.06052704575446846,0,1.0448598935633835]
["HV Medium Non-Domestic",0,0.3649591906896142,0.021612790577550632,0.07769028720643281,0.00755478888620278,0.002353893185927074,0.04279719793011354,0,0,0.12978632882512212,0.18136539177203426,0.016781894431546148,0.06032493553188419,0.041714778012794586,0.012997336285082012,0.2363104566012089,0,0,1.1962492699355132]
["LV HH Metered",0,1.9104720392368295,0.17677760769922637,0.6630221694094717,0.11462019134632685,0.03422792975356987,0.6493130502686781,0.045812736971618286,0.09825275530421211,0.7907596533071897,0.9494034366170714,0.087849109968463,0.3294869086082585,0.2278406620666992,0.06803787434504001,1.290696809384662,0.45533008626562316,0.9765283304557334,8.868431351008672]
["LV Sub HH Metered",0,1.5945004607525854,0.14754048797267655,0.5533654159287741,0.09566324141874123,0.028566997392160613,0.5419236380133855,0.03823580178580515,0,0.6599764904418823,0.79238229402757,0.073319809682938,0.27499330887756934,0.19015826098593372,0.05678513988361198,1.0772294045600612,0.3800233750791104,0,6.504664126802805]
["HV HH Metered",0,1.7183416369077975,0.10175975530030851,0.3816601808108008,0.03711354657029556,0.011082862888229066,0.2102448953084871,0,0,0.7112353434951671,0.8539248007074509,0.07901439033067623,0.29635140543787886,0.20492741488446112,0.061195510833273285,1.1608953298660538,0,0,5.82774707334088]
["HV Sub HH Metered",0,1.4919904156772479,0.1262218478134658,0.47340771522683356,0.046035295713801876,0,0,0,0,0.6175467631077628,0.7414402299284933,0.09800871004415786,0.3675915089034537,0.25419004692000263,0,0,0,0,4.216432533335219]
["LV Generation Non-Intermittent",0,-1.5700596816138481,-0.1452789618274538,-0.5448833350221639,-0.09419689869087047,-0.02812911750996282,-0.5336169386597243,-0.037649716795777416,0,-0.6498602565261923,-0.7802365210294029,-0.07219595094531858,-0.2707781638259743,-0.18724348223700193,-0.05591472742753618,-1.060717445732417,-0.3741983109875753,0,-6.404959508831219]
["LV Sub Generation Non-Intermittent",0,-1.5368079572334443,-0.14220215140201045,-0.5333434485530021,-0.09220193674806194,-0.027533381135442417,-0.5223156591116821,0,0,-0.6360971019220463,-0.7637121748197562,-0.07066693909288552,-0.26504345133242235,-0.1832779204585019,-0.054730529701170295,-1.0382528957767583,0,0,-5.866185547287184]
["HV Generation Non-Intermittent",0,-1.5136763228818588,-0.0896395273861328,-0.3362020489241727,-0.03269308936884243,-0.009762824099314164,0,0,0,-0.6265227335017709,-0.7522169774565237,-0.06960327867380162,-0.26105408611951664,-0.18051926878650185,-0.05390673997848101,0,0,0,-3.925796897176917]
["HV Sub Generation Non-Intermittent",0,-1.4919904156772479,-0.1262218478134658,-0.47340771522683356,0,0,0,0,0,-0.6175467631077628,-0.7414402299284933,-0.09800871004415786,-0.3675915089034537,0,0,0,0,0,-3.9162071907014147]
["NHH UMS category A",0,0.21528159140192507,0.019920189318717887,0.0693620448215408,0.011990987958515062,0.0038569751539966816,0.0679278657244007,0.004792698135649177,0.01027870911665067,0.07386996529106063,0.1069835509338449,0.009899279240332811,0.03446926328776007,0.02383554418476759,0.007666849639137111,0.13502620888724645,0.04763434363029162,0.10215948267145133,0.9449555493972888]
["NHH UMS category B",0,0.27747405996388047,0.02567491149391583,0.08875780199577106,0.015344036319774587,0.004971212578790432,0.08692258239320674,0.006132883672099347,0.013152951746089265,0.08625624888353688,0.13788991447738383,0.012759071426609404,0.04410792752299293,0.030500694099434112,0.00988171762690232,0.1727836822499781,0.06095436850245418,0.13072641036279153,1.2042904753156112]
["NHH UMS category C",0,0.49685830697604766,0.04597472303640733,0.16505956157324483,0.02853472991395855,0.008901690723224259,0.16164667238290273,0.011405094170140238,0.024460051959229217,0.1634330513460358,0.24691226799803653,0.022847002809692683,0.08202586155971456,0.05672099897169738,0.017694675641957945,0.32131934543118884,0.11335455717423534,0.2431070113876248,2.210255603055339]
["NHH UMS category D",0,0.16854939735846494,0.015596019534563913,0.05498477120314379,0.009505511711699804,0.003019723300999809,0.053847866867011936,0.003799273956130029,0.008148151780946161,0.06539927154783685,0.08376012514466648,0.007750395839123,0.027324519631662002,0.01889494386842035,0.006002570298274788,0.10703815352034517,0.037760759398922976,0.08098399917957469,0.7523654541417867]
["LV UMS (Pseudo HH Metered)",0,4.969121486305594,0.4597970505063401,1.6919762305099562,0.2925009875118024,0.08902655347846129,1.656991723509065,0.116910211433234,0.2507326816913266,1.6155192114730903,2.469390244492051,0.22849478606946422,0.8408225898779663,0.5814300069390703,0.1769659311138381,3.2937485698539155,1.1619636846889367,2.4920173107066383,22.387409260160755]
[]
["2904. Pay-as-you-go unit rate 2 p/kWh"]
["Data sources:"]
["x1 = 2438. 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)"]
["x6 = Contributions to pay-as-you-go unit rate 2 (p/kWh) (in Pay-as-you-go unit rate 2 p/kWh)"]
["Kind:","Calculation",{"$nulls":17},"Cell summation"]
["Formula:","=x1*x2*x3*(1-x4)*100/(24*x5)",{"$nulls":17},"=SUM(x6)"]
[]
[null,"Contributions to pay-as-you-go unit rate 2 (p/kWh)"]
[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","Pay-as-you-go unit rate 2 (p/kWh)"]
["Domestic Two Rate",0,0.06352274981565562,0.005877814234524913,0.011580802001393753,0.002002035229871628,0.0011380706829461874,0.01134134908155481,0.0008001968267256908,0.0017161503155813107,0.007246793362755216,0.031567442883090414,0.002920962421561471,0.005755045346435516,0.003979621974949928,0.002262243456719455,0.02254419970093521,0.007953108987315242,0.01705671660094252,0.19926530292295888]
["Small Non Domestic Two Rate",0,0.0704422245668692,0.0065180791365662795,0.013485936474126967,0.0023313860236763894,0.0012620396763949211,0.013207091635479043,0.0009318355991857819,0.0019984707564464988,0.008853634650465686,0.03500605542149295,0.0032391401733731073,0.006701796295145081,0.004634301591440331,0.002508667557144819,0.026252900704999037,0.009261458969925696,0.01986268278395693,0.22649770201668867]
["LV Medium Non-Domestic",0,0.05720456995220588,0.005293187661439741,0.009223590523993819,0.0015945314644636313,0.0010248744612297131,0.009032876989464578,0.0006373209616595412,0.0013668369243028029,0.004995607449442252,0.02842764206301657,0.0026304339729763537,0.004583636065632492,0.003169590804920773,0.0020372333446581053,0.01795544615196295,0.00633429538669796,0.013584911441536385,0.16909658561960356]
["LV Sub Medium Non-Domestic",0,0.038195724125495566,0.003534282939802664,0.006158628924146255,0.0010646751470548682,0.000684312848031235,0.006031288721117666,0.0004255417993926318,0,0.0033355874213823865,0.018981252279048802,0.0017563514671306733,0.0030605124520793536,0.0021163486776775054,0.0013602689938379824,0.011988924457321639,0.004229434804279739,0,0.10292313505779896]
["HV Medium Non-Domestic",0,0.05370733656865108,0.0031805348306010346,0.005768718137483212,0.0005609639150501942,0.0003463985475865354,0.003177810004446253,0,0,0.005139561895324819,0.02668970226342378,0.0024696209206063143,0.004479292872487557,0.0030974373396777557,0.001912685944529374,0.017546703276435545,0,0,0.12807676651630345]
["LV HH Metered",0,0.1963421823615699,0.01816770964216186,0.06384768915176836,0.01103769177750807,0.0035176575670895415,0.06252752880445217,0.004411673582439678,0.00946154090828577,0.05801674906884832,0.09757166755574923,0.009028389641661423,0.03172892052634383,0.021940593299805126,0.006992358149080155,0.12429148296529625,0.04384736310586491,0.09403769612464835,0.8567688942325729]
["LV Sub HH Metered",0,0.163869291887544,0.015162965382533524,0.05328796636623394,0.009212175977153847,0.002935874745246031,0.05218614637681193,0.0036820301032513894,0,0.04842140121485345,0.08143436055530474,0.007535190857456176,0.026481297480096675,0.01831185456118972,0.005835897129857595,0.10373500516393559,0.03659547967161881,0,0.6286869374730875]
["HV HH Metered",0,0.1765966421408621,0.010458008294234527,0.03675310074129116,0.0035739592038836867,0.0011390030534852533,0.020246156675814173,0,0,0.05218217985689948,0.0877591796687822,0.008120431766010652,0.028538038827479763,0.019734094104081147,0.0062891578107239264,0.11179186395085956,0,0,0.5631818160944075]
["HV Sub HH Metered",0,0.15333417514638786,0.012972015581712303,0.045588202081949795,0.00443310553757566,0,0,0,0,0.04530840116040203,0.07619896541012838,0.010072507540178039,0.03539831619235434,0.024477985578787942,0,0,0,0,0.40778367422947637]
["LV Generation Non-Intermittent",0,-0.16135747500869888,-0.014930544823791324,-0.052471159191343014,-0.009070970148753816,-0.0028908731488252407,-0.05138622808949109,-0.0036255913083116406,0,-0.04767918959321377,-0.08018612057693743,-0.0074196901473288215,-0.026075387567274965,-0.018031167283909487,-0.005746443488207399,-0.10214493704381045,-0.036034537822967325,0,-0.6190503152428645]
["LV Sub Generation Non-Intermittent",0,-0.1579401435858627,-0.014614336231758908,-0.05135989154732746,-0.008878859362914646,-0.002829648395212918,-0.05029793780766946,0,0,-0.046669409334793945,-0.07848788782070393,-0.007262551221556663,-0.02552314639411905,-0.017649291733697774,-0.005624741646376117,-0.09998164648026749,0,0,-0.567119491562261]
["HV Generation Non-Intermittent",0,-0.1555628695525854,-0.00921239362387301,-0.032375574908780035,-0.0031482781477608535,-0.001003340614415478,0,0,0,-0.04596695350284973,-0.07730650851201978,-0.0071532371862369016,-0.025138978621488846,-0.01738363917702876,-0.005540079495536966,0,0,0,-0.37979185334257576]
["HV Sub Generation Non-Intermittent",0,-0.15333417514638786,-0.012972015581712303,-0.045588202081949795,0,0,0,0,0,-0.04530840116040203,-0.07619896541012838,-0.010072507540178039,-0.03539831619235434,0,0,0,0,0,-0.3788725831131127]
["LV UMS (Pseudo HH Metered)",0,0.17971176623369367,0.01662888304970203,0.06055505722870702,0.010468476872687538,0.00321970779169007,0.05930297768683393,0.004184163120202924,0.008973608266558991,0.07649603463090682,0.08930723138505037,0.008263674312028698,0.03009265681817761,0.020809114637544982,0.006400097105957972,0.11788175835328445,0.041586150062409996,0.08918816242429539,0.8230695199797323]
[]
["2905. Pay-as-you-go unit rate 3 p/kWh"]
["Data sources:"]
["x1 = 2439. 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)"]
["x6 = Contributions to pay-as-you-go unit rate 3 (p/kWh) (in Pay-as-you-go unit rate 3 p/kWh)"]
["Kind:","Calculation",{"$nulls":17},"Cell summation"]
["Formula:","=x1*x2*x3*(1-x4)*100/(24*x5)",{"$nulls":17},"=SUM(x6)"]
[]
[null,"Contributions to pay-as-you-go unit rate 3 (p/kWh)"]
[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","Pay-as-you-go unit rate 3 (p/kWh)"]
["LV HH Metered",0,0.04704422361993531,0.0043530421470715265,0.007490522173986188,0.001294926662302849,0.0008428421606304223,0.007335642796421193,0.0005175714146067608,0.0011100148324104078,0.003987916783372325,0.023378487965513676,0.002163231436676548,0.0037223928683508415,0.0025740399191573754,0.0016753916883241755,0.014581704076652437,0.005144111713026788,0.011032371842587574,0.13824843410102636]
["LV Sub HH Metered",0,0.03926361375469246,0.0036330956782563767,0.006251670169676772,0.001080759685186235,0.000703445109829381,0.006122406179512796,0.00043197065547869254,0,0.003328358132407029,0.0195119368758735,0.0018054561656254881,0.003106749024214212,0.0021483213325286447,0.0013982998777836554,0.012170046664523803,0.004293330825119288,0,0.10524946013070832]
["HV HH Metered",0,0.04231312814943277,0.002505772702001932,0.004311822709996462,0.00041929192773097117,0.00027290882533470963,0.002375250968875264,0,0,0.0035868640381303196,0.021027384046477592,0.0019456817852168478,0.0033480430612169683,0.00231517649947799,0.0015069026068168505,0.013115266142282426,0,0,0.09904349346299111]
["HV Sub HH Metered",0,0.03673936561874996,0.0031081370008587857,0.005348344522779811,0.0005200857818032987,0,0,0,0,0.0031143788012133124,0.01825751922101194,0.002413405471173817,0.00415288126920817,0.0028717232555839018,0,0,0,0,0.076525840942383]
["LV Generation Non-Intermittent",0,-0.038661774284847336,-0.003577406958655597,-0.006155843486884103,-0.0010641936136059104,-0.0006926625813894396,-0.006028560877542492,-0.0004253493344788935,0,-0.0032773404826721485,-0.01921285452908815,-0.0017777818209169913,-0.003059128237259739,-0.002115391491177211,-0.0013768664951513902,-0.011983502082093665,-0.004227521906872411,0,-0.1036361781826355]
["LV Sub Generation Non-Intermittent",0,-0.03784297059373178,-0.0035016423545588386,-0.006025471111010866,-0.0010416554431520095,-0.0006779929318756666,-0.0059008841738744655,0,0,-0.0032079308776063477,-0.01880595245342606,-0.0017401308247097253,-0.0029943400701722862,-0.0020705903822480437,-0.0013477063391767285,-0.01172970783910273,0,0,-0.09688697539464555]
["HV Generation Non-Intermittent",0,-0.03727336802599923,-0.0022073193875284916,-0.003798257461962522,-0.00036935161771670306,-0.0002404036649883125,0,0,0,-0.0031596459349518776,-0.018522890139922,-0.0017139388273481491,-0.0029492700408940576,-0.0020394243934277532,-0.0013274210132813125,0,0,0,-0.0736012905080204]
["HV Sub Generation Non-Intermittent",0,-0.03673936561874996,-0.0031081370008587857,-0.005348344522779811,0,0,0,0,0,-0.0031143788012133124,-0.01825751922101194,-0.002413405471173817,-0.00415288126920817,0,0,0,0,0,-0.07313403190499579]
["LV UMS (Pseudo HH Metered)",0,0.040362454990810384,0.003734772395304685,0.0064266309621287465,0.0011110060938799467,0.0007231318992027523,0.006293749357864734,0.0004440598934178813,0.0009523575959984913,0.0034215063888896665,0.020058002782330657,0.0018559841098230736,0.003193695273212185,0.0022084447863544455,0.001437433045091357,0.012510640609951463,0.004413485046796692,0.009465425883861938,0.1186127811149191]

{"sheet":"Standing","index":14,"n_rows":135,"n_cols":20,"rows_kept":135,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Allocation to standing charges for WPD South Wales in 2013/14 (April 2013 Price Change)"]
["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)",0,14.933585416125805,1.983797256076002,6.3395184795449415,4.41803429883283,3.6450299114396145,12.973780409530772,4.646813440661443,10.901298380466605,5.343789213346696,7.4212011607079384,0.9858421865323075,3.150404982310913,2.19552909451611,1.811386847553752,6.447281851685263,2.3092202132645188,5.417368029179577]
[]
["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",0,0,0,0,0,0,0,0,0.14186621180059295,0,0,0,0,0,0,0,0,1.4099998980056432]
["Domestic Two Rate",0,0,0,0,0,0,0,0,0.14186621180059295,0,0,0,0,0,0,0,0,1.4099998980056432]
["Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,0,0.14186621180059295,0,0,0,0,0,0,0,0,1.4099998980056432]
["Small Non Domestic Unrestricted",0,0,0,0,0,0,0,0,0.14186621180059295,0,0,0,0,0,0,0,0,1.4099998980056432]
["Small Non Domestic Two Rate",0,0,0,0,0,0,0,0,0.14186621180059295,0,0,0,0,0,0,0,0,1.4099998980056432]
["Small Non Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,0,0.14186621180059295,0,0,0,0,0,0,0,0,1.4099998980056432]
["LV Medium Non-Domestic",0,0,0,0,0,0,0,0,0.14186621180059295,0,0,0,0,0,0,0,0,1.4099998980056432]
["LV Sub Medium Non-Domestic",0,0,0,0,0,0,0,0.060472229707238014,0,0,0,0,0,0,0,0,0.6010299185209022,0]
["HV Medium Non-Domestic",0,0.24175273133025144,0,0.15116169311560143,0.07349661844696997,0.025987385323925374,0.30390636301777546,0,0,0,0.12013830572898118,0,0.11737399512836494,0.40582141597703986,0.1434928263714033,1.6780596600276714,0,0]
["LV HH Metered",0,0,0,0,0,0,0.1751259207456778,0.06178065988905033,0.14186621180059295,0,0,0,0,0,0,0.348113236063047,0.6140343287993413,1.4099998980056432]
["LV Sub HH Metered",0,0,0,0,0,0,0.8570849620288006,0.060472229707238014,0,0,0,0,0,0,0,1.7037033606584666,0.6010299185209022,0]
["HV HH Metered",0,0.24175273133025144,0,0.15116169311560143,0.07349661844696997,0.025987385323925374,0.30390636301777546,0,0,0,0.12013830572898118,0,0.11737399512836494,0.40582141597703986,0.1434928263714033,1.6780596600276714,0,0]
["HV Sub HH Metered",0,0,0,1.0642575200934692,0.1034909404247142,0,0,0,0,0,0,0,0.8263744233351934,0.571439079394604,0,0,0,0]
["NHH UMS category A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NHH UMS category B",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NHH UMS category C",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["3003. Yardstick unit rate 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)"]
["x3 = Yardstick components p/kWh (taking account of standing charges) (in Yardstick unit rate p/kWh (taking account of standing charges))"]
["Kind:","Calculation",{"$nulls":17},"Cell summation"]
["Formula:","=(1-x1)*x2",{"$nulls":17},"=SUM(x3)"]
[]
[null,"Yardstick components p/kWh (taking account of standing charges)"]
[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","Yardstick total p/kWh (taking account of standing charges)"]
["Domestic Unrestricted",0,0.41913700327774384,0.038783104497703356,0.13500981288093872,0.02333986901196356,0.007509239397737135,0.1322182537214471,0.009328751482941725,0,0.14385807189002267,0.20828889570361403,0.019273149219973536,0.06709272771005544,0.046394715850439285,0.014926777349622684,0.2628218825265701,0.09271790987100179,0,1.620700164391775]
["Domestic Two Rate",0,0.2548806145279312,0.02358432071225456,0.08210056331292644,0.014193163834853842,0.00456642944279557,0.08040299352429382,0.005672889513825449,0,0.08748126145243945,0.12666216850603784,0.011720158512991448,0.0407996324241557,0.028213003372008952,0.009077094491875073,0.1598241205283652,0.05638251373860775,0,0.9855609278953624]
["Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Small Non Domestic Unrestricted",0,0.3422270801060686,0.031666563691353115,0.11023606526406582,0.019057098656425256,0.006131324728688044,0.10795674577515134,0.007616963799606925,0,0.11746070499050489,0.17006873656518876,0.015736605287577896,0.054781487010223645,0.037881475540648524,0.012187774851197502,0.2145951436920633,0.07570455321422455,0,1.3233083231729883]
["Small Non Domestic Two Rate",0,0.28266500835292235,0.02615523437698275,0.09105029999087999,0.015740352719110815,0.005064213372921661,0.08916767906510958,0.00629128804001276,0,0.09701754503761277,0.14046954094594336,0.012997766464539255,0.04524717762992651,0.031288487155369804,0.010066583506628205,0.17724645888751228,0.06252874015703463,0,1.0929963757025067]
["Small Non Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LV Medium Non-Domestic",0,0.31427901180760065,0.029080505087956145,0.10123360677948418,0.017500795471255517,0.00563060841417445,0.09914042854137448,0.006994922363165387,0,0.10786824432244974,0.1561800265791617,0.014451471103494783,0.05030774185838224,0.03478787445762302,0.011192456877406401,0.19707017246370093,0.06952212012599442,0,1.215239986253224]
["LV Sub Medium Non-Domestic",0,0.30762301063672143,0.028464619621084142,0.09908961694897946,0.017130152473245498,0.005511359801351232,0.09704076937337115,0,0,0.10558374191046414,0.15287234645824022,0.014145408639976934,0.049242292445175244,0.03405111468550024,0.010955415893814916,0.19289649477800558,0,0,1.1146063436659301]
["HV Medium Non-Domestic",0,0.2639580571383375,0.016629286278376412,0.04631123491251428,0,0,0,0,0,0.09637964020905457,0.13117317679771456,0.012912304211448983,0.03595973655080073,0,0,0,0,0,0.603323436098247]
["LV HH Metered",0,0.2783729452019855,0.02575808611187665,0.08966776721913812,0.0155013468786564,0.004987316965640642,0.07025098602141387,0,0,0.09554440397754073,0.13833661284127205,0.012800404807318215,0.04456013205282831,0.03081339416968105,0.009913729736802254,0.13964407996488912,0,0,0.956151205949043]
["LV Sub HH Metered",0,0.2724773855890521,0.02521256495112788,0.0877687261086039,0.01517304947699056,0.0048816923890202596,0,0,0,0.09352090370913976,0.13540683190632796,0.012529309677881455,0.043616409182464545,0.03016080847363808,0.009703770451400362,0,0,0,0.7304514519156469]
["HV HH Metered",0,0.21983888478097038,0.013849790340841227,0.038570560589711145,0,0,0,0,0,0.08027030070177146,0.1092482844169197,0.01075408187411335,0.029949259613630305,0,0,0,0,0,0.5024811623179576]
["HV Sub HH Metered",0,0.21855043341871358,0.018489287368526442,0,0,0,0,0,0,0.07501185463577603,0.10860799231836107,0.014356557410750377,0,0,0,0,0,0,0.4350161251521275]
["NHH UMS category A",0,0.2053378229664637,0.019000083941913656,0.06614214645637244,0.011434346893164206,0.003678823053099828,0.06477454427376995,0.004570213332448424,0.009801554806020159,0.07047696353947479,0.10204202458241887,0.009442035591199513,0.03286914430634347,0.022729059652039432,0.0073127209979253,0.12875807376566037,0.045423080315092866,0.09741707416710894,0.9012097126405161]
["NHH UMS category B",0,0.4332733540440064,0.04009115309445502,0.13956332654555717,0.024127059292496013,0.007762505612087355,0.1366776156906658,0.00964338488954355,0.02068178411701626,0.148710013257385,0.21531391345999815,0.019923180106326762,0.06935558287521058,0.04795948338905788,0.015430216938048481,0.2716861495595218,0.09584503271150809,0.20555503051393792,1.9015987860968222]
["NHH UMS category C",0,0.8104950620937251,0.07499579956490714,0.2610716443990214,0.04513285259038664,0.014520792495890762,0.2556735409230294,0.018039225726423153,0.03868801011111242,0.278181730549627,0.4027731270122823,0.03726894106610975,0.1297387825129928,0.08971455111326652,0.028864259753331237,0.5082248437435284,0.1792907987851912,0.38451784690906793,3.557191809349893]
["NHH UMS category D",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",0,0.41184049572196324,0.038107952428591954,0.1326595071048164,0.022933559072099173,0.007378515501790762,0.12991654454343074,0.009166352780014085,0.019658712320216893,0.14135373201953405,0.204662917826687,0.018937634393538526,0.0659247501971038,0.045587057752720095,0.014666925933824864,0.25824657221828695,0.09110383875668968,0.19538678036592397,1.807531848937232]
[]
["3004. Unit rate 1 (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) (in Pay-as-you-go unit rate 1 p/kWh)"]
["x3 = Contributions to unit rate 1 p/kWh by network level (taking account of standing charges) (in Unit rate 1 (taking account of standing charges))"]
["Kind:","Calculation",{"$nulls":17},"Cell summation"]
["Formula:","=(1-x1)*x2",{"$nulls":17},"=SUM(x3)"]
[]
[null,"Contributions to unit rate 1 p/kWh by network level (taking account of standing charges)"]
[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 rate 1 total p/kWh (taking account of standing charges)"]
["Domestic Two Rate",0,0.4440544213430561,0.04108873444944396,0.14786849830027043,0.025562818788346965,0.007955658721162844,0.1448110637921994,0.010217246016150632,0,0.16222854221415592,0.22067153300841433,0.020418925213965166,0.07348281344633666,0.05081346915073593,0.015814164406073805,0.2878537215952313,0.10154860454665886,0,1.7543902149922026]
["Domestic Off Peak (related MPAN)",0,0.0553779155999134,0.0051241657758220715,0.012465871937759807,0.00215504200723401,0.0009921482053252848,0.012208118680819946,0.0008613523627952299,0,0.009326677012014518,0.02751989157834013,0.0025464390461869425,0.006194878236933118,0.004283767039143753,0.0019721804798474045,0.024267154069063507,0.00856093024740312,0,0.17385653227860232]
["Small Non Domestic Two Rate",0,0.4168135529778942,0.038568113659219506,0.13827258178952095,0.02390392133762505,0.007467612568337981,0.1354135592935673,0.009554198505235392,0,0.14820028895518916,0.20713426394026854,0.019166310157843484,0.06871415108138765,0.04751593239884538,0.014844032029983634,0.26917347318879087,0.09495861450676489,0,1.639700606390474]
["Small Non Domestic Off Peak (related MPAN)",0,0.059105925089051124,0.005469121674382638,0.01387312529235976,0.0023983214271675398,0.0010589390529766435,0.013586274661622162,0.0009585891231348369,0,0.010675791233970153,0.029372514881920258,0.002717863861022526,0.006894208634661318,0.00476735499562673,0.0021049465376434618,0.027006636244140344,0.00952736066392794,0,0.1895169733736074]
["LV Medium Non-Domestic",0,0.39757757046678044,0.03678819178639417,0.1319979409781512,0.022819190594655724,0.0071229815846810245,0.12926865742972835,0.009120640650995477,0,0.14157990684417843,0.19757499925191818,0.01828178324079669,0.06559598686463636,0.045359717444575426,0.014158978632647676,0.2569587098687606,0.09064950860692536,0,1.5648547642458253]
["LV Sub Medium Non-Domestic",0,0.2654641615647413,0.02456362534886515,0.08813556229768482,0.015236466412539887,0.004756043787878706,0.0863132085668044,0,0,0.09453347989595494,0.1319216309435827,0.01220682105941873,0.04379870734304274,0.03028686790882208,0.009454007646648565,0.1715723761578942,0,0,0.9782429589338781]
["HV Medium Non-Domestic",0,0.3430616392482373,0.021612790577550632,0.062152229765146255,0,0,0,0,0,0.12978632882512212,0.1704834682657122,0.016781894431546148,0.048259948425507355,0,0,0,0,0,0.7921382995388219]
["LV HH Metered",0,1.9104720392368295,0.17677760769922637,0.6630221694094717,0.11462019134632685,0.03422792975356987,0.5194504402149426,0,0,0.7907596533071897,0.9494034366170714,0.087849109968463,0.3294869086082585,0.2278406620666992,0.06803787434504001,1.0325574475077297,0,0,6.904505470080817]
["LV Sub HH Metered",0,1.5945004607525854,0.14754048797267655,0.5533654159287741,0.09566324141874123,0.028566997392160613,0,0,0,0.6599764904418823,0.79238229402757,0.073319809682938,0.27499330887756934,0.19015826098593372,0.05678513988361198,0,0,0,4.467251907364443]
["HV HH Metered",0,1.6152411386933296,0.10175975530030851,0.30532814464864066,0,0,0,0,0,0.7112353434951671,0.8026893126650038,0.07901439033067623,0.2370811243503031,0,0,0,0,0,3.852349209483429]
["HV Sub HH Metered",0,1.4919904156772479,0.1262218478134658,0,0,0,0,0,0,0.6175467631077628,0.7414402299284933,0.09800871004415786,0,0,0,0,0,0,3.075207966571128]
["NHH UMS category A",0,0.21528159140192507,0.019920189318717887,0.0693620448215408,0.011990987958515062,0.0038569751539966816,0.0679278657244007,0.004792698135649177,0.01027870911665067,0.07386996529106063,0.1069835509338449,0.009899279240332811,0.03446926328776007,0.02383554418476759,0.007666849639137111,0.13502620888724645,0.04763434363029162,0.10215948267145133,0.9449555493972888]
["NHH UMS category B",0,0.27747405996388047,0.02567491149391583,0.08875780199577106,0.015344036319774587,0.004971212578790432,0.08692258239320674,0.006132883672099347,0.013152951746089265,0.08625624888353688,0.13788991447738383,0.012759071426609404,0.04410792752299293,0.030500694099434112,0.00988171762690232,0.1727836822499781,0.06095436850245418,0.13072641036279153,1.2042904753156112]
["NHH UMS category C",0,0.49685830697604766,0.04597472303640733,0.16505956157324483,0.02853472991395855,0.008901690723224259,0.16164667238290273,0.011405094170140238,0.024460051959229217,0.1634330513460358,0.24691226799803653,0.022847002809692683,0.08202586155971456,0.05672099897169738,0.017694675641957945,0.32131934543118884,0.11335455717423534,0.2431070113876248,2.210255603055339]
["NHH UMS category D",0,0.16854939735846494,0.015596019534563913,0.05498477120314379,0.009505511711699804,0.003019723300999809,0.053847866867011936,0.003799273956130029,0.008148151780946161,0.06539927154783685,0.08376012514466648,0.007750395839123,0.027324519631662002,0.01889494386842035,0.006002570298274788,0.10703815352034517,0.037760759398922976,0.08098399917957469,0.7523654541417867]
["LV UMS (Pseudo HH Metered)",0,4.969121486305594,0.4597970505063401,1.6919762305099562,0.2925009875118024,0.08902655347846129,1.656991723509065,0.116910211433234,0.2507326816913266,1.6155192114730903,2.469390244492051,0.22849478606946422,0.8408225898779663,0.5814300069390703,0.1769659311138381,3.2937485698539155,1.1619636846889367,2.4920173107066383,22.387409260160755]
[]
["3005. Unit rate 2 (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) (in Pay-as-you-go unit rate 2 p/kWh)"]
["x3 = Contributions to unit rate 2 p/kWh by network level (taking account of standing charges) (in Unit rate 2 (taking account of standing charges))"]
["Kind:","Calculation",{"$nulls":17},"Cell summation"]
["Formula:","=(1-x1)*x2",{"$nulls":17},"=SUM(x3)"]
[]
[null,"Contributions to unit rate 2 p/kWh by network level (taking account of standing charges)"]
[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 rate 2 total p/kWh (taking account of standing charges)"]
["Domestic Two Rate",0,0.06352274981565562,0.005877814234524913,0.011580802001393753,0.002002035229871628,0.0011380706829461874,0.01134134908155481,0.0008001968267256908,0,0.007246793362755216,0.031567442883090414,0.002920962421561471,0.005755045346435516,0.003979621974949928,0.002262243456719455,0.02254419970093521,0.007953108987315242,0,0.18049243600643505]
["Small Non Domestic Two Rate",0,0.0704422245668692,0.0065180791365662795,0.013485936474126967,0.0023313860236763894,0.0012620396763949211,0.013207091635479043,0.0009318355991857819,0,0.008853634650465686,0.03500605542149295,0.0032391401733731073,0.006701796295145081,0.004634301591440331,0.002508667557144819,0.026252900704999037,0.009261458969925696,0,0.20463654847628526]
["LV Medium Non-Domestic",0,0.05720456995220588,0.005293187661439741,0.009223590523993819,0.0015945314644636313,0.0010248744612297131,0.009032876989464578,0.0006373209616595412,0,0.004995607449442252,0.02842764206301657,0.0026304339729763537,0.004583636065632492,0.003169590804920773,0.0020372333446581053,0.01795544615196295,0.00633429538669796,0,0.15414483725376438]
["LV Sub Medium Non-Domestic",0,0.038195724125495566,0.003534282939802664,0.006158628924146255,0.0010646751470548682,0.000684312848031235,0.006031288721117666,0,0,0.0033355874213823865,0.018981252279048802,0.0017563514671306733,0.0030605124520793536,0.0021163486776775054,0.0013602689938379824,0.011988924457321639,0,0,0.09826815845412658]
["HV Medium Non-Domestic",0,0.05048489637453201,0.0031805348306010346,0.00461497450998657,0,0,0,0,0,0.005139561895324819,0.02508832012761835,0.0024696209206063143,0.0035834342979900458,0,0,0,0,0,0.09456134295665916]
["LV HH Metered",0,0.1963421823615699,0.01816770964216186,0.06384768915176836,0.01103769177750807,0.0035176575670895415,0.050022023043561736,0,0,0.05801674906884832,0.09757166755574923,0.009028389641661423,0.03172892052634383,0.021940593299805126,0.006992358149080155,0.09943318637223701,0,0,0.6676468181573845]
["LV Sub HH Metered",0,0.163869291887544,0.015162965382533524,0.05328796636623394,0.009212175977153847,0.002935874745246031,0,0,0,0.04842140121485345,0.08143436055530474,0.007535190857456176,0.026481297480096675,0.01831185456118972,0.005835897129857595,0,0,0,0.43248827615746976]
["HV HH Metered",0,0.16600084361241035,0.010458008294234527,0.029402480593032927,0,0,0,0,0,0.05218217985689948,0.08249362888865526,0.008120431766010652,0.022830431061983812,0,0,0,0,0,0.37148800407322696]
["HV Sub HH Metered",0,0.15333417514638786,0.012972015581712303,0,0,0,0,0,0,0.04530840116040203,0.07619896541012838,0.010072507540178039,0,0,0,0,0,0,0.2978860648388086]
["LV UMS (Pseudo HH Metered)",0,0.17971176623369367,0.01662888304970203,0.06055505722870702,0.010468476872687538,0.00321970779169007,0.05930297768683393,0.004184163120202924,0.008973608266558991,0.07649603463090682,0.08930723138505037,0.008263674312028698,0.03009265681817761,0.020809114637544982,0.006400097105957972,0.11788175835328445,0.041586150062409996,0.08918816242429539,0.8230695199797323]
[]
["3006. Unit rate 3 (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) (in Pay-as-you-go unit rate 3 p/kWh)"]
["x3 = Contributions to unit rate 3 p/kWh by network level (taking account of standing charges) (in Unit rate 3 (taking account of standing charges))"]
["Kind:","Calculation",{"$nulls":17},"Cell summation"]
["Formula:","=(1-x1)*x2",{"$nulls":17},"=SUM(x3)"]
[]
[null,"Contributions to unit rate 3 p/kWh by network level (taking account of standing charges)"]
[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 rate 3 total p/kWh (taking account of standing charges)"]
["LV HH Metered",0,0.04704422361993531,0.0043530421470715265,0.007490522173986188,0.001294926662302849,0.0008428421606304223,0.005868514237136954,0,0,0.003987916783372325,0.023378487965513676,0.002163231436676548,0.0037223928683508415,0.0025740399191573754,0.0016753916883241755,0.01166536326132195,0,0,0.1160608949237801]
["LV Sub HH Metered",0,0.03926361375469246,0.0036330956782563767,0.006251670169676772,0.001080759685186235,0.000703445109829381,0,0,0,0.003328358132407029,0.0195119368758735,0.0018054561656254881,0.003106749024214212,0.0021483213325286447,0.0013982998777836554,0,0,0,0.08223170580607374]
["HV HH Metered",0,0.0397743404604668,0.002505772702001932,0.0034494581679971694,0,0,0,0,0,0.0035868640381303196,0.019765741003688934,0.0019456817852168478,0.002678434448973575,0,0,0,0,0,0.07370629260647558]
["HV Sub HH Metered",0,0.03673936561874996,0.0031081370008587857,0,0,0,0,0,0,0.0031143788012133124,0.01825751922101194,0.002413405471173817,0,0,0,0,0,0,0.06363280611300781]
["LV UMS (Pseudo HH Metered)",0,0.040362454990810384,0.003734772395304685,0.0064266309621287465,0.0011110060938799467,0.0007231318992027523,0.006293749357864734,0.0004440598934178813,0.0009523575959984913,0.0034215063888896665,0.020058002782330657,0.0018559841098230736,0.003193695273212185,0.0022084447863544455,0.001437433045091357,0.012510640609951463,0.004413485046796692,0.009465425883861938,0.1186127811149191]

{"sheet":"NHH","index":15,"n_rows":94,"n_cols":19,"rows_kept":94,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Standing charges as fixed charges for WPD South Wales in 2013/14 (April 2013 Price Change)"]
["This sheet allocates standing charges to fixed charges for non half hourly settled demand users."]
