{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Review Log","Model Guide","Glossary","Check Summary","Name labels","Inputs >","Opex,Capex & Tax DPP4","Target Revenue","Allocator Data","Asset Mapping","Calculations >","Pricing Area Allocations","RAB Allocations","RAB - Depreciation Allocations","Load Group Allocations","Outputs >","Rev - Pricing Area & Cust Group","Pricing Methodology Tables","Raw data","Raw Data v2","Detail1","Raw Data v3"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":3,"defined_names":19,"comments":1,"pivot_tables":8},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Review Log","index":0,"n_rows":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
[1,"Updated Commerce Act Levies in Target Revenue to agree to compliance model"]
[2,"Allocator Data Tab - Assumed ID references were for 2023 not 2022."]
[3,"Renamed connection charge to include new investment contracts"]
[4,"Deleted Te Anau from Allocator Data and Asset Mapping"]
[5,"Changed Cost Type for IRIS penalties to recoverable and passthrough"]
[]
[]
[]
[null,"Opex sheet added"]
[null,"Removed \"CPP recoverable costs\" from Name Labels and replaced it with \"Wash-up Drawdown Amount\"."]

{"sheet":"Model Guide","index":1,"n_rows":86,"n_cols":3,"rows_kept":86,"cut":false,"hidden":false,"merged":[[85,1,85,7],[16,1,16,7],[77,1,77,7],[65,1,65,7],[69,1,69,7],[70,1,70,7],[71,1,71,7]]}
[]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Model Guide"}]
[]
[]
[null,"Key"]
[]
[null,"Input cell",1000]
[null,"Source Reference","xxx"]
[null,"Calculation cell",1000]
[null,"Calculated percentage","%"]
[null,"Total",1000]
[null,"Check cell - no error",0]
[null,"Check cell - error",{"$f":"SUM(C11)","v":1000}]
[]
[null,"Pricing Process"]
[]
[null,"Aurora Energy’s pricing process is designed to support an efficient level of investment in our network for the long-term benefit of customers, and to comply with the Electricity Authority’s 2019 pricing principles. Prices are set to signal the underlying costs of supplying services, using a five step process as outlined below. This Cost of Supply Model (CoSM) is used for steps 2 and 3 of the pricing process."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Model flow diagram"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Model overview"]
[]
[null,"The purpose of this model is to allocate the target revenue to:\n1. Pricing areas based on the underlying costs of supply,\n2. Customer load groups based on service characteristics.\nA detailed rationale for allocating costs is provided in our Pricing Methodology."]
[]
[null,"The model has 3 key steps:"]
[]
[null,"1. Target revenue is entered by component and then allocated to pricing areas based on a proxy allocator of the cost driver.\nFor example, capital related costs are allocated to each pricing area based on the relative RAB value in each pricing area. "]
[null,"2. The RAB and RAB depreciation are allocated to customer load groups based on each load group's use of network assets,\nfor example larger customers make proportionately more use of HV assets than smaller customers."]
[null,"3. Each pricing area's target revenue is further allocated to customer load groups based on underlying service characteristics and use of the network."]
[]
[null,"Input sheet guide"]
[]
[null,"Target revenue"]
[]
[null,"In the Target Revenue sheet:\n1. Each component of target revenue is entered, with totals reconciling to the Annual Price-Setting Disclosure Statement. \n2. For each component of target revenue a pricing area allocator is selected to determine what proportion of this target revenue is allocated to each pricing area.\n3. For each component of target revenue a load group allocator is selected to determine how each component of target revenue is allocated to customer load groups within each pricing area.\n4. Each component of target revenue is assigned as being either distribution or passthrough. This determines whether the component of target revenue is recovered through distribution tariffs, or passthrough tariffs. \n5. Each component of target revenue is assigned a cost type. The cost type is used for reporting purposes only, and does not impact prices.\n6. The model scales distribution revenue components to match the limit on forecast revenue from prices as disclosed in the annual price-setting statement. Passthrough and recoverable revenue components are not scaled."]
[]
[null,"Allocator Data"]
[]
[null,"In the Allocator Data sheet the allocators are input at the pricing area and where possible, customer load group level."]
[]
[null,"Asset Mapping"]
[]
[null,"In the Asset Mapping sheet:\n1. Each asset category is identified as supporting either the LV, or HV network. \n2. For each customer load group there is a flag to indicate whether they are supplied from the LV, or HV network.\n3. The model determines each load group's share of network assets based on the relative CPD values of each customer load group."]

{"sheet":"Glossary","index":2,"n_rows":21,"n_cols":3,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Glossary"}]
[]
[]
[null,"Abbreviation","Definition"]
[null,"ACOT","Avoided Cost of Transmission"]
[null,"Capex","Capital Expenditure"]
[null,"CoSM","Cost of Supply Model"]
[null,"CPD","Control Period Demand"]
[null,"CPP","Customised Pricing-quality Path"]
[null,"FENZ","Fire Emergency New Zealand"]
[null,"HV","High Voltage"]
[null,"ICP","Installation Control Point, and is further defined in the Code"]
[null,"IRIS","Incremental Rolling Incentive Scheme"]
[null,"km","kilometre"]
[null,"kVA","kilovolt-ampere"]
[null,"LV","Low Voltage"]
[null,"MWh","Megawatt Hours"]
[null,"Opex","Operating Expenditure"]
[null,"RAB","Regulatory Asset Base"]
[null,"SONS","System Operations and Network Support"]

{"sheet":"Check Summary","index":3,"n_rows":34,"n_cols":4,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Check Summary"]
[null,"Description"]
[]
[null,"This sheet provides a summary of the checks witin the Workbook."]
[]
[]
[null,"Model Status","Flag","Check"]
[]
[null,"Model Status","Ok / Error",0]
[]
[null,"Target Revenue"]
[null,"Scaled revenue is equal to limit on forecast revenue from prices","Ok / Error",0]
[]
[null,"Asset Mapping"]
[null,"Network types are fully allocated","Ok / Error",0]
[]
[null,"Pricing Area Allocations"]
[null,"Target revenue is fully allocated to pricing areas","Ok / Error",0]
[]
[null,"RAB Allocations"]
[null,"RAB is fully allocated to pricing areas and load groups","Ok / Error",0]
[]
[null,"RAB - Depreciation Allocations"]
[null,"RAB is fully allocated to pricing areas and load groups","Ok / Error",0]
[]
[null,"Price Allocations"]
[null,"Pricing area load group totals match pricing area allocations","Ok / Error",0]
[]
[null,"Revenue by Pricing Area and Load Group"]