[]
["3101. Average maximum kVA/MPAN by end user class, for user classes without an agreed import capacity"]
["Data sources:"]
["x1 = 2305. MPANs (in Equivalent volume for each end user)"]
["x2 = 2407. All units (MWh)"]
["x3 = 1010. Power factor for all flows in the network model (in Financial and general assumptions)"]
["x4 = 1041. Load factor for each type of demand user (in Load profile data for demand users)"]
["x5 = 1010. Days in the charging year (in Financial and general assumptions)"]
["Calculation =IF(x1>0,x2/x1/x3/x4/(24*x5)*1000,0)"]
[]
[null,"Average maximum kVA/MPAN"]
["Domestic Unrestricted",0.985923093227023]
["Domestic Two Rate",3.250791826509516]
["Small Non Domestic Unrestricted",4.233742417554875]
["Small Non Domestic Two Rate",5.448083586092869]
["LV Medium Non-Domestic",27.634032287162402]
["LV Sub Medium Non-Domestic",0]
["HV Medium Non-Domestic",16.01633326773425]
[]
["3102. Capacity-driven fixed charge elements from standing charges factors p/MPAN/day"]
["Data sources:"]
["x1 = 3002. Capacity elements p/kVA/day"]
["x2 = 3101. Average maximum kVA/MPAN by end user class, for user classes without an agreed import capacity"]
["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",0,0,0,0,0,0,0,0,0.13986917436284058,0,0,0,0,0,0,0,0,1.3901514608915106]
["Domestic Two Rate",0,0,0,0,0,0,0,0,0.4611775217792354,0,0,0,0,0,0,0,0,4.583616143815996]
["Small Non Domestic Unrestricted",0,0,0,0,0,0,0,0,0.6006249985179942,0,0,0,0,0,0,0,0,5.969576376934539]
["Small Non Domestic Two Rate",0,0,0,0,0,0,0,0,0.7728989799319849,0,0,0,0,0,0,0,0,7.681797300717164]
["LV Medium Non-Domestic",0,0,0,0,0,0,0,0,3.920335477355005,0,0,0,0,0,0,0,0,38.96398270638364]
["LV Sub Medium Non-Domestic",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HV Medium Non-Domestic",0,3.8719923133703262,0,2.4210560542544424,1.177146335098176,0.4162226241050148,4.867465592277719,0,0,0,1.9241751427763096,0,1.8799010229413091,6.499771045472083,2.298228928693521,26.87636275814402,0,0]
[]
["3103. Statistics for tariffs charged for LV circuits on an exit point basis"]
["Data sources:"]
["x1 = 2012. Loss adjustment factors between end user meter reading and each network level, scaled by network use"]
["x2 = 2407. All units (MWh)"]
["x3 = 1041. Load factor for each type of demand user (in Load profile data for demand users)"]
["x4 = 1010. Days in the charging year (in Financial and general assumptions)"]
["x5 = Zero for related MPANs"]
["x6 = 2305. MPANs (in Equivalent volume for each end user)"]
["Kind:","Copy cells","Calculation","Combine tables"]
["Formula:","= x1","=x2/x3/(24*x4)*1000","= x5 or x6"]
[]
[null,"Use of LV circuits by each tariff charged on an exit point basis","Unit-based contributions to aggregate maximum load by network level (kW)","Relevant MPAN count"]
["Domestic Unrestricted",1,894426.2171759768,954943.9380268946]
["Domestic Two Rate",1,189524.12876476283,61369.38123302884]
["Small Non Domestic Unrestricted",1,251257.7444861942,62469.987594097416]
["Small Non Domestic Two Rate",1,69778.02410318807,13481.906165144204]
[]
["3104. Aggregate data for tariffs charged for LV circuits on an exit point basis"]
["Data sources:"]
["x1 = 3103. Use of LV circuits by each tariff charged on an exit point basis (in Statistics for tariffs charged for LV circuits on an exit point basis)"]
["x2 = 3103. Unit-based contributions to aggregate maximum load by network level (kW) (in Statistics for tariffs charged for LV circuits on an exit point basis)"]
["x3 = 3103. Relevant MPAN count (in Statistics for tariffs charged for LV circuits on an exit point basis)"]
["x4 = Aggregate capacity of tariffs charged charged for LV circuits on an exit point basis (kW) (in Aggregate data for tariffs charged for LV circuits on an exit point basis)"]
["x5 = Aggregate number of users charged for LV circuits on an exit point basis (in Aggregate data for tariffs charged for LV circuits on an exit point basis)"]
["x6 = 1010. Power factor for all flows in the network model (in Financial and general assumptions)"]
["Kind:","Sum-product calculation","Sum-product calculation","Calculation"]
["Formula:","=SUMPRODUCT(x1, x2)","=SUMPRODUCT(x1, x3)","=x4/x5/x6"]
[]
[null,"Aggregate capacity of tariffs charged charged for LV circuits on an exit point basis (kW)","Aggregate number of users charged for LV circuits on an exit point basis","Average maximum kVA of tariffs charged on an exit point basis for LV circuits"]
["Aggregate data for tariffs charged for LV circuits on an exit point basis",1404986.114530122,1092265.213019165,1.3540051761320913]
[]
["3105. LV fixed charge elements from standing charges factors p/MPAN/day"]
["Data sources:"]
["x1 = 3002. Capacity elements p/kVA/day"]
["x2 = 3104. Average maximum kVA of tariffs charged on an exit point basis for LV circuits (in Aggregate data for tariffs charged for LV circuits on an exit point basis)"]
["Calculation =x1*x2"]
[]
[null,"Assets\nLV circuits","Operating\nLV circuits"]
["Domestic Unrestricted",0.19208758509625443,1.9091471602453616]
["Domestic Two Rate",0.19208758509625443,1.9091471602453616]
["Small Non Domestic Unrestricted",0.19208758509625443,1.9091471602453616]
["Small Non Domestic Two Rate",0.19208758509625443,1.9091471602453616]
[]
["3106. Fixed charge elements from standing charges factors p/MPAN/day"]
["Data sources:"]
["x1 = Zero for related MPANs"]
["x2 = 3105. LV fixed charge elements from standing charges factors p/MPAN/day"]
["x3 = 3102. Capacity-driven fixed charge elements from standing charges factors p/MPAN/day"]
["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",0,0,0,0,0,0,0,0,0.19208758509625443,0,0,0,0,0,0,0,0,1.9091471602453616]
["Domestic Two Rate",0,0,0,0,0,0,0,0,0.19208758509625443,0,0,0,0,0,0,0,0,1.9091471602453616]
["Small Non Domestic Unrestricted",0,0,0,0,0,0,0,0,0.19208758509625443,0,0,0,0,0,0,0,0,1.9091471602453616]
["Small Non Domestic Two Rate",0,0,0,0,0,0,0,0,0.19208758509625443,0,0,0,0,0,0,0,0,1.9091471602453616]
["LV Medium Non-Domestic",0,0,0,0,0,0,0,0,3.920335477355005,0,0,0,0,0,0,0,0,38.96398270638364]
["LV Sub Medium Non-Domestic",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HV Medium Non-Domestic",0,3.8719923133703262,0,2.4210560542544424,1.177146335098176,0.4162226241050148,4.867465592277719,0,0,0,1.9241751427763096,0,1.8799010229413091,6.499771045472083,2.298228928693521,26.87636275814402,0,0]

{"sheet":"Reactive","index":16,"n_rows":92,"n_cols":19,"rows_kept":92,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Reactive power unit charges for WPD South Wales in 2013/14 (April 2013 Price Change)"]
[]
["3201. Standard components p/kWh for reactive power (absolute value)"]
["Data sources:"]
["x1 = 3003. Yardstick components p/kWh (taking account of standing charges) (in Yardstick unit rate 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",0,0.2783729452019855,0.02575808611187665,0.08966776721913812,0.0155013468786564,0.004987316965640642,0.07025098602141387,0,0,0.09554440397754073,0.13833661284127205,0.012800404807318215,0.04456013205282831,0.03081339416968105,0.009913729736802254,0.13964407996488912,0,0]
["LV Sub HH Metered",0,0.2724773855890521,0.02521256495112788,0.0877687261086039,0.01517304947699056,0.0048816923890202596,0,0,0,0.09352090370913976,0.13540683190632796,0.012529309677881455,0.043616409182464545,0.03016080847363808,0.009703770451400362,0,0,0]
["HV HH Metered",0,0.21983888478097038,0.013849790340841227,0.038570560589711145,0,0,0,0,0,0.08027030070177146,0.1092482844169197,0.01075408187411335,0.029949259613630305,0,0,0,0,0]
["HV Sub HH Metered",0,0.21855043341871358,0.018489287368526442,0,0,0,0,0,0,0.07501185463577603,0.10860799231836107,0.014356557410750377,0,0,0,0,0,0]
[]
["3202. Standard reactive p/kVArh"]
["Data sources:"]
["x1 = 3201. 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",0,0.07269792361359037,0.00672680089379654,0.023417004433272815,0.004048222899228401,0.0013024526774390024,0.018346254201745335,0,0,0.02495170562292033,0.03612701839972446,0.003342863834092226,0.011637011182381623,0.008047009647426565,0.0025890000431216084,0.03646846733259768,0,0]
["LV Sub HH Metered",0,0.07115828066413127,0.0065843364181452325,0.02292106419205249,0.003962487055137927,0.0012748685047123934,0,0,0,0.024423262501992917,0.03536189738389235,0.0032720665337385227,0.011390555144449048,0.00787658494955289,0.0025341685504956433,0,0,0]
["HV HH Metered",0,0.0574115794245291,0.0036169139911644537,0.010072816758286682,0,0,0,0,0,0.02096282806730059,0.028530514808808995,0.0028084605062870627,0.007821338334784963,0,0,0,0,0]
["HV Sub HH Metered",0,0.05707509651436264,0.004828532456024283,0,0,0,0,0,0,0.019589569217901476,0.028363300620527783,0.003749257720586172,0,0,0,0,0,0]
[]
["3203. 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]
["HV Sub Generation Intermittent",1,1,1,1,0,1,0,0,0]
["HV Sub Generation Non-Intermittent",1,1,1,1,0,1,0,0,0]
[]
["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",1]
["LV Generation Non-Intermittent",1]
["LV Sub Generation Intermittent",1]
["LV Sub Generation Non-Intermittent",1]
["HV Generation Intermittent",1]
["HV Generation Non-Intermittent",1]
["HV Sub Generation Intermittent",1]
["HV Sub Generation Non-Intermittent",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 = 3203. 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",0,0.2053378229664637,0.027142977059876654,0.09448878065196062,0.01633478127594886,0.012262743510332755,0.06477454427376994,0.004570213332448424,0.009801554806020159,0.07047696353947479,0.10204202458241887,0.013488622273142162,0.046955920437633525,0.03247008521719919,0.024375736659750992,0.12875807376566037,0.045423080315092866,0.09741707416710894]
["LV Generation Non-Intermittent",0,0.2053378229664637,0.027142977059876654,0.09448878065196062,0.01633478127594886,0.012262743510332755,0.06477454427376994,0.004570213332448424,0.009801554806020159,0.07047696353947479,0.10204202458241887,0.013488622273142162,0.046955920437633525,0.03247008521719919,0.024375736659750992,0.12875807376566037,0.045423080315092866,0.09741707416710894]
["LV Sub Generation Intermittent",0,0.20098904771026785,0.02656812579617761,0.09248763704699275,0.015988832869552154,0.01200303531444173,0.06340270770075272,0.004473422442350528,0,0.06898435749766271,0.09988091356455915,0.013202951635681507,0.045961458034258225,0.03178241306250712,0.023859491776533428,0.12603115323471173,0.04446108137655958,0]
["LV Sub Generation Non-Intermittent",0,0.20098904771026785,0.02656812579617761,0.09248763704699275,0.015988832869552154,0.01200303531444173,0.06340270770075272,0.004473422442350528,0,0.06898435749766271,0.09988091356455915,0.013202951635681507,0.045961458034258225,0.03178241306250712,0.023859491776533428,0.12603115323471173,0.04446108137655958,0]
["HV Generation Intermittent",0,0.19796381274943597,0.016747666729541567,0.058301143774646194,0.0056693423190889896,0.004256052747619356,0.02248141917833274,0,0,0.06794602285988038,0.09837753198691764,0.01300422423570888,0.04526965810147541,0.031304032433156125,0.02350036490125165,0.12413416503926923,0,0]
["HV Generation Non-Intermittent",0,0.19796381274943597,0.016747666729541567,0.058301143774646194,0.0056693423190889896,0.004256052747619356,0.02248141917833274,0,0,0.06794602285988038,0.09837753198691764,0.01300422423570888,0.04526965810147541,0.031304032433156125,0.02350036490125165,0.12413416503926923,0,0]
["HV Sub Generation Intermittent",0,0.1951276549736561,0.016507728810780234,0.057465883835181364,0,0.046611975332093575,0,0,0,0.06697258413695947,0.0969681117578787,0.01281791729823454,0.04462109566449153,0,0.023163683455674978,0,0,0]
["HV Sub Generation Non-Intermittent",0,0.1951276549736561,0.016507728810780234,0.057465883835181364,0,0.046611975332093575,0,0,0,0.06697258413695947,0.0969681117578787,0.01281791729823454,0.04462109566449153,0,0.023163683455674978,0,0,0]
[]
["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",0,0.05362458394857852,0.007088469288969804,0.024676026447876708,0.004265876773987469,0.0032024519852688004,0.01691606513090866,0.0011935248215270097,0.0025597052258991967,0.018405268903531318,0.02664857859331901,0.003522593874752985,0.012262678453554549,0.008479659447989632,0.006365796217839249,0.03362555439594583,0.011862372690868267,0.02544075901959973]
["LV Generation Non-Intermittent",0,0.05362458394857852,0.007088469288969804,0.024676026447876708,0.004265876773987469,0.0032024519852688004,0.01691606513090866,0.0011935248215270097,0.0025597052258991967,0.018405268903531318,0.02664857859331901,0.003522593874752985,0.012262678453554549,0.008479659447989632,0.006365796217839249,0.03362555439594583,0.011862372690868267,0.02544075901959973]
["LV Sub Generation Intermittent",0,0.05248888834009112,0.00693834516959015,0.024153421836181344,0.0041755313174481395,0.003134628416520014,0.016557805924637115,0.001168247592341815,0,0.01801547039084143,0.026084198015375787,0.003447990137074054,0.012002971635477425,0.008300071816954857,0.00623097732924781,0.03291341097872045,0.011611143803308438,0]
["LV Sub Generation Non-Intermittent",0,0.05248888834009112,0.00693834516959015,0.024153421836181344,0.0041755313174481395,0.003134628416520014,0.016557805924637115,0.001168247592341815,0,0.01801547039084143,0.026084198015375787,0.003447990137074054,0.012002971635477425,0.008300071816954857,0.00623097732924781,0.03291341097872045,0.011611143803308438,0]
["HV Generation Intermittent",0,0.05169883922114337,0.0043737030397356215,0.015225517313253428,0.0014805656295132194,0.0011114808492518563,0.00587108956642918,0,0,0.017744306208100632,0.02569158543941529,0.0033960918847756676,0.011822306022902036,0.008175141291017629,0.006137190276314636,0.032418006862389756,0,0]
["HV Generation Non-Intermittent",0,0.05169883922114337,0.0043737030397356215,0.015225517313253428,0.0014805656295132194,0.0011114808492518563,0.00587108956642918,0,0,0.017744306208100632,0.02569158543941529,0.0033960918847756676,0.011822306022902036,0.008175141291017629,0.006137190276314636,0.032418006862389756,0,0]
["HV Sub Generation Intermittent",0,0.050958168172129864,0.004311042537733681,0.015007386692719716,0,0.012172856164999643,0,0,0,0.017490089786781144,0.02532351114945232,0.00334743727324593,0.01165293201111261,0,0.006049264914189784,0,0,0]
["HV Sub Generation Non-Intermittent",0,0.050958168172129864,0.004311042537733681,0.015007386692719716,0,0.012172856164999643,0,0,0,0.017490089786781144,0.02532351114945232,0.00334743727324593,0.01165293201111261,0,0.006049264914189784,0,0,0]

{"sheet":"Aggreg","index":17,"n_rows":272,"n_cols":23,"rows_kept":272,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Aggregation for WPD South Wales in 2013/14 (April 2013 Price Change)"]
["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) (in Unit rate 1 (taking account of standing charges)) — for Tariffs with Unit rate 1 p/kWh from Standard 1 kWh"]
["x2 = 3003. Yardstick total p/kWh (taking account of standing charges) (in Yardstick unit rate p/kWh (taking account of standing charges)) — for Tariffs with Unit rate 1 p/kWh from Standard yardstick kWh"]
["x3 = 2903. Pay-as-you-go unit rate 1 (p/kWh) (in Pay-as-you-go unit rate 1 p/kWh) — for Tariffs with Unit rate 1 p/kWh from PAYG 1 kWh"]
["x4 = 2903. Pay-as-you-go unit rate 1 (p/kWh) (in Pay-as-you-go unit rate 1 p/kWh) — for Tariffs with Unit rate 1 p/kWh from PAYG 1 kWh & customer"]
["x5 = 2902. Pay-as-you-go yardstick unit rate (p/kWh) — for Tariffs with Unit rate 1 p/kWh from PAYG yardstick kWh"]
["x6 = 2203. Service model asset p/kWh charge for unmetered tariffs — for Tariffs with Unit rate 1 p/kWh from PAYG 1 kWh & customer"]
["x7 = 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 or x7"]
[]
[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",0,0.41913700327774384,0.038783104497703356,0.13500981288093872,0.02333986901196356,0.007509239397737135,0.1322182537214471,0.009328751482941725,0,null,null,0.14385807189002267,0.20828889570361403,0.019273149219973536,0.06709272771005544,0.046394715850439285,0.014926777349622684,0.2628218825265701,0.09271790987100179,0]
["Domestic Two Rate",0,0.4440544213430561,0.04108873444944396,0.14786849830027043,0.025562818788346965,0.007955658721162844,0.1448110637921994,0.010217246016150632,0,null,null,0.16222854221415592,0.22067153300841433,0.020418925213965166,0.07348281344633666,0.05081346915073593,0.015814164406073805,0.2878537215952313,0.10154860454665886,0]
["Domestic Off Peak (related MPAN)",0,0.0553779155999134,0.0051241657758220715,0.012465871937759807,0.00215504200723401,0.0009921482053252848,0.012208118680819946,0.0008613523627952299,0,null,null,0.009326677012014518,0.02751989157834013,0.0025464390461869425,0.006194878236933118,0.004283767039143753,0.0019721804798474045,0.024267154069063507,0.00856093024740312,0]
["Small Non Domestic Unrestricted",0,0.3422270801060686,0.031666563691353115,0.11023606526406582,0.019057098656425256,0.006131324728688044,0.10795674577515134,0.007616963799606925,0,null,null,0.11746070499050489,0.17006873656518876,0.015736605287577896,0.054781487010223645,0.037881475540648524,0.012187774851197502,0.2145951436920633,0.07570455321422455,0]
["Small Non Domestic Two Rate",0,0.4168135529778942,0.038568113659219506,0.13827258178952095,0.02390392133762505,0.007467612568337981,0.1354135592935673,0.009554198505235392,0,null,null,0.14820028895518916,0.20713426394026854,0.019166310157843484,0.06871415108138765,0.04751593239884538,0.014844032029983634,0.26917347318879087,0.09495861450676489,0]
["Small Non Domestic Off Peak (related MPAN)",0,0.059105925089051124,0.005469121674382638,0.01387312529235976,0.0023983214271675398,0.0010589390529766435,0.013586274661622162,0.0009585891231348369,0,null,null,0.010675791233970153,0.029372514881920258,0.002717863861022526,0.006894208634661318,0.00476735499562673,0.0021049465376434618,0.027006636244140344,0.00952736066392794,0]
["LV Medium Non-Domestic",0,0.39757757046678044,0.03678819178639417,0.1319979409781512,0.022819190594655724,0.0071229815846810245,0.12926865742972835,0.009120640650995477,0,null,null,0.14157990684417843,0.19757499925191818,0.01828178324079669,0.06559598686463636,0.045359717444575426,0.014158978632647676,0.2569587098687606,0.09064950860692536,0]
["LV Sub Medium Non-Domestic",0,0.2654641615647413,0.02456362534886515,0.08813556229768482,0.015236466412539887,0.004756043787878706,0.0863132085668044,0,0,null,null,0.09453347989595494,0.1319216309435827,0.01220682105941873,0.04379870734304274,0.03028686790882208,0.009454007646648565,0.1715723761578942,0,0]
["HV Medium Non-Domestic",0,0.3430616392482373,0.021612790577550632,0.062152229765146255,0,0,0,0,0,null,null,0.12978632882512212,0.1704834682657122,0.016781894431546148,0.048259948425507355,0,0,0,0,0]
["LV HH Metered",0,1.9104720392368295,0.17677760769922637,0.6630221694094717,0.11462019134632685,0.03422792975356987,0.5194504402149426,0,0,null,null,0.7907596533071897,0.9494034366170714,0.087849109968463,0.3294869086082585,0.2278406620666992,0.06803787434504001,1.0325574475077297,0,0]
["LV Sub HH Metered",0,1.5945004607525854,0.14754048797267655,0.5533654159287741,0.09566324141874123,0.028566997392160613,0,0,0,null,null,0.6599764904418823,0.79238229402757,0.073319809682938,0.27499330887756934,0.19015826098593372,0.05678513988361198,0,0,0]
["HV HH Metered",0,1.6152411386933296,0.10175975530030851,0.30532814464864066,0,0,0,0,0,null,null,0.7112353434951671,0.8026893126650038,0.07901439033067623,0.2370811243503031,0,0,0,0,0]
["HV Sub HH Metered",0,1.4919904156772479,0.1262218478134658,0,0,0,0,0,0,null,null,0.6175467631077628,0.7414402299284933,0.09800871004415786,0,0,0,0,0,0]
["NHH UMS category A",0,0.21528159140192507,0.019920189318717887,0.0693620448215408,0.011990987958515062,0.0038569751539966816,0.0679278657244007,0.004792698135649177,0.01027870911665067,null,null,0.07386996529106063,0.1069835509338449,0.009899279240332811,0.03446926328776007,0.02383554418476759,0.007666849639137111,0.13502620888724645,0.04763434363029162,0.10215948267145133,0.6889701901402591]
["NHH UMS category B",0,0.27747405996388047,0.02567491149391583,0.08875780199577106,0.015344036319774587,0.004971212578790432,0.08692258239320674,0.006132883672099347,0.013152951746089265,null,null,0.08625624888353688,0.13788991447738383,0.012759071426609404,0.04410792752299293,0.030500694099434112,0.00988171762690232,0.1727836822499781,0.06095436850245418,0.13072641036279153,0.6889701901402591]
["NHH UMS category C",0,0.49685830697604766,0.04597472303640733,0.16505956157324483,0.02853472991395855,0.008901690723224259,0.16164667238290273,0.011405094170140238,0.024460051959229217,null,null,0.1634330513460358,0.24691226799803653,0.022847002809692683,0.08202586155971456,0.05672099897169738,0.017694675641957945,0.32131934543118884,0.11335455717423534,0.2431070113876248,0.6889701901402591]
["NHH UMS category D",0,0.16854939735846494,0.015596019534563913,0.05498477120314379,0.009505511711699804,0.003019723300999809,0.053847866867011936,0.003799273956130029,0.008148151780946161,null,null,0.06539927154783685,0.08376012514466648,0.007750395839123,0.027324519631662002,0.01889494386842035,0.006002570298274788,0.10703815352034517,0.037760759398922976,0.08098399917957469,0.6889701901402591]
["LV UMS (Pseudo HH Metered)",0,4.969121486305594,0.4597970505063401,1.6919762305099562,0.2925009875118024,0.08902655347846129,1.656991723509065,0.116910211433234,0.2507326816913266,null,null,1.6155192114730903,2.469390244492051,0.22849478606946422,0.8408225898779663,0.5814300069390703,0.1769659311138381,3.2937485698539155,1.1619636846889367,2.4920173107066383,0.6889701901402591]
["LV Generation NHH",0,-0.2053378229664637,-0.019000083941913656,-0.06614214645637244,-0.011434346893164206,-0.003678823053099828,-0.06477454427376995,-0.004570213332448424,0,null,null,-0.07047696353947479,-0.10204202458241887,-0.009442035591199513,-0.03286914430634347,-0.022729059652039432,-0.0073127209979253,-0.12875807376566037,-0.045423080315092866,0]
["LV Sub Generation NHH",0,-0.20098904771026788,-0.018597688057324323,-0.06474134593289492,-0.011192183008686508,-0.0036009105943325187,-0.06340270770075272,0,0,null,null,-0.06898435749766271,-0.09988091356455918,-0.009242066144977053,-0.03217302062398076,-0.022247689143754985,-0.007157847532960028,-0.12603115323471176,0,0]
["LV Generation Intermittent",0,-0.2053378229664637,-0.019000083941913656,-0.06614214645637244,-0.011434346893164206,-0.003678823053099828,-0.06477454427376995,-0.004570213332448424,0,null,null,-0.07047696353947479,-0.10204202458241887,-0.009442035591199513,-0.03286914430634347,-0.022729059652039432,-0.0073127209979253,-0.12875807376566037,-0.045423080315092866,0]
["LV Generation Non-Intermittent",0,-1.5700596816138481,-0.1452789618274538,-0.5448833350221639,-0.09419689869087047,-0.02812911750996282,-0.5336169386597243,-0.037649716795777416,0,null,null,-0.6498602565261923,-0.7802365210294029,-0.07219595094531858,-0.2707781638259743,-0.18724348223700193,-0.05591472742753618,-1.060717445732417,-0.3741983109875753,0]
["LV Sub Generation Intermittent",0,-0.20098904771026788,-0.018597688057324323,-0.06474134593289492,-0.011192183008686508,-0.0036009105943325187,-0.06340270770075272,0,0,null,null,-0.06898435749766271,-0.09988091356455918,-0.009242066144977053,-0.03217302062398076,-0.022247689143754985,-0.007157847532960028,-0.12603115323471176,0,0]
["LV Sub Generation Non-Intermittent",0,-1.5368079572334443,-0.14220215140201045,-0.5333434485530021,-0.09220193674806194,-0.027533381135442417,-0.5223156591116821,0,0,null,null,-0.6360971019220463,-0.7637121748197562,-0.07066693909288552,-0.26504345133242235,-0.1832779204585019,-0.054730529701170295,-1.0382528957767583,0,0]
["HV Generation Intermittent",0,-0.19796381274943597,-0.011723366710679098,-0.040810800642252336,-0.0039685396233622924,-0.0012768158242858069,0,0,0,null,null,-0.06794602285988038,-0.09837753198691764,-0.009102956964996214,-0.03168876067103279,-0.02191282270320928,-0.007050109470375495,0,0,0]
["HV Generation Non-Intermittent",0,-1.5136763228818588,-0.0896395273861328,-0.3362020489241727,-0.03269308936884243,-0.009762824099314164,0,0,0,null,null,-0.6265227335017709,-0.7522169774565237,-0.06960327867380162,-0.26105408611951664,-0.18051926878650185,-0.05390673997848101,0,0,0]
["HV Sub Generation Intermittent",0,-0.1951276549736561,-0.016507728810780234,-0.05746588383518136,0,0,0,0,0,null,null,-0.06697258413695947,-0.09696811175787871,-0.01281791729823454,-0.04462109566449153,0,0,0,0,0]
["HV Sub Generation Non-Intermittent",0,-1.4919904156772479,-0.1262218478134658,-0.47340771522683356,0,0,0,0,0,null,null,-0.6175467631077628,-0.7414402299284933,-0.09800871004415786,-0.3675915089034537,0,0,0,0,0]
[]
["3302. Unit rate 2 p/kWh (elements)"]
["Data sources:"]
["x1 = 3005. Unit rate 2 total p/kWh (taking account of standing charges) (in Unit rate 2 (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) (in 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) (in Pay-as-you-go unit rate 2 p/kWh) — for Tariffs with Unit rate 2 p/kWh from PAYG 2 kWh & customer"]
["x4 = 2203. Service model asset p/kWh charge for unmetered tariffs — 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",0,0.06352274981565562,0.005877814234524913,0.011580802001393753,0.002002035229871628,0.0011380706829461874,0.01134134908155481,0.0008001968267256908,0,null,null,0.007246793362755216,0.031567442883090414,0.002920962421561471,0.005755045346435516,0.003979621974949928,0.002262243456719455,0.02254419970093521,0.007953108987315242,0]
["Domestic Off Peak (related MPAN)"]
["Small Non Domestic Unrestricted"]
["Small Non Domestic Two Rate",0,0.0704422245668692,0.0065180791365662795,0.013485936474126967,0.0023313860236763894,0.0012620396763949211,0.013207091635479043,0.0009318355991857819,0,null,null,0.008853634650465686,0.03500605542149295,0.0032391401733731073,0.006701796295145081,0.004634301591440331,0.002508667557144819,0.026252900704999037,0.009261458969925696,0]
["Small Non Domestic Off Peak (related MPAN)"]
["LV Medium Non-Domestic",0,0.05720456995220588,0.005293187661439741,0.009223590523993819,0.0015945314644636313,0.0010248744612297131,0.009032876989464578,0.0006373209616595412,0,null,null,0.004995607449442252,0.02842764206301657,0.0026304339729763537,0.004583636065632492,0.003169590804920773,0.0020372333446581053,0.01795544615196295,0.00633429538669796,0]
["LV Sub Medium Non-Domestic",0,0.038195724125495566,0.003534282939802664,0.006158628924146255,0.0010646751470548682,0.000684312848031235,0.006031288721117666,0,0,null,null,0.0033355874213823865,0.018981252279048802,0.0017563514671306733,0.0030605124520793536,0.0021163486776775054,0.0013602689938379824,0.011988924457321639,0,0]
["HV Medium Non-Domestic",0,0.05048489637453201,0.0031805348306010346,0.00461497450998657,0,0,0,0,0,null,null,0.005139561895324819,0.02508832012761835,0.0024696209206063143,0.0035834342979900458,0,0,0,0,0]
["LV HH Metered",0,0.1963421823615699,0.01816770964216186,0.06384768915176836,0.01103769177750807,0.0035176575670895415,0.050022023043561736,0,0,null,null,0.05801674906884832,0.09757166755574923,0.009028389641661423,0.03172892052634383,0.021940593299805126,0.006992358149080155,0.09943318637223701,0,0]
["LV Sub HH Metered",0,0.163869291887544,0.015162965382533524,0.05328796636623394,0.009212175977153847,0.002935874745246031,0,0,0,null,null,0.04842140121485345,0.08143436055530474,0.007535190857456176,0.026481297480096675,0.01831185456118972,0.005835897129857595,0,0,0]
["HV HH Metered",0,0.16600084361241035,0.010458008294234527,0.029402480593032927,0,0,0,0,0,null,null,0.05218217985689948,0.08249362888865526,0.008120431766010652,0.022830431061983812,0,0,0,0,0]
["HV Sub HH Metered",0,0.15333417514638786,0.012972015581712303,0,0,0,0,0,0,null,null,0.04530840116040203,0.07619896541012838,0.010072507540178039,0,0,0,0,0,0]
["NHH UMS category A"]
["NHH UMS category B"]
["NHH UMS category C"]
["NHH UMS category D"]
["LV UMS (Pseudo HH Metered)",0,0.17971176623369367,0.01662888304970203,0.06055505722870702,0.010468476872687538,0.00321970779169007,0.05930297768683393,0.004184163120202924,0.008973608266558991,null,null,0.07649603463090682,0.08930723138505037,0.008263674312028698,0.03009265681817761,0.020809114637544982,0.006400097105957972,0.11788175835328445,0.041586150062409996,0.08918816242429539,0.6889701901402591]
["LV Generation NHH"]
["LV Sub Generation NHH"]
["LV Generation Intermittent"]
["LV Generation Non-Intermittent",0,-0.16135747500869888,-0.014930544823791324,-0.052471159191343014,-0.009070970148753816,-0.0028908731488252407,-0.05138622808949109,-0.0036255913083116406,0,null,null,-0.04767918959321377,-0.08018612057693743,-0.0074196901473288215,-0.026075387567274965,-0.018031167283909487,-0.005746443488207399,-0.10214493704381045,-0.036034537822967325,0]
["LV Sub Generation Intermittent"]
["LV Sub Generation Non-Intermittent",0,-0.1579401435858627,-0.014614336231758908,-0.05135989154732746,-0.008878859362914646,-0.002829648395212918,-0.05029793780766946,0,0,null,null,-0.046669409334793945,-0.07848788782070393,-0.007262551221556663,-0.02552314639411905,-0.017649291733697774,-0.005624741646376117,-0.09998164648026749,0,0]
["HV Generation Intermittent"]
["HV Generation Non-Intermittent",0,-0.1555628695525854,-0.00921239362387301,-0.032375574908780035,-0.0031482781477608535,-0.001003340614415478,0,0,0,null,null,-0.04596695350284973,-0.07730650851201978,-0.0071532371862369016,-0.025138978621488846,-0.01738363917702876,-0.005540079495536966,0,0,0]
["HV Sub Generation Intermittent"]
["HV Sub Generation Non-Intermittent",0,-0.15333417514638786,-0.012972015581712303,-0.045588202081949795,0,0,0,0,0,null,null,-0.04530840116040203,-0.07619896541012838,-0.010072507540178039,-0.03539831619235434,0,0,0,0,0]
[]
["3303. Unit rate 3 p/kWh (elements)"]
["Data sources:"]
["x1 = 3006. Unit rate 3 total p/kWh (taking account of standing charges) (in Unit rate 3 (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) (in 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) (in Pay-as-you-go unit rate 3 p/kWh) — for Tariffs with Unit rate 3 p/kWh from PAYG 3 kWh & customer"]
["x4 = 2203. Service model asset p/kWh charge for unmetered tariffs — 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 HH Metered",0,0.04704422361993531,0.0043530421470715265,0.007490522173986188,0.001294926662302849,0.0008428421606304223,0.005868514237136954,0,0,null,null,0.003987916783372325,0.023378487965513676,0.002163231436676548,0.0037223928683508415,0.0025740399191573754,0.0016753916883241755,0.01166536326132195,0,0]
["LV Sub HH Metered",0,0.03926361375469246,0.0036330956782563767,0.006251670169676772,0.001080759685186235,0.000703445109829381,0,0,0,null,null,0.003328358132407029,0.0195119368758735,0.0018054561656254881,0.003106749024214212,0.0021483213325286447,0.0013982998777836554,0,0,0]
["HV HH Metered",0,0.0397743404604668,0.002505772702001932,0.0034494581679971694,0,0,0,0,0,null,null,0.0035868640381303196,0.019765741003688934,0.0019456817852168478,0.002678434448973575,0,0,0,0,0]
["HV Sub HH Metered",0,0.03673936561874996,0.0031081370008587857,0,0,0,0,0,0,null,null,0.0031143788012133124,0.01825751922101194,0.002413405471173817,0,0,0,0,0,0]
["NHH UMS category A"]
["NHH UMS category B"]
["NHH UMS category C"]
["NHH UMS category D"]
["LV UMS (Pseudo HH Metered)",0,0.040362454990810384,0.003734772395304685,0.0064266309621287465,0.0011110060938799467,0.0007231318992027523,0.006293749357864734,0.0004440598934178813,0.0009523575959984913,null,null,0.0034215063888896665,0.020058002782330657,0.0018559841098230736,0.003193695273212185,0.0022084447863544455,0.001437433045091357,0.012510640609951463,0.004413485046796692,0.009465425883861938,0.6889701901402591]
["LV Generation NHH"]
["LV Sub Generation NHH"]
["LV Generation Intermittent"]
["LV Generation Non-Intermittent",0,-0.038661774284847336,-0.003577406958655597,-0.006155843486884103,-0.0010641936136059104,-0.0006926625813894396,-0.006028560877542492,-0.0004253493344788935,0,null,null,-0.0032773404826721485,-0.01921285452908815,-0.0017777818209169913,-0.003059128237259739,-0.002115391491177211,-0.0013768664951513902,-0.011983502082093665,-0.004227521906872411,0]
["LV Sub Generation Intermittent"]
["LV Sub Generation Non-Intermittent",0,-0.03784297059373178,-0.0035016423545588386,-0.006025471111010866,-0.0010416554431520095,-0.0006779929318756666,-0.0059008841738744655,0,0,null,null,-0.0032079308776063477,-0.01880595245342606,-0.0017401308247097253,-0.0029943400701722862,-0.0020705903822480437,-0.0013477063391767285,-0.01172970783910273,0,0]
["HV Generation Intermittent"]
["HV Generation Non-Intermittent",0,-0.03727336802599923,-0.0022073193875284916,-0.003798257461962522,-0.00036935161771670306,-0.0002404036649883125,0,0,0,null,null,-0.0031596459349518776,-0.018522890139922,-0.0017139388273481491,-0.0029492700408940576,-0.0020394243934277532,-0.0013274210132813125,0,0,0]
["HV Sub Generation Intermittent"]
["HV Sub Generation Non-Intermittent",0,-0.03673936561874996,-0.0031081370008587857,-0.005348344522779811,0,0,0,0,0,null,null,-0.0031143788012133124,-0.01825751922101194,-0.002413405471173817,-0.00415288126920817,0,0,0,0,0]
[]
["3304. Fixed charge p/MPAN/day (elements)"]
["Data sources:"]
["x1 = 3106. 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",0,0,0,0,0,0,0,0,0.19208758509625443,0,0,0,0,0,0,0,0,0,0,1.9091471602453616,2.0158133811397425,0]
["Domestic Two Rate",0,0,0,0,0,0,0,0,0.19208758509625443,0,0,0,0,0,0,0,0,0,0,1.9091471602453616,2.0158133811397425,0]
["Domestic Off Peak (related MPAN)"]
["Small Non Domestic Unrestricted",0,0,0,0,0,0,0,0,0.19208758509625443,0,0,0,0,0,0,0,0,0,0,1.9091471602453616,4.976964308029472,0]
["Small Non Domestic Two Rate",0,0,0,0,0,0,0,0,0.19208758509625443,0,0,0,0,0,0,0,0,0,0,1.9091471602453616,4.976964308029472,0]
["Small Non Domestic Off Peak (related MPAN)"]
["LV Medium Non-Domestic",0,0,0,0,0,0,0,0,3.920335477355005,0,0,0,0,0,0,0,0,0,0,38.96398270638364,5.879018366055665,0]
["LV Sub Medium Non-Domestic",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.379759624951885,0]
["HV Medium Non-Domestic",0,3.8719923133703262,0,2.4210560542544424,1.177146335098176,0.4162226241050148,4.867465592277719,0,0,0,0,0,1.9241751427763096,0,1.8799010229413091,6.499771045472083,2.298228928693521,26.87636275814402,0,0,0,75.20655305988984]
["LV HH Metered",{"$nulls":9},0,0,{"$nulls":9},10.049773552315296,0]
["LV Sub HH Metered",{"$nulls":9},0,0,{"$nulls":9},7.381095042558131,0]
["HV HH Metered",{"$nulls":9},0,0,{"$nulls":9},0,75.20655305988984]
["HV Sub HH Metered",{"$nulls":9},0,0,{"$nulls":9},0,75.20655305988984]
["NHH UMS category A"]
["NHH UMS category B"]
["NHH UMS category C"]
["NHH UMS category D"]
["LV UMS (Pseudo HH Metered)"]
["LV Generation NHH",{"$nulls":9},0,0,{"$nulls":9},0,0]
["LV Sub Generation NHH",{"$nulls":9},0,0,{"$nulls":9},0,0]
["LV Generation Intermittent",{"$nulls":9},0,0,{"$nulls":9},0,0]
["LV Generation Non-Intermittent",{"$nulls":9},0,0,{"$nulls":9},0,0]
["LV Sub Generation Intermittent",{"$nulls":9},0,0,{"$nulls":9},0,0]
["LV Sub Generation Non-Intermittent",{"$nulls":9},0,0,{"$nulls":9},0,0]
["HV Generation Intermittent",{"$nulls":9},0,0,{"$nulls":9},0,36.95960153038357]
["HV Generation Non-Intermittent",{"$nulls":9},0,0,{"$nulls":9},0,36.95960153038357]
["HV Sub Generation Intermittent",{"$nulls":9},0,0,{"$nulls":9},0,36.95960153038357]
["HV Sub Generation Non-Intermittent",{"$nulls":9},0,0,{"$nulls":9},0,36.95960153038357]
[]
["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 HH Metered",0,0,0,0,0,0,0.1751259207456778,0.06178065988905033,0.14186621180059295,null,null,0,0,0,0,0,0,0.348113236063047,0.6140343287993413,1.4099998980056432]
["LV Sub HH Metered",0,0,0,0,0,0,0.8570849620288006,0.060472229707238014,0,null,null,0,0,0,0,0,0,1.7037033606584666,0.6010299185209022,0]
["HV HH Metered",0,0.24175273133025144,0,0.15116169311560143,0.07349661844696997,0.025987385323925374,0.30390636301777546,0,0,null,null,0,0.12013830572898118,0,0.11737399512836494,0.40582141597703986,0.1434928263714033,1.6780596600276714,0,0]
["HV Sub HH Metered",0,0,0,1.0642575200934692,0.1034909404247142,0,0,0,0,null,null,0,0,0,0.8263744233351934,0.571439079394604,0,0,0,0]
["NHH UMS category A"]
["NHH UMS category B"]
["NHH UMS category C"]
["NHH UMS category D"]
["LV UMS (Pseudo HH Metered)"]
["LV Generation NHH"]
["LV Sub Generation NHH"]
["LV Generation Intermittent"]
["LV Generation Non-Intermittent"]
["LV Sub Generation Intermittent"]
["LV Sub Generation Non-Intermittent"]
["HV Generation Intermittent"]
["HV Generation Non-Intermittent"]
["HV Sub Generation Intermittent"]
["HV Sub Generation Non-Intermittent"]
[]
["3306. Reactive power charge p/kVArh (elements)"]
["Data sources:"]
["x1 = 3206. Pay-as-you-go reactive p/kVArh"]
["x2 = 3202. 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 HH Metered",0,0.07269792361359037,0.00672680089379654,0.023417004433272815,0.004048222899228401,0.0013024526774390024,0.018346254201745335,0,0,null,null,0.02495170562292033,0.03612701839972446,0.003342863834092226,0.011637011182381623,0.008047009647426565,0.0025890000431216084,0.03646846733259768,0,0]
["LV Sub HH Metered",0,0.07115828066413127,0.0065843364181452325,0.02292106419205249,0.003962487055137927,0.0012748685047123934,0,0,0,null,null,0.024423262501992917,0.03536189738389235,0.0032720665337385227,0.011390555144449048,0.00787658494955289,0.0025341685504956433,0,0,0]
["HV HH Metered",0,0.0574115794245291,0.0036169139911644537,0.010072816758286682,0,0,0,0,0,null,null,0.02096282806730059,0.028530514808808995,0.0028084605062870627,0.007821338334784963,0,0,0,0,0]
["HV Sub HH Metered",0,0.05707509651436264,0.004828532456024283,0,0,0,0,0,0,null,null,0.019589569217901476,0.028363300620527783,0.003749257720586172,0,0,0,0,0,0]
["NHH UMS category A"]
["NHH UMS category B"]
["NHH UMS category C"]
["NHH UMS category D"]
["LV UMS (Pseudo HH Metered)"]
["LV Generation NHH"]
["LV Sub Generation NHH"]
["LV Generation Intermittent",0,0.05362458394857852,0.007088469288969804,0.024676026447876708,0.004265876773987469,0.0032024519852688004,0.01691606513090866,0.0011935248215270097,0.0025597052258991967,null,null,0.018405268903531318,0.02664857859331901,0.003522593874752985,0.012262678453554549,0.008479659447989632,0.006365796217839249,0.03362555439594583,0.011862372690868267,0.02544075901959973]
["LV Generation Non-Intermittent",0,0.05362458394857852,0.007088469288969804,0.024676026447876708,0.004265876773987469,0.0032024519852688004,0.01691606513090866,0.0011935248215270097,0.0025597052258991967,null,null,0.018405268903531318,0.02664857859331901,0.003522593874752985,0.012262678453554549,0.008479659447989632,0.006365796217839249,0.03362555439594583,0.011862372690868267,0.02544075901959973]
["LV Sub Generation Intermittent",0,0.05248888834009112,0.00693834516959015,0.024153421836181344,0.0041755313174481395,0.003134628416520014,0.016557805924637115,0.001168247592341815,0,null,null,0.01801547039084143,0.026084198015375787,0.003447990137074054,0.012002971635477425,0.008300071816954857,0.00623097732924781,0.03291341097872045,0.011611143803308438,0]
["LV Sub Generation Non-Intermittent",0,0.05248888834009112,0.00693834516959015,0.024153421836181344,0.0041755313174481395,0.003134628416520014,0.016557805924637115,0.001168247592341815,0,null,null,0.01801547039084143,0.026084198015375787,0.003447990137074054,0.012002971635477425,0.008300071816954857,0.00623097732924781,0.03291341097872045,0.011611143803308438,0]
["HV Generation Intermittent",0,0.05169883922114337,0.0043737030397356215,0.015225517313253428,0.0014805656295132194,0.0011114808492518563,0.00587108956642918,0,0,null,null,0.017744306208100632,0.02569158543941529,0.0033960918847756676,0.011822306022902036,0.008175141291017629,0.006137190276314636,0.032418006862389756,0,0]
["HV Generation Non-Intermittent",0,0.05169883922114337,0.0043737030397356215,0.015225517313253428,0.0014805656295132194,0.0011114808492518563,0.00587108956642918,0,0,null,null,0.017744306208100632,0.02569158543941529,0.0033960918847756676,0.011822306022902036,0.008175141291017629,0.006137190276314636,0.032418006862389756,0,0]
["HV Sub Generation Intermittent",0,0.050958168172129864,0.004311042537733681,0.015007386692719716,0,0.012172856164999643,0,0,0,null,null,0.017490089786781144,0.02532351114945232,0.00334743727324593,0.01165293201111261,0,0.006049264914189784,0,0,0]
["HV Sub Generation Non-Intermittent",0,0.050958168172129864,0.004311042537733681,0.015007386692719716,0,0.012172856164999643,0,0,0,null,null,0.017490089786781144,0.02532351114945232,0.00334743727324593,0.01165293201111261,0,0.006049264914189784,0,0,0]
[]
["3307. 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. Reactive power charge p/kVArh (elements)"]
["Kind:","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)"]
[]
[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)","Reactive power charge p/kVArh"]
["Domestic Unrestricted",1.620700164391775,0,0,4.117048126481358,0,0]
["Domestic Two Rate",1.7543902149922026,0.18049243600643505,0,4.117048126481358,0,0]
["Domestic Off Peak (related MPAN)",0.17385653227860232,0,0,0,0,0]
["Small Non Domestic Unrestricted",1.3233083231729883,0,0,7.078199053371088,0,0]
["Small Non Domestic Two Rate",1.639700606390474,0.20463654847628526,0,7.078199053371088,0,0]
["Small Non Domestic Off Peak (related MPAN)",0.1895169733736074,0,0,0,0,0]
["LV Medium Non-Domestic",1.5648547642458253,0.15414483725376438,0,48.76333654979431,0,0]
["LV Sub Medium Non-Domestic",0.9782429589338781,0.09826815845412658,0,4.379759624951885,0,0]
["HV Medium Non-Domestic",0.7921382995388219,0.09456134295665916,0,127.43887487702276,0,0]
["LV HH Metered",6.904505470080817,0.6676468181573845,0.1160608949237801,10.049773552315296,2.7509202553033525,0.24970173478133692]
["LV Sub HH Metered",4.467251907364443,0.43248827615746976,0.08223170580607374,7.381095042558131,3.222290470915407,0.1907595718983007]
["HV HH Metered",3.852349209483429,0.37148800407322696,0.07370629260647558,75.20655305988984,3.2611909944679844,0.13122445189116186]
["HV Sub HH Metered",3.075207966571128,0.2978860648388086,0.06363280611300781,75.20655305988984,2.5655619632479807,0.11360575652940234]
["NHH UMS category A",1.6339257395375477,0,0,0,0,0]
["NHH UMS category B",1.8932606654558701,0,0,0,0,0]
["NHH UMS category C",2.899225793195598,0,0,0,0,0]
["NHH UMS category D",1.4413356442820457,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",23.076379450301015,1.5120397101199914,0.8075829712551782,0,0,0]
["LV Generation NHH",-0.7939910836673869,0,0,0,0,0]
["LV Sub Generation NHH",-0.7282409307468654,0,0,0,0,0]
["LV Generation Intermittent",-0.7939910836673869,0,0,0,0,0.26013996522041677]
["LV Generation Non-Intermittent",-6.404959508831219,-0.6190503152428645,-0.1036361781826355,0,0,0.26013996522041677]
["LV Sub Generation Intermittent",-0.7282409307468654,0,0,0,0,0.22722310270380994]
["LV Sub Generation Non-Intermittent",-5.866185547287184,-0.567119491562261,-0.09688697539464555,0,0,0.22722310270380994]
["HV Generation Intermittent",-0.4918215402064272,0,0,36.95960153038357,0,0.1851458236042423]
["HV Generation Non-Intermittent",-3.925796897176917,-0.37979185334257576,-0.0736012905080204,36.95960153038357,0,0.1851458236042423]
["HV Sub Generation Intermittent",-0.49048097647718203,0,0,36.95960153038357,0,0.1463126887023647]
["HV Sub Generation Non-Intermittent",-3.9162071907014147,-0.3788725831131127,-0.07313403190499579,36.95960153038357,0,0.1463126887023647]

{"sheet":"Revenue","index":18,"n_rows":70,"n_cols":3,"rows_kept":70,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Revenue shortfall or surplus for WPD South Wales in 2013/14 (April 2013 Price Change)"]
[]
["3401. Net revenues by tariff before matching (£)"]
["Data sources:"]
["x1 = 1010. Days in the charging year (in Financial and general assumptions)"]
["x2 = 3307. Fixed charge p/MPAN/day (total) (in Summary of charges before revenue matching)"]
["x3 = 2305. MPANs (in Equivalent volume for each end user)"]
["x4 = 3307. 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 = 3307. Unit rate 1 p/kWh (total) (in Summary of charges before revenue matching)"]
["x7 = 2305. Rate 1 units (MWh) (in Equivalent volume for each end user)"]
["x8 = 3307. Unit rate 2 p/kWh (total) (in Summary of charges before revenue matching)"]
["x9 = 2305. Rate 2 units (MWh) (in Equivalent volume for each end user)"]
["x10 = 3307. Unit rate 3 p/kWh (total) (in Summary of charges before revenue matching)"]
["x11 = 2305. Rate 3 units (MWh) (in Equivalent volume for each end user)"]
["x12 = 3307. Reactive power charge p/kVArh (in Summary of charges before revenue matching)"]
["x13 = 2305. Reactive power units (MVArh) (in Equivalent volume for each end user)"]
["Calculation =0.01*x1*(x2*x3+x4*x5)+10*(x6*x7+x8*x9+x10*x11+x12*x13)"]
[]
[null,"Net revenues"]
["Domestic Unrestricted",67495522.29942025]
["Domestic Two Rate",4516198.673032245]
["Domestic Off Peak (related MPAN)",7163.912238640079]
["Small Non Domestic Unrestricted",12601389.13282551]
["Small Non Domestic Two Rate",3786074.2566186283]
["Small Non Domestic Off Peak (related MPAN)",4756.428880106071]
["LV Medium Non-Domestic",7110417.094918847]
["LV Sub Medium Non-Domestic",0]
["HV Medium Non-Domestic",10200.80757829962]
["LV HH Metered",18356007.70350738]
["LV Sub HH Metered",63295.278158463145]
["HV HH Metered",19754678.181337267]
["HV Sub HH Metered",0]
["NHH UMS category A",144122.4018205592]
["NHH UMS category B",106321.99277854338]
["NHH UMS category C",11970.671448486437]
["NHH UMS category D",0]
["LV UMS (Pseudo HH Metered)",2786670.0364526585]
["LV Generation NHH",-5582.567189087071]
["LV Sub Generation NHH",0]
["LV Generation Intermittent",-8164.095855863541]
["LV Generation Non-Intermittent",-10986.19677489403]
["LV Sub Generation Intermittent",0]
["LV Sub Generation Non-Intermittent",-4356.777779041118]
["HV Generation Intermittent",-110009.03798650994]
["HV Generation Non-Intermittent",-489674.4503332105]
["HV Sub Generation Intermittent",0]
["HV Sub Generation Non-Intermittent",0]
[]
["3402. Target Revenue (£/year)"]
["Data sources:"]
["x1 = 1076. Target Revenue (£/year)"]
[]
[]
["Calculation =x1"]
[]
[null,"CDCM target revenue (£/year)"]
["Target revenue (£/year)",264139147.21155298]
[]
["3403. Revenue surplus or shortfall"]
["Data sources:"]
["x1 = 3401. Net revenues by tariff before matching (£)"]
["x2 = 3402. Target  Revenue (£/year)"]
["x3 = Total net revenues before matching (£) (in Revenue surplus or shortfall)"]
[]
["Kind:","Cell summation","Calculation"]
["Formula:","=SUM(x1)","=x2-x3-x4"]
[]
[null,"Total net revenues before matching (£)","Revenue shortfall (surplus) £"]
["Revenue surplus or shortfall",136126015.74509725,128013131.46645573]

{"sheet":"Scaler","index":19,"n_rows":434,"n_cols":23,"rows_kept":434,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Revenue matching for WPD South Wales in 2013/14 (April 2013 Price Change)"]
["This sheet modifies tariffs so that the total expected net revenues matches the target."]
[]
["3501. Factor to scale to £1/kW at transmission exit level"]
["Data sources:"]
["x1 = 2901. Unit cost at each level, £/kW/year (relative to system simultaneous maximum load)"]
["Calculation =IF(x1,1/x1,0)"]
[]
[null,"Transmission\nexit"]
["Factor to scale to £1/kW at transmission exit level",0.1759051419266777]
[]
["3502. Applicability factor for £1/kW scaler"]
["Data sources:"]
["x1 = 3501. Factor to scale to £1/kW at transmission exit level"]
["x2 = Zero for other levels"]
["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"]
["Applicability factor for £1/kW scaler",0,0,0,0,0,0,0,0,0,0,0,0.1759051419266777,0,0,0,0,0,0,0,0,0,0]
[]
["3503. Scalable elements of tariff components"]
["Data sources:"]
["x1 = 3301. Unit rate 1 p/kWh (elements)"]
["x2 = 3502. Applicability factor for £1/kW scaler"]
["x3 = 3302. Unit rate 2 p/kWh (elements)"]
["x4 = 3303. Unit rate 3 p/kWh (elements)"]
["x5 = 3304. Fixed charge p/MPAN/day (elements)"]
["x6 = 3305. Capacity charge p/kVA/day (elements)"]
["x7 = 3306. Reactive power charge p/kVArh (elements)"]
["Kind:","Sum-product calculation","Sum-product calculation","Sum-product calculation","Sum-product calculation","Sum-product calculation","Sum-product calculation"]
["Formula:","=SUMPRODUCT(x1, x2)","=SUMPRODUCT(x3, x2)","=SUMPRODUCT(x4, x2)","=SUMPRODUCT(x5, x2)","=SUMPRODUCT(x6, x2)","=SUMPRODUCT(x7, x2)"]
[]
[null,"Unit rate 1 p/kWh scalable part","Unit rate 2 p/kWh scalable part","Unit rate 3 p/kWh scalable part","Fixed charge p/MPAN/day scalable part","Capacity charge p/kVA/day scalable part","Reactive power charge p/kVArh scalable part"]
["Domestic Unrestricted",0.02530537455311264,0,0,0,0,0]
["Domestic Two Rate",0.02853683474273912,0.0012747482149887623,0,0,0,0]
["Domestic Off Peak (related MPAN)",0.001640610443502696,0,0,0,0,0]
["Small Non Domestic Unrestricted",0.020661941982162382,0,0,0,0,0]
["Small Non Domestic Two Rate",0.026069192862237193,0.0015573998597571178,0,0,0,0]
["Small Non Domestic Off Peak (related MPAN)",0.0018779265721911014,0,0,0,0,0]
["LV Medium Non-Domestic",0.02490463360739101,0.0008787530374041076,0,0,0,0]
["LV Sub Medium Non-Domestic",0.016628925197920686,0.0005867469787671095,0,0,0,0]
["HV Medium Non-Domestic",0.022830082592125565,0.0009040753646380568,0,0,0,0]
["LV HH Metered",0.13909868904489164,0.01020544447908021,0.0007014950677708887,0,0,0.004389133318912482]
["LV Sub HH Metered",0.11609325821944996,0.0085175734529874,0.0005854753096638703,0,0,0.00429617745672557]
["HV HH Metered",0.12510995404078673,0.009179113753771324,0.0006309478276990101,0,0,0.0036874692463630533]
["HV Sub HH Metered",0.10862965101083143,0.007969980736591368,0.000547835245040864,0,0,0.0034459059535574357]
["NHH UMS category A",0.012994106728642775,0,0,0,0,0]
["NHH UMS category B",0.015172917701921388,0,0,0,0,0]
["NHH UMS category C",0.028748714092534433,0,0,0,0,0]
["NHH UMS category D",0.011504068143523576,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",0.28417813617944837,0.013456045828577715,0.0006018605669406712,0,0,0]
["LV Generation NHH",-0.012397260273972602,0,0,0,0,0]
["LV Sub Generation NHH",-0.012134703196347033,0,0,0,0,0]
["LV Generation Intermittent",-0.012397260273972602,0,0,0,0,0.003237581438674344]
["LV Generation Non-Intermittent",-0.11431376065674703,-0.008387014612343242,-0.0005765010427464907,0,0,0.003237581438674344]
["LV Sub Generation Intermittent",-0.012134703196347033,0,0,0,0,0.0031690138759768215]
["LV Sub Generation Non-Intermittent",-0.11189275099274591,-0.008209389072671146,-0.0005642915363163163,0,0,0.0031690138759768215]
["HV Generation Intermittent",-0.011952054794520547,0,0,0,0,0.00312131470192637]
["HV Generation Non-Intermittent",-0.11020857035691907,-0.008085823479855777,-0.0005557979666257602,0,0,0.00312131470192637]
["HV Sub Generation Intermittent",-0.011780821917808219,0,0,0,0,0.003076596726254073]
["HV Sub Generation Non-Intermittent",-0.10862965101083143,-0.007969980736591368,-0.000547835245040864,0,0,0.003076596726254073]
[]
["3504. Marginal revenue effect of scaler"]
["Data sources:"]
["x1 = 2302. Load coefficient"]
["x2 = 3503. Unit rate 1 p/kWh scalable part (in Scalable elements of tariff components)"]
["x3 = 2305. Rate 1 units (MWh) (in Equivalent volume for each end user)"]
["x4 = 3503. Unit rate 2 p/kWh scalable part (in Scalable elements of tariff components)"]
["x5 = 2305. Rate 2 units (MWh) (in Equivalent volume for each end user)"]
["x6 = 3503. Unit rate 3 p/kWh scalable part (in Scalable elements of tariff components)"]
["x7 = 2305. Rate 3 units (MWh) (in Equivalent volume for each end user)"]
["x8 = 3503. Fixed charge p/MPAN/day scalable part (in Scalable elements of tariff components)"]
["x9 = 1010. Days in the charging year (in Financial and general assumptions)"]
["x10 = 2305. MPANs (in Equivalent volume for each end user)"]
["x11 = 3503. Capacity charge p/kVA/day scalable part (in Scalable elements of tariff components)"]
["x12 = 2305. Import capacity (kVA) (in Equivalent volume for each end user)"]
["x13 = 3503. Reactive power charge p/kVArh scalable part (in Scalable elements of tariff components)"]
["x14 = 2305. Reactive power units (MVArh) (in Equivalent volume for each end user)"]
["Kind:","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation"]
["Formula:","=IF(x1<0,0,x2*x3*10)","=IF(x1<0,0,x4*x5*10)","=IF(x1<0,0,x6*x7*10)","=x8*x9*x10/100","=x11*x9*x12/100","=IF(x1<0,0,x13*x14*10)"]
[]
[null,"Effect through Unit rate 1 p/kWh","Effect through Unit rate 2 p/kWh","Effect through Unit rate 3 p/kWh","Effect through Fixed charge p/MPAN/day","Effect through Capacity charge p/kVA/day","Effect through Reactive power charge p/kVArh"]
["Domestic Unrestricted",829803.9190818236,0,0,0,0,0]
["Domestic Two Rate",52897.713549190026,2414.965257466663,0,0,0,0]
["Domestic Off Peak (related MPAN)",67.60280491627081,0,0,0,0,0]
["Small Non Domestic Unrestricted",171556.43763019575,0,0,0,0,0]
["Small Non Domestic Two Rate",51580.41868916656,1472.3192208989126,0,0,0,0]
["Small Non Domestic Off Peak (related MPAN)",47.131526130272604,0,0,0,0,0]
["LV Medium Non-Domestic",97439.41980036644,938.4426675335355,0,0,0,0]
["LV Sub Medium Non-Domestic",0,0,0,0,0,0]
["HV Medium Non-Domestic",128.876246600074,1.4087659967793444,0,0,0,0]
["LV HH Metered",145709.55728118625,67922.71695267218,3451.1572996190166,0,0,4765.457609676038]
["LV Sub HH Metered",470.27602575366103,185.14827743023426,9.270016208548231,0,0,4.339139231292826]
["HV HH Metered",207602.13070334608,93221.31764750415,6051.740943947169,0,0,6394.477294810635]
["HV Sub HH Metered",0,0,0,0,0,0]
["NHH UMS category A",1146.1609459526176,0,0,0,0,0]
["NHH UMS category B",852.0827986169986,0,0,0,0,0]
["NHH UMS category C",118.70114144813829,0,0,0,0,0]
["NHH UMS category D",0,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",17339.683118084256,4674.843580515839,635.9415401057598,0,0,0]
["LV Generation NHH",0,0,0,0,0,0]
["LV Sub Generation NHH",0,0,0,0,0,0]
["LV Generation Intermittent",0,0,0,0,0,0]
["LV Generation Non-Intermittent",0,0,0,0,0,0]
["LV Sub Generation Intermittent",0,0,0,0,0,0]
["LV Sub Generation Non-Intermittent",0,0,0,0,0,0]
["HV Generation Intermittent",0,0,0,0,0,0]
["HV Generation Non-Intermittent",0,0,0,0,0,0]
["HV Sub Generation Intermittent",0,0,0,0,0,0]
["HV Sub Generation Non-Intermittent",0,0,0,0,0,0]
[]
["3505. Scaler value at which the minimum is breached"]
["Data sources:"]
["x1 = 3503. Unit rate 1 p/kWh scalable part (in Scalable elements of tariff components)"]
["x2 = 3307. Unit rate 1 p/kWh (total) (in Summary of charges before revenue matching)"]
["x3 = 3503. Unit rate 2 p/kWh scalable part (in Scalable elements of tariff components)"]
["x4 = 3307. Unit rate 2 p/kWh (total) (in Summary of charges before revenue matching)"]
["x5 = 3503. Unit rate 3 p/kWh scalable part (in Scalable elements of tariff components)"]
["x6 = 3307. Unit rate 3 p/kWh (total) (in Summary of charges before revenue matching)"]
["x7 = 3503. Fixed charge p/MPAN/day scalable part (in Scalable elements of tariff components)"]
["x8 = 3307. Fixed charge p/MPAN/day (total) (in Summary of charges before revenue matching)"]
["x9 = 3503. Capacity charge p/kVA/day scalable part (in Scalable elements of tariff components)"]
["x10 = 3307. Capacity charge p/kVA/day (total) (in Summary of charges before revenue matching)"]
["x11 = 3503. Reactive power charge p/kVArh scalable part (in Scalable elements of tariff components)"]
["x12 = 3307. Reactive power charge p/kVArh (in Summary of charges before revenue matching)"]
["Kind:","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation"]
["Formula:","=IF(x1,0-x2/x1,0)","=IF(x3,0-x4/x3,0)","=IF(x5,0-x6/x5,0)","=IF(x7,0-x8/x7,0)","=IF(x9,0-x10/x9,0)","=IF(x11,0-x12/x11,0)"]
[]
[null,"Scaler threshold for Unit rate 1 p/kWh","Scaler threshold for Unit rate 2 p/kWh","Scaler threshold for Unit rate 3 p/kWh","Scaler threshold for Fixed charge p/MPAN/day","Scaler threshold for Capacity charge p/kVA/day","Scaler threshold for Reactive power charge p/kVArh"]
["Domestic Unrestricted",-64.04568962178921,null,null,0]
["Domestic Two Rate",-61.47809421781046,-141.5906560089015,null,0]
["Domestic Off Peak (related MPAN)",-105.97063609287979]
["Small Non Domestic Unrestricted",-64.04568962178922,null,null,0]
["Small Non Domestic Two Rate",-62.89801970684255,-131.39628027717885,null,0]
["Small Non Domestic Off Peak (related MPAN)",-100.9182021171815]
["LV Medium Non-Domestic",-62.83388018932426,-175.4131487375771,null,0]
["LV Sub Medium Non-Domestic",-58.827792373267734,-167.47961559275618,null,0]
["HV Medium Non-Domestic",-34.697128069612944,-104.5945356497093,null,0]
["LV HH Metered",-49.63745896880818,-65.42065066602153,-165.44791297333268,0,0,-56.89089773267739]
["LV Sub HH Metered",-38.47985641784676,-50.775996067962474,-140.45290117064738,0,0,-44.4021630437241]
["HV HH Metered",-30.791708293870332,-40.471009951325385,-116.81836337447021,0,0,-35.58658882934099]
["HV Sub HH Metered",-28.30910288264205,-37.376008134018356,-116.15318052101837,0,0,-32.96832765041647]
["NHH UMS category A",-125.74359851423277]
["NHH UMS category B",-124.77894513433769]
["NHH UMS category C",-100.84714689720606]
["NHH UMS category D",-125.28921302447881]
["LV UMS (Pseudo HH Metered)",-81.20392286523092,-112.36879907979711,-1341.8107375936231]
["LV Generation NHH",-64.04568962178922,null,null,0]
["LV Sub Generation NHH",-60.01308140491571,null,null,0]
["LV Generation Intermittent",-64.04568962178922,null,null,0,null,-80.35009161867859]
["LV Generation Non-Intermittent",-56.02964570524069,-73.81056834356802,-179.7675468007926,0,null,-80.35009161867859]
["LV Sub Generation Intermittent",-60.01308140491571,null,null,0,null,-71.70151712692339]
["LV Sub Generation Non-Intermittent",-52.42685960654853,-69.08181431553632,-171.69666592400404,0,null,-71.70151712692339]
["HV Generation Intermittent",-41.14953860752916,null,null,0,null,-59.316615364024834]
["HV Generation Non-Intermittent",-35.621520943996615,-46.9700896004905,-132.42454080005464,0,null,-59.316615364024834]
["HV Sub Generation Intermittent",-41.63385032887708,null,null,0,null,-47.55666787714115]
["HV Sub Generation Non-Intermittent",-36.05099670541085,-47.53745280382578,-133.4963979901304,0,null,-47.55666787714115]
[]
["3506. Constraint-free solution"]
["Data sources:"]
["Special calculation Special calculation"]
[]
[null,"Constraint-free solution"]
["Constraint-free solution",72.3686283985054]
[]
["3507. Starting point"]
["Data sources:"]
["Special calculation Special calculation"]
[]
[null,"Starting point"]
["Starting point",-1341.8107375936231]
[]
["3508. Solve for General scaler rate"]
["Data sources:"]
["x1 = 3507. Starting point"]
["x2 = 3505. Scaler threshold for Unit rate 1 p/kWh (in Scaler value at which the minimum is breached)"]
["x3 = 3504. Effect through Unit rate 1 p/kWh (in Marginal revenue effect of scaler)"]
["x4 = Location (in Solve for General scaler rate)"]
["x5 = Kink (in Solve for General scaler rate)"]
["x6 = Ranking before tie break (in Solve for General scaler rate)"]
["x7 = Counter (in Solve for General scaler rate)"]
["x8 = Tie breaker (in Solve for General scaler rate)"]
["x9 = Ranking (in Solve for General scaler rate)"]
["x10 = Kink reordering (in Solve for General scaler rate)"]
["x11 = Starting slopes (in Solve for General scaler rate)"]
["x12 = New slope (in Solve for General scaler rate)"]
["x13 = Location (ordered) (in Solve for General scaler rate)"]
["x14 = Starting values (in Solve for General scaler rate)"]
["x15 = 3403. Revenue shortfall (surplus) £ (in Revenue surplus or shortfall)"]
["x16 = 3506. Constraint-free solution"]
["x17 = Value (in Solve for General scaler rate)"]
["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:","Special calculation","Special calculation","Special calculation","Special calculation","Special calculation","","=x6*168+x7","Special calculation","Special calculation","Special calculation","Special calculation","Special calculation","Special calculation"]
[]
[null,"Location","Kink","Starting slopes","Starting values","Ranking before tie break","Counter","Tie breaker","Ranking","Kink reordering","Location (ordered)","New slope","Value","Root"]
["Starting point",-1341.8107375936231,{"$nulls":4},0,0,null,null,-1341.8107375936231,0,-232177420.68981606,72.3686283985054]
["Kink 1",-64.04568962178921,829803.9190818236,0,-53145364.24845876,33,1,5545,33,74,-1341.8107375936231,635.9415401057598,-232177420.68981606,""]
["Kink 2",-61.47809421781046,52897.713549190026,0,-3252050.6174838534,36,2,6050,36,78,-179.7675468007926,635.9415401057598,-231438429.15339386,""]
["Kink 3",-105.97063609287979,67.60280491627081,0,-7163.912238640079,18,3,3027,18,35,-175.4131487375771,1574.3842076392953,-231435660.0107833,""]
["Kink 4",-64.04568962178922,171556.43763019575,0,-10987450.357083358,30,4,5044,30,80,-171.69666592400404,1574.3842076392953,-231429808.83893368,""]
["Kink 5",-62.89801970684255,51580.41868916656,0,-3244306.1911983876,34,5,5717,34,36,-167.47961559275618,1574.3842076392953,-231423169.58148935,""]
["Kink 6",-100.9182021171815,47.131526130272604,0,-4756.428880106072,20,6,3366,20,66,-165.44791297333268,5025.541507258312,-231419970.90097073,""]
["Kink 7",-62.83388018932426,97439.41980036644,0,-6122496.829453494,35,7,5887,35,30,-141.5906560089015,7440.506764724974,-231300075.26584664,""]
["Kink 8",-58.827792373267734,0,0,0,41,8,6896,41,67,-140.45290117064738,7449.776780933523,-231291609.793276,""]
["Kink 9",-34.697128069612944,128.876246600074,0,-4471.635633413788,60,9,10089,60,84,-133.4963979901304,7449.776780933523,-231239785.3974053,""]
["Kink 10",-49.63745896880818,145709.55728118625,0,-7232652.170908088,46,10,7738,46,82,-132.42454080005464,7449.776780933523,-231231800.3005982,""]
["Kink 11",-38.47985641784676,470.27602575366103,0,-18096.153947756484,55,11,9251,55,33,-131.39628027717885,8922.096001832435,-231224139.98923013,""]
["Kink 12",-30.791708293870332,207602.13070334608,0,-6392424.2498033745,62,12,10428,62,14,-125.74359851423277,10068.256947785052,-231173706.2198733,""]
["Kink 13",-28.30910288264205,0,0,0,63,13,10597,63,17,-125.28921302447881,10068.256947785052,-231169131.3500091,""]
["Kink 14",-125.74359851423277,1146.1609459526176,0,-144122.4018205592,12,14,2030,12,15,-124.77894513433769,10920.33974640205,-231163993.84177896,""]
["Kink 15",-124.77894513433769,852.0827986169986,0,-106321.99277854338,14,15,2367,14,68,-116.81836337447021,16972.08069034922,-231077061.5843822,""]
["Kink 16",-100.84714689720606,118.70114144813829,0,-11970.671448486437,21,16,3544,21,69,-116.15318052101837,16972.08069034922,-231065772.0473196,""]
["Kink 17",-125.28921302447881,0,0,0,13,17,2201,13,46,-112.36879907979711,21646.924270865056,-231001543.22013614,""]
["Kink 18",-81.20392286523092,17339.683118084256,0,-1408050.2904284608,22,18,3714,22,3,-105.97063609287979,21714.527075781327,-230863042.67048568,""]
["Kink 19",-64.04568962178922,0,0,0,30,19,5059,31,37,-104.5945356497093,21715.935841778108,-230833161.30015346,""]
["Kink 20",-60.01308140491571,0,0,0,37,20,6236,37,6,-100.9182021171815,21763.06736790838,-230753326.2770281,""]
["Kink 21",-64.04568962178922,0,0,0,30,21,5061,32,16,-100.84714689720606,21881.76850935652,-230751779.89748895,""]
["Kink 22",-56.02964570524069,0,0,0,43,22,7246,43,18,-81.20392286523092,39221.45162744078,-230321951.41644385,""]
["Kink 23",-60.01308140491571,0,0,0,37,23,6239,38,161,-80.35009161867859,39221.45162744078,-230288462.9155092,""]
["Kink 24",-52.42685960654853,0,0,0,44,24,7416,44,162,-80.35009161867859,39221.45162744078,-230288462.9155092,""]
["Kink 25",-41.14953860752916,0,0,0,53,25,8929,53,50,-73.81056834356802,39221.45162744078,-230031973.31970793,""]
["Kink 26",-35.621520943996615,0,0,0,58,26,9770,58,163,-71.70151712692339,39221.45162744078,-229949253.2694345,""]
["Kink 27",-41.63385032887708,0,0,0,52,27,8763,52,164,-71.70151712692339,39221.45162744078,-229949253.2694345,""]
["Kink 28",-36.05099670541085,0,0,0,57,28,9604,57,52,-69.08181431553632,39221.45162744078,-229846504.72233942,""]
["Kink 29",0,0,0,0,64,29,10781,64,38,-65.42065066602153,107144.16858011296,-229702908.56935984,""]
["Kink 30",-141.5906560089015,2414.965257466663,0,-341936.51504341053,7,30,1206,7,4,-64.04568962178922,278700.60621030873,-229555589.51144552,""]
["Kink 31",0,0,0,0,64,31,10783,65,19,-64.04568962178922,278700.60621030873,-229555589.51144552,""]
["Kink 32",0,0,0,0,64,32,10784,66,21,-64.04568962178922,278700.60621030873,-229555589.51144552,""]
["Kink 33",-131.39628027717885,1472.3192208989126,0,-193457.2690067111,11,33,1881,11,1,-64.04568962178921,1108504.5252921323,-229555589.51144552,""]
["Kink 34",0,0,0,0,64,34,10786,67,5,-62.89801970684255,1160084.943981299,-228283392.2171855,""]
["Kink 35",-175.4131487375771,938.4426675335355,0,-164615.18322174868,3,35,539,3,7,-62.83388018932426,1257524.3637816655,-228208984.9285983,""]
["Kink 36",-167.47961559275618,0,0,0,5,36,876,5,2,-61.47809421781046,1310422.0773308554,-226504051.0373463,""]
["Kink 37",-104.5945356497093,1.4087659967793444,0,-147.3492252722354,19,37,3229,19,20,-60.01308140491571,1310422.0773308554,-224584265.90375644,""]
["Kink 38",-65.42065066602153,67922.71695267218,0,-4443548.338047826,29,38,4910,29,23,-60.01308140491571,1310422.0773308554,-224584265.90375644,""]
["Kink 39",-50.775996067962474,185.14827743023426,0,-9401.0882067876,45,39,7599,45,165,-59.316615364024834,1310422.0773308554,-223671601.42766184,""]
["Kink 40",-40.471009951325385,93221.31764750415,0,-3772760.874187805,54,40,9112,54,166,-59.316615364024834,1310422.0773308554,-223671601.42766184,""]
["Kink 41",-37.376008134018356,0,0,0,56,41,9449,56,8,-58.827792373267734,1310422.0773308554,-223031036.98866683,""]
["Kink 42",0,0,0,0,64,42,10794,68,150,-56.89089773267739,1315187.5349405315,-220492887.49017343,""]
["Kink 43",0,0,0,0,64,43,10795,69,22,-56.02964570524069,1315187.5349405315,-219360179.55924642,""]
["Kink 44",0,0,0,0,64,44,10796,70,24,-52.42685960654853,1315187.5349405315,-214621840.19118947,""]
["Kink 45",0,0,0,0,64,45,10797,71,39,-50.775996067962474,1315372.6832179618,-212450645.04335326,""]
["Kink 46",-112.36879907979711,4674.843580515839,0,-525306.5590284637,17,46,2902,17,10,-49.63745896880818,1461082.2404991481,-210953044.4442955,""]
["Kink 47",0,0,0,0,64,47,10799,72,167,-47.55666787714115,1461082.2404991481,-207912837.53407195,""]
["Kink 48",0,0,0,0,64,48,10800,73,168,-47.55666787714115,1461082.2404991481,-207912837.53407195,""]
["Kink 49",0,0,0,0,64,49,10801,74,56,-47.53745280382578,1461082.2404991481,-207884762.731701,""]
["Kink 50",-73.81056834356802,0,0,0,25,50,4250,25,54,-46.9700896004905,1461082.2404991481,-207055798.4313951,""]
["Kink 51",0,0,0,0,64,51,10803,75,151,-44.4021630437241,1461086.5796383794,-203303846.5443976,""]
["Kink 52",-69.08181431553632,0,0,0,28,52,4756,28,27,-41.63385032887708,1461086.5796383794,-199259101.9884923,""]
["Kink 53",0,0,0,0,64,53,10805,76,25,-41.14953860752916,1461086.5796383794,-198551480.6320693,""]
["Kink 54",-46.9700896004905,0,0,0,50,54,8454,50,40,-40.471009951325385,1554307.8972858835,-197560091.51858988,""]
["Kink 55",0,0,0,0,64,55,10807,77,11,-38.47985641784676,1554778.1733116372,-194465225.85679537,""]
["Kink 56",-47.53745280382578,0,0,0,49,56,8288,49,41,-37.376008134018356,1554778.1733116372,-192748986.63845146,""]
["Kink 57",0,0,0,0,64,57,10809,78,28,-36.05099670541085,1554778.1733116372,-190688887.78986403,""]
["Kink 58",0,0,0,0,64,58,10810,79,26,-35.621520943996615,1554778.1733116372,-190021148.25005078,""]
["Kink 59",0,0,0,0,64,59,10811,80,152,-35.58658882934099,1561172.6506064478,-189966836.5606366,""]
["Kink 60",0,0,0,0,64,60,10812,81,9,-34.697128069612944,1561301.526853048,-188578234.74876156,""]
["Kink 61",0,0,0,0,64,61,10813,82,153,-32.96832765041647,1561301.526853048,-185879056.01464593,""]
["Kink 62",0,0,0,0,64,62,10814,83,12,-30.791708293870332,1768903.657556394,-182480696.88989255,""]
["Kink 63",0,0,0,0,64,63,10815,84,13,-28.30910288264205,1768903.657556394,-178089207.09770155,""]
["Kink 64",0,0,0,0,64,64,10816,85,29,0,1768903.657556394,-128013131.46645576,""]
["Kink 65",0,0,0,0,64,65,10817,86,31,0,1768903.657556394,-128013131.46645576,""]
["Kink 66",-165.44791297333268,3451.1572996190166,0,-570986.7725646489,6,66,1074,6,32,0,1768903.657556394,-128013131.46645576,""]
["Kink 67",-140.45290117064738,9.270016208548231,0,-1302.000670389524,8,67,1411,8,34,0,1768903.657556394,-128013131.46645576,""]
["Kink 68",-116.81836337447021,6051.740943947169,0,-706954.4726381798,15,68,2588,15,42,0,1768903.657556394,-128013131.46645576,""]
["Kink 69",-116.15318052101837,0,0,0,16,69,2757,16,43,0,1768903.657556394,-128013131.46645576,""]
["Kink 70",0,0,0,0,64,70,10822,87,44,0,1768903.657556394,-128013131.46645576,""]
["Kink 71",0,0,0,0,64,71,10823,88,45,0,1768903.657556394,-128013131.46645576,""]
["Kink 72",0,0,0,0,64,72,10824,89,47,0,1768903.657556394,-128013131.46645576,""]
["Kink 73",0,0,0,0,64,73,10825,90,48,0,1768903.657556394,-128013131.46645576,""]
["Kink 74",-1341.8107375936231,635.9415401057598,0,-853313.1869957342,1,74,242,1,49,0,1768903.657556394,-128013131.46645576,""]
["Kink 75",0,0,0,0,64,75,10827,91,51,0,1768903.657556394,-128013131.46645576,""]
["Kink 76",0,0,0,0,64,76,10828,92,53,0,1768903.657556394,-128013131.46645576,""]
["Kink 77",0,0,0,0,64,77,10829,93,55,0,1768903.657556394,-128013131.46645576,""]
["Kink 78",-179.7675468007926,0,0,0,2,78,414,2,57,0,1768903.657556394,-128013131.46645576,""]
["Kink 79",0,0,0,0,64,79,10831,94,58,0,1768903.657556394,-128013131.46645576,""]
["Kink 80",-171.69666592400404,0,0,0,4,80,752,4,59,0,1768903.657556394,-128013131.46645576,""]
["Kink 81",0,0,0,0,64,81,10833,95,60,0,1768903.657556394,-128013131.46645576,""]
["Kink 82",-132.42454080005464,0,0,0,10,82,1762,10,61,0,1768903.657556394,-128013131.46645576,""]
["Kink 83",0,0,0,0,64,83,10835,96,62,0,1768903.657556394,-128013131.46645576,""]
["Kink 84",-133.4963979901304,0,0,0,9,84,1596,9,63,0,1768903.657556394,-128013131.46645576,""]
["Kink 85",0,0,0,0,64,85,10837,97,64,0,1768903.657556394,-128013131.46645576,""]
["Kink 86",0,0,0,0,64,86,10838,98,65,0,1768903.657556394,-128013131.46645576,""]
["Kink 87",0,0,0,0,64,87,10839,99,70,0,1768903.657556394,-128013131.46645576,""]
["Kink 88",0,0,0,0,64,88,10840,100,71,0,1768903.657556394,-128013131.46645576,""]
["Kink 89",0,0,0,0,64,89,10841,101,72,0,1768903.657556394,-128013131.46645576,""]
["Kink 90",0,0,0,0,64,90,10842,102,73,0,1768903.657556394,-128013131.46645576,""]
["Kink 91",0,0,0,0,64,91,10843,103,75,0,1768903.657556394,-128013131.46645576,""]
["Kink 92",0,0,0,0,64,92,10844,104,76,0,1768903.657556394,-128013131.46645576,""]
["Kink 93",0,0,0,0,64,93,10845,105,77,0,1768903.657556394,-128013131.46645576,""]
["Kink 94",0,0,0,0,64,94,10846,106,79,0,1768903.657556394,-128013131.46645576,""]
["Kink 95",0,0,0,0,64,95,10847,107,81,0,1768903.657556394,-128013131.46645576,""]
["Kink 96",0,0,0,0,64,96,10848,108,83,0,1768903.657556394,-128013131.46645576,""]
["Kink 97",0,0,0,0,64,97,10849,109,85,0,1768903.657556394,-128013131.46645576,""]
["Kink 98",0,0,0,0,64,98,10850,110,86,0,1768903.657556394,-128013131.46645576,""]
["Kink 99",0,0,0,0,64,99,10851,111,87,0,1768903.657556394,-128013131.46645576,""]
["Kink 100",0,0,0,0,64,100,10852,112,88,0,1768903.657556394,-128013131.46645576,""]
["Kink 101",0,0,0,0,64,101,10853,113,89,0,1768903.657556394,-128013131.46645576,""]
["Kink 102",0,0,0,0,64,102,10854,114,90,0,1768903.657556394,-128013131.46645576,""]
["Kink 103",0,0,0,0,64,103,10855,115,91,0,1768903.657556394,-128013131.46645576,""]
["Kink 104",0,0,0,0,64,104,10856,116,92,0,1768903.657556394,-128013131.46645576,""]
["Kink 105",0,0,0,0,64,105,10857,117,93,0,1768903.657556394,-128013131.46645576,""]
["Kink 106",0,0,0,0,64,106,10858,118,94,0,1768903.657556394,-128013131.46645576,""]
["Kink 107",0,0,0,0,64,107,10859,119,95,0,1768903.657556394,-128013131.46645576,""]
["Kink 108",0,0,0,0,64,108,10860,120,96,0,1768903.657556394,-128013131.46645576,""]
["Kink 109",0,0,0,0,64,109,10861,121,97,0,1768903.657556394,-128013131.46645576,""]
["Kink 110",0,0,0,0,64,110,10862,122,98,0,1768903.657556394,-128013131.46645576,""]
["Kink 111",0,0,0,0,64,111,10863,123,99,0,1768903.657556394,-128013131.46645576,""]
["Kink 112",0,0,0,0,64,112,10864,124,100,0,1768903.657556394,-128013131.46645576,""]
["Kink 113",0,0,0,0,64,113,10865,125,101,0,1768903.657556394,-128013131.46645576,""]
["Kink 114",0,0,0,0,64,114,10866,126,102,0,1768903.657556394,-128013131.46645576,""]
["Kink 115",0,0,0,0,64,115,10867,127,103,0,1768903.657556394,-128013131.46645576,""]
["Kink 116",0,0,0,0,64,116,10868,128,104,0,1768903.657556394,-128013131.46645576,""]
["Kink 117",0,0,0,0,64,117,10869,129,105,0,1768903.657556394,-128013131.46645576,""]
["Kink 118",0,0,0,0,64,118,10870,130,106,0,1768903.657556394,-128013131.46645576,""]
["Kink 119",0,0,0,0,64,119,10871,131,107,0,1768903.657556394,-128013131.46645576,""]
["Kink 120",0,0,0,0,64,120,10872,132,108,0,1768903.657556394,-128013131.46645576,""]
["Kink 121",0,0,0,0,64,121,10873,133,109,0,1768903.657556394,-128013131.46645576,""]
["Kink 122",0,0,0,0,64,122,10874,134,110,0,1768903.657556394,-128013131.46645576,""]
["Kink 123",0,0,0,0,64,123,10875,135,111,0,1768903.657556394,-128013131.46645576,""]
["Kink 124",0,0,0,0,64,124,10876,136,112,0,1768903.657556394,-128013131.46645576,""]
["Kink 125",0,0,0,0,64,125,10877,137,113,0,1768903.657556394,-128013131.46645576,""]
["Kink 126",0,0,0,0,64,126,10878,138,114,0,1768903.657556394,-128013131.46645576,""]
["Kink 127",0,0,0,0,64,127,10879,139,115,0,1768903.657556394,-128013131.46645576,""]
["Kink 128",0,0,0,0,64,128,10880,140,116,0,1768903.657556394,-128013131.46645576,""]
["Kink 129",0,0,0,0,64,129,10881,141,117,0,1768903.657556394,-128013131.46645576,""]
["Kink 130",0,0,0,0,64,130,10882,142,118,0,1768903.657556394,-128013131.46645576,""]
["Kink 131",0,0,0,0,64,131,10883,143,119,0,1768903.657556394,-128013131.46645576,""]
["Kink 132",0,0,0,0,64,132,10884,144,120,0,1768903.657556394,-128013131.46645576,""]
["Kink 133",0,0,0,0,64,133,10885,145,121,0,1768903.657556394,-128013131.46645576,""]
["Kink 134",0,0,0,0,64,134,10886,146,122,0,1768903.657556394,-128013131.46645576,""]
["Kink 135",0,0,0,0,64,135,10887,147,123,0,1768903.657556394,-128013131.46645576,""]
["Kink 136",0,0,0,0,64,136,10888,148,124,0,1768903.657556394,-128013131.46645576,""]
["Kink 137",0,0,0,0,64,137,10889,149,125,0,1768903.657556394,-128013131.46645576,""]
["Kink 138",0,0,0,0,64,138,10890,150,126,0,1768903.657556394,-128013131.46645576,""]
["Kink 139",0,0,0,0,64,139,10891,151,127,0,1768903.657556394,-128013131.46645576,""]
["Kink 140",0,0,0,0,64,140,10892,152,128,0,1768903.657556394,-128013131.46645576,""]
["Kink 141",0,0,0,0,64,141,10893,153,129,0,1768903.657556394,-128013131.46645576,""]
["Kink 142",0,0,0,0,64,142,10894,154,130,0,1768903.657556394,-128013131.46645576,""]
["Kink 143",0,0,0,0,64,143,10895,155,131,0,1768903.657556394,-128013131.46645576,""]
["Kink 144",0,0,0,0,64,144,10896,156,132,0,1768903.657556394,-128013131.46645576,""]
["Kink 145",0,0,0,0,64,145,10897,157,133,0,1768903.657556394,-128013131.46645576,""]
["Kink 146",0,0,0,0,64,146,10898,158,134,0,1768903.657556394,-128013131.46645576,""]
["Kink 147",0,0,0,0,64,147,10899,159,135,0,1768903.657556394,-128013131.46645576,""]
["Kink 148",0,0,0,0,64,148,10900,160,136,0,1768903.657556394,-128013131.46645576,""]
["Kink 149",0,0,0,0,64,149,10901,161,137,0,1768903.657556394,-128013131.46645576,""]
["Kink 150",-56.89089773267739,4765.457609676038,0,-271111.16152148874,42,150,7206,42,138,0,1768903.657556394,-128013131.46645576,""]
["Kink 151",-44.4021630437241,4.339139231292826,0,-192.66716761728372,51,151,8719,51,139,0,1768903.657556394,-128013131.46645576,""]
["Kink 152",-35.58658882934099,6394.477294810635,0,-227557.6342689827,59,152,10064,59,140,0,1768903.657556394,-128013131.46645576,""]
["Kink 153",-32.96832765041647,0,0,0,61,153,10401,61,141,0,1768903.657556394,-128013131.46645576,""]
["Kink 154",0,0,0,0,64,154,10906,162,142,0,1768903.657556394,-128013131.46645576,""]
["Kink 155",0,0,0,0,64,155,10907,163,143,0,1768903.657556394,-128013131.46645576,""]
["Kink 156",0,0,0,0,64,156,10908,164,144,0,1768903.657556394,-128013131.46645576,""]
["Kink 157",0,0,0,0,64,157,10909,165,145,0,1768903.657556394,-128013131.46645576,""]
["Kink 158",0,0,0,0,64,158,10910,166,146,0,1768903.657556394,-128013131.46645576,""]
["Kink 159",0,0,0,0,64,159,10911,167,147,0,1768903.657556394,-128013131.46645576,""]
["Kink 160",0,0,0,0,64,160,10912,168,148,0,1768903.657556394,-128013131.46645576,""]
["Kink 161",-80.35009161867859,0,0,0,23,161,4025,23,149,0,1768903.657556394,-128013131.46645576,""]
["Kink 162",-80.35009161867859,0,0,0,23,162,4026,24,154,0,1768903.657556394,-128013131.46645576,""]
["Kink 163",-71.70151712692339,0,0,0,26,163,4531,26,155,0,1768903.657556394,-128013131.46645576,""]
["Kink 164",-71.70151712692339,0,0,0,26,164,4532,27,156,0,1768903.657556394,-128013131.46645576,""]
["Kink 165",-59.316615364024834,0,0,0,39,165,6717,39,157,0,1768903.657556394,-128013131.46645576,""]
["Kink 166",-59.316615364024834,0,0,0,39,166,6718,40,158,0,1768903.657556394,-128013131.46645576,""]
["Kink 167",-47.55666787714115,0,0,0,47,167,8063,47,159,0,1768903.657556394,-128013131.46645576,""]
["Kink 168",-47.55666787714115,0,0,0,47,168,8064,48,160,0,1768903.657556394,-128013131.46645576,""]
[]
["3509. General scaler rate"]
["Data sources:"]
["x1 = 3508. Root (in Solve for General scaler rate)"]
["Optimisation result =MIN(x1)"]
[]
[null,"General scaler rate"]
["General scaler rate",72.3686283985054]
[]
["3510. Scaler"]
["Data sources:"]
["x1 = 2302. Load coefficient"]
["x2 = 3503. Unit rate 1 p/kWh scalable part (in Scalable elements of tariff components)"]
["x3 = 3509. General scaler rate"]
["x4 = 3307. Unit rate 1 p/kWh (total) (in Summary of charges before revenue matching)"]
["x5 = 3503. Unit rate 2 p/kWh scalable part (in Scalable elements of tariff components)"]
["x6 = 3307. Unit rate 2 p/kWh (total) (in Summary of charges before revenue matching)"]
["x7 = 3503. Unit rate 3 p/kWh scalable part (in Scalable elements of tariff components)"]
["x8 = 3307. Unit rate 3 p/kWh (total) (in Summary of charges before revenue matching)"]
["x9 = 3503. Fixed charge p/MPAN/day scalable part (in Scalable elements of tariff components)"]
["x10 = 3307. Fixed charge p/MPAN/day (total) (in Summary of charges before revenue matching)"]
["x11 = 3503. Capacity charge p/kVA/day scalable part (in Scalable elements of tariff components)"]
["x12 = 3307. Capacity charge p/kVA/day (total) (in Summary of charges before revenue matching)"]
["x13 = 3503. Reactive power charge p/kVArh scalable part (in Scalable elements of tariff components)"]
["x14 = 3307. Reactive power charge p/kVArh (in Summary of charges before revenue matching)"]
["x15 = 1010. Days in the charging year (in Financial and general assumptions)"]
["x16 = Fixed charge p/MPAN/day scaler (in Scaler)"]
["x17 = 2305. MPANs (in Equivalent volume for each end user)"]
["x18 = Capacity charge p/kVA/day scaler (in Scaler)"]
["x19 = 2305. Import capacity (kVA) (in Equivalent volume for each end user)"]
["x20 = Unit rate 1 p/kWh scaler (in Scaler)"]
["x21 = 2305. Rate 1 units (MWh) (in Equivalent volume for each end user)"]
["x22 = Unit rate 2 p/kWh scaler (in Scaler)"]
["x23 = 2305. Rate 2 units (MWh) (in Equivalent volume for each end user)"]
["x24 = Unit rate 3 p/kWh scaler (in Scaler)"]
["x25 = 2305. Rate 3 units (MWh) (in Equivalent volume for each end user)"]
["x26 = Reactive power charge p/kVArh scaler (in Scaler)"]
["x27 = 2305. Reactive power units (MVArh) (in Equivalent volume for each end user)"]
["Kind:","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation"]
["Formula:","=IF(x1<0,0,IF(x2*x3+x4>0,x2*x3,0-x4))","=IF(x1<0,0,IF(x5*x3+x6>0,x5*x3,0-x6))","=IF(x1<0,0,IF(x7*x3+x8>0,x7*x3,0-x8))","=IF(x1<0,0,IF(x9*x3+x10>0,x9*x3,0-x10))","=IF(x1<0,0,IF(x11*x3+x12>0,x11*x3,0-x12))","=IF(x1<0,0,IF(x13*x3+x14>0,x13*x3,0-x14))","=0.01*x15*(x16*x17+x18*x19)+10*(x20*x21+x22*x23+x24*x25+x26*x27)"]
[]
[null,"Unit rate 1 p/kWh scaler","Unit rate 2 p/kWh scaler","Unit rate 3 p/kWh scaler","Fixed charge p/MPAN/day scaler","Capacity charge p/kVA/day scaler","Reactive power charge p/kVArh scaler","Net revenues by tariff from scaler"]
["Domestic Unrestricted",1.8313152475192032,0,0,0,0,0,60051771.46365592]
["Domestic Two Rate",2.065171589166846,0.0922517798721798,0,0,0,0,4002902.698284823]
["Domestic Off Peak (related MPAN)",0.11872872753255373,0,0,0,0,0,4892.322267682255]
["Small Non Domestic Unrestricted",1.4952764012985873,0,0,0,0,0,12415304.084231004]
["Small Non Domestic Two Rate",1.8865917308962126,0.11270689171864727,0,0,0,0,3839353.875336828]
["Small Non Domestic Off Peak (related MPAN)",0.13590297026257683,0,0,0,0,0,3410.8439003761446]
["LV Medium Non-Domestic",1.8023141749342089,0.06359415201795578,0,0,0,0,7119470.971578724]
["LV Sub Medium Non-Domestic",1.2034125083148648,0.042462074070342685,0,0,0,0,0]
["HV Medium Non-Domestic",1.6521817634167217,0.0654266941077348,0,0,0,0,9428.547662516276]
["LV HH Metered",10.066381338209016,0.7385540191481342,0.050766235882895805,0,0,0.3176355581478761,16054899.819022091]
["LV Sub HH Metered",8.401509863655106,0.6164051080762196,0.042370045121564504,0,0,0.31090846989980875,48417.033753308]
["HV HH Metered",9.054035772931783,0.6642798722742869,0.04566082888159387,0,0,0.26685709162096455,22670896.089947022]
["HV Sub HH Metered",7.861378847062185,0.5767765742696269,0.03964608527196643,0,0,0.24937548744919544,0]
["NHH UMS category A",0.9403656812156675,0,0,0,0,0,82946.09558252442]
["NHH UMS category B",1.0980432428914533,0,0,0,0,0,61664.06341787208]
["NHH UMS category C",2.0805050070974995,0,0,0,0,0,8590.238795938747]
["NHH UMS category D",0.8325336325497414,0,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",20.56558193615036,0.9737955802815993,0.04355582371664322,0,0,0,1639183.3190190527]
["LV Generation NHH",0,0,0,0,0,0,0]
["LV Sub Generation NHH",0,0,0,0,0,0,0]
["LV Generation Intermittent",0,0,0,0,0,0,0]
["LV Generation Non-Intermittent",0,0,0,0,0,0,0]
["LV Sub Generation Intermittent",0,0,0,0,0,0,0]
["LV Sub Generation Non-Intermittent",0,0,0,0,0,0,0]
["HV Generation Intermittent",0,0,0,0,0,0,0]
["HV Generation Non-Intermittent",0,0,0,0,0,0,0]
["HV Sub Generation Intermittent",0,0,0,0,0,0,0]
["HV Sub Generation Non-Intermittent",0,0,0,0,0,0,0]

{"sheet":"Adjust","index":20,"n_rows":322,"n_cols":7,"rows_kept":322,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Tariff component adjustment and rounding for WPD South Wales in 2013/14 (April 2013 Price Change)"]
[]
["3601. Tariffs before rounding"]
["Data sources:"]
["x1 = 3307. Unit rate 1 p/kWh (total) (in Summary of charges before revenue matching)"]
["x2 = 3510. Unit rate 1 p/kWh scaler (in Scaler)"]
["x3 = 3307. Unit rate 2 p/kWh (total) (in Summary of charges before revenue matching)"]
["x4 = 3510. Unit rate 2 p/kWh scaler (in Scaler)"]
["x5 = 3307. Unit rate 3 p/kWh (total) (in Summary of charges before revenue matching)"]
["x6 = 3510. Unit rate 3 p/kWh scaler (in Scaler)"]
["x7 = 3307. Fixed charge p/MPAN/day (total) (in Summary of charges before revenue matching)"]
["x8 = 3510. Fixed charge p/MPAN/day scaler (in Scaler)"]
["x9 = 3307. Capacity charge p/kVA/day (total) (in Summary of charges before revenue matching)"]
["x10 = 3510. Capacity charge p/kVA/day scaler (in Scaler)"]
["x11 = 3307. Reactive power charge p/kVArh (in Summary of charges before revenue matching)"]
["x12 = 3510. Reactive power charge p/kVArh scaler (in Scaler)"]
["Kind:","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation"]
["Formula:","=x1+x2","=x3+x4","=x5+x6","=x7+x8","=x9+x10","=x11+x12"]
[]
[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","Reactive power charge p/kVArh"]
["Domestic Unrestricted",3.452015411910978,null,null,4.117048126481358]
["Domestic Two Rate",3.8195618041590484,0.27274421587861486,null,4.117048126481358]
["Domestic Off Peak (related MPAN)",0.292585259811156]
["Small Non Domestic Unrestricted",2.8185847244715756,null,null,7.078199053371088]
["Small Non Domestic Two Rate",3.5262923372866863,0.31734344019493255,null,7.078199053371088]
["Small Non Domestic Off Peak (related MPAN)",0.3254199436361842]
["LV Medium Non-Domestic",3.367168939180034,0.21773898927172014,null,48.76333654979431]
["LV Sub Medium Non-Domestic",2.181655467248743,0.14073023252446926,null,4.379759624951885]
["HV Medium Non-Domestic",2.4443200629555437,0.15998803706439396,null,127.43887487702276]
["LV HH Metered",16.970886808289833,1.4062008373055188,0.1668271308066759,10.049773552315296,2.7509202553033525,0.567337292929213]
["LV Sub HH Metered",12.86876177101955,1.0488933842336894,0.12460175092763824,7.381095042558131,3.222290470915407,0.5016680417981094]
["HV HH Metered",12.906384982415211,1.0357678763475138,0.11936712148806945,75.20655305988984,3.2611909944679844,0.39808154351212643]
["HV Sub HH Metered",10.936586813633312,0.8746626391084356,0.10327889138497424,75.20655305988984,2.5655619632479807,0.36298124397859777]
["NHH UMS category A",2.574291420753215]
["NHH UMS category B",2.9913039083473234]
["NHH UMS category C",4.979730800293098]
["NHH UMS category D",2.273869276831787]
["LV UMS (Pseudo HH Metered)",43.64196138645137,2.4858352904015906,0.8511387949718214]
["LV Generation NHH",-0.7939910836673869,null,null,0]
["LV Sub Generation NHH",-0.7282409307468654,null,null,0]
["LV Generation Intermittent",-0.7939910836673869,null,null,0,null,0.26013996522041677]
["LV Generation Non-Intermittent",-6.404959508831219,-0.6190503152428645,-0.1036361781826355,0,null,0.26013996522041677]
["LV Sub Generation Intermittent",-0.7282409307468654,null,null,0,null,0.22722310270380994]
["LV Sub Generation Non-Intermittent",-5.866185547287184,-0.567119491562261,-0.09688697539464555,0,null,0.22722310270380994]
["HV Generation Intermittent",-0.4918215402064272,null,null,36.95960153038357,null,0.1851458236042423]
["HV Generation Non-Intermittent",-3.925796897176917,-0.37979185334257576,-0.0736012905080204,36.95960153038357,null,0.1851458236042423]
["HV Sub Generation Intermittent",-0.49048097647718203,null,null,36.95960153038357,null,0.1463126887023647]
["HV Sub Generation Non-Intermittent",-3.9162071907014147,-0.3788725831131127,-0.07313403190499579,36.95960153038357,null,0.1463126887023647]
[]
["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","Reactive power charge p/kVArh"]
["Decimal places",3,3,3,2,2,3]
[]
["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. Reactive power charge p/kVArh before rounding (in Tariffs before rounding)"]
["x12 = 3602. Reactive power charge p/kVArh decimal places (in Decimal places)"]
["Kind:","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"]
[]
[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","Reactive power charge p/kVArh"]
["Domestic Unrestricted",-1.541191097809147e-05,null,null,0.00295187351864179]
["Domestic Two Rate",0.0004381958409513942,0.0002557841213851608,null,0.00295187351864179]
["Domestic Off Peak (related MPAN)",0.000414740188843965]
["Small Non Domestic Unrestricted",0.00041527552842435256,null,null,0.001800946628912392]
["Small Non Domestic Two Rate",-0.00029233728668653924,-0.00034344019493254274,null,0.001800946628912392]
["Small Non Domestic Off Peak (related MPAN)",-0.0004199436361841946]
["LV Medium Non-Domestic",-0.00016893918003413333,0.00026101072827985905,null,-0.0033365497943123046]
["LV Sub Medium Non-Domestic",0.00034453275125700955,0.00026976747553073,null,0.00024037504811502686]
["HV Medium Non-Domestic",-0.00032006295554376507,1.1962935606041336e-05,null,0.001125122977242654]
["LV HH Metered",0.00011319171016666019,-0.00020083730551889722,0.0001728691933240989,0.00022644768470492238,-0.0009202553033524907,-0.0003372929292130289]
["LV Sub HH Metered",0.00023822898045011698,0.00010661576631054714,0.00039824907236175877,-0.0010950425581315315,-0.002290470915407017,0.0003319582018905809]
["HV HH Metered",-0.0003849824152108994,0.0002321236524862602,-0.0003671214880694579,0.003446940110151786,-0.0011909944679846518,-8.154351212641409e-05]
["HV Sub HH Metered",0.0004131863666874125,0.00033736089156444216,-0.00027889138497425026,0.003446940110151786,0.004438036752019148,1.875602140222199e-05]
["NHH UMS category A",-0.0002914207532151991]
["NHH UMS category B",-0.00030390834732330063]
["NHH UMS category C",0.0002691997069028673]
["NHH UMS category D",0.0001307231682128318]
["LV UMS (Pseudo HH Metered)",3.861354863232691e-05,0.00016470959840964028,-0.00013879497182145428]
["LV Generation NHH",-8.916332613129185e-06,null,null,0]
["LV Sub Generation NHH",0.0002409307468653754,null,null,0]
["LV Generation Intermittent",-8.916332613129185e-06,null,null,0,null,-0.00013996522041676007]
["LV Generation Non-Intermittent",-4.049116878146464e-05,5.031524286447375e-05,-0.0003638218173644958,0,null,-0.00013996522041676007]
["LV Sub Generation Intermittent",0.0002409307468653754,null,null,0,null,-0.0002231027038099298]
["LV Sub Generation Non-Intermittent",0.00018554728718456204,0.00011949156226109814,-0.00011302460535445036,0,null,-0.0002231027038099298]
["HV Generation Intermittent",-0.00017845979357278274,null,null,0.00039846961642808765,null,-0.00014582360424231222]
["HV Generation Non-Intermittent",-0.00020310282308333427,-0.00020814665742424632,-0.00039870949197959304,0.00039846961642808765,null,-0.00014582360424231222]
["HV Sub Generation Intermittent",0.00048097647718203795,null,null,0.00039846961642808765,null,-0.0003126887023646996]
["HV Sub Generation Non-Intermittent",0.00020719070141472784,-0.00012741688688727715,0.00013403190499579332,0.00039846961642808765,null,-0.0003126887023646996]
[]
["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. Reactive power charge p/kVArh before rounding (in Tariffs before rounding)"]
["x12 = 3603. Reactive power charge p/kVArh rounding (in Tariff rounding)"]
["Kind:","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation"]
["Formula:","=x1+x2","=x3+x4","=x5+x6","=x7+x8","=x9+x10","=x11+x12"]
[]
[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","Reactive power charge p/kVArh"]
["Domestic Unrestricted",3.452,null,null,4.12]
["Domestic Two Rate",3.82,0.273,null,4.12]
["Domestic Off Peak (related MPAN)",0.293]
["Small Non Domestic Unrestricted",2.819,null,null,7.08]
["Small Non Domestic Two Rate",3.526,0.317,null,7.08]
["Small Non Domestic Off Peak (related MPAN)",0.325]
["LV Medium Non-Domestic",3.367,0.218,null,48.76]
["LV Sub Medium Non-Domestic",2.182,0.141,null,4.38]
["HV Medium Non-Domestic",2.444,0.16,null,127.44]
["LV HH Metered",16.971,1.406,0.167,10.05,2.75,0.567]
["LV Sub HH Metered",12.869,1.049,0.125,7.38,3.22,0.502]
["HV HH Metered",12.906,1.036,0.119,75.21,3.26,0.398]
["HV Sub HH Metered",10.937,0.875,0.103,75.21,2.57,0.363]
["NHH UMS category A",2.574]
["NHH UMS category B",2.991]
["NHH UMS category C",4.98]
["NHH UMS category D",2.274]
["LV UMS (Pseudo HH Metered)",43.642,2.486,0.851]
["LV Generation NHH",-0.794,null,null,0]
["LV Sub Generation NHH",-0.728,null,null,0]
["LV Generation Intermittent",-0.794,null,null,0,null,0.26]
["LV Generation Non-Intermittent",-6.405,-0.619,-0.104,0,null,0.26]
["LV Sub Generation Intermittent",-0.728,null,null,0,null,0.227]
["LV Sub Generation Non-Intermittent",-5.866,-0.567,-0.097,0,null,0.227]
["HV Generation Intermittent",-0.492,null,null,36.96,null,0.185]
["HV Generation Non-Intermittent",-3.926,-0.38,-0.074,36.96,null,0.185]
["HV Sub Generation Intermittent",-0.49,null,null,36.96,null,0.146]
["HV Sub Generation Non-Intermittent",-3.916,-0.379,-0.073,36.96,null,0.146]
[]
["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. Unit rate 1 p/kWh rounding (in Tariff rounding)"]
["x7 = 2305. Rate 1 units (MWh) (in Equivalent volume for each end user)"]
["x8 = 3603. Unit rate 2 p/kWh rounding (in Tariff rounding)"]
["x9 = 2305. Rate 2 units (MWh) (in Equivalent volume for each end user)"]
["x10 = 3603. Unit rate 3 p/kWh rounding (in Tariff rounding)"]
["x11 = 2305. Rate 3 units (MWh) (in Equivalent volume for each end user)"]
["x12 = 3603. Reactive power charge p/kVArh rounding (in Tariff rounding)"]
["x13 = 2305. Reactive power units (MVArh) (in Equivalent volume for each end user)"]
["Calculation =0.01*x1*(x2*x3+x4*x5)+10*(x6*x7+x8*x9+x10*x11+x12*x13)"]
[]
[null,"Net revenues by tariff from rounding"]
["Domestic Unrestricted",9783.507745781088]
["Domestic Two Rate",1958.0564321700117]
["Domestic Off Peak (related MPAN)",17.08973643828314]
["Small Non Domestic Unrestricted",3858.6830769277585]
["Small Non Domestic Two Rate",-814.4729640105518]
["Small Non Domestic Off Peak (related MPAN)",-10.539594441631303]
["LV Medium Non-Domestic",-438.56811276857076]
["LV Sub Medium Non-Domestic",0]
["HV Medium Non-Domestic",-1.738839911621375]
["LV HH Metered",-2648.0967368150305]
["LV Sub HH Metered",-14.323725914318981]
["HV HH Metered",-5040.579597955815]
["HV Sub HH Metered",0]
["NHH UMS category A",-25.70512103299036]
["NHH UMS category B",-17.066926757107016]
["NHH UMS category C",1.1115040618520267]
["NHH UMS category D",0]
["LV UMS (Pseudo HH Metered)",-87.07557387599621]
["LV Generation NHH",-0.06269091292956357]
["LV Sub Generation NHH",0]
["LV Generation Intermittent",-0.16312413646167173]
["LV Generation Non-Intermittent",-2.365025105972852]
["LV Sub Generation Intermittent",0]
["LV Sub Generation Non-Intermittent",0.014843041118568524]
["HV Generation Intermittent",-40.517933490075514]
["HV Generation Non-Intermittent",-302.79980678938597]
["HV Sub Generation Intermittent",0]
["HV Sub Generation Non-Intermittent",0]
[]
["3606. Revenue forecast summary"]
["Data sources:"]
["x1 = 3403. Total net revenues before matching (£) (in Revenue surplus or shortfall)"]
["x2 = 3510. Net revenues by tariff from scaler (in Scaler)"]
["x3 = 3605. Net revenues by tariff from rounding"]
["x4 = Total net revenues before matching (£) (in Revenue forecast summary)"]
["x5 = Total net revenues from scaler (£) (in Revenue forecast summary)"]
["x6 = Total net revenues from rounding (£) (in Revenue forecast summary)"]
["x7 = Total net revenues (£) (in Revenue forecast summary)"]
["x8 = 3402. Target 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 scaler (£)","Total net revenues from rounding (£)","Total net revenues (£)","Deviation from target revenue (£)"]
["Revenue forecast summary",136126015.74509725,128013131.46645567,6174.387564501652,264145321.59911743,6174.387564450502]
[]
["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. Reactive power charge p/kVArh (in All the way tariffs)"]
["Kind:","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),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","Reactive power charge p/kVArh"]
["> Domestic Unrestricted"]
["Domestic Unrestricted",3.452,0,0,4.12,0,0]
["LDNO LV: Domestic Unrestricted",2.381,0,0,2.84,0,0]
["LDNO HV: Domestic Unrestricted",1.316,0,0,1.57,0,0]
["> Domestic Two Rate"]
["Domestic Two Rate",3.82,0.273,0,4.12,0,0]
["LDNO LV: Domestic Two Rate",2.635,0.188,0,2.84,0,0]
["LDNO HV: Domestic Two Rate",1.456,0.104,0,1.57,0,0]
["> Domestic Off Peak (related MPAN)"]
["Domestic Off Peak (related MPAN)",0.293,0,0,0,0,0]
["LDNO LV: Domestic Off Peak (related MPAN)",0.202,0,0,0,0,0]
["LDNO HV: Domestic Off Peak (related MPAN)",0.112,0,0,0,0,0]
["> Small Non Domestic Unrestricted"]
["Small Non Domestic Unrestricted",2.819,0,0,7.08,0,0]
["LDNO LV: Small Non Domestic Unrestricted",1.945,0,0,4.88,0,0]
["LDNO HV: Small Non Domestic Unrestricted",1.075,0,0,2.7,0,0]
["> Small Non Domestic Two Rate"]
["Small Non Domestic Two Rate",3.526,0.317,0,7.08,0,0]
["LDNO LV: Small Non Domestic Two Rate",2.433,0.219,0,4.88,0,0]
["LDNO HV: Small Non Domestic Two Rate",1.344,0.121,0,2.7,0,0]
["> Small Non Domestic Off Peak (related MPAN)"]
["Small Non Domestic Off Peak (related MPAN)",0.325,0,0,0,0,0]
["LDNO LV: Small Non Domestic Off Peak (related MPAN)",0.224,0,0,0,0,0]
["LDNO HV: Small Non Domestic Off Peak (related MPAN)",0.124,0,0,0,0,0]
["> LV Medium Non-Domestic"]
["LV Medium Non-Domestic",3.367,0.218,0,48.76,0,0]
["LDNO LV: LV Medium Non-Domestic",2.323,0.15,0,33.64,0,0]
["LDNO HV: LV Medium Non-Domestic",1.284,0.083,0,18.59,0,0]
["> LV Sub Medium Non-Domestic"]
["LV Sub Medium Non-Domestic",2.182,0.141,0,4.38,0,0]
["> HV Medium Non-Domestic"]
["HV Medium Non-Domestic",2.444,0.16,0,127.44,0,0]
["> LV HH Metered"]
["LV HH Metered",16.971,1.406,0.167,10.05,2.75,0.567]
["LDNO LV: LV HH Metered",11.708,0.97,0.115,6.93,1.9,0.391]
["LDNO HV: LV HH Metered",6.47,0.536,0.064,3.83,1.05,0.216]
["> LV Sub HH Metered"]
["LV Sub HH Metered",12.869,1.049,0.125,7.38,3.22,0.502]
["LDNO HV: LV Sub HH Metered",7.308,0.596,0.071,4.19,1.83,0.285]
["> HV HH Metered"]
["HV HH Metered",12.906,1.036,0.119,75.21,3.26,0.398]
["LDNO HV: HV HH Metered",8.706,0.699,0.08,50.74,2.2,0.268]
["> HV Sub HH Metered"]
["HV Sub HH Metered",10.937,0.875,0.103,75.21,2.57,0.363]
["> NHH UMS category A"]
["NHH UMS category A",2.574,0,0,0,0,0]
["LDNO LV: NHH UMS category A",1.776,0,0,0,0,0]
["LDNO HV: NHH UMS category A",0.981,0,0,0,0,0]
["> NHH UMS category B"]
["NHH UMS category B",2.991,0,0,0,0,0]
["LDNO LV: NHH UMS category B",2.063,0,0,0,0,0]
["LDNO HV: NHH UMS category B",1.14,0,0,0,0,0]
["> NHH UMS category C"]
["NHH UMS category C",4.98,0,0,0,0,0]
["LDNO LV: NHH UMS category C",3.436,0,0,0,0,0]
["LDNO HV: NHH UMS category C",1.899,0,0,0,0,0]
["> NHH UMS category D"]
["NHH UMS category D",2.274,0,0,0,0,0]
["LDNO LV: NHH UMS category D",1.569,0,0,0,0,0]
["LDNO HV: NHH UMS category D",0.867,0,0,0,0,0]
["> LV UMS (Pseudo HH Metered)"]
["LV UMS (Pseudo HH Metered)",43.642,2.486,0.851,0,0,0]
["LDNO LV: LV UMS (Pseudo HH Metered)",30.108,1.715,0.587,0,0,0]
["LDNO HV: LV UMS (Pseudo HH Metered)",16.638,0.948,0.324,0,0,0]
["> LV Generation NHH"]
["LV Generation NHH",-0.794,0,0,0,0,0]
["LDNO LV: LV Generation NHH",-0.794,0,0,0,0,0]
["LDNO HV: LV Generation NHH",-0.794,0,0,0,0,0]
["> LV Sub Generation NHH"]
["LV Sub Generation NHH",-0.728,0,0,0,0,0]
["LDNO HV: LV Sub Generation NHH",-0.728,0,0,0,0,0]
["> LV Generation Intermittent"]
["LV Generation Intermittent",-0.794,0,0,0,0,0.26]
["LDNO LV: LV Generation Intermittent",-0.794,0,0,0,0,0.26]
["LDNO HV: LV Generation Intermittent",-0.794,0,0,0,0,0.26]
["> LV Generation Non-Intermittent"]
["LV Generation Non-Intermittent",-6.405,-0.619,-0.104,0,0,0.26]
["LDNO LV: LV Generation Non-Intermittent",-6.405,-0.619,-0.104,0,0,0.26]
["LDNO HV: LV Generation Non-Intermittent",-6.405,-0.619,-0.104,0,0,0.26]
["> LV Sub Generation Intermittent"]
["LV Sub Generation Intermittent",-0.728,0,0,0,0,0.227]
["LDNO HV: LV Sub Generation Intermittent",-0.728,0,0,0,0,0.227]
["> LV Sub Generation Non-Intermittent"]
["LV Sub Generation Non-Intermittent",-5.866,-0.567,-0.097,0,0,0.227]
["LDNO HV: LV Sub Generation Non-Intermittent",-5.866,-0.567,-0.097,0,0,0.227]
["> HV Generation Intermittent"]
["HV Generation Intermittent",-0.492,0,0,36.96,0,0.185]
["LDNO HV: HV Generation Intermittent",-0.492,0,0,0,0,0.185]
["> HV Generation Non-Intermittent"]
["HV Generation Non-Intermittent",-3.926,-0.38,-0.074,36.96,0,0.185]
["LDNO HV: HV Generation Non-Intermittent",-3.926,-0.38,-0.074,0,0,0.185]
["> HV Sub Generation Intermittent"]
["HV Sub Generation Intermittent",-0.49,0,0,36.96,0,0.146]
["> HV Sub Generation Non-Intermittent"]
["HV Sub Generation Non-Intermittent",-3.916,-0.379,-0.073,36.96,0,0.146]

{"sheet":"Tariffs","index":21,"n_rows":81,"n_cols":10,"rows_kept":81,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Tariffs for WPD South Wales in 2013/14 (April 2013 Price Change)"]
[]
["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. Reactive power charge p/kVArh (in Tariffs)"]
["Kind:","Input data","Fixed data","Copy cells","Copy cells","Copy cells","Copy cells","Copy cells","Copy cells","Input data"]
["Formula:","","","= x1","= x2","= x3","= x4","= x5","= x6",""]
[]
[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","Reactive power charge p/kVArh","Closed LLFCs"]
["Domestic Unrestricted","100, 105, 800, 860",1,3.452,0,0,4.12,0,0,"n/a"]
["Domestic Two Rate","101, 106, 801, 861,  ",2,3.82,0.273,0,4.12,0,0,"n/a"]
["Domestic Off Peak (related MPAN)","194, 843",2,0.293,0,0,0,0,0,"n/a"]
["Small Non Domestic Unrestricted","200, 810, 862",3,2.819,0,0,7.08,0,0,"n/a"]
["Small Non Domestic Two Rate","201, 811, 863",4,3.526,0.317,0,7.08,0,0,"n/a"]
["Small Non Domestic Off Peak (related MPAN)","294",4,0.325,0,0,0,0,0,"n/a"]
["LV Medium Non-Domestic",300,"5-8",3.367,0.218,0,48.76,0,0,"n/a"]
["LV Sub Medium Non-Domestic",344,"5-8",2.182,0.141,0,4.38,0,0,"n/a"]
["HV Medium Non-Domestic",400,"5-8",2.444,0.16,0,127.44,0,0,"n/a"]
["LV HH Metered",300,null,16.971,1.406,0.167,10.05,2.75,0.567,"n/a"]
["LV Sub HH Metered",344,null,12.869,1.049,0.125,7.38,3.22,0.502,"n/a"]
["HV HH Metered",400,null,12.906,1.036,0.119,75.21,3.26,0.398,"n/a"]
["HV Sub HH Metered",444,null,10.937,0.875,0.103,75.21,2.57,0.363,"n/a"]
["NHH UMS category A","TBC",8,2.574,0,0,0,0,0,"n/a"]
["NHH UMS category B","TBC",1,2.991,0,0,0,0,0,"n/a"]
["NHH UMS category C","TBC",1,4.98,0,0,0,0,0,"n/a"]
["NHH UMS category D","TBC",1,2.274,0,0,0,0,0,"n/a"]
["LV UMS (Pseudo HH Metered)",700,null,43.642,2.486,0.851,0,0,0,"n/a"]
["LV Generation NHH",697,8,-0.794,0,0,0,0,0,"n/a"]
["LV Sub Generation NHH",717,8,-0.728,0,0,0,0,0,"n/a"]
["LV Generation Intermittent",697,null,-0.794,0,0,0,0,0.26,"n/a"]
["LV Generation Non-Intermittent",603,null,-6.405,-0.619,-0.104,0,0,0.26,"n/a"]
["LV Sub Generation Intermittent",602,null,-0.728,0,0,0,0,0.227,"n/a"]
["LV Sub Generation Non-Intermittent",604,null,-5.866,-0.567,-0.097,0,0,0.227,"n/a"]
["HV Generation Intermittent",698,null,-0.492,0,0,36.96,0,0.185,"n/a"]
["HV Generation Non-Intermittent",606,null,-3.926,-0.38,-0.074,36.96,0,0.185,"n/a"]
["HV Sub Generation Intermittent",607,null,-0.49,0,0,36.96,0,0.146,"n/a"]
["HV Sub Generation Non-Intermittent",605,null,-3.916,-0.379,-0.073,36.96,0,0.146,"n/a"]
["LDNO LV: Domestic Unrestricted",870,1,2.381,0,0,2.84,0,0,"n/a"]
["LDNO LV: Domestic Two Rate",871,2,2.635,0.188,0,2.84,0,0,"n/a"]
["LDNO LV: Domestic Off Peak (related MPAN)",872,2,0.202,0,0,0,0,0,"n/a"]
["LDNO LV: Small Non Domestic Unrestricted",873,3,1.945,0,0,4.88,0,0,"n/a"]
["LDNO LV: Small Non Domestic Two Rate",874,4,2.433,0.219,0,4.88,0,0,"n/a"]
["LDNO LV: Small Non Domestic Off Peak (related MPAN)",875,4,0.224,0,0,0,0,0,"n/a"]
["LDNO LV: LV Medium Non-Domestic",876,"5-8",2.323,0.15,0,33.64,0,0,"n/a"]
["LDNO LV: LV HH Metered",877,null,11.708,0.97,0.115,6.93,1.9,0.391,"n/a"]
["LDNO LV: NHH UMS category A","TBC",8,1.776,0,0,0,0,0,"n/a"]
["LDNO LV: NHH UMS category B","TBC",1,2.063,0,0,0,0,0,"n/a"]
["LDNO LV: NHH UMS category C","TBC",1,3.436,0,0,0,0,0,"n/a"]
["LDNO LV: NHH UMS category D","TBC",1,1.569,0,0,0,0,0,"n/a"]
["LDNO LV: LV UMS (Pseudo HH Metered)",879,null,30.108,1.715,0.587,0,0,0,"n/a"]
["LDNO LV: LV Generation NHH",880,8,-0.794,0,0,0,0,0,"n/a"]
["LDNO LV: LV Generation Intermittent",881,null,-0.794,0,0,0,0,0.26,"n/a"]
["LDNO LV: LV Generation Non-Intermittent",882,null,-6.405,-0.619,-0.104,0,0,0.26,"n/a"]
["LDNO HV: Domestic Unrestricted",883,1,1.316,0,0,1.57,0,0,"n/a"]
["LDNO HV: Domestic Two Rate",884,2,1.456,0.104,0,1.57,0,0,"n/a"]
["LDNO HV: Domestic Off Peak (related MPAN)",885,2,0.112,0,0,0,0,0,"n/a"]
["LDNO HV: Small Non Domestic Unrestricted",886,3,1.075,0,0,2.7,0,0,"n/a"]
["LDNO HV: Small Non Domestic Two Rate",887,4,1.344,0.121,0,2.7,0,0,"n/a"]
["LDNO HV: Small Non Domestic Off Peak (related MPAN)",888,4,0.124,0,0,0,0,0,"n/a"]
["LDNO HV: LV Medium Non-Domestic",889,"5-8",1.284,0.083,0,18.59,0,0,"n/a"]
["LDNO HV: LV HH Metered",890,null,6.47,0.536,0.064,3.83,1.05,0.216,"n/a"]
["LDNO HV: LV Sub HH Metered",891,null,7.308,0.596,0.071,4.19,1.83,0.285,"n/a"]
["LDNO HV: HV HH Metered",892,null,8.706,0.699,0.08,50.74,2.2,0.268,"n/a"]
["LDNO HV: NHH UMS category A","TBC",8,0.981,0,0,0,0,0,"n/a"]
["LDNO HV: NHH UMS category B","TBC",1,1.14,0,0,0,0,0,"n/a"]
["LDNO HV: NHH UMS category C","TBC",1,1.899,0,0,0,0,0,"n/a"]
["LDNO HV: NHH UMS category D","TBC",1,0.867,0,0,0,0,0,"n/a"]
["LDNO HV: LV UMS (Pseudo HH Metered)",894,null,16.638,0.948,0.324,0,0,0,"n/a"]
["LDNO HV: LV Generation NHH",895,8,-0.794,0,0,0,0,0,"n/a"]
["LDNO HV: LV Sub Generation NHH",902,8,-0.728,0,0,0,0,0,"n/a"]
["LDNO HV: LV Generation Intermittent",896,null,-0.794,0,0,0,0,0.26,"n/a"]
["LDNO HV: LV Generation Non-Intermittent",897,null,-6.405,-0.619,-0.104,0,0,0.26,"n/a"]
["LDNO HV: LV Sub Generation Intermittent",898,null,-0.728,0,0,0,0,0.227,"n/a"]
["LDNO HV: LV Sub Generation Non-Intermittent",899,null,-5.866,-0.567,-0.097,0,0,0.227,"n/a"]
["LDNO HV: HV Generation Intermittent",900,null,-0.492,0,0,0,0,0.185,"n/a"]
["LDNO HV: HV Generation Non-Intermittent",901,null,-3.926,-0.38,-0.074,0,0,0.185,"n/a"]

{"sheet":"Summary","index":22,"n_rows":165,"n_cols":20,"rows_kept":165,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Summary statistics for WPD South Wales in 2013/14 (April 2013 Price Change)"]
["This sheet is for information only.  It can be deleted without affecting any calculations elsewhere in the model."]
[]
["3801. Workbook build options and main parameters"]
["Include a 132kV/HV network level"]
["Network model: 500 MW at time of GSP peak"]
["Coincidence correction factors grouped for UMS"]
["Standing charges factors: 100/0/0 LV NHH, 100/100/20 network, 100/100/0 substation"]
["Put some 132kV costs into HV capacity charges"]
["Operating expenditure allocated by asset values"]
["LV circuit costs by exit point for all small NHH demand"]
["Revenue matching by £/kW/year at transmission exit level"]
["Scaler subject to capping of each tariff component to zero"]
[" "]
["Data sources:"]
["x1 = 1010. Annuity proportion for customer-contributed assets (in Financial and general assumptions)"]
["x2 = 3606. Total net revenues from scaler (£) (in Revenue forecast summary)"]
["x3 = 3606. Deviation from target revenue (£) (in Revenue forecast summary)"]
["x4 = Deviation from target revenue (£) (copy) (in Workbook build options and main parameters)"]
["x5 = 3402. Target net income from all use of system charges (£/year)"]
["Kind:","Copy cells","Copy cells","Copy cells","Calculation"]
["Formula:","= x1","= x2","= x3","=x4/x5"]
[]
[null,"Annuity proportion for customer-contributed assets","Total net revenues from scaler (£)","Deviation from target revenue (£)","Over/under recovery"]
["Workbook build options and main parameters",0,128013131.46645567,6174.387564450502,2.337551108812108e-05]
[]
["3802. 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. Unit rate 1 p/kWh (in Tariffs)"]
["x10 = 3607. Unit rate 2 p/kWh (in Tariffs)"]
["x11 = 3607. Unit rate 3 p/kWh (in Tariffs)"]
["x12 = 3607. Reactive power charge p/kVArh (in Tariffs)"]
["x13 = 1053. Reactive power units (MVArh) by tariff (in Volume forecasts for the charging year)"]
["x14 = All units (MWh) (in Revenue summary)"]
["x15 = Net revenues (£) (in Revenue summary)"]
["x16 = MPANs by tariff (in Volume forecasts for the charging year) (copy) (in Revenue summary)"]
["x17 = Revenues from unit rates (£) (in Revenue summary)"]
["x18 = Net revenues from unit rate 1 (£) (in Revenue summary)"]
["x19 = Net revenues from unit rate 2 (£) (in Revenue summary)"]
["x20 = Net revenues from unit rate 3 (£) (in Revenue summary)"]
["x21 = Revenues from fixed charges (£) (in Revenue summary)"]
["x22 = Revenues from capacity charges (£) (in Revenue summary)"]
["x23 = 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"]
["Formula:","=x1+x2+x3","= x4","=0.01*x5*(x6*x4+x7*x8)+10*(x9*x1+x10*x2+x11*x3+x12*x13)","=10*(x9*x1+x10*x2+x11*x3)","=x6*x5*x4/100","=x7*x5*x8/100","=x12*x13*10","=IF(x14<>0,0.1*x15/x14,\"\")","=IF(x16<>0,x15/x16,\"\")","=IF(x14<>0,0.1*x17/x14,0)","=x9*x1*10","=x10*x2*10","=x11*x3*10","=IF(x17<>0,x18/x17,\"\")","=IF(x17<>0,x19/x17,\"\")","=IF(x17<>0,x20/x17,\"\")","=IF(x15<>0,x21/x15,\"\")","=IF(x15<>0,x22/x15,\"\")","=IF(x15<>0,x23/x15,\"\")"]
[]
[null,"All units (MWh)","MPANs","Net revenues (£)","Revenues from unit rates (£)","Revenues from fixed charges (£)","Revenues from 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","Reactive power charge proportion"]
["> Domestic Unrestricted"]
["Domestic Unrestricted",3276396.2596756704,953792,127444322.98000415,113101198.88400415,14343124.095999999,0,0,3.889771348738502,133.61856985590583,3.4520000000000004,113101198.88400415,0,0,1,0,0,0.11254423704891443,0,0]
["LDNO LV: Domestic Unrestricted",1302.711,501,36210.91491,31017.548909999998,5193.366,0,0,2.779658336346281,72.27727526946107,2.3810000000000002,31017.548909999998,0,0,1,0,0,0.14341990565297208,0,0]
["LDNO HV: Domestic Unrestricted",4894.1489999999985,2115,76527.00833999997,64407.00083999998,12120.007500000002,0,0,1.5636427975527512,36.18298266666665,1.316,64407.00083999998,0,0,1,0,0,0.15837555606711184,0,0]
["> Domestic Two Rate"]
["Domestic Two Rate",374810.19166683755,61369,8521001.29409543,7598134.27209543,922867.022,0,0,2.273417714764172,138.84862543133227,2.027195215344967,7080949.3528581215,517184.9192373077,0,0.931932642841454,0.06806735715854588,0,0.10830499728236098,0,0]
["LDNO LV: Domestic Two Rate",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["LDNO HV: Domestic Two Rate",7.071428571428572,1,58.11797428571429,52.38747428571429,5.730500000000001,0,0,0.8218703434343435,58.11797428571429,0.7408329696969697,48.49728,3.8901942857142857,0,0.9257419003539341,0.07425809964606588,0,0.0986011654815813,0,0]
["> Domestic Off Peak (related MPAN)"]
["Domestic Off Peak (related MPAN)",4120.58847875789,0,12073.324242760616,12073.324242760616,0,0,0,0.293,"",0.293,12073.324242760616,0,0,1,0,0,0,0,0]
["LDNO LV: Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["LDNO HV: Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["> Small Non Domestic Unrestricted"]
["Small Non Domestic Unrestricted",829797.1969504907,62450,25005815.88203433,23391982.982034333,1613832.9,0,0,3.0134852195127735,400.4133848204056,2.819,23391982.982034333,0,0,1,0,0,0.06453830211392837,0,0]
["LDNO LV: Small Non Domestic Unrestricted",12.001714285714286,3,286.8693428571429,233.4333428571429,53.43600000000001,0,0,2.390236394800743,95.6231142857143,1.9450000000000005,233.4333428571429,0,0,1,0,0,0.18627295432754004,0,0]
["LDNO HV: Small Non Domestic Unrestricted",1301.3999999999999,47,14453.234999999999,13990.05,463.18500000000006,0,0,1.110591286307054,307.51563829787233,1.0750000000000002,13990.05,0,0,1,0,0,0.03204715068979368,0,0]
["> Small Non Domestic Two Rate"]
["Small Non Domestic Two Rate",292166.00481689343,13480,7617388.128599559,7269037.968599559,348350.16,0,0,2.6072123392225377,565.0881401038248,2.487982122750803,6969450.212440513,299587.75615904655,0,0.9587857764049121,0.04121422359508801,0,0.04573091906556735,0,0]
["LDNO LV: Small Non Domestic Two Rate",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["LDNO HV: Small Non Domestic Two Rate",605.067,5,7224.463589999999,7175.18859,49.275000000000006,0,0,1.1939939857900035,1444.8927179999998,1.1858502595580325,7080.5145600000005,94.67403000000002,0,0.9868053600525643,0.013194639947435865,0,0.006820575588228552,0,0]
["> Small Non Domestic Off Peak (related MPAN)"]
["Small Non Domestic Off Peak (related MPAN)",2509.7640572432565,0,8156.733186040584,8156.733186040584,0,0,0,0.325,"",0.325,8156.733186040584,0,0,1,0,0,0,0,0]
["LDNO LV: Small Non Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["LDNO HV: Small Non Domestic Off Peak (related MPAN)",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["> LV Medium Non-Domestic"]
["LV Medium Non-Domestic",497672.3049513793,4623,14217673.984251875,13394900.182251876,822773.8019999999,0,0,2.856834475778372,3075.421584307133,2.6915100657571265,13162173.494747745,232726.68750413213,0,0.9826257243922958,0.01737427560770426,0,0.057869789595073044,0,0]
["LDNO LV: LV Medium Non-Domestic",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["LDNO HV: LV Medium Non-Domestic",971.5749999999999,7,11778.83034,11303.85584,474.97450000000003,0,0,1.2123439096312691,1682.6900485714286,1.1634568448138334,11222.917560000002,80.93828,0,0.9928397636040626,0.007160236395937619,0,0.04032441985237051,0,0]
["> LV Sub Medium Non-Domestic"]
["LV Sub Medium Non-Domestic",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["> HV Medium Non-Domestic"]
["HV Medium Non-Domestic",720.3258409103448,12,19627.616400904277,14045.744400904276,5581.871999999999,0,0,2.7248246954599016,1635.6347000753565,1.949915385952741,13796.426071591173,249.31832931310345,0,0.9822495467526057,0.01775045324739443,0,0.28438868408610396,0,0]
["> LV HH Metered"]
["LV HH Metered",1257452.9814418068,2949,34301079.50603787,27849669.90853787,108176.69250000002,5727618.325,615614.58,2.727822034881014,11631.427435075575,2.2147682911058184,17709321.605680816,9321890.234979292,818458.0678777574,0.6358898207354218,0.3347217495070375,0.029388429757540604,0.003153740175464686,0.16698070170041712,0.017947382090165297]
["LDNO LV: LV HH Metered",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["LDNO HV: LV HH Metered",12656.596800000001,0,107196.45254204974,107196.45254204974,0,0,0,0.8469611083925003,"",0.8469611083925003,68250.9359439165,35794.375054304895,3151.141543828335,0.6366902479085662,0.33391380223393036,0.029395949857503385,0,0,0]
["> LV Sub HH Metered"]
["LV Sub HH Metered",4162.137341600001,9,111697.98818585683,76911.84718585684,242.433,34036.68800000001,507.02,2.6836689666496714,12410.887576206314,1.8478930624689704,52130.349929397795,22802.332623993516,1979.1646324655173,0.6777934978394842,0.2964736052807556,0.02573289687976005,0.0021704330036509717,0.30472068971703936,0.004539204404974222]
["LDNO HV: LV Sub HH Metered",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["> HV HH Metered"]
["HV HH Metered",2140667.3197440277,570,42420533.69168633,33078473.466686327,156474.40499999997,8495410.04,690175.78,1.981649988320409,74421.98893278305,1.5452412040672305,21415666.87798406,10521417.173105042,1141389.415597227,0.647420047952092,0.318074447531603,0.034505504516305206,0.0036886477227575797,0.20026645826157882,0.016269851412436667]
["LDNO HV: HV HH Metered",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["> HV Sub HH Metered"]
["HV Sub HH Metered",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["> NHH UMS category A"]
["NHH UMS category A",8804.421443475938,0,226625.80795507063,226625.80795507063,0,0,0,2.574,"",2.574,226625.80795507063,0,0,1,0,0,0,0,0]
["LDNO LV: NHH UMS category A",3.4725714285714284,0,61.672868571428566,61.672868571428566,0,0,0,1.776,"",1.776,61.672868571428566,0,0,1,0,0,0,0,0]
["LDNO HV: NHH UMS category A",36.20934353870578,0,355.2136601147037,355.2136601147037,0,0,0,0.981,"",0.981,355.2136601147037,0,0,1,0,0,0,0,0]
["> NHH UMS category B"]
["NHH UMS category B",5605.826706899782,0,167670.2768033725,167670.2768033725,0,0,0,2.9910000000000005,"",2.9910000000000005,167670.2768033725,0,0,1,0,0,0,0,0]
["LDNO LV: NHH UMS category B",1.7362857142857142,0,35.81957428571429,35.81957428571429,0,0,0,2.063,"",2.063,35.81957428571429,0,0,1,0,0,0,0,0]
["LDNO HV: NHH UMS category B",23.054701135302444,0,262.8235929424478,262.8235929424478,0,0,0,1.14,"",1.14,262.8235929424478,0,0,1,0,0,0,0,0]
["> NHH UMS category C"]
["NHH UMS category C",411.6476775966912,0,20500.05434431522,20500.05434431522,0,0,0,4.9799999999999995,"",4.9799999999999995,20500.05434431522,0,0,1,0,0,0,0,0]
["LDNO LV: NHH UMS category C",0.8681428571428571,0,29.82938857142857,29.82938857142857,0,0,0,3.436,"",3.436,29.82938857142857,0,0,1,0,0,0,0,0]
["LDNO HV: NHH UMS category C",1.6929553259917982,0,32.149221640584244,32.149221640584244,0,0,0,1.899,"",1.899,32.149221640584244,0,0,1,0,0,0,0,0]
["> NHH UMS category D"]
["NHH UMS category D",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["LDNO LV: NHH UMS category D",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["LDNO HV: NHH UMS category D",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["> LV UMS (Pseudo HH Metered)"]
["LV UMS (Pseudo HH Metered)",146505.8826334069,0,4425766.279897835,4425766.279897835,0,0,0,3.0208795717590204,"",3.0208795717590204,2662901.7306299023,863675.7996528591,899188.7496150738,0.6016815082904408,0.19514717791938987,0.2031713137901694,0,0,0]
["LDNO LV: LV UMS (Pseudo HH Metered)",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["LDNO HV: LV UMS (Pseudo HH Metered)",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["> LV Generation NHH"]
["LV Generation NHH",703.102,0,-5582.62988,-5582.62988,0,0,0,-0.7940000000000002,"",-0.7940000000000002,-5582.62988,0,0,1,0,0,0,0,0]
["LDNO LV: LV Generation NHH",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["LDNO HV: LV Generation NHH",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["> LV Sub Generation NHH"]
["LV Sub Generation NHH",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["LDNO HV: LV Sub Generation NHH",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["> LV Generation Intermittent"]
["LV Generation Intermittent",1044.6170000000002,0,-8164.258980000002,-8294.258980000002,0,0,130,-0.7815552475213405,"",-0.7940000000000002,-8294.258980000002,0,0,1,0,0,0,0,-0.015923061764510558]
["LDNO LV: LV Generation Intermittent",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["LDNO HV: LV Generation Intermittent",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["> LV Generation Non-Intermittent"]
["LV Generation Non-Intermittent",1413.4790000000003,0,-10988.5618,-11102.961800000001,0,0,114.4,-0.7774124553672179,"",-0.7855059608243206,-6625.908450000001,-3743.59439,-733.4589600000002,0.5967694538947257,0.33717078896911995,0.06605975713615443,0,0,-0.010410825554987551]
["LDNO LV: LV Generation Non-Intermittent",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["LDNO HV: LV Generation Non-Intermittent",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["> LV Sub Generation Intermittent"]
["LV Sub Generation Intermittent",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["LDNO HV: LV Sub Generation Intermittent",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["> LV Sub Generation Non-Intermittent"]
["LV Sub Generation Non-Intermittent",369.6228,0,-4356.762935999999,-4356.762935999999,0,0,0,-1.1787051383193894,"",-1.1787051383193894,-3547.4048399999997,-614.632536,-194.72556,0.8142294846221122,0.1410755060646706,0.04469500931321732,0,0,0]
["LDNO HV: LV Sub Generation Non-Intermittent",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["> HV Generation Intermittent"]
["HV Generation Intermittent",22664.176,10,-110049.55592,-111507.74592,1349.04,0,109.14999999999999,-0.4855661018516623,-11004.955592,-0.4920000000000001,-111507.74592,0,0,1,0,0,-0.012258477453381803,0,-0.0009918259014088714]
["LDNO HV: HV Generation Intermittent",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["> HV Generation Non-Intermittent"]
["HV Generation Non-Intermittent",99523.00100000002,21,-489977.25014,-493500.28414,2832.9839999999995,0,690.05,-0.4923256385124479,-23332.25000666667,-0.49586555789249154,-297481.02903999994,-158928.62360000002,-37090.6315,0.6027980907010141,0.32204363139720893,0.07515827790177694,-0.005781868442239997,0,-0.0014083306925022205]
["LDNO HV: HV Generation Non-Intermittent",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["> HV Sub Generation Intermittent"]
["HV Sub Generation Intermittent",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
["> HV Sub Generation Non-Intermittent"]
["HV Sub Generation Non-Intermittent",0,0,0,0,0,0,0,"","",0,0,0,0,"","","","","",""]
[]
["3803. Revenue summary by tariff component"]
["Data sources:"]
["x1 = 3802. All units (MWh) (in Revenue summary)"]
["x2 = 3802. MPANs by tariff (in Volume forecasts for the charging year) (copy) (in Revenue summary)"]
["x3 = 3802. Net revenues (£) (in Revenue summary)"]
["x4 = 3802. Revenues from unit rates (£) (in Revenue summary)"]
["x5 = 3802. Revenues from fixed charges (£) (in Revenue summary)"]
["x6 = 3802. Revenues from capacity charges (£) (in Revenue summary)"]
["x7 = 3802. Revenues from reactive power charges (£) (in Revenue summary)"]
["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,"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 reactive power charges (£)"]
["Revenue summary by tariff component",8989338.457169855,1101964,264145327.92841497,230236956.51441497,18343965.380999997,14257065.053,1307340.9799999997]

{"sheet":"M-ATW","index":23,"n_rows":966,"n_cols":12,"rows_kept":966,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Tariff matrices for WPD South Wales in 2013/14 (April 2013 Price Change)"]
["This sheet provides matrices breaking down each tariff component into its elements."]
["This sheet is for information only.  It can be deleted without affecting any calculations elsewhere in the model."]
["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 HH Metered"]
["LV Sub HH Metered"]
["HV HH Metered"]
["HV Sub HH Metered"]
["NHH UMS category A"]
["NHH UMS category B"]
["NHH UMS category C"]
["NHH UMS category D"]
["LV UMS (Pseudo HH Metered)"]
["LV Generation NHH"]
["LV Sub Generation NHH"]
["LV Generation Intermittent"]
["LV Generation Non-Intermittent"]
["LV Sub Generation Intermittent"]
["LV Sub Generation Non-Intermittent"]
["HV Generation Intermittent"]
["HV Generation Non-Intermittent"]
["HV Sub Generation Intermittent"]
["HV Sub Generation Non-Intermittent"]
[]
[]
["Domestic Unrestricted"]
[]
[null,"Rate 1 units (MWh)","MPANs","MWh/year","MWh/MPAN/year"]
["Domestic Unrestricted",3279160.785943613,954943.9380268946,3279160.785943613,3.43387779676262]
[]
[]
[null,"Unit rate 1 p/kWh","Fixed charge p/MPAN/day","Revenue (£/year)","Average p/kWh","Average £/MPAN/year"]
["Assets 132kV",0.41913700327774384,0,13744176.250862971,0.4191370032777439,14.392652493570662]
["Assets 132kV/EHV",0.038783104497703356,0,1271760.354260222,0.038783104497703356,1.3317644142418807]
["Assets EHV",0.13500981288093872,0,4427188.8411675915,0.13500981288093875,4.636071987969315]
["Assets EHV/HV",0.02333986901196356,0,765351.8321309141,0.02333986901196356,0.8014625797952959]
["Assets 132kV/HV",0.007509239397737135,0,246240.03365322447,0.007509239397737136,0.25785810438464657]
["Assets HV",0.1322182537214471,0,4335649.127893125,0.1322182537214471,4.5402132578080385]
["Assets HV/LV",0.009328751482941725,0,305904.7604467583,0.009328751482941725,0.32033792588789956]
["Assets LV circuits",0,0.19208758509625443,669529.993596311,0.02041772384160927,0.7011196856013286]
["Assets LV customer",null,0,0,0,0]
["Assets HV customer",null,0,0,0,0]
["Transmission exit",0.14385807189002267,0,4717337.480832195,0.14385807189002267,4.939910389482296]
["Operating 132kV",0.20828889570361403,0,6830127.789387902,0.20828889570361406,7.152386142688454]
["Operating 132kV/EHV",0.019273149219973536,0,631997.5514377696,0.01927314921997354,0.6618163918015995]
["Operating EHV",0.06709272771005544,0,2200078.417288062,0.06709272771005545,2.3038822800779957]
["Operating EHV/HV",0.046394715850439285,0,1521357.3289175706,0.046394715850439285,1.5931378464593424]
["Operating 132kV/HV",0.014926777349622684,0,489473.0294539404,0.014926777349622684,0.5125672931808852]
["Operating HV",0.2628218825265701,0,8618352.108690076,0.2628218825265701,9.024982269113428]
["Operating HV/LV",0.09271790987100179,0,3040369.342036433,0.09271790987100179,3.1838197206827084]
["Operating LV circuits",0,1.9091471602453616,6654419.052293124,0.20293055103665023,6.968387134895569]
["Operating LV customer",null,2.0158133811397425,7026209.005072067,0.214268511479842,7.357718841160059]
["Operating HV customer",null,0,0,0,0]
["Scaler",1.8313152475192032,0,60051771.46365592,1.8313152475192032,62.885127673290334]
["Rounding",-1.541191097809147e-05,0.00295187351864179,9783.507745781088,0.0002983540114202049,0.010245112153909029]
[]
[]
["Total",3.452,4.12,127557077.27082197,3.8899305522805,133.57546154424566]
[]
["Domestic Two Rate"]
[]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","MPANs","MWh/year","MWh/MPAN/year"]
["Domestic Two Rate",185366.43613794365,189446.45139102646,61369.38123302884,374812.88752897014,6.107490087047624]
[]
[]
[null,"Unit rate 1 p/kWh","Unit rate 2 p/kWh","Fixed charge p/MPAN/day","Average unit rate (p/kWh)","Revenue (£/year)","Average p/kWh","Average £/MPAN/year"]
["Assets 132kV",0.4440544213430561,0.06352274981565562,0,0.25171745212080726,943469.4507083506,0.25171745212080726,15.373618435647153]
["Assets 132kV/EHV",0.04108873444944396,0.005877814234524913,0,0.023291630596088894,87300.03318978185,0.023291630596088894,1.4225340297678803]
["Assets EHV",0.14786849830027043,0.011580802001393753,0,0.07898287218880302,296037.9839041685,0.07898287218880302,4.823871089396639]
["Assets EHV/HV",0.025562818788346965,0.002002035229871628,0,0.013654191882341233,51177.67086294942,0.013654191882341233,0.8339284156804522]
["Assets 132kV/HV",0.007955658721162844,0.0011380706829461874,0,0.00450975836965418,16903.15556588024,0.0045097583696541805,0.2754330453764296]
["Assets HV",0.1448110637921994,0.01134134908155481,0,0.07734976600491364,289916.8914599185,0.07734976600491364,4.724129291104633]
["Assets HV/LV",0.010217246016150632,0.0008001968267256908,0,0.005457466908039239,20455.289303959875,0.005457466908039239,0.3333142504124009]
["Assets LV circuits",0,0,0.19208758509625443,0,43027.281275649264,0.011479669645116883,0.7011196856013288]
["Assets LV customer",null,null,0,0,0,0,0]
["Assets HV customer",null,null,0,0,0,0,0]
["Transmission exit",0.16222854221415592,0.007246793362755216,0,0.08389414303210058,314446.0599663005,0.08389414303210059,5.123826469299098]
["Operating 132kV",0.22067153300841433,0.031567442883090414,0,0.1250902442913809,468854.3566455675,0.1250902442913809,7.639874269959745]
["Operating 132kV/EHV",0.020418925213965166,0.002920962421561471,0,0.011574707024330801,43383.493620912814,0.011574707024330801,0.7069240841158088]
["Operating EHV",0.07348281344633666,0.005755045346435516,0,0.03925030502926971,147115.2016441344,0.03925030502926971,2.3972084887986025]
["Operating EHV/HV",0.05081346915073593,0.003979621974949928,0,0.027141641293011772,101730.36945309273,0.027141641293011772,1.6576730514327185]
["Operating 132kV/HV",0.015814164406073805,0.002262243456719455,0,0.008964444402280032,33599.89291511491,0.008964444402280032,0.5475025532281486]
["Operating HV",0.2878537215952313,0.02254419970093521,0,0.15375495094066202,576293.3713394467,0.15375495094066202,9.390568387045871]
["Operating HV/LV",0.10154860454665886,0.007953108987315242,0,0.0542414411862962,203303.91194768486,0.0542414411862962,3.3127906435248073]
["Operating LV circuits",0,0,1.9091471602453616,0,427645.6066607398,0.11409575841430644,6.96838713489557]
["Operating LV customer",null,null,2.0158133811397425,0,451538.65256859094,0.12047041806525144,7.357718841160061]
["Operating HV customer",null,null,0,0,0,0,0]
["Scaler",2.065171589166846,0.0922517798721798,0,1.067973602688736,4002902.698284823,1.067973602688736,65.22638191649993]
["Rounding",0.0004381958409513942,0.0002557841213851608,0.00295187351864179,0.00034599716232061475,1958.0564321700117,0.0005224090465722498,0.03190608073324016]
[]
[]
["Total",3.82,0.273,4.12,2.027194615121036,8521059.427749237,2.2734168731299627,138.84871016368052]
[]
["Domestic Off Peak (related MPAN)"]
[]
[null,"Rate 1 units (MWh)","MWh/year"]
["Domestic Off Peak (related MPAN)",4120.58847875789,4120.58847875789]
[]
[]
[null,"Unit rate 1 p/kWh","Revenue (£/year)","Average p/kWh"]
["Assets 132kV",0.0553779155999134,2281.8960099862998,0.0553779155999134]
["Assets 132kV/EHV",0.0051241657758220715,211.14578459097913,0.0051241657758220715]
["Assets EHV",0.012465871937759807,513.6672828440435,0.012465871937759807]
["Assets EHV/HV",0.00215504200723401,88.80041266247738,0.00215504200723401]
["Assets 132kV/HV",0.0009921482053252848,40.88234464083685,0.0009921482053252848]
["Assets HV",0.012208118680819946,503.0463318349564,0.012208118680819946]
["Assets HV/LV",0.0008613523627952299,35.4927862228491,0.0008613523627952299]
["Assets LV circuits",0,0,0]
["Transmission exit",0.009326677012014518,384.31397840803083,0.009326677012014518]
["Operating 132kV",0.02751989157834013,1133.9814817437464,0.027519891578340134]
["Operating 132kV/EHV",0.0025464390461869425,104.92827395577145,0.0025464390461869425]
["Operating EHV",0.006194878236933118,255.26543890414592,0.006194878236933118]
["Operating EHV/HV",0.004283767039143753,176.51641107178548,0.004283767039143753]
["Operating 132kV/HV",0.0019721804798474045,81.26544163290421,0.0019721804798474045]
["Operating HV",0.024267154069063507,999.9495546922573,0.024267154069063507]
["Operating HV/LV",0.00856093024740312,352.76070544899227,0.00856093024740312]
["Operating LV circuits",0,0,0]
["Scaler",0.11872872753255373,4892.322267682255,0.11872872753255373]
["Rounding",0.000414740188843965,17.08973643828314,0.00041474018884396507]
[]
[]
["Total",0.293,12073.324242760615,0.293]
[]
["Small Non Domestic Unrestricted"]
[]
[null,"Rate 1 units (MWh)","MPANs","MWh/year","MWh/MPAN/year"]
["Small Non Domestic Unrestricted",830301.6133638445,62469.987594097416,830301.6133638445,13.291208232003825]
[]
[]
[null,"Unit rate 1 p/kWh","Fixed charge p/MPAN/day","Revenue (£/year)","Average p/kWh","Average £/MPAN/year"]
["Assets 132kV",0.3422270801060686,0,2841516.967488664,0.3422270801060686,45.48611384320412]
["Assets 132kV/EHV",0.031666563691353115,0,262927.9892261943,0.031666563691353115,4.20886892013786]
["Assets EHV",0.11023606526406582,0,915291.828396359,0.11023606526406582,14.651704981014626]
["Assets EHV/HV",0.019057098656425256,0,158231.39760463842,0.019057098656425256,2.532918665403884]
["Assets 132kV/HV",0.006131324728688044,0,50908.48814287319,0.006131324728688044,0.8149271370702715]
["Assets HV",0.10795674577515134,0,896366.6019061855,0.10795674577515134,14.348755881470357]
["Assets HV/LV",0.007616963799606925,0,63243.77331747629,0.007616963799606927,1.0123865195621071]
["Assets LV circuits",0,0.19208758509625443,43798.93806149248,0.00527506358611632,0.7011196856013286]
["Assets LV customer",null,0,0,0,0]
["Assets HV customer",null,0,0,0,0]
["Transmission exit",0.11746070499050489,0,975278.1286047079,0.1174607049905049,15.611946891067715]
["Operating 132kV",0.17006873656518876,0,1412083.4635282685,0.17006873656518876,22.604189914417265]
["Operating 132kV/EHV",0.015736605287577896,0,130661.28759145933,0.015736605287577896,2.091584977420503]
["Operating EHV",0.054781487010223645,0,454851.57047059183,0.054781487010223645,7.281121511116952]
["Operating EHV/HV",0.037881475540648524,0,314530.5025800348,0.037881475540648524,5.0349057954631915]
["Operating 132kV/HV",0.012187774851197502,0,101195.29122264576,0.012187774851197502,1.6199025343204545]
["Operating HV",0.2145951436920633,0,1781786.940275662,0.21459514369206337,28.52228740387996]
["Operating HV/LV",0.07570455321422455,0,628576.1267275966,0.07570455321422455,10.06204980881073]
["Operating LV circuits",0,1.9091471602453616,435315.0578677943,0.052428545345609964,6.96838713489557]
["Operating LV customer",null,4.976964308029472,1134824.7798128636,0.13667621037315444,18.16591972430757]
["Operating HV customer",null,0,0,0,0]
["Scaler",1.4952764012985873,0,12415304.084231004,1.4952764012985873,198.7403001406084]
["Rounding",0.00041527552842435256,0.001800946628912392,3858.6830769277585,0.00046473269650710105,0.061768590414965165]
[]
[]
["Total",2.819,7.08,25020551.900133442,3.0134292764729635,400.5211600601879]
[]
["Small Non Domestic Two Rate"]
[]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","MPANs","MWh/year","MWh/MPAN/year"]
["Small Non Domestic Two Rate",197859.66892701125,94537.00741494392,13481.906165144204,292396.6763419552,21.68808125203471]
[]
[]
[null,"Unit rate 1 p/kWh","Unit rate 2 p/kWh","Fixed charge p/MPAN/day","Average unit rate (p/kWh)","Revenue (£/year)","Average p/kWh","Average £/MPAN/year"]
["Assets 132kV",0.4168135529778942,0.0704422245668692,0,0.3048255876837122,891299.8870270068,0.3048255876837122,66.11082113383581]
["Assets 132kV/EHV",0.038568113659219506,0.0065180791365662795,0,0.02820577168863629,82472.73895417269,0.02820577168863629,6.117290681594842]
["Assets EHV",0.13827258178952095,0.013485936474126967,0,0.09792685638301546,286334.873310097,0.09792685638301546,21.238456179911733]
["Assets EHV/HV",0.02390392133762505,0.0023313860236763894,0,0.016929139830365914,49500.24219727205,0.016929139830365918,3.671605601680331]
["Assets 132kV/HV",0.007467612568337981,0.0012620396763949211,0,0.005461241299556843,15968.488046918412,0.005461241299556843,1.1844384504175647]
["Assets HV",0.1354135592935673,0.013207091635479043,0,0.09590205087397215,280414.4092992656,0.09590205087397216,20.799314715914747]
["Assets HV/LV",0.009554198505235392,0.0009318355991857819,0,0.006766436359025974,19784.835020585553,0.006766436359025974,1.4675102154127722]
["Assets LV circuits",0,0,0.19208758509625443,0,9452.429811812519,0.0032327418799925037,0.7011196856013286]
["Assets LV customer",null,null,0,0,0,0,0]
["Assets HV customer",null,null,0,0,0,0,0]
["Transmission exit",0.14820028895518916,0.008853634650465686,0,0.10314705560089793,301598.56232161407,0.10314705560089793,22.37061722780416]
["Operating 132kV",0.20713426394026854,0.03500605542149295,0,0.1514821753849596,442928.8460761132,0.1514821753849596,32.853577279839755]
["Operating 132kV/EHV",0.019166310157843484,0.0032391401733731073,0,0.014016774924549525,40984.58400971541,0.014016774924549525,3.039969534551128]
["Operating EHV",0.06871415108138765,0.006701796295145081,0,0.04866446201656034,142293.26949611565,0.04866446201656034,10.554388063017175]
["Operating EHV/HV",0.04751593239884538,0.004634301591440331,0,0.03365154412904322,98395.99657106874,0.033651544129043226,7.29837423327121]
["Operating 132kV/HV",0.014844032029983634,0.002508667557144819,0,0.010855790928121726,31741.971864459418,0.010855790928121726,2.354412757042053]
["Operating HV",0.26917347318879087,0.026252900704999037,0,0.19063296359939555,557404.4495768019,0.19063296359939555,41.34463203859866]
["Operating HV/LV",0.09495861450676489,0.009261458969925696,0,0.06725121122920136,196640.30643389252,0.06725121122920137,14.585497334366682]
["Operating LV circuits",0,0,1.9091471602453616,0,93947.14147506014,0.03213003056340826,6.96838713489557]
["Operating LV customer",null,null,4.976964308029472,0,244911.22512665694,0.08375992100547529,18.16591972430757]
["Operating HV customer",null,null,0,0,0,0,0]
["Scaler",1.8865917308962126,0.11270689171864727,0,1.3130634463323172,3839353.875336828,1.3130634463323174,284.77826713132015]
["Rounding",-0.00029233728668653924,-0.00034344019493254274,0.001800946628912392,-0.00030885975909018473,-814.4729640105518,-0.00027855069154686054,-0.060412300310787696]
[]
[]
["Total",3.526,0.317,7.08,2.4884736485042414,7624613.658991446,2.6076266510206607,565.5441868230724]
[]
["Small Non Domestic Off Peak (related MPAN)"]
[]
[null,"Rate 1 units (MWh)","MWh/year"]
["Small Non Domestic Off Peak (related MPAN)",2509.7640572432565,2509.7640572432565]
[]
[]
[null,"Unit rate 1 p/kWh","Revenue (£/year)","Average p/kWh"]
["Assets 132kV",0.059105925089051124,1483.4192635861293,0.059105925089051124]
["Assets 132kV/EHV",0.005469121674382638,137.26205003055603,0.005469121674382639]
["Assets EHV",0.01387312529235976,348.18271220396866,0.013873125292359758]
["Assets EHV/HV",0.0023983214271675398,60.19220915621442,0.00239832142716754]
["Assets 132kV/HV",0.0010589390529766435,26.576871739719927,0.0010589390529766437]
["Assets HV",0.013586274661622162,340.9834381757409,0.013586274661622162]
["Assets HV/LV",0.0009585891231348369,24.05832526908144,0.000958589123134837]
["Assets LV circuits",0,0,0]
["Transmission exit",0.010675791233970153,267.9371712165092,0.010675791233970154]
["Operating 132kV",0.029372514881920258,737.1808212148612,0.029372514881920258]
["Operating 132kV/EHV",0.002717863861022526,68.21197030874717,0.0027178638610225263]
["Operating EHV",0.006894208634661318,173.0283703440908,0.006894208634661317]
["Operating EHV/HV",0.00476735499562673,119.6493621614305,0.004767354995626731]
["Operating 132kV/HV",0.0021049465376434618,52.829191625962004,0.002104946537643462]
["Operating HV",0.027006636244140344,677.8028495258645,0.027006636244140344]
["Operating HV/LV",0.00952736066392794,239.11427354719595,0.00952736066392794]
["Operating LV circuits",0,0,0]
["Scaler",0.13590297026257683,3410.8439003761446,0.13590297026257683]
["Rounding",-0.0004199436361841946,-10.539594441631303,-0.00041994363618419467]
[]
[]
["Total",0.325,8156.733186040586,0.325]
[]
["LV Medium Non-Domestic"]
[]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","MPANs","MWh/year","MWh/MPAN/year"]
["LV Medium Non-Domestic",391250.1638709075,106792.53756046806,4625.668631201887,498042.7014313756,107.66934277822861]
[]
[]
[null,"Unit rate 1 p/kWh","Unit rate 2 p/kWh","Fixed charge p/MPAN/day","Average unit rate (p/kWh)","Revenue (£/year)","Average p/kWh","Average £/MPAN/year"]
["Assets 132kV",0.39757757046678044,0.05720456995220588,0,0.32459327346262,1616613.1078177649,0.32459327346262,349.4874442395413]
["Assets 132kV/EHV",0.03678819178639417,0.005293187661439741,0,0.030034892518450308,149586.5900709,0.030034892518450308,32.3383713787628]
["Assets EHV",0.1319979409781512,0.009223590523993819,0,0.10567211711876016,526292.2667580002,0.10567211711876018,113.77647400160909]
["Assets EHV/HV",0.022819190594655724,0.0015945314644636313,0,0.018268104511364357,90982.96120870604,0.018268104511364357,19.669148065425937]
["Assets 132kV/HV",0.0071229815846810245,0.0010248744612297131,0,0.005815398254662756,28963.16656651546,0.005815398254662758,6.261401080731968]
["Assets HV",0.12926865742972835,0.009032876989464578,0,0.10348716507600833,515410.272579299,0.10348716507600834,111.42395049715871]
["Assets HV/LV",0.009120640650995477,0.0006373209616595412,0,0.007301609403359181,36365.13272045741,0.007301609403359182,7.861594856830171]
["Assets LV circuits",0,0,3.920335477355005,0,66189.73087106958,0.01328997105686725,14.30922449234577]
["Assets LV customer",null,null,0,0,0,0,0]
["Assets HV customer",null,null,0,0,0,0,0]
["Transmission exit",0.14157990684417843,0.004995607449442252,0,0.11229289213366894,559266.5534979454,0.11229289213366894,120.90501894698653]
["Operating 132kV",0.19757499925191818,0.02842764206301657,0,0.16130566844165906,803371.1086687766,0.16130566844165906,173.67675307516282]
["Operating 132kV/EHV",0.01828178324079669,0.0026304339729763537,0,0.014925751117944643,74336.61407673525,0.014925751117944645,16.070458133405108]
["Operating EHV",0.06559598686463636,0.004583636065632492,0,0.05251344646071306,261539.38736765442,0.05251344646071306,56.540882674446706]
["Operating EHV/HV",0.045359717444575426,0.003169590804920773,0,0.03631312230143379,180854.85528414015,0.0363131223014338,39.09810012420813]
["Operating 132kV/HV",0.014158978632647676,0.0020372333446581053,0,0.011559779938950082,57572.6402874692,0.011559779938950082,12.44633908687707]
["Operating HV",0.2569587098687606,0.01795544615196295,0,0.20571056398850734,1024526.4500180805,0.20571056398850737,221.48721227181332]
["Operating HV/LV",0.09064950860692536,0.00633429538669796,0,0.07257026450022162,361430.90575279837,0.07257026450022162,78.13592683981078]
["Operating LV circuits",0,0,38.96398270638364,0,657855.8248133825,0.13208823719787555,142.21853687830028]
["Operating LV customer",null,null,5.879018366055665,0,99259.52655915065,0.019929922931081732,21.458417036103178]
["Operating HV customer",null,null,0,0,0,0,0]
["Scaler",1.8023141749342089,0.06359415201795578,0,1.4294900720595547,7119470.971578724,1.4294900720595547,1539.1225656665492]
["Rounding",-0.00016893918003413333,0.00026101072827985905,-0.0033365497943123046,-7.674740290180957e-05,-438.56811276857076,-8.805833546162312e-05,-0.09481183105297744]
[]
[]
["Total",3.367,0.218,48.76,2.691777373884977,14229449.498384804,2.8570741941382414,3076.1930075150153]
[]
["LV Sub Medium Non-Domestic"]
[]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","MPANs","MWh/year","MWh/MPAN/year"]
["LV Sub Medium Non-Domestic",0,0,0,0,""]
[]
[]
[null,"Unit rate 1 p/kWh","Unit rate 2 p/kWh","Fixed charge p/MPAN/day","Average unit rate (p/kWh)","Revenue (£/year)","Average p/kWh","Average £/MPAN/year"]
["Assets 132kV",0.2654641615647413,0.038195724125495566,0,0,0,"",""]
["Assets 132kV/EHV",0.02456362534886515,0.003534282939802664,0,0,0,"",""]
["Assets EHV",0.08813556229768482,0.006158628924146255,0,0,0,"",""]
["Assets EHV/HV",0.015236466412539887,0.0010646751470548682,0,0,0,"",""]
["Assets 132kV/HV",0.004756043787878706,0.000684312848031235,0,0,0,"",""]
["Assets HV",0.0863132085668044,0.006031288721117666,0,0,0,"",""]
["Assets HV/LV",0,0,0,0,0,"",""]
["Assets LV circuits",0,0,0,0,0,"",""]
["Assets LV customer",null,null,0,0,0,"",""]
["Assets HV customer",null,null,0,0,0,"",""]
["Transmission exit",0.09453347989595494,0.0033355874213823865,0,0,0,"",""]
["Operating 132kV",0.1319216309435827,0.018981252279048802,0,0,0,"",""]
["Operating 132kV/EHV",0.01220682105941873,0.0017563514671306733,0,0,0,"",""]
["Operating EHV",0.04379870734304274,0.0030605124520793536,0,0,0,"",""]
["Operating EHV/HV",0.03028686790882208,0.0021163486776775054,0,0,0,"",""]
["Operating 132kV/HV",0.009454007646648565,0.0013602689938379824,0,0,0,"",""]
["Operating HV",0.1715723761578942,0.011988924457321639,0,0,0,"",""]
["Operating HV/LV",0,0,0,0,0,"",""]
["Operating LV circuits",0,0,0,0,0,"",""]
["Operating LV customer",null,null,4.379759624951885,0,0,"",""]
["Operating HV customer",null,null,0,0,0,"",""]
["Scaler",1.2034125083148648,0.042462074070342685,0,0,0,"",""]
["Rounding",0.00034453275125700955,0.00026976747553073,0.00024037504811502686,0,0,"",""]
[]
[]
["Total",2.182,0.141,4.38,0,0,0,0]
[]
["HV Medium Non-Domestic"]
[]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","MPANs","MWh/year","MWh/MPAN/year"]
["HV Medium Non-Domestic",564.5018850896552,155.82395582068966,12,720.3258409103448,60.0271534091954]
[]
[]
[null,"Unit rate 1 p/kWh","Unit rate 2 p/kWh","Fixed charge p/MPAN/day","Average unit rate (p/kWh)","Revenue (£/year)","Average p/kWh","Average £/MPAN/year"]
["Assets 132kV",0.3430616392482373,0.05048489637453201,3.8719923133703262,0.27977019131392955,2184.8502465241636,0.3033141562383711,182.07085387701363]
["Assets 132kV/EHV",0.021612790577550632,0.0031805348306010346,0,0.01762544645900774,126.9606454200501,0.01762544645900774,10.580053785004175]
["Assets EHV",0.062152229765146255,0.00461497450998657,2.4210560542544424,0.0497055254936558,464.0839996674265,0.06442695420740689,38.673666638952206]
["Assets EHV/HV",0,0,1.177146335098176,0,51.5590094773001,0.007157734257060672,4.2965841231083415]
["Assets 132kV/HV",0,0,0.4162226241050148,0,18.23055093579965,0.0025308755982931218,1.5192125779833041]
["Assets HV",0,0,4.867465592277719,0,213.19499294176407,0.029597021352493636,17.76624941181367]
["Assets HV/LV",0,0,0,0,0,0,0]
["Assets LV circuits",0,0,0,0,0,0,0]
["Assets LV customer",null,null,0,0,0,0,0]
["Assets HV customer",null,null,0,0,0,0,0]
["Transmission exit",0.12978632882512212,0.005139561895324819,0,0.10282220897803475,740.6549414636208,0.10282220897803475,61.7212451219684]
["Operating 132kV",0.1704834682657122,0.02508832012761835,1.9241751427763096,0.13903097016932248,1085.754876251585,0.15073107399276592,90.47957302096542]
["Operating 132kV/EHV",0.016781894431546148,0.0024696209206063143,0,0.013685802429010456,98.58237143209797,0.01368580242901046,8.215197619341497]
["Operating EHV",0.048259948425507355,0.0035834342979900458,1.8799010229413091,0.03859533448519592,360.35183248747717,0.05002622591354852,30.02931937395643]
["Operating EHV/HV",0,0,6.499771045472083,0,284.68997179167724,0.039522387733846566,23.724164315973102]
["Operating 132kV/HV",0,0,2.298228928693521,0,100.66242707677623,0.013974568363333944,8.388535589731353]
["Operating HV",0,0,26.87636275814402,0,1177.1846888067082,0.16342391483817756,98.09872406722569]
["Operating HV/LV",0,0,0,0,0,0,0]
["Operating LV circuits",0,0,0,0,0,0,0]
["Operating LV customer",null,null,0,0,0,0,0]
["Operating HV customer",null,null,75.20655305988984,0,3294.047024023175,0.4572995770719779,274.5039186685979]
["Scaler",1.6521817634167217,0.0654266941077348,0,1.3089281443243124,9428.547662516276,1.3089281443243124,785.7123052096896]
["Rounding",-0.00032006295554376507,1.1962935606041336e-05,0.001125122977242654,-0.00024823769972833186,-1.738839911621375,-0.0002413962977399001,-0.14490332596844793]
[]
[]
["Total",2.444,0.16,127.44,1.9499153859527407,19627.61640090428,2.7248246954599016,1635.634700075356]
[]
["LV HH Metered"]
[]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Import capacity (kVA)","Reactive power units (MVArh)","MWh/year","MWh/MPAN/year"]
["LV HH Metered",104752.64596790058,665553.7354782011,491971.71272858884,2949,570622,108574,1262278.0941746905,428.0359763223773]
[]
[]
[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","Reactive power charge p/kVArh","Average unit rate (p/kWh)","Revenue (£/year)","Average p/kWh","Average £/MPAN/year","Average p/kVA/day"]
["Assets 132kV",1.9104720392368295,0.1963421823615699,0.04704422361993531,null,0,0.07269792361359037,0.28665696359384474,3618408.05687142,0.28665696359384474,1226.9949328149949,1.7373053845022755]
["Assets 132kV/EHV",0.17677760769922637,0.01816770964216186,0.0043530421470715265,null,0,0.00672680089379654,0.026524613401139808,334814.3845271121,0.026524613401139808,113.53488793730489,0.16075434940046537]
["Assets EHV",0.6630221694094717,0.06384768915176836,0.007490522173986188,null,0,0.023417004433272815,0.09362041376262786,1181749.9746013586,0.09362041376262786,400.7290520859134,0.5673933292602447]
["Assets EHV/HV",0.11462019134632685,0.01103769177750807,0.001294926662302849,null,0,0.004048222899228401,0.01618466204373256,204295.44359424186,0.01618466204373256,69.27617619336787,0.09808832188275483]
["Assets 132kV/HV",0.03422792975356987,0.0035176575670895415,0.0008428421606304223,null,0,0.0013024526774390024,0.005135733060600663,64827.23339924956,0.005135733060600663,21.982785147253157,0.031125483880411375]
["Assets HV",0.5194504402149426,0.050022023043561736,0.005868514237136954,null,0.1751259207456778,0.018346254201745335,0.07334772106552033,1290599.2820756696,0.10224365676879596,437.63963447801615,0.6196551209106782]
["Assets HV/LV",0,0,0,null,0.06178065988905033,0,0,128674.92353131532,0.010193864895948009,43.63340913235514,0.06178065988905033]
["Assets LV circuits",0,0,0,null,0.14186621180059295,0,0,295474.73251178453,0.02340805357198038,100.19489064489133,0.14186621180059295]
["Assets LV customer",null,null,null,0,null,null,0,0,0,0,0]
["Assets HV customer",null,null,null,0,null,null,0,0,0,0,0]
["Transmission exit",0.7907596533071897,0.05801674906884832,0.003987916783372325,null,0,0.02495170562292033,0.09991338627369467,1261184.7880809898,0.09991338627369467,427.66523841335703,0.6055323470288537]
["Operating 132kV",0.9494034366170714,0.09757166755574923,0.023378487965513676,null,0,0.03612701839972446,0.142453331311212,1798157.1955635245,0.14245333131121202,609.751507481697,0.8633487790581249]
["Operating 132kV/EHV",0.087849109968463,0.009028389641661423,0.002163231436676548,null,0,0.003342863834092226,0.013181328279497332,166385.01939334846,0.013181328279497332,56.42082719340402,0.07988639908747905]
["Operating EHV",0.3294869086082585,0.03172892052634383,0.0037223928683508415,null,0,0.011637011182381623,0.046524388077020536,587267.1591450517,0.046524388077020536,199.1411187334865,0.28196443897104334]
["Operating EHV/HV",0.2278406620666992,0.021940593299805126,0.0025740399191573754,null,0,0.008047009647426565,0.03217167998112905,406096.06892977614,0.03217167998112905,137.7063645065365,0.19497880727883252]
["Operating 132kV/HV",0.06803787434504001,0.006992358149080155,0.0016753916883241755,null,0,0.0025890000431216084,0.010208749496757739,128862.8085867419,0.010208749496757739,43.69712057875277,0.06187086909523431]
["Operating HV",1.0325574475077297,0.09943318637223701,0.01166536326132195,null,0.348113236063047,0.03646846733259768,0.14579973329618137,2565438.003871823,0.20323873286806673,869.9348944970577,1.2317431278292297]
["Operating HV/LV",0,0,0,null,0.6140343287993413,0,0,1278892.4632037026,0.10131622097425964,433.6698756201094,0.6140343287993413]
["Operating LV circuits",0,0,0,null,1.4099998980056432,0,0,2936705.910569183,0.23265126156603994,995.8310988705266,1.4099998980056432]
["Operating LV customer",null,null,null,10.049773552315296,null,null,0,108174.25505108899,0.00856976410747396,36.68167346595082,0.05193767889386986]
["Operating HV customer",null,null,null,0,null,null,0,0,0,0,0]
["Scaler",10.066381338209016,0.7385540191481342,0.050766235882895805,0,0,0.3176355581478761,1.2718987910123871,16054899.819022091,1.2718987910123871,5444.1844079423845,7.70843516398428]
["Rounding",0.00011319171016666019,-0.00020083730551889722,0.0001728691933240989,0.00022644768470492238,-0.0009202553033524907,-0.0003372929292130289,-5.813725001429227e-05,-2648.0967368150305,-0.0002097871102283862,-0.8979643054645746,-0.001271430045269529]
[]
[]
["Total",16.971,1.406,0.167,10.05,2.75,0.567,2.2635633574053315,34408259.42579266,2.7258858079359802,11667.771931431895,16.520429269513134]
[]
["LV Sub HH Metered"]
[]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Import capacity (kVA)","Reactive power units (MVArh)","MWh/year","MWh/MPAN/year"]
["LV Sub HH Metered",405.0846991172414,2173.720936510345,1583.3317059724138,9,2896,101,4162.137341600001,462.45970462222226]
[]
[]
[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","Reactive power charge p/kVArh","Average unit rate (p/kWh)","Revenue (£/year)","Average p/kWh","Average £/MPAN/year","Average p/kVA/day"]
["Assets 132kV",1.5945004607525854,0.163869291887544,0.03926361375469246,null,0,0.07115828066413127,0.25743219720312926,10714.681609092795,0.25743219720312926,1190.5201787880883,1.0136495883876482]
["Assets 132kV/EHV",0.14754048797267655,0.015162965382533524,0.0036330956782563767,null,0,0.0065843364181452325,0.02382042083405927,991.4386304606472,0.02382042083405927,110.1598478289608,0.09379386120304314]
["Assets EHV",0.5533654159287741,0.05328796636623394,0.006251670169676772,null,0,0.02292106419205249,0.08462155314429637,3522.0652624606487,0.08462155314429637,391.3405847178499,0.33320075517110503]
["Assets EHV/HV",0.09566324141874123,0.009212175977153847,0.001080759685186235,null,0,0.003962487055137927,0.01462898084095958,608.8782742770884,0.01462898084095958,67.65314158634315,0.05760219805088628]
["Assets 132kV/HV",0.028566997392160613,0.002935874745246031,0.000703445109829381,null,0,0.0012748685047123934,0.004612143481406671,191.96374608779732,0.0046121434814066714,21.32930512086637,0.0181604997055738]
["Assets HV",0,0,0,null,0.8570849620288006,0,0,9059.730882629234,0.21767015691862082,1006.6367647365815,0.8570849620288007]
["Assets HV/LV",0,0,0,null,0.060472229707238014,0,0,639.2156568973887,0.015357870354457423,71.02396187748764,0.060472229707238014]
["Assets LV circuits",0,0,0,null,0,0,0,0,0,0,0]
["Assets LV customer",null,null,null,0,null,null,0,0,0,0,0]
["Assets HV customer",null,null,null,0,null,null,0,0,0,0,0]
["Transmission exit",0.6599764904418823,0.04842140121485345,0.003328358132407029,null,0,0.024423262501992917,0.0913803666020692,3803.376361235698,0.09138036660206922,422.5973734706331,0.3598138538972695]
["Operating 132kV",0.79238229402757,0.08143436055530474,0.0195119368758735,null,0,0.03536189738389235,0.12793016997943982,5324.629375886618,0.12793016997943982,591.6254862096242,0.5037301687624516]
["Operating 132kV/EHV",0.073319809682938,0.007535190857456176,0.0018054561656254881,null,0,0.0032720665337385227,0.011837487771113769,492.6924988288598,0.01183748777111377,54.74361098098442,0.04661058227019411]
["Operating EHV",0.27499330887756934,0.026481297480096675,0.003106749024214212,null,0,0.011390555144449048,0.042052430874184525,1750.2799284649618,0.04205243087418453,194.47554760721798,0.1655831310513284]
["Operating EHV/HV",0.19015826098593372,0.01831185456118972,0.0021483213325286447,null,0,0.00787658494955289,0.029079315267362803,1210.3210394244973,0.029079315267362807,134.4801154916108,0.11450096868845998]
["Operating 132kV/HV",0.05678513988361198,0.005835897129857595,0.0013982998777836554,null,0,0.0025341685504956433,0.009167964317693329,381.5832663312778,0.009167964317693329,42.39814070347531,0.03609922673988475]
["Operating HV",0,0,0,null,1.7037033606584666,0,0,18008.826003504255,0.43268216604744086,2000.9806670560283,1.7037033606584666]
["Operating HV/LV",0,0,0,null,0.6010299185209022,0,0,6353.126650733344,0.1526409661506049,705.9029611925938,0.6010299185209022]
["Operating LV circuits",0,0,0,null,0,0,0,0,0,0,0]
["Operating LV customer",null,null,null,7.381095042558131,null,null,0,242.4689721480346,0.005825587967138662,26.940996905337176,0.022938485974800818]
["Operating HV customer",null,null,null,0,null,null,0,0,0,0,0]
["Scaler",8.401509863655106,0.6164051080762196,0.042370045121564504,0,0,0.31090846989980875,1.1632733324147257,48417.033753308,1.1632733324147257,5379.670417034223,4.580435343346325]
["Rounding",0.00023822898045011698,0.00010661576631054714,0.00039824907236175877,-0.0010950425581315315,-0.002290470915407017,0.0003319582018905809,0.0002384217334385035,-14.323725914318981,-0.0003441435190318031,-1.591525101590998,-0.0013550788914628567]
[]
[]
["Total",12.869,1.049,0.125,7.38,3.22,0.502,1.860074784463879,111697.98818585681,2.6836689666496714,12410.887576206314,10.567054055272918]
[]
["HV HH Metered"]
[]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Import capacity (kVA)","Reactive power units (MVArh)","MWh/year","MWh/MPAN/year"]
["HV HH Metered",165935.7421198207,1015580.8082147724,959150.7694094345,570,713960,173411,2140667.3197440277,3755.556701305312]
[]
[]
[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","Reactive power charge p/kVArh","Average unit rate (p/kWh)","Revenue (£/year)","Average p/kWh","Average £/MPAN/year","Average p/kVA/day"]
["Assets 132kV",1.6152411386933296,0.16600084361241035,0.0397743404604668,null,0.24175273133025144,0.0574115794245291,0.22643354815391165,5477185.463488637,0.2558634596310638,9609.097304366029,2.101796679253984]
["Assets 132kV/EHV",0.10175975530030851,0.010458008294234527,0.002505772702001932,null,0,0.0036169139911644537,0.014265252351461687,305371.5951667568,0.014265252351461687,535.739640643433,0.11718226613622373]
["Assets EHV",0.30532814464864066,0.029402480593032927,0.0034494581679971694,null,0.15116169311560143,0.010072816758286682,0.03997853107297237,1249727.768414205,0.05838028902892031,2192.5048568670263,0.47956631944163436]
["Assets EHV/HV",0,0,0,null,0.07349661844696997,0,0,191528.80682835518,0.008947154238392234,336.0154505760617,0.07349661844696997]
["Assets 132kV/HV",0,0,0,null,0.025987385323925374,0,0,67721.93073442462,0.0031635896951293925,118.81040479723617,0.02598738532392537]
["Assets HV",0,0,0,null,0.30390636301777546,0,0,791966.0023316239,0.03699622052558471,1389.4140391782876,0.30390636301777546]
["Assets HV/LV",0,0,0,null,0,0,0,0,0,0,0]
["Assets LV circuits",0,0,0,null,0,0,0,0,0,0,0]
["Assets LV customer",null,null,null,0,null,null,0,0,0,0,0]
["Assets HV customer",null,null,null,0,null,null,0,0,0,0,0]
["Transmission exit",0.7112353434951671,0.05218217985689948,0.0035868640381303196,null,0,0.02096282806730059,0.08319373667992859,1780901.1331811314,0.08319373667992859,3124.3879529493533,0.6833969951814696]
["Operating 132kV",0.8026893126650038,0.08249362888865526,0.019765741003688934,null,0.12013830572898118,0.028530514808808995,0.11252548290033959,2721871.137199385,0.1271505904768451,4775.21252140243,1.0444816513259194]
["Operating 132kV/EHV",0.07901439033067623,0.008120431766010652,0.0019456817852168478,null,0,0.0028084605062870627,0.011076679716235256,237114.86279816364,0.011076679716235258,415.9909873651994,0.09098965783669384]
["Operating EHV",0.2370811243503031,0.022830431061983812,0.002678434448973575,null,0.11737399512836494,0.007821338334784963,0.031042520195971115,970388.3171608364,0.045331112789486205,1702.4356441418183,0.3723735404235211]
["Operating EHV/HV",0,0,0,null,0.40582141597703986,0,0,1057551.9422510308,0.049402909667322276,1855.3542846509313,0.40582141597703986]
["Operating 132kV/HV",0,0,0,null,0.1434928263714033,0,0,373935.70485386386,0.0174681839352122,656.0275523751998,0.1434928263714033]
["Operating HV",0,0,0,null,1.6780596600276714,0,0,4372946.283287751,0.20427958342497843,7671.835584715352,1.6780596600276714]
["Operating HV/LV",0,0,0,null,0,0,0,0,0,0,0]
["Operating LV circuits",0,0,0,null,0,0,0,0,0,0,0]
["Operating LV customer",null,null,null,0,null,null,0,0,0,0,0]
["Operating HV customer",null,null,null,75.20655305988984,null,null,0,156467.23364110081,0.007309273710957131,274.5039186685979,0.06004220858890864]
["Scaler",9.054035772931783,0.6642798722742869,0.04566082888159387,0,0,0.26685709162096455,1.0590574201253242,22670896.089947022,1.0590574201253242,39773.501912187756,8.699653213351818]
["Rounding",-0.0003849824152108994,0.0002321236524862602,-0.0003671214880694579,0.003446940110151786,-0.0011909944679846518,-8.154351212641409e-05,-9.081626748358897e-05,-5040.579597955815,-0.00023546767643271854,-8.843122101676869,-0.0019342550167638474]
[]
[]
["Total",12.906,1.036,0.119,75.21,3.26,0.398,1.577482354928661,42420533.691686325,1.981649988320409,74421.98893278302,16.278312545688195]
[]
["HV Sub HH Metered"]
[]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Import capacity (kVA)","Reactive power units (MVArh)","MWh/year","MWh/MPAN/year"]
["HV Sub HH Metered",0,0,0,0,0,0,0,""]
[]
[]
[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","Reactive power charge p/kVArh","Average unit rate (p/kWh)","Revenue (£/year)","Average p/kWh","Average £/MPAN/year","Average p/kVA/day"]
["Assets 132kV",1.4919904156772479,0.15333417514638786,0.03673936561874996,null,0,0.05707509651436264,0,0,"","",""]
["Assets 132kV/EHV",0.1262218478134658,0.012972015581712303,0.0031081370008587857,null,0,0.004828532456024283,0,0,"","",""]
["Assets EHV",0,0,0,null,1.0642575200934692,0,0,0,"","",""]
["Assets EHV/HV",0,0,0,null,0.1034909404247142,0,0,0,"","",""]
["Assets 132kV/HV",0,0,0,null,0,0,0,0,"","",""]
["Assets HV",0,0,0,null,0,0,0,0,"","",""]
["Assets HV/LV",0,0,0,null,0,0,0,0,"","",""]
["Assets LV circuits",0,0,0,null,0,0,0,0,"","",""]
["Assets LV customer",null,null,null,0,null,null,0,0,"","",""]
["Assets HV customer",null,null,null,0,null,null,0,0,"","",""]
["Transmission exit",0.6175467631077628,0.04530840116040203,0.0031143788012133124,null,0,0.019589569217901476,0,0,"","",""]
["Operating 132kV",0.7414402299284933,0.07619896541012838,0.01825751922101194,null,0,0.028363300620527783,0,0,"","",""]
["Operating 132kV/EHV",0.09800871004415786,0.010072507540178039,0.002413405471173817,null,0,0.003749257720586172,0,0,"","",""]
["Operating EHV",0,0,0,null,0.8263744233351934,0,0,0,"","",""]
["Operating EHV/HV",0,0,0,null,0.571439079394604,0,0,0,"","",""]
["Operating 132kV/HV",0,0,0,null,0,0,0,0,"","",""]
["Operating HV",0,0,0,null,0,0,0,0,"","",""]
["Operating HV/LV",0,0,0,null,0,0,0,0,"","",""]
["Operating LV circuits",0,0,0,null,0,0,0,0,"","",""]
["Operating LV customer",null,null,null,0,null,null,0,0,"","",""]
["Operating HV customer",null,null,null,75.20655305988984,null,null,0,0,"","",""]
["Scaler",7.861378847062185,0.5767765742696269,0.03964608527196643,0,0,0.24937548744919544,0,0,"","",""]
["Rounding",0.0004131863666874125,0.00033736089156444216,-0.00027889138497425026,0.003446940110151786,0.004438036752019148,1.875602140222199e-05,0,0,"","",""]
[]
[]
["Total",10.937,0.875,0.103,75.21,2.57,0.363,0,0,0,0,0]
[]
["NHH UMS category A"]
[]
[null,"Rate 1 units (MWh)","MWh/year"]
["NHH UMS category A",8820.621300778967,8820.621300778967]
[]
[]
[null,"Unit rate 1 p/kWh","Revenue (£/year)","Average p/kWh"]
["Assets 132kV",0.21528159140192507,18989.173907854143,0.2152815914019251]
["Assets 132kV/EHV",0.019920189318717887,1757.0844622023264,0.019920189318717887]
["Assets EHV",0.0693620448215408,6118.163300184682,0.0693620448215408]
["Assets EHV/HV",0.011990987958515062,1057.6796380426206,0.011990987958515064]
["Assets 132kV/HV",0.0038569751539966816,340.20917199918364,0.0038569751539966816]
["Assets HV",0.0679278657244007,5991.659793251023,0.0679278657244007]
["Assets HV/LV",0.004792698135649177,422.74575263510775,0.004792698135649177]
["Assets LV circuits",0.01027870911665067,906.6460057883985,0.01027870911665067]
["Assets LV customer",null,0,0]
["Transmission exit",0.07386996529106063,6515.7898933413235,0.07386996529106064]
["Operating 132kV",0.1069835509338449,9436.613882000438,0.1069835509338449]
["Operating 132kV/EHV",0.009899279240332811,873.1779332963862,0.009899279240332811]
["Operating EHV",0.03446926328776007,3040.4031797817493,0.03446926328776007]
["Operating EHV/HV",0.02383554418476759,2102.4430875181924,0.023835544184767594]
["Operating 132kV/HV",0.007666849639137111,676.2637723684234,0.007666849639137112]
["Operating HV",0.13502620888724645,11910.150542742762,0.13502620888724645]
["Operating HV/LV",0.04763434363029162,4201.645060739751,0.04763434363029162]
["Operating LV circuits",0.10215948267145133,9011.101089283635,0.10215948267145135]
["Operating LV customer",0.6889701901402591,60771.45134752904,0.6889701901402591]
["Scaler",0.9403656812156675,82946.09558252442,0.9403656812156677]
["Rounding",-0.0002914207532151991,-25.70512103299036,-0.0002914207532151991]
[]
[]
["Total",2.574,227042.79228205062,2.5740000000000003]
[]
["NHH UMS category B"]
[]
[null,"Rate 1 units (MWh)","MWh/year"]
["NHH UMS category B",5615.81375023933,5615.81375023933]
[]
[]
[null,"Unit rate 1 p/kWh","Revenue (£/year)","Average p/kWh"]
["Assets 132kV",0.27747405996388047,15582.426412798923,0.27747405996388047]
["Assets 132kV/EHV",0.02567491149391583,1441.8552100371035,0.025674911493915833]
["Assets EHV",0.08875780199577106,4984.472848888709,0.08875780199577106]
["Assets EHV/HV",0.015344036319774587,861.6925014876182,0.015344036319774587]
["Assets 132kV/HV",0.004971212578790432,279.1740395533403,0.004971212578790433]
["Assets HV",0.08692258239320674,4881.410334100816,0.08692258239320676]
["Assets HV/LV",0.006132883672099347,344.4113245439379,0.006132883672099347]
["Assets LV circuits",0.013152951746089265,738.645272719225,0.013152951746089265]
["Assets LV customer",null,0,0]
["Transmission exit",0.08625624888353688,4843.990285242323,0.08625624888353689]
["Operating 132kV",0.13788991447738383,7743.640777414174,0.13788991447738386]
["Operating 132kV/EHV",0.012759071426609404,716.5256875783883,0.012759071426609404]
["Operating EHV",0.04410792752299293,2477.019058781835,0.04410792752299294]
["Operating EHV/HV",0.030500694099434112,1712.862173154457,0.030500694099434112]
["Operating 132kV/HV",0.00988171762690232,554.9388572514041,0.00988171762690232]
["Operating HV",0.1727836822499781,9703.209785964102,0.1727836822499781]
["Operating HV/LV",0.06095436850245418,3423.083807732373,0.060954368502454184]
["Operating LV circuits",0.13072641036279153,7341.35172834794,0.13072641036279156]
["Operating LV customer",0.6889701901402591,38691.28267294673,0.6889701901402591]
["Scaler",1.0980432428914533,61664.06341787208,1.0980432428914533]
["Rounding",-0.00030390834732330063,-17.066926757107016,-0.00030390834732330063]
[]
[]
["Total",2.991,167968.9892696584,2.991]
[]
["NHH UMS category C"]
[]
[null,"Rate 1 units (MWh)","MWh/year"]
["NHH UMS category C",412.89200298166736,412.89200298166736]
[]
[]
[null,"Unit rate 1 p/kWh","Revenue (£/year)","Average p/kWh"]
["Assets 132kV",0.49685830697604766,2051.4882156542044,0.49685830697604766]
["Assets 132kV/EHV",0.04597472303640733,189.82595481029625,0.04597472303640733]
["Assets EHV",0.16505956157324483,681.5177298925291,0.16505956157324483]
["Assets EHV/HV",0.02853472991395855,117.81761788715245,0.028534729913958546]
["Assets 132kV/HV",0.008901690723224259,36.754369126353915,0.00890169072322426]
["Assets HV",0.16164667238290273,667.4261833549808,0.16164667238290273]
["Assets HV/LV",0.011405094170140238,47.0907217610374,0.011405094170140238]
["Assets LV circuits",0.024460051959229217,100.99359846481809,0.024460051959229224]
["Assets LV customer",null,0,0]
["Transmission exit",0.1634330513460358,674.8019992367041,0.1634330513460358]
["Operating 132kV",0.24691226799803653,1019.4810089445555,0.24691226799803653]
["Operating 132kV/EHV",0.022847002809692683,94.33344752221794,0.022847002809692683]
["Operating EHV",0.08202586155971456,338.67822275687496,0.08202586155971454]
["Operating EHV/HV",0.05672099897169738,234.19646876545227,0.05672099897169739]
["Operating 132kV/HV",0.017694675641957945,73.05990067918937,0.01769467564195795]
["Operating HV",0.32131934543118884,1326.7018813184181,0.32131934543118884]
["Operating HV/LV",0.11335455717423534,468.0319015876996,0.11335455717423534]
["Operating LV circuits",0.2431070113876248,1003.7694087072341,0.2431070113876248]
["Operating LV customer",0.6889701901402591,2844.7028180167176,0.6889701901402591]
["Scaler",2.0805050070974995,8590.238795938747,2.0805050070975]
["Rounding",0.0002691997069028673,1.1115040618520267,0.0002691997069028673]
[]
[]
["Total",4.98,20562.021748487037,4.98]
[]
["NHH UMS category D"]
[]
[null,"Rate 1 units (MWh)","MWh/year"]
["NHH UMS category D",0,0]
[]
[]
[null,"Unit rate 1 p/kWh","Revenue (£/year)","Average p/kWh"]
["Assets 132kV",0.16854939735846494,0,""]
["Assets 132kV/EHV",0.015596019534563913,0,""]
["Assets EHV",0.05498477120314379,0,""]
["Assets EHV/HV",0.009505511711699804,0,""]
["Assets 132kV/HV",0.003019723300999809,0,""]
["Assets HV",0.053847866867011936,0,""]
["Assets HV/LV",0.003799273956130029,0,""]
["Assets LV circuits",0.008148151780946161,0,""]
["Assets LV customer",null,0,""]
["Transmission exit",0.06539927154783685,0,""]
["Operating 132kV",0.08376012514466648,0,""]
["Operating 132kV/EHV",0.007750395839123,0,""]
["Operating EHV",0.027324519631662002,0,""]
["Operating EHV/HV",0.01889494386842035,0,""]
["Operating 132kV/HV",0.006002570298274788,0,""]
["Operating HV",0.10703815352034517,0,""]
["Operating HV/LV",0.037760759398922976,0,""]
["Operating LV circuits",0.08098399917957469,0,""]
["Operating LV customer",0.6889701901402591,0,""]
["Scaler",0.8325336325497414,0,""]
["Rounding",0.0001307231682128318,0,""]
[]
[]
["Total",2.274,0,0]
[]
["LV UMS (Pseudo HH Metered)"]
[]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MWh/year"]
["LV UMS (Pseudo HH Metered)",6101.694997089735,34741.584861337855,105662.6027749793,146505.8826334069]
[]
[]
[null,"Unit rate 1 p/kWh","Unit rate 2 p/kWh","Unit rate 3 p/kWh","Average unit rate (p/kWh)","Revenue (£/year)","Average p/kWh"]
["Assets 132kV",4.969121486305594,0.17971176623369367,0.040362454990810384,0.2786805321735105,408283.37338827713,0.2786805321735106]
["Assets 132kV/EHV",0.4597970505063401,0.01662888304970203,0.003734772395304685,0.025786547396767983,37778.80886431674,0.025786547396767983]
["Assets EHV",1.6919762305099562,0.06055505722870702,0.0064266309621287465,0.0894623197330629,131067.56114924436,0.0894623197330629]
["Assets EHV/HV",0.2925009875118024,0.010468476872687538,0.0011110060938799467,0.01546583007205167,22658.35085364217,0.01546583007205167]
["Assets 132kV/HV",0.08902655347846129,0.00321970779169007,0.0007231318992027523,0.0049928276797669155,7314.7862606075705,0.0049928276797669155]
["Assets HV",1.656991723509065,0.05930297768683393,0.006293749357864734,0.08761253301940794,128357.51479756867,0.08761253301940794]
["Assets HV/LV",0.116910211433234,0.004184163120202924,0.0004440598934178813,0.006181563621699129,9056.354344515903,0.006181563621699129]
["Assets LV circuits",0.2507326816913266,0.008973608266558991,0.0009523575959984913,0.013257353698306435,19422.803049536455,0.013257353698306435]
["Assets LV customer",null,null,null,0,0,0]
["Transmission exit",1.6155192114730903,0.07649603463090682,0.0034215063888896665,0.08789083419752279,128765.242394945,0.0878908341975228]
["Operating 132kV",2.469390244492051,0.08930723138505037,0.020058002782330657,0.1384894672782002,202895.2163902304,0.1384894672782002]
["Operating 132kV/EHV",0.22849478606946422,0.008263674312028698,0.0018559841098230736,0.012814548558774093,18774.06747151851,0.012814548558774095]
["Operating EHV",0.8408225898779663,0.03009265681817761,0.003193695273212185,0.04445803553148793,65133.63735688005,0.04445803553148794]
["Operating EHV/HV",0.5814300069390703,0.020809114637544982,0.0022084447863544455,0.030742794281159974,45040.00210778596,0.030742794281159974]
["Operating 132kV/HV",0.1769659311138381,0.006400097105957972,0.001437433045091357,0.009924683869230778,14540.24570119191,0.009924683869230778]
["Operating HV",3.2937485698539155,0.11788175835328445,0.012510640609951463,0.17415515795264933,255147.55131013284,0.17415515795264933]
["Operating HV/LV",1.1619636846889367,0.041586150062409996,0.004413485046796692,0.06143819564564376,90010.57080468976,0.06143819564564376]
["Operating LV circuits",2.4920173107066383,0.08918816242429539,0.009465425883861938,0.13176405519808687,193042.09206152664,0.13176405519808687]
["Operating LV customer",0.6889701901402591,0.6889701901402591,0.6889701901402591,0.688970190140259,1009381.8581460482,0.688970190140259]
["Scaler",20.56558193615036,0.9737955802815993,0.04355582371664322,1.1188515365766474,1639183.3190190527,1.1188515365766474]
["Rounding",3.861354863232691e-05,0.00016470959840964028,-0.00013879497182145428,-5.943486521553563e-05,-87.07557387599621,-5.943486521553563e-05]
[]
[]
["Total",43.642,2.486,0.851,3.02087957175902,4425766.279897836,3.02087957175902]
[]
["LV Generation NHH"]
[]
[null,"Rate 1 units (MWh)","MPANs","MWh/year","MWh/MPAN/year"]
["LV Generation NHH",703.102,0,703.102,""]
[]
[]
[null,"Unit rate 1 p/kWh","Fixed charge p/MPAN/day","Revenue (£/year)","Average p/kWh","Average £/MPAN/year"]
["Assets 132kV",-0.2053378229664637,null,-1443.7343400336656,-0.2053378229664637,""]
["Assets 132kV/EHV",-0.019000083941913656,null,-133.58997019727374,-0.019000083941913656,""]
["Assets EHV",-0.06614214645637244,null,-465.0467545776837,-0.06614214645637244,""]
["Assets EHV/HV",-0.011434346893164206,null,-80.3951216927754,-0.011434346893164209,""]
["Assets 132kV/HV",-0.003678823053099828,null,-25.865878462805952,-0.0036788230530998287,""]
["Assets HV",-0.06477454427376995,null,-455.431116279762,-0.06477454427376995,""]
["Assets HV/LV",-0.004570213332448424,null,-32.133261344711514,-0.004570213332448424,""]
["Assets LV circuits",0,null,0,0,""]
["Assets LV customer",null,0,0,0,""]
["Assets HV customer",null,0,0,0,""]
["Transmission exit",-0.07047696353947479,null,-495.52494018531803,-0.07047696353947479,""]
["Operating 132kV",-0.10204202458241887,null,-717.4595156794787,-0.10204202458241887,""]
["Operating 132kV/EHV",-0.009442035591199513,null,-66.38714108243559,-0.009442035591199513,""]
["Operating EHV",-0.03286914430634347,null,-231.10361100078705,-0.03286914430634347,""]
["Operating EHV/HV",-0.022729059652039432,null,-159.8084729946823,-0.022729059652039436,""]
["Operating 132kV/HV",-0.0073127209979253,null,-51.41588759083274,-0.0073127209979253,""]
["Operating HV",-0.12875807376566037,null,-905.3005918078334,-0.12875807376566037,""]
["Operating HV/LV",-0.045423080315092866,null,-319.3705861570242,-0.045423080315092866,""]
["Operating LV circuits",0,null,0,0,""]
["Operating LV customer",null,0,0,0,""]
["Operating HV customer",null,0,0,0,""]
["Scaler",0,0,0,0,""]
["Rounding",-8.916332613129185e-06,0,-0.06269091292956357,-8.916332613129187e-06,""]
[]
[]
["Total",-0.794,0,-5582.629879999999,-0.794,0]
[]
["LV Sub Generation NHH"]
[]
[null,"Rate 1 units (MWh)","MPANs","MWh/year","MWh/MPAN/year"]
["LV Sub Generation NHH",0,0,0,""]
[]
[]
[null,"Unit rate 1 p/kWh","Fixed charge p/MPAN/day","Revenue (£/year)","Average p/kWh","Average £/MPAN/year"]
["Assets 132kV",-0.20098904771026788,null,0,"",""]
["Assets 132kV/EHV",-0.018597688057324323,null,0,"",""]
["Assets EHV",-0.06474134593289492,null,0,"",""]
["Assets EHV/HV",-0.011192183008686508,null,0,"",""]
["Assets 132kV/HV",-0.0036009105943325187,null,0,"",""]
["Assets HV",-0.06340270770075272,null,0,"",""]
["Assets HV/LV",0,null,0,"",""]
["Assets LV circuits",0,null,0,"",""]
["Assets LV customer",null,0,0,"",""]
["Assets HV customer",null,0,0,"",""]
["Transmission exit",-0.06898435749766271,null,0,"",""]
["Operating 132kV",-0.09988091356455918,null,0,"",""]
["Operating 132kV/EHV",-0.009242066144977053,null,0,"",""]
["Operating EHV",-0.03217302062398076,null,0,"",""]
["Operating EHV/HV",-0.022247689143754985,null,0,"",""]
["Operating 132kV/HV",-0.007157847532960028,null,0,"",""]
["Operating HV",-0.12603115323471176,null,0,"",""]
["Operating HV/LV",0,null,0,"",""]
["Operating LV circuits",0,null,0,"",""]
["Operating LV customer",null,0,0,"",""]
["Operating HV customer",null,0,0,"",""]
["Scaler",0,0,0,"",""]
["Rounding",0.0002409307468653754,0,0,"",""]
[]
[]
["Total",-0.728,0,0,0,0]
[]
["LV Generation Intermittent"]
[]
[null,"Rate 1 units (MWh)","MPANs","Reactive power units (MVArh)","MWh/year","MWh/MPAN/year"]
["LV Generation Intermittent",1044.6170000000002,0,50,1044.6170000000002,""]
[]
[]
[null,"Unit rate 1 p/kWh","Fixed charge p/MPAN/day","Reactive power charge p/kVArh","Revenue (£/year)","Average p/kWh","Average £/MPAN/year"]
["Assets 132kV",-0.2053378229664637,null,0.05362458394857852,-2118.181514163295,-0.20277111268180537,""]
["Assets 132kV/EHV",-0.019000083941913656,null,0.007088469288969804,-194.93387222701529,-0.018660798381322077,""]
["Assets EHV",-0.06614214645637244,null,0.024676026447876708,-678.5940928242259,-0.06496104245136981,""]
["Assets EHV/HV",-0.011434346893164206,null,0.004265876773987469,-117.31219309797142,-0.01123016312179214,""]
["Assets 132kV/HV",-0.003678823053099828,null,0.0032024519852688004,-36.82838501996543,-0.003525539505863434,""]
["Assets HV",-0.06477454427376995,null,0.01691606513090866,-668.1878685908732,-0.06396486641428133,""]
["Assets HV/LV",-0.004570213332448424,null,0.0011935248215270097,-47.14446299625926,-0.004513085944059809,""]
["Assets LV circuits",0,null,0.0025597052258991967,1.2798526129495982,0.00012251883828710407,""]
["Assets LV customer",null,0,null,0,0,""]
["Assets HV customer",null,0,null,0,0,""]
["Transmission exit",-0.07047696353947479,null,0.018405268903531318,-727.0117077653899,-0.06959600578636858,""]
["Operating 132kV",-0.10204202458241887,null,0.02664857859331901,-1052.6240466354673,-0.10076650548818056,""]
["Operating 132kV/EHV",-0.009442035591199513,null,0.003522593874752985,-96.87181199434413,-0.00927342863406819,""]
["Operating EHV",-0.03286914430634347,null,0.012262678453554549,-337.2253299518187,-0.03228219815988239,""]
["Operating EHV/HV",-0.022729059652039432,null,0.008479659447989632,-233.19179134134998,-0.022323185563833437,""]
["Operating 132kV/HV",-0.0073127209979253,null,0.006365796217839249,-73.20702859797771,-0.007008025773846079,""]
["Operating HV",-0.12875807376566037,null,0.03362555439594583,-1328.2159502306556,-0.127148605683294,""]
["Operating HV/LV",-0.045423080315092866,null,0.011862372690868267,-468.56603254967956,-0.04485529457683338,""]
["Operating LV circuits",0,null,0.02544075901959973,12.720379509799864,0.0012177074956467165,""]
["Operating LV customer",null,0,null,0,0,""]
["Operating HV customer",null,0,null,0,0,""]
["Scaler",0,0,0,0,0,""]
["Rounding",-8.916332613129185e-06,0,-0.00013996522041676007,-0.16312413646167173,-1.5615688473543097e-05,""]
[]
[]
["Total",-0.794,0,0.26,-8164.258980000001,-0.7815552475213402,0]
[]
["LV Generation Non-Intermittent"]
[]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Reactive power units (MVArh)","MWh/year","MWh/MPAN/year"]
["LV Generation Non-Intermittent",103.449,604.7810000000001,705.2490000000001,0,44,1413.4790000000003,""]
[]
[]
[null,"Unit rate 1 p/kWh","Unit rate 2 p/kWh","Unit rate 3 p/kWh","Fixed charge p/MPAN/day","Reactive power charge p/kVArh","Average unit rate (p/kWh)","Revenue (£/year)","Average p/kWh","Average £/MPAN/year"]
["Assets 132kV",-1.5700596816138481,-0.16135747500869888,-0.038661774284847336,null,0.05362458394857852,-0.2015691319470496,-2849.1373505538377,-0.2015691319470496,""]
["Assets 132kV/EHV",-0.1452789618274538,-0.014930544823791324,-0.003577406958655597,null,0.007088469288969804,-0.018585166941026958,-262.69743182635847,-0.018585166941026958,""]
["Assets EHV",-0.5448833350221639,-0.052471159191343014,-0.006155843486884103,null,0.024676026447876708,-0.0646326217447747,-913.5685355118242,-0.0646326217447747,""]
["Assets EHV/HV",-0.09419689869087047,-0.009070970148753816,-0.0010641936136059104,null,0.004265876773987469,-0.011173387276324477,-157.9334827395185,-0.011173387276324477,""]
["Assets 132kV/HV",-0.02812911750996282,-0.0028908731488252407,-0.0006926625813894396,null,0.0032024519852688004,-0.0035415212653448092,-50.058659366183164,-0.0035415212653448097,""]
["Assets HV",-0.5336169386597243,-0.05138622808949109,-0.006028560877542492,null,0.01691606513090866,-0.06352190783320183,-897.8688276216632,-0.06352190783320184,""]
["Assets HV/LV",-0.037649716795777416,-0.0036255913083116406,-0.0004253493344788935,null,0.0011935248215270097,-0.004481832691170592,-63.34976390483118,-0.004481832691170592,""]
["Assets LV circuits",0,0,0,null,0.0025597052258991967,7.968072390149739e-05,1.1262702993956466,7.96807239014974e-05,""]
["Assets LV customer",null,null,null,0,null,0,0,0,""]
["Assets HV customer",null,null,null,0,null,0,0,0,""]
["Transmission exit",-0.6498602565261923,-0.04767918959321377,-0.0032773404826721485,null,0.018405268903531318,-0.0690242804492038,-975.6437090506016,-0.0690242804492038,""]
["Operating 132kV",-0.7802365210294029,-0.08018612057693743,-0.01921285452908815,null,0.02664857859331901,-0.10016918471253576,-1415.8703903829037,-0.10016918471253577,""]
["Operating 132kV/EHV",-0.07219595094531858,-0.0074196901473288215,-0.0017777818209169913,null,0.003522593874752985,-0.009235843813218793,-130.5467127726469,-0.009235843813218795,""]
["Operating EHV",-0.2707781638259743,-0.026075387567274965,-0.003059128237259739,null,0.012262678453554549,-0.032118990459851275,-453.99518516200135,-0.03211899045985128,""]
["Operating EHV/HV",-0.18724348223700193,-0.018031167283909487,-0.002115391491177211,null,0.008479659447989632,-0.02221032720904616,-313.93831093115364,-0.02221032720904616,""]
["Operating 132kV/HV",-0.05591472742753618,-0.005746443488207399,-0.0013768664951513902,null,0.006365796217839249,-0.007039794126511143,-99.50601162146846,-0.007039794126511143,""]
["Operating HV",-1.060717445732417,-0.10214493704381045,-0.011983502082093665,null,0.03362555439594583,-0.1262680978495884,-1784.773046803384,-0.12626809784958842,""]
["Operating HV/LV",-0.3741983109875753,-0.036034537822967325,-0.004227521906872411,null,0.011862372690868267,-0.04454467034272694,-629.6295609136733,-0.04454467034272694,""]
["Operating LV circuits",0,0,0,null,0.02544075901959973,0.0007919420075306304,11.193933968623881,0.0007919420075306304,""]
["Operating LV customer",null,null,null,0,null,0,0,0,""]
["Operating HV customer",null,null,null,0,null,0,0,0,""]
["Scaler",0,0,0,0,0,0,0,0,""]
["Rounding",-4.049116878146464e-05,5.031524286447375e-05,-0.0003638218173644958,0,-0.00013996522041676007,-0.00016731943707496552,-2.365025105972852,-0.00016731943707496552,""]
[]
[]
["Total",-6.405,-0.619,-0.104,0,0.26,-0.7774124553672179,-10988.561800000005,-0.7774124553672179,0]
[]
["LV Sub Generation Intermittent"]
[]
[null,"Rate 1 units (MWh)","MPANs","Reactive power units (MVArh)","MWh/year","MWh/MPAN/year"]
["LV Sub Generation Intermittent",0,0,0,0,""]
[]
[]
[null,"Unit rate 1 p/kWh","Fixed charge p/MPAN/day","Reactive power charge p/kVArh","Revenue (£/year)","Average p/kWh","Average £/MPAN/year"]
["Assets 132kV",-0.20098904771026788,null,0.05248888834009112,0,"",""]
["Assets 132kV/EHV",-0.018597688057324323,null,0.00693834516959015,0,"",""]
["Assets EHV",-0.06474134593289492,null,0.024153421836181344,0,"",""]
["Assets EHV/HV",-0.011192183008686508,null,0.0041755313174481395,0,"",""]
["Assets 132kV/HV",-0.0036009105943325187,null,0.003134628416520014,0,"",""]
["Assets HV",-0.06340270770075272,null,0.016557805924637115,0,"",""]
["Assets HV/LV",0,null,0.001168247592341815,0,"",""]
["Assets LV circuits",0,null,0,0,"",""]
["Assets LV customer",null,0,null,0,"",""]
["Assets HV customer",null,0,null,0,"",""]
["Transmission exit",-0.06898435749766271,null,0.01801547039084143,0,"",""]
["Operating 132kV",-0.09988091356455918,null,0.026084198015375787,0,"",""]
["Operating 132kV/EHV",-0.009242066144977053,null,0.003447990137074054,0,"",""]
["Operating EHV",-0.03217302062398076,null,0.012002971635477425,0,"",""]
["Operating EHV/HV",-0.022247689143754985,null,0.008300071816954857,0,"",""]
["Operating 132kV/HV",-0.007157847532960028,null,0.00623097732924781,0,"",""]
["Operating HV",-0.12603115323471176,null,0.03291341097872045,0,"",""]
["Operating HV/LV",0,null,0.011611143803308438,0,"",""]
["Operating LV circuits",0,null,0,0,"",""]
["Operating LV customer",null,0,null,0,"",""]
["Operating HV customer",null,0,null,0,"",""]
["Scaler",0,0,0,0,"",""]
["Rounding",0.0002409307468653754,0,-0.0002231027038099298,0,"",""]
[]
[]
["Total",-0.728,0,0.227,0,0,0]
[]
["LV Sub Generation Non-Intermittent"]
[]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Reactive power units (MVArh)","MWh/year","MWh/MPAN/year"]
["LV Sub Generation Non-Intermittent",60.474000000000004,108.4008,200.74800000000002,0,0,369.6228,""]
[]
[]
[null,"Unit rate 1 p/kWh","Unit rate 2 p/kWh","Unit rate 3 p/kWh","Fixed charge p/MPAN/day","Reactive power charge p/kVArh","Average unit rate (p/kWh)","Revenue (£/year)","Average p/kWh","Average £/MPAN/year"]
["Assets 132kV",-1.5368079572334443,-0.1579401435858627,-0.03784297059373178,null,0.05248888834009112,-0.31831007985250953,-1176.5466298330816,-0.3183100798525096,""]
["Assets 132kV/EHV",-0.14220215140201045,-0.014614336231758908,-0.0035016423545588386,null,0.00693834516959015,-0.029453503253234942,-108.86686342269809,-0.02945350325323495,""]
["Assets EHV",-0.5333434485530021,-0.05135989154732746,-0.006025471111010866,null,0.024153421836181344,-0.10559539702104685,-390.30466314030997,-0.10559539702104688,""]
["Assets EHV/HV",-0.09220193674806194,-0.008878859362914646,-0.0010416554431520095,null,0.0041755313174481395,-0.01825484149741741,-67.47405627831616,-0.01825484149741741,""]
["Assets 132kV/HV",-0.027533381135442417,-0.002829648395212918,-0.0006779929318756666,null,0.003134628416520014,-0.005702828845062366,-21.078955656327174,-0.005702828845062366,""]
["Assets HV",-0.5223156591116821,-0.05029793780766946,-0.0059008841738744655,null,0.016557805924637115,-0.10341203129774038,-382.23444561958433,-0.1034120312977404,""]
["Assets HV/LV",0,0,0,null,0.001168247592341815,0,0,0,""]
["Assets LV circuits",0,0,0,null,0,0,0,0,""]
["Assets LV customer",null,null,null,0,null,0,0,0,""]
["Assets HV customer",null,null,null,0,null,0,0,0,""]
["Transmission exit",-0.6360971019220463,-0.046669409334793945,-0.0032079308776063477,null,0.01801547039084143,-0.11950107827999432,-441.70323156870677,-0.11950107827999432,""]
["Operating 132kV",-0.7637121748197562,-0.07848788782070393,-0.01880595245342606,null,0.026084198015375787,-0.15818325393683744,-584.6813723324487,-0.15818325393683744,""]
["Operating 132kV/EHV",-0.07066693909288552,-0.007262551221556663,-0.0017401308247097253,null,0.003447990137074054,-0.014636831439942847,-54.101066199597064,-0.014636831439942847,""]
["Operating EHV",-0.26504345133242235,-0.02552314639411905,-0.0029943400701722862,null,0.012002971635477425,-0.05247532063477544,-193.96074943923475,-0.052475320634775446,""]
["Operating EHV/HV",-0.1832779204585019,-0.017649291733697774,-0.0020705903822480437,null,0.008300071816954857,-0.03628675823901881,-134.124131832292,-0.03628675823901881,""]
["Operating 132kV/HV",-0.054730529701170295,-0.005624741646376117,-0.0013477063391767285,null,0.00623097732924781,-0.011336015796607002,-41.900498995861106,-0.011336015796607002,""]
["Operating HV",-1.0382528957767583,-0.09998164648026749,-0.01172970783910273,null,0.03291341097872045,-0.20556121395180726,-759.8011147226606,-0.20556121395180726,""]
["Operating HV/LV",0,0,0,null,0.011611143803308438,0,0,0,""]
["Operating LV circuits",0,0,0,null,0,0,0,0,""]
["Operating LV customer",null,null,null,0,null,0,0,0,""]
["Operating HV customer",null,null,null,0,null,0,0,0,""]
["Scaler",0,0,0,0,0,0,0,0,""]
["Rounding",0.00018554728718456204,0.00011949156226109814,-0.00011302460535445036,0,-0.0002231027038099298,4.015726605222547e-06,0.014843041118568524,4.015726605222547e-06,""]
[]
[]
["Total",-5.866,-0.567,-0.097,0,0.227,-1.1787051383193894,-4356.762936,-1.1787051383193894,0]
[]
["HV Generation Intermittent"]
[]
[null,"Rate 1 units (MWh)","MPANs","Reactive power units (MVArh)","MWh/year","MWh/MPAN/year"]
["HV Generation Intermittent",22664.176,10,59,22664.176,2266.4175999999998]
[]
[]
[null,"Unit rate 1 p/kWh","Fixed charge p/MPAN/day","Reactive power charge p/kVArh","Revenue (£/year)","Average p/kWh","Average £/MPAN/year"]
["Assets 132kV",-0.19796381274943597,null,0.05169883922114337,-44836.36462270213,-0.19782922892366409,-4483.636462270213]
["Assets 132kV/EHV",-0.011723366710679098,null,0.0043737030397356215,-2654.4239796402776,-0.011711980967851103,-265.44239796402775]
["Assets EHV",-0.040810800642252336,null,0.015225517313253428,-9240.44862935438,-0.04077116516106467,-924.044862935438]
["Assets EHV/HV",-0.0039685396233622924,null,0.0014805656295132194,-898.5632711471543,-0.003964685374606844,-89.85632711471543]
["Assets 132kV/HV",-0.0012768158242858069,null,0.0011114808492518563,-288.7240119109274,-0.0012739223870787424,-28.87240119109274]
["Assets HV",0,null,0.00587108956642918,3.463942844193216,1.528378020093568e-05,0.34639428441932163]
["Assets HV/LV",0,null,0,0,0,0]
["Assets LV circuits",0,null,0,0,0,0]
["Assets LV customer",null,0,null,0,0,0]
["Assets HV customer",null,0,null,0,0,0]
["Transmission exit",-0.06794602285988038,null,0.017744306208100632,-15388.937065300745,-0.06789983039886711,-1538.8937065300745]
["Operating 132kV",-0.09837753198691764,null,0.02569158543941529,-22281.298958562056,-0.09831065095224312,-2228.1298958562056]
["Operating 132kV/EHV",-0.009102956964996214,null,0.0033960918847756676,-2061.1064935389827,-0.009094116166142474,-206.11064935389828]
["Operating EHV",-0.03168876067103279,null,0.011822306022902036,-7175.021330148139,-0.031657984522129284,-717.5021330148139]
["Operating EHV/HV",-0.02191282270320928,null,0.008175141291017629,-4961.537370661609,-0.021891540952830624,-496.15373706616094]
["Operating 132kV/HV",-0.007050109470375495,null,0.006137190276314636,-1594.2282762955442,-0.00703413296956194,-159.42282762955443]
["Operating HV",0,null,0.032418006862389756,19.12662404880996,8.439143805100154e-05,1.912662404880996]
["Operating HV/LV",0,null,0,0,0,0]
["Operating LV circuits",0,null,0,0,0,0]
["Operating LV customer",null,0,null,0,0,0]
["Operating HV customer",null,36.95960153038357,null,1349.0254558590004,0.005952236939295743,134.90254558590004]
["Scaler",0,0,0,0,0,0]
["Rounding",-0.00017845979357278274,0.00039846961642808765,-0.00014582360424231222,-40.517933490075514,-0.00017877523317007209,-4.051793349007552]
[]
[]
["Total",-0.492,36.96,0.185,-110049.55592000003,-0.4855661018516624,-11004.955592000002]
[]
["HV Generation Non-Intermittent"]
[]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Reactive power units (MVArh)","MWh/year","MWh/MPAN/year"]
["HV Generation Non-Intermittent",7577.203999999999,41823.32200000001,50122.475000000006,21,373,99523.00100000002,4739.190523809525]
[]
[]
[null,"Unit rate 1 p/kWh","Unit rate 2 p/kWh","Unit rate 3 p/kWh","Fixed charge p/MPAN/day","Reactive power charge p/kVArh","Average unit rate (p/kWh)","Revenue (£/year)","Average p/kWh","Average £/MPAN/year"]
["Assets 132kV",-1.5136763228818588,-0.1555628695525854,-0.03727336802599923,null,0.05169883922114337,-0.19919556146630812,-198245.4006300695,-0.19919556146630812,-9440.257172860453]
["Assets 132kV/EHV",-0.0896395273861328,-0.00921239362387301,-0.0022073193875284916,null,0.0043737030397356215,-0.011791392926092463,-11735.148099748933,-0.011791392926092463,-558.8165761785206]
["Assets EHV",-0.3362020489241727,-0.032375574908780035,-0.003798257461962522,null,0.015225517313253428,-0.041058092199052564,-40862.24550984401,-0.041058092199052564,-1945.8212147544768]
["Assets EHV/HV",-0.03269308936884243,-0.0031482781477608535,-0.00036935161771670306,null,0.0014805656295132194,-0.003992586844348902,-3973.5422450272267,-0.003992586844348902,-189.21629738224888]
["Assets 132kV/HV",-0.009762824099314164,-0.001003340614415478,-0.0002404036649883125,null,0.0011114808492518563,-0.0012818443019067538,-1275.7299174051018,-0.0012818443019067538,-60.749043685957226]
["Assets HV",0,0,0,null,0.00587108956642918,2.200412353198718e-05,21.89916408278084,2.200412353198718e-05,1.042817337275278]
["Assets HV/LV",0,0,0,null,0,0,0,0,0]
["Assets LV circuits",0,0,0,null,0,0,0,0,0]
["Assets LV customer",null,null,null,0,null,0,0,0,0]
["Assets HV customer",null,null,null,0,null,0,0,0,0]
["Transmission exit",-0.6265227335017709,-0.04596695350284973,-0.0031596459349518776,null,0.017744306208100632,-0.06854226500120429,-68215.31908257121,-0.06854226500120429,-3248.348527741486]
["Operating 132kV",-0.7522169774565237,-0.07730650851201978,-0.018522890139922,null,0.02569158543941529,-0.09898964587334448,-98517.4662524251,-0.09898964587334448,-4691.307916782148]
["Operating 132kV/EHV",-0.06960327867380162,-0.0071532371862369016,-0.0017139388273481491,null,0.0033960918847756676,-0.009155777944385636,-9112.104975148697,-0.009155777944385636,-433.9097607213665]
["Operating EHV",-0.26105408611951664,-0.025138978621488846,-0.0029492700408940576,null,0.011822306022902036,-0.03188077755960361,-31728.706569452086,-0.03188077755960361,-1510.890789021528]
["Operating EHV/HV",-0.18051926878650185,-0.01738363917702876,-0.0020394243934277532,null,0.008175141291017629,-0.02204560265250913,-21940.445348312693,-0.02204560265250913,-1044.783111824414]
["Operating 132kV/HV",-0.05390673997848101,-0.005540079495536966,-0.0013274210132813125,null,0.006137190276314636,-0.007077874882600737,-7044.113490189482,-0.007077874882600738,-335.43397572330866]
["Operating HV",0,0,0,null,0.032418006862389756,0.00012149871324390004,120.91916559671378,0.00012149871324390004,5.7580555046054185]
["Operating HV/LV",0,0,0,null,0,0,0,0,0]
["Operating LV circuits",0,0,0,null,0,0,0,0,0]
["Operating LV customer",null,null,null,0,null,0,0,0,0]
["Operating HV customer",null,null,null,36.95960153038357,null,0,2832.9534573039004,0.002846531383538063,134.90254558590001]
["Scaler",0,0,0,0,0,0,0,0,0]
["Rounding",-0.00020310282308333427,-0.00020814665742424632,-0.00039870949197959304,0.00039846961642808765,-0.00014582360424231222,-0.0003042817704878947,-302.79980678938597,-0.0003042510814051778,-14.41903841854219]
[]
[]
["Total",-3.926,-0.38,-0.074,36.96,0.185,-0.4951722005850688,-489977.25013999996,-0.492325638512448,-23332.25000666667]
[]
["HV Sub Generation Intermittent"]
[]
[null,"Rate 1 units (MWh)","MPANs","Reactive power units (MVArh)","MWh/year","MWh/MPAN/year"]
["HV Sub Generation Intermittent",0,0,0,0,""]
[]
[]
[null,"Unit rate 1 p/kWh","Fixed charge p/MPAN/day","Reactive power charge p/kVArh","Revenue (£/year)","Average p/kWh","Average £/MPAN/year"]
["Assets 132kV",-0.1951276549736561,null,0.050958168172129864,0,"",""]
["Assets 132kV/EHV",-0.016507728810780234,null,0.004311042537733681,0,"",""]
["Assets EHV",-0.05746588383518136,null,0.015007386692719716,0,"",""]
["Assets EHV/HV",0,null,0,0,"",""]
["Assets 132kV/HV",0,null,0.012172856164999643,0,"",""]
["Assets HV",0,null,0,0,"",""]
["Assets HV/LV",0,null,0,0,"",""]
["Assets LV circuits",0,null,0,0,"",""]
["Assets LV customer",null,0,null,0,"",""]
["Assets HV customer",null,0,null,0,"",""]
["Transmission exit",-0.06697258413695947,null,0.017490089786781144,0,"",""]
["Operating 132kV",-0.09696811175787871,null,0.02532351114945232,0,"",""]
["Operating 132kV/EHV",-0.01281791729823454,null,0.00334743727324593,0,"",""]
["Operating EHV",-0.04462109566449153,null,0.01165293201111261,0,"",""]
["Operating EHV/HV",0,null,0,0,"",""]
["Operating 132kV/HV",0,null,0.006049264914189784,0,"",""]
["Operating HV",0,null,0,0,"",""]
["Operating HV/LV",0,null,0,0,"",""]
["Operating LV circuits",0,null,0,0,"",""]
["Operating LV customer",null,0,null,0,"",""]
["Operating HV customer",null,36.95960153038357,null,0,"",""]
["Scaler",0,0,0,0,"",""]
["Rounding",0.00048097647718203795,0.00039846961642808765,-0.0003126887023646996,0,"",""]
[]
[]
["Total",-0.49,36.96,0.146,0,0,0]
[]
["HV Sub Generation Non-Intermittent"]
[]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Reactive power units (MVArh)","MWh/year","MWh/MPAN/year"]
["HV Sub Generation Non-Intermittent",0,0,0,0,0,0,""]
[]
[]
[null,"Unit rate 1 p/kWh","Unit rate 2 p/kWh","Unit rate 3 p/kWh","Fixed charge p/MPAN/day","Reactive power charge p/kVArh","Average unit rate (p/kWh)","Revenue (£/year)","Average p/kWh","Average £/MPAN/year"]
["Assets 132kV",-1.4919904156772479,-0.15333417514638786,-0.03673936561874996,null,0.050958168172129864,0,0,"",""]
["Assets 132kV/EHV",-0.1262218478134658,-0.012972015581712303,-0.0031081370008587857,null,0.004311042537733681,0,0,"",""]
["Assets EHV",-0.47340771522683356,-0.045588202081949795,-0.005348344522779811,null,0.015007386692719716,0,0,"",""]
["Assets EHV/HV",0,0,0,null,0,0,0,"",""]
["Assets 132kV/HV",0,0,0,null,0.012172856164999643,0,0,"",""]
["Assets HV",0,0,0,null,0,0,0,"",""]
["Assets HV/LV",0,0,0,null,0,0,0,"",""]
["Assets LV circuits",0,0,0,null,0,0,0,"",""]
["Assets LV customer",null,null,null,0,null,0,0,"",""]
["Assets HV customer",null,null,null,0,null,0,0,"",""]
["Transmission exit",-0.6175467631077628,-0.04530840116040203,-0.0031143788012133124,null,0.017490089786781144,0,0,"",""]
["Operating 132kV",-0.7414402299284933,-0.07619896541012838,-0.01825751922101194,null,0.02532351114945232,0,0,"",""]
["Operating 132kV/EHV",-0.09800871004415786,-0.010072507540178039,-0.002413405471173817,null,0.00334743727324593,0,0,"",""]
["Operating EHV",-0.3675915089034537,-0.03539831619235434,-0.00415288126920817,null,0.01165293201111261,0,0,"",""]
["Operating EHV/HV",0,0,0,null,0,0,0,"",""]
["Operating 132kV/HV",0,0,0,null,0.006049264914189784,0,0,"",""]
["Operating HV",0,0,0,null,0,0,0,"",""]
["Operating HV/LV",0,0,0,null,0,0,0,"",""]
["Operating LV circuits",0,0,0,null,0,0,0,"",""]
["Operating LV customer",null,null,null,0,null,0,0,"",""]
["Operating HV customer",null,null,null,36.95960153038357,null,0,0,"",""]
["Scaler",0,0,0,0,0,0,0,"",""]
["Rounding",0.00020719070141472784,-0.00012741688688727715,0.00013403190499579332,0.00039846961642808765,-0.0003126887023646996,0,0,"",""]
[]
[]
["Total",-3.916,-0.379,-0.073,36.96,0.146,0,0,0,0]

{"sheet":"M-Rev","index":24,"n_rows":41,"n_cols":25,"rows_kept":41,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Revenue matrix for WPD South Wales in 2013/14 (April 2013 Price Change)"]
["This sheet is for information only.  It can be deleted without affecting any calculations elsewhere in the model."]
[]
["3901. Revenue matrix by tariff"]
[]
[null,"Revenue matrix by tariff, charging element and network level"]
[null,"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","Scaler","Rounding","Total net revenue by tariff (£/year)"]
["Domestic Unrestricted",13744176.250862971,1271760.354260222,4427188.8411675915,765351.8321309141,246240.03365322447,4335649.127893125,305904.7604467583,669529.993596311,0,0,4717337.480832195,6830127.789387902,631997.5514377696,2200078.417288062,1521357.3289175706,489473.0294539404,8618352.108690076,3040369.342036433,6654419.052293124,7026209.005072067,0,60051771.46365592,9783.507745781088,127557077.27082197]
["Domestic Two Rate",943469.4507083506,87300.03318978185,296037.9839041685,51177.67086294942,16903.15556588024,289916.8914599185,20455.289303959875,43027.281275649264,0,0,314446.0599663005,468854.3566455675,43383.493620912814,147115.2016441344,101730.36945309273,33599.89291511491,576293.3713394467,203303.91194768486,427645.6066607398,451538.65256859094,0,4002902.698284823,1958.0564321700117,8521059.427749237]
["Domestic Off Peak (related MPAN)",2281.8960099862998,211.14578459097913,513.6672828440435,88.80041266247738,40.88234464083685,503.0463318349564,35.4927862228491,0,null,null,384.31397840803083,1133.9814817437464,104.92827395577145,255.26543890414592,176.51641107178548,81.26544163290421,999.9495546922573,352.76070544899227,0,null,null,4892.322267682255,17.08973643828314,12073.324242760615]
["Small Non Domestic Unrestricted",2841516.967488664,262927.9892261943,915291.828396359,158231.39760463842,50908.48814287319,896366.6019061855,63243.77331747629,43798.93806149248,0,0,975278.1286047079,1412083.4635282685,130661.28759145933,454851.57047059183,314530.5025800348,101195.29122264576,1781786.940275662,628576.1267275966,435315.0578677943,1134824.7798128636,0,12415304.084231004,3858.6830769277585,25020551.900133442]
["Small Non Domestic Two Rate",891299.8870270068,82472.73895417269,286334.873310097,49500.24219727205,15968.488046918412,280414.4092992656,19784.835020585553,9452.429811812519,0,0,301598.56232161407,442928.8460761132,40984.58400971541,142293.26949611565,98395.99657106874,31741.971864459418,557404.4495768019,196640.30643389252,93947.14147506014,244911.22512665694,0,3839353.875336828,-814.4729640105518,7624613.658991446]
["Small Non Domestic Off Peak (related MPAN)",1483.4192635861293,137.26205003055603,348.18271220396866,60.19220915621442,26.576871739719927,340.9834381757409,24.05832526908144,0,null,null,267.9371712165092,737.1808212148612,68.21197030874717,173.0283703440908,119.6493621614305,52.829191625962004,677.8028495258645,239.11427354719595,0,null,null,3410.8439003761446,-10.539594441631303,8156.733186040586]
["LV Medium Non-Domestic",1616613.1078177649,149586.5900709,526292.2667580002,90982.96120870604,28963.16656651546,515410.272579299,36365.13272045741,66189.73087106958,0,0,559266.5534979454,803371.1086687766,74336.61407673525,261539.38736765442,180854.85528414015,57572.6402874692,1024526.4500180805,361430.90575279837,657855.8248133825,99259.52655915065,0,7119470.971578724,-438.56811276857076,14229449.498384804]
["LV Sub Medium Non-Domestic",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HV Medium Non-Domestic",2184.8502465241636,126.9606454200501,464.0839996674265,51.5590094773001,18.23055093579965,213.19499294176407,0,0,0,0,740.6549414636208,1085.754876251585,98.58237143209797,360.35183248747717,284.68997179167724,100.66242707677623,1177.1846888067082,0,0,0,3294.047024023175,9428.547662516276,-1.738839911621375,19627.61640090428]
["LV HH Metered",3618408.05687142,334814.3845271121,1181749.9746013586,204295.44359424186,64827.23339924956,1290599.2820756696,128674.92353131532,295474.73251178453,0,0,1261184.7880809898,1798157.1955635245,166385.01939334846,587267.1591450517,406096.06892977614,128862.8085867419,2565438.003871823,1278892.4632037026,2936705.910569183,108174.25505108899,0,16054899.819022091,-2648.0967368150305,34408259.42579266]
["LV Sub HH Metered",10714.681609092795,991.4386304606472,3522.0652624606487,608.8782742770884,191.96374608779732,9059.730882629234,639.2156568973887,0,0,0,3803.376361235698,5324.629375886618,492.6924988288598,1750.2799284649618,1210.3210394244973,381.5832663312778,18008.826003504255,6353.126650733344,0,242.4689721480346,0,48417.033753308,-14.323725914318981,111697.98818585681]
["HV HH Metered",5477185.463488637,305371.5951667568,1249727.768414205,191528.80682835518,67721.93073442462,791966.0023316239,0,0,0,0,1780901.1331811314,2721871.137199385,237114.86279816364,970388.3171608364,1057551.9422510308,373935.70485386386,4372946.283287751,0,0,0,156467.23364110081,22670896.089947022,-5040.579597955815,42420533.691686325]
["HV Sub HH Metered",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NHH UMS category A",18989.173907854143,1757.0844622023264,6118.163300184682,1057.6796380426206,340.20917199918364,5991.659793251023,422.74575263510775,906.6460057883985,0,null,6515.7898933413235,9436.613882000438,873.1779332963862,3040.4031797817493,2102.4430875181924,676.2637723684234,11910.150542742762,4201.645060739751,9011.101089283635,60771.45134752904,null,82946.09558252442,-25.70512103299036,227042.79228205062]
["NHH UMS category B",15582.426412798923,1441.8552100371035,4984.472848888709,861.6925014876182,279.1740395533403,4881.410334100816,344.4113245439379,738.645272719225,0,null,4843.990285242323,7743.640777414174,716.5256875783883,2477.019058781835,1712.862173154457,554.9388572514041,9703.209785964102,3423.083807732373,7341.35172834794,38691.28267294673,null,61664.06341787208,-17.066926757107016,167968.9892696584]
["NHH UMS category C",2051.4882156542044,189.82595481029625,681.5177298925291,117.81761788715245,36.754369126353915,667.4261833549808,47.0907217610374,100.99359846481809,0,null,674.8019992367041,1019.4810089445555,94.33344752221794,338.67822275687496,234.19646876545227,73.05990067918937,1326.7018813184181,468.0319015876996,1003.7694087072341,2844.7028180167176,null,8590.238795938747,1.1115040618520267,20562.021748487037]
["NHH UMS category D",0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
["LV UMS (Pseudo HH Metered)",408283.37338827713,37778.80886431674,131067.56114924436,22658.35085364217,7314.7862606075705,128357.51479756867,9056.354344515903,19422.803049536455,0,null,128765.242394945,202895.2163902304,18774.06747151851,65133.63735688005,45040.00210778596,14540.24570119191,255147.55131013284,90010.57080468976,193042.09206152664,1009381.8581460482,null,1639183.3190190527,-87.07557387599621,4425766.279897836]
["LV Generation NHH",-1443.7343400336656,-133.58997019727374,-465.0467545776837,-80.3951216927754,-25.865878462805952,-455.431116279762,-32.133261344711514,0,0,0,-495.52494018531803,-717.4595156794787,-66.38714108243559,-231.10361100078705,-159.8084729946823,-51.41588759083274,-905.3005918078334,-319.3705861570242,0,0,0,0,-0.06269091292956357,-5582.629879999999]
["LV Sub Generation NHH",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LV Generation Intermittent",-2118.181514163295,-194.93387222701529,-678.5940928242259,-117.31219309797142,-36.82838501996543,-668.1878685908732,-47.14446299625926,1.2798526129495982,0,0,-727.0117077653899,-1052.6240466354673,-96.87181199434413,-337.2253299518187,-233.19179134134998,-73.20702859797771,-1328.2159502306556,-468.56603254967956,12.720379509799864,0,0,0,-0.16312413646167173,-8164.258980000001]
["LV Generation Non-Intermittent",-2849.1373505538377,-262.69743182635847,-913.5685355118242,-157.9334827395185,-50.058659366183164,-897.8688276216632,-63.34976390483118,1.1262702993956466,0,0,-975.6437090506016,-1415.8703903829037,-130.5467127726469,-453.99518516200135,-313.93831093115364,-99.50601162146846,-1784.773046803384,-629.6295609136733,11.193933968623881,0,0,0,-2.365025105972852,-10988.561800000005]
["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]
["LV Sub Generation Non-Intermittent",-1176.5466298330816,-108.86686342269809,-390.30466314030997,-67.47405627831616,-21.078955656327174,-382.23444561958433,0,0,0,0,-441.70323156870677,-584.6813723324487,-54.101066199597064,-193.96074943923475,-134.124131832292,-41.900498995861106,-759.8011147226606,0,0,0,0,0,0.014843041118568524,-4356.762936]
["HV Generation Intermittent",-44836.36462270213,-2654.4239796402776,-9240.44862935438,-898.5632711471543,-288.7240119109274,3.463942844193216,0,0,0,0,-15388.937065300745,-22281.298958562056,-2061.1064935389827,-7175.021330148139,-4961.537370661609,-1594.2282762955442,19.12662404880996,0,0,0,1349.0254558590004,0,-40.517933490075514,-110049.55592000003]
["HV Generation Non-Intermittent",-198245.4006300695,-11735.148099748933,-40862.24550984401,-3973.5422450272267,-1275.7299174051018,21.89916408278084,0,0,0,0,-68215.31908257121,-98517.4662524251,-9112.104975148697,-31728.706569452086,-21940.445348312693,-7044.113490189482,120.91916559671378,0,0,0,2832.9534573039004,0,-302.79980678938597,-489977.25013999996]
["HV 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]
["HV 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]
[]
["3902. Revenues by charging element and network level"]
[]
[null,"Total net revenue by charging element and network level (£/year)"]
[null,"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","Scaler","Rounding","Total net revenue (£/year)"]
["Revenues by charging element and network level",29343571.12823123,2521778.4067799463,8977773.042651914,1531278.104573727,498082.7876559553,8547959.195147756,584855.4557641522,1148644.6001775404,0,0,9969764.673773533,14582200.995147206,1334564.8143818085,4796941.973185695,3703654.699182314,1223937.8165491018,19791060.938762408,5812843.823126965,11416310.822280627,10176849.208147109,163943.25957828687,128013131.46645567,6174.387564501652,264145321.59911716]

{"sheet":"CData","index":25,"n_rows":297,"n_cols":8,"rows_kept":297,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Additional calculations for tariff comparisons for WPD South Wales in 2013/14 (April 2013 Price Change)"]
["This sheet is for information only.  It can be deleted without affecting any calculations elsewhere in the model."]
[]
["4001. Revenues under current tariffs (£)"]
["Data sources:"]
["x1 = 1201. Current revenues if known (£) (in Current tariff information)"]
["x2 = 1010. Days in the charging year (in Financial and general assumptions)"]
["x3 = 1201. Current Fixed charge p/MPAN/day (in Current tariff information)"]
["x4 = 1053. MPANs by tariff (in Volume forecasts for the charging year)"]
["x5 = 1201. Current Capacity charge p/kVA/day (in Current tariff information)"]
["x6 = 1053. Import capacity (kVA) by tariff (in Volume forecasts for the charging year)"]
["x7 = 1201. Current Unit rate 1 p/kWh (in Current tariff information)"]
["x8 = 1053. Rate 1 units (MWh) by tariff (in Volume forecasts for the charging year)"]
["x9 = 1201. Current Unit rate 2 p/kWh (in Current tariff information)"]
["x10 = 1053. Rate 2 units (MWh) by tariff (in Volume forecasts for the charging year)"]
["x11 = 1201. Current Unit rate 3 p/kWh (in Current tariff information)"]
["x12 = 1053. Rate 3 units (MWh) by tariff (in Volume forecasts for the charging year)"]
["x13 = 1201. Current Reactive power charge p/kVArh (in Current tariff information)"]
["x14 = 1053. Reactive power units (MVArh) by tariff (in Volume forecasts for the charging year)"]
["Calculation =IF(x1,x1,0.01*x2*(x3*x4+x5*x6)+10*(x7*x8+x9*x10+x11*x12+x13*x14))"]
[]
[null,"Revenues under current tariffs (£)"]
["Domestic Unrestricted",103706764.16901606]
["Domestic Two Rate",7030018.813325298]
["Domestic Off Peak (related MPAN)",9559.765270718304]
["Small Non Domestic Unrestricted",19877690.829117924]
["Small Non Domestic Two Rate",6164609.367825596]
["Small Non Domestic Off Peak (related MPAN)",6274.410143108142]
["LV Medium Non-Domestic",11130003.90441557]
["LV Sub Medium Non-Domestic",0]
["HV Medium Non-Domestic",16790.164168970758]
["LV HH Metered",27231423.947466232]
["LV Sub HH Metered",109932.13309680125]
["HV HH Metered",32900925.020567607]
["HV Sub HH Metered",0]
["NHH UMS category A",{"$error":"#VALUE!"}]
["NHH UMS category B",{"$error":"#VALUE!"}]
["NHH UMS category C",{"$error":"#VALUE!"}]
["NHH UMS category D",{"$error":"#VALUE!"}]
["LV UMS (Pseudo HH Metered)",3984188.144336813]
[]
["4002. All-the-way volumes"]
["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 = 1053. Import capacity (kVA) by tariff (in Volume forecasts for the charging year)"]
["x6 = 1053. Reactive power units (MVArh) by tariff (in Volume forecasts for the charging year)"]
["x7 = 3802. All units (MWh) (in Revenue summary)"]
["Kind:","Copy cells","Copy cells","Copy cells","Copy cells","Copy cells","Copy cells","Copy cells"]
["Formula:","= x1","= x2","= x3","= x4","= x5","= x6","= x7"]
[]
[null,"Rate 1 units (MWh)","Rate 2 units (MWh)","Rate 3 units (MWh)","MPANs","Import capacity (kVA)","Reactive power units (MVArh)","All units (MWh)"]
["Domestic Unrestricted",3276396.2596756704,0,0,953792,0,0,3276396.2596756704]
["Domestic Two Rate",185365.16630518643,189445.02536165115,0,61369,0,0,374810.19166683755]
["Domestic Off Peak (related MPAN)",4120.58847875789,0,0,0,0,0,4120.58847875789]
["Small Non Domestic Unrestricted",829797.1969504907,0,0,62450,0,0,829797.1969504907]
["Small Non Domestic Two Rate",197658.82621782512,94507.17859906831,0,13480,0,0,292166.00481689343]
["Small Non Domestic Off Peak (related MPAN)",2509.7640572432565,0,0,0,0,0,2509.7640572432565]
["LV Medium Non-Domestic",390916.9437109517,106755.36124042759,0,4623,0,0,497672.3049513793]
["LV Sub Medium Non-Domestic",0,0,0,0,0,0,0]
["HV Medium Non-Domestic",564.5018850896552,155.82395582068966,0,12,0,0,720.3258409103448]
["LV HH Metered",104350.48969230344,663007.8403256965,490094.65142380685,2949,570622,108574,1257452.9814418068]
["LV Sub HH Metered",405.0846991172414,2173.720936510345,1583.3317059724138,9,2896,101,4162.137341600001]
["HV HH Metered",165935.7421198207,1015580.8082147724,959150.7694094345,570,713960,173411,2140667.3197440277]
["HV Sub HH Metered",0,0,0,0,0,0,0]
["NHH UMS category A",8804.421443475938,0,0,0,0,0,8804.421443475938]
["NHH UMS category B",5605.826706899782,0,0,0,0,0,5605.826706899782]
["NHH UMS category C",411.6476775966912,0,0,0,0,0,411.6476775966912]
["NHH UMS category D",0,0,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)",6101.694997089735,34741.584861337855,105662.6027749793,0,0,0,146505.8826334069]
["LV Generation NHH",703.102,0,0,0,0,0,703.102]
["LV Sub Generation NHH",0,0,0,0,0,0,0]
["LV Generation Intermittent",1044.6170000000002,0,0,0,0,50,1044.6170000000002]
["LV Generation Non-Intermittent",103.449,604.7810000000001,705.2490000000001,0,0,44,1413.4790000000003]
["LV Sub Generation Intermittent",0,0,0,0,0,0,0]
["LV Sub Generation Non-Intermittent",60.474000000000004,108.4008,200.74800000000002,0,0,0,369.6228]
["HV Generation Intermittent",22664.176,0,0,10,0,59,22664.176]
["HV Generation Non-Intermittent",7577.203999999999,41823.32200000001,50122.475000000006,21,0,373,99523.00100000002]
["HV Sub Generation Intermittent",0,0,0,0,0,0,0]
["HV Sub Generation Non-Intermittent",0,0,0,0,0,0,0]
[]
["4003. Normalised to"]
[]
[null,"Normalised to"]
["Domestic Unrestricted","MPAN"]
["Domestic Two Rate","MPAN"]
["Domestic Off Peak (related MPAN)","MPAN"]
["Small Non Domestic Unrestricted","MPAN"]
["Small Non Domestic Two Rate","MPAN"]
["Small Non Domestic Off Peak (related MPAN)","MPAN"]
["LV Medium Non-Domestic","MPAN"]
["LV Sub Medium Non-Domestic","MPAN"]
["HV Medium Non-Domestic","MPAN"]
["LV HH Metered","kVA"]
["LV Sub HH Metered","kVA"]
["HV HH Metered","kVA"]
["HV Sub HH Metered","kVA"]
["NHH UMS category A","MWh"]
["NHH UMS category B","MWh"]
["NHH UMS category C","MWh"]
["NHH UMS category D","MWh"]
["LV UMS (Pseudo HH Metered)","MWh"]
["LV Generation NHH","MWh"]
["LV Sub Generation NHH","MWh"]
["LV Generation Intermittent","MWh"]
["LV Generation Non-Intermittent","MWh"]
["LV Sub Generation Intermittent","MWh"]
["LV Sub Generation Non-Intermittent","MWh"]
["HV Generation Intermittent","MWh"]
["HV Generation Non-Intermittent","MWh"]
["HV Sub Generation Intermittent","MWh"]
["HV Sub Generation Non-Intermittent","MWh"]
[]
["4004. Normalised volumes for comparisons"]
["Data sources:"]
["x1 = 4002. Rate 1 units (MWh) by tariff (in Volume forecasts for the charging year) (in All-the-way volumes)"]
["x2 = 4003. Normalised to"]
["x3 = 4002. Import capacity (kVA) by tariff (in Volume forecasts for the charging year) (in All-the-way volumes)"]
["x4 = 4002. MPANs by tariff (in Volume forecasts for the charging year) (in All-the-way volumes)"]
["x5 = 4002. All units (MWh) (in Revenue summary) (in All-the-way volumes)"]
["x6 = 4002. Rate 2 units (MWh) by tariff (in Volume forecasts for the charging year) (in All-the-way volumes)"]
["x7 = 4002. Rate 3 units (MWh) by tariff (in Volume forecasts for the charging year) (in All-the-way volumes)"]
["x8 = 4002. Reactive power units (MVArh) by tariff (in Volume forecasts for the charging year) (in All-the-way volumes)"]
["x9 = 1010. Days in the charging year (in Financial and general assumptions)"]
["x10 = 3607. Fixed charge p/MPAN/day (in Tariffs)"]
["x11 = Normalised MPANs (in Normalised volumes for comparisons)"]
["x12 = 3607. Capacity charge p/kVA/day (in Tariffs)"]
["x13 = Normalised Import capacity (kVA) (in Normalised volumes for comparisons)"]
["x14 = 3607. Unit rate 1 p/kWh (in Tariffs)"]
["x15 = Normalised Rate 1 units (MWh) (in Normalised volumes for comparisons)"]
["x16 = 3607. Unit rate 2 p/kWh (in Tariffs)"]
["x17 = Normalised Rate 2 units (MWh) (in Normalised volumes for comparisons)"]
["x18 = 3607. Unit rate 3 p/kWh (in Tariffs)"]
["x19 = Normalised Rate 3 units (MWh) (in Normalised volumes for comparisons)"]
["x20 = 3607. Reactive power charge p/kVArh (in Tariffs)"]
["x21 = Normalised Reactive power units (MVArh) (in Normalised volumes for comparisons)"]
["Kind:","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation","Calculation"]
["Formula:","=x1/IF(x2=\"kVA\",IF(x3,x3,1),IF(x2=\"MPAN\",IF(x4,x4,1),IF(x5,x5,1)))","=x6/IF(x2=\"kVA\",IF(x3,x3,1),IF(x2=\"MPAN\",IF(x4,x4,1),IF(x5,x5,1)))","=x7/IF(x2=\"kVA\",IF(x3,x3,1),IF(x2=\"MPAN\",IF(x4,x4,1),IF(x5,x5,1)))","=x4/IF(x2=\"kVA\",IF(x3,x3,1),IF(x2=\"MPAN\",IF(x4,x4,1),IF(x5,x5,1)))","=x3/IF(x2=\"kVA\",IF(x3,x3,1),IF(x2=\"MPAN\",IF(x4,x4,1),IF(x5,x5,1)))","=x8/IF(x2=\"kVA\",IF(x3,x3,1),IF(x2=\"MPAN\",IF(x4,x4,1),IF(x5,x5,1)))","=0.01*x9*(x10*x11+x12*x13)+10*(x14*x15+x16*x17+x18*x19+x20*x21)"]
[]
[null,"Normalised Rate 1 units (MWh)","Normalised Rate 2 units (MWh)","Normalised Rate 3 units (MWh)","Normalised MPANs","Normalised Import capacity (kVA)","Normalised Reactive power units (MVArh)","Normalised revenues (£)"]
["Domestic Unrestricted"]
["Domestic Unrestricted",3.4351265891050358,0,0,1,0,0,133.61856985590583]
["LDNO LV: Domestic Unrestricted",3.4351265891050358,0,0,1,0,0,92.15636408659088]
["LDNO HV: Domestic Unrestricted",3.4351265891050358,0,0,1,0,0,50.93676591262228]
["Domestic Two Rate"]
["Domestic Two Rate",3.0205016589024822,3.086982440021039,0,1,0,0,138.84862543133227]
["LDNO LV: Domestic Two Rate",3.0205016589024822,3.086982440021039,0,1,0,0,95.75974569931995]
["LDNO HV: Domestic Two Rate",3.0205016589024822,3.086982440021039,0,1,0,0,52.91946589124202]
["Domestic Off Peak (related MPAN)"]
["Domestic Off Peak (related MPAN)",4120.58847875789,0,0,0,0,0,12073.324242760616]
["LDNO LV: Domestic Off Peak (related MPAN)",4120.58847875789,0,0,0,0,0,8323.588727090939]
["LDNO HV: Domestic Off Peak (related MPAN)",4120.58847875789,0,0,0,0,0,4615.059096208836]
["Small Non Domestic Unrestricted"]
["Small Non Domestic Unrestricted",13.287385059255255,0,0,1,0,0,400.4133848204056]
["LDNO LV: Small Non Domestic Unrestricted",13.287385059255255,0,0,1,0,0,276.25163940251474]
["LDNO HV: Small Non Domestic Unrestricted",13.287385059255255,0,0,1,0,0,152.69438938699398]
["Small Non Domestic Two Rate"]
["Small Non Domestic Two Rate",14.663117671945484,7.010918293699429,0,1,0,0,565.0881401038249]
["LDNO LV: Small Non Domestic Two Rate",14.663117671945484,7.010918293699429,0,1,0,0,389.9195640216353]
["LDNO HV: Small Non Domestic Two Rate",14.663117671945484,7.010918293699429,0,1,0,0,215.41051264632358]
["Small Non Domestic Off Peak (related MPAN)"]
["Small Non Domestic Off Peak (related MPAN)",2509.7640572432565,0,0,0,0,0,8156.733186040584]
["LDNO LV: Small Non Domestic Off Peak (related MPAN)",2509.7640572432565,0,0,0,0,0,5621.871488224895]
["LDNO HV: Small Non Domestic Off Peak (related MPAN)",2509.7640572432565,0,0,0,0,0,3112.1074309816377]
["LV Medium Non-Domestic"]
["LV Medium Non-Domestic",84.55914854227811,23.092226095701402,0,1,0,0,3075.4215843071333]
["LDNO LV: LV Medium Non-Domestic",84.55914854227811,23.092226095701402,0,1,0,0,2121.7333597806723]
["LDNO HV: LV Medium Non-Domestic",84.55914854227811,23.092226095701402,0,1,0,0,1172.759514942283]
["LV Sub Medium Non-Domestic"]
["LV Sub Medium Non-Domestic",0,0,0,0,0,0,0]
["HV Medium Non-Domestic"]
["HV Medium Non-Domestic",47.04182375747126,12.985329651724138,0,1,0,0,1635.6347000753562]
["LV HH Metered"]
["LV HH Metered",0.18287148005562953,1.1619037477098613,0.8588779462127413,0.005168044695087116,1,0.19027307043892455,60.11173685213304]
["LDNO LV: LV HH Metered",0.18287148005562953,1.1619037477098613,0.8588779462127413,0.005168044695087116,1,0.19027307043892455,41.478459687799486]
["LDNO HV: LV HH Metered",0.18287148005562953,1.1619037477098613,0.8588779462127413,0.005168044695087116,1,0.19027307043892455,22.925007245863288]
["LV Sub HH Metered"]
["LV Sub HH Metered",0.13987731323109165,0.7505942460325776,0.5467305614545628,0.003107734806629834,1,0.03487569060773481,38.56974730174614]
["LDNO HV: LV Sub HH Metered",0.13987731323109165,0.7505942460325776,0.5467305614545628,0.003107734806629834,1,0.03487569060773481,21.91037831641232]
["HV HH Metered"]
["HV HH Metered",0.23241602067317596,1.422461774069657,1.3434236783705453,0.000798364054008628,1,0.24288615608717576,59.4158407917619]
["LDNO HV: HV HH Metered",0.23241602067317596,1.422461774069657,1.3434236783705453,0.000798364054008628,1,0.24288615608717576,40.08067822273012]
["HV Sub HH Metered"]
["HV Sub HH Metered",0,0,0,0,0,0,0]
["NHH UMS category A"]
["NHH UMS category A",1,0,0,0,0,0,25.74]
["LDNO LV: NHH UMS category A",1,0,0,0,0,0,17.76]
["LDNO HV: NHH UMS category A",1,0,0,0,0,0,9.81]
["NHH UMS category B"]
["NHH UMS category B",1,0,0,0,0,0,29.91]
["LDNO LV: NHH UMS category B",1,0,0,0,0,0,20.630000000000003]
["LDNO HV: NHH UMS category B",1,0,0,0,0,0,11.399999999999999]
["NHH UMS category C"]
["NHH UMS category C",1,0,0,0,0,0,49.800000000000004]
["LDNO LV: NHH UMS category C",1,0,0,0,0,0,34.36]
["LDNO HV: NHH UMS category C",1,0,0,0,0,0,18.990000000000002]
["NHH UMS category D"]
["NHH UMS category D",0,0,0,0,0,0,0]
["LDNO LV: NHH UMS category D",0,0,0,0,0,0,0]
["LDNO HV: NHH UMS category D",0,0,0,0,0,0,0]
["LV UMS (Pseudo HH Metered)"]
["LV UMS (Pseudo HH Metered)",0.04164812284266871,0.23713440195619784,0.7212174752011333,0,0,0,30.2087957175902]
["LDNO LV: LV UMS (Pseudo HH Metered)",0.04164812284266871,0.23713440195619784,0.7212174752011333,0,0,0,20.83981839845014]
["LDNO HV: LV UMS (Pseudo HH Metered)",0.04164812284266871,0.23713440195619784,0.7212174752011333,0,0,0,11.514193428759647]
["LV Generation NHH"]
["LV Generation NHH",1,0,0,0,0,0,-7.94]
["LDNO LV: LV Generation NHH",1,0,0,0,0,0,-7.94]
["LDNO HV: LV Generation NHH",1,0,0,0,0,0,-7.94]
["LV Sub Generation NHH"]
["LV Sub Generation NHH",0,0,0,0,0,0,0]
["LDNO HV: LV Sub Generation NHH",0,0,0,0,0,0,0]
["LV Generation Intermittent"]
["LV Generation Intermittent",1,0,0,0,0,0.047864432610229386,-7.815552475213404]
["LDNO LV: LV Generation Intermittent",1,0,0,0,0,0.047864432610229386,-7.815552475213404]
["LDNO HV: LV Generation Intermittent",1,0,0,0,0,0.047864432610229386,-7.815552475213404]
["LV Generation Non-Intermittent"]
["LV Generation Non-Intermittent",0.0731875040237598,0.4278669863506992,0.49894550962554096,0,0,0.031128867142702504,-7.774124553672181]
["LDNO LV: LV Generation Non-Intermittent",0.0731875040237598,0.4278669863506992,0.49894550962554096,0,0,0.031128867142702504,-7.774124553672181]
["LDNO HV: LV Generation Non-Intermittent",0.0731875040237598,0.4278669863506992,0.49894550962554096,0,0,0.031128867142702504,-7.774124553672181]
["LV Sub Generation Intermittent"]
["LV Sub Generation Intermittent",0,0,0,0,0,0,0]
["LDNO HV: LV Sub Generation Intermittent",0,0,0,0,0,0,0]
["LV Sub Generation Non-Intermittent"]
["LV Sub Generation Non-Intermittent",0.16361003704316943,0.29327411620711713,0.5431158467497136,0,0,0,-11.787051383193894]
["LDNO HV: LV Sub Generation Non-Intermittent",0.16361003704316943,0.29327411620711713,0.5431158467497136,0,0,0,-11.787051383193894]
["HV Generation Intermittent"]
["HV Generation Intermittent",1,0,0,0.00044122495342429393,0,0.0026032272252033343,-4.855661018516623]
["LDNO HV: HV Generation Intermittent",1,0,0,0.00044122495342429393,0,0.0026032272252033343,-4.915184029633374]
["HV Generation Non-Intermittent"]
["HV Generation Non-Intermittent",0.07613520416250308,0.42023774986447604,0.5036270459730208,0.00021100649888963855,0,0.0037478773374207226,-4.92325638512448]
["LDNO HV: HV Generation Non-Intermittent",0.07613520416250308,0.42023774986447604,0.5036270459730208,0.00021100649888963855,0,0.0037478773374207226,-4.951722005850688]
["HV Sub Generation Intermittent"]
["HV Sub Generation Intermittent",0,0,0,0,0,0,0]
["HV Sub Generation Non-Intermittent"]
["HV Sub Generation Non-Intermittent",0,0,0,0,0,0,0]
[]
["4005. LDNO LV charges (normalised £)"]
["Data sources:"]
["x1 = 4004. Normalised revenues (£) (in Normalised volumes for comparisons)"]
["Copy cells = x1"]
[]
[null,"LDNO LV charges (normalised £)"]
["LDNO LV: Domestic Unrestricted",92.15636408659088]
["LDNO LV: Domestic Two Rate",95.75974569931995]
["LDNO LV: Domestic Off Peak (related MPAN)",8323.588727090939]
["LDNO LV: Small Non Domestic Unrestricted",276.25163940251474]
["LDNO LV: Small Non Domestic Two Rate",389.9195640216353]
["LDNO LV: Small Non Domestic Off Peak (related MPAN)",5621.871488224895]
["LDNO LV: LV Medium Non-Domestic",2121.7333597806723]
["LDNO LV: LV HH Metered",41.478459687799486]
["N/A"]
["N/A"]
["LDNO LV: NHH UMS category A",17.76]
["LDNO LV: NHH UMS category B",20.630000000000003]
["LDNO LV: NHH UMS category C",34.36]
["LDNO LV: NHH UMS category D",0]
["LDNO LV: LV UMS (Pseudo HH Metered)",20.83981839845014]
["LDNO LV: LV Generation NHH",-7.94]
["N/A"]
["LDNO LV: LV Generation Intermittent",-7.815552475213404]
["LDNO LV: LV Generation Non-Intermittent",-7.774124553672181]
["N/A"]
["N/A"]
["N/A"]
["N/A"]
[]
["4006. LDNO HV charges (normalised £)"]
["Data sources:"]
["x1 = 4004. Normalised revenues (£) (in Normalised volumes for comparisons)"]
["Copy cells = x1"]
[]
[null,"LDNO HV charges (normalised £)"]
["LDNO HV: Domestic Unrestricted",50.93676591262228]
["LDNO HV: Domestic Two Rate",52.91946589124202]
["LDNO HV: Domestic Off Peak (related MPAN)",4615.059096208836]
["LDNO HV: Small Non Domestic Unrestricted",152.69438938699398]
["LDNO HV: Small Non Domestic Two Rate",215.41051264632358]
["LDNO HV: Small Non Domestic Off Peak (related MPAN)",3112.1074309816377]
["LDNO HV: LV Medium Non-Domestic",1172.759514942283]
["LDNO HV: LV HH Metered",22.925007245863288]
["LDNO HV: LV Sub HH Metered",21.91037831641232]
["LDNO HV: HV HH Metered",40.08067822273012]
["LDNO HV: NHH UMS category A",9.81]
["LDNO HV: NHH UMS category B",11.399999999999999]
["LDNO HV: NHH UMS category C",18.990000000000002]
["LDNO HV: NHH UMS category D",0]
["LDNO HV: LV UMS (Pseudo HH Metered)",11.514193428759647]
["LDNO HV: LV Generation NHH",-7.94]
["LDNO HV: LV Sub Generation NHH",0]
["LDNO HV: LV Generation Intermittent",-7.815552475213404]
["LDNO HV: LV Generation Non-Intermittent",-7.774124553672181]
["LDNO HV: LV Sub Generation Intermittent",0]
["LDNO HV: LV Sub Generation Non-Intermittent",-11.787051383193894]
["LDNO HV: HV Generation Intermittent",-4.915184029633374]
["LDNO HV: HV Generation Non-Intermittent",-4.951722005850688]

{"sheet":"CTables","index":26,"n_rows":66,"n_cols":5,"rows_kept":66,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Tariff comparisons for WPD South Wales in 2013/14 (April 2013 Price Change)"]
["This sheet is for information only.  It can be deleted without affecting any calculations elsewhere in the model."]
[]
["4101. Comparison with current all-the-way demand tariffs"]
["Data sources:"]
["x1 = 4001. Revenues under current tariffs (£)"]
["x2 = 3802. Net revenues (£) (in Revenue summary)"]
["x3 = 3802. All units (MWh) (in Revenue summary)"]
["x4 = 1053. MPANs by tariff (in Volume forecasts for the charging year)"]
["Kind:","Calculation","Calculation","Copy cells"]
["Formula:","=IF(x1,x2/x1-1,\"\")","=(x2-x1)/IF(x3,x3,1)/10","= x4"]
[]
[null,"Change","Absolute change (average p/kWh)","MPANs"]
["Domestic Unrestricted",0.2288911335841297,0.7245020726930587,953792]
["Domestic Two Rate",0.2120879787610237,0.3977966752023226,61369]
["Domestic Off Peak (related MPAN)",0.2629310344827587,0.060999999999999985,0]
["Small Non Domestic Unrestricted",0.2579839427527695,0.6179973940334211,62450]
["Small Non Domestic Two Rate",0.23566436640029842,0.49724428469508297,13480]
["Small Non Domestic Off Peak (related MPAN)",0.30000000000000004,0.07499999999999998,0]
["LV Medium Non-Domestic",0.27741859808434954,0.6204223239100995,4623]
["LV Sub Medium Non-Domestic","",0,0]
["HV Medium Non-Domestic",0.16899490698115405,0.3939123200616486,12]
["LV HH Metered",0.2596138774164043,0.5622202708896127,2949]
["LV Sub HH Metered",0.016063138586610126,0.04242664150954595,9]
["HV HH Metered",0.28934167246567255,0.44470285426027995,570]
["HV Sub HH Metered","",0,0]
["NHH UMS category A",{"$error":"#VALUE!"},{"$error":"#VALUE!"},0]
["NHH UMS category B",{"$error":"#VALUE!"},{"$error":"#VALUE!"},0]
["NHH UMS category C",{"$error":"#VALUE!"},{"$error":"#VALUE!"},0]
["NHH UMS category D",{"$error":"#VALUE!"},{"$error":"#VALUE!"},0]
["LV UMS (Pseudo HH Metered)",0.11083265136178078,0.30140641974490345,0]
[]
["4102. LDNO margins in use of system charges"]
["Data sources:"]
["x1 = 4003. Normalised to"]
["x2 = 4004. Normalised revenues (£) (in Normalised volumes for comparisons)"]
["x3 = 4005. LDNO LV charges (normalised £)"]
["x4 = All-the-way charges (normalised £) (in LDNO margins in use of system charges)"]
["x5 = 4006. LDNO HV charges (normalised £)"]
["Kind:","Copy cells","Copy cells","Calculation","Calculation"]
["Formula:","= x1","= x2","=IF(x3,x4-x3,\"\")","=IF(x5,x4-x5,\"\")"]
[]
[null,"Normalised to","All-the-way charges (normalised £)","LDNO LV margin (normalised £)","LDNO HV margin (normalised £)"]
["Domestic Unrestricted","MPAN",133.61856985590583,41.46220576931495,82.68180394328355]
["Domestic Two Rate","MPAN",138.84862543133227,43.088879732012316,85.92915954009024]
["Domestic Off Peak (related MPAN)","MPAN",12073.324242760616,3749.7355156696776,7458.26514655178]
["Small Non Domestic Unrestricted","MPAN",400.4133848204056,124.16174541789087,247.71899543341164]
["Small Non Domestic Two Rate","MPAN",565.0881401038249,175.1685760821896,349.67762745750133]
["Small Non Domestic Off Peak (related MPAN)","MPAN",8156.733186040584,2534.861697815689,5044.625755058946]
["LV Medium Non-Domestic","MPAN",3075.4215843071333,953.688224526461,1902.6620693648504]
["LV HH Metered","kVA",60.11173685213304,18.633277164333556,37.18672960626975]
["LV Sub HH Metered","kVA",38.56974730174614,"",16.65936898533382]
["HV HH Metered","kVA",59.4158407917619,"",19.33516256903178]
["NHH UMS category A","MWh",25.74,7.979999999999997,15.929999999999998]
["NHH UMS category B","MWh",29.91,9.279999999999998,18.51]
["NHH UMS category C","MWh",49.800000000000004,15.440000000000005,30.810000000000002]
["NHH UMS category D","MWh",0,"",""]
["LV UMS (Pseudo HH Metered)","MWh",30.2087957175902,9.368977319140058,18.694602288830552]
["LV Generation NHH","MWh",-7.94,0,0]
["LV Sub Generation NHH","MWh",0,"",""]
["LV Generation Intermittent","MWh",-7.815552475213404,0,0]
["LV Generation Non-Intermittent","MWh",-7.774124553672181,0,0]
["LV Sub Generation Intermittent","MWh",0,"",""]
["LV Sub Generation Non-Intermittent","MWh",-11.787051383193894,"",0]
["HV Generation Intermittent","MWh",-4.855661018516623,"",0.059523011116750624]
["HV Generation Non-Intermittent","MWh",-4.92325638512448,"",0.028465620726207952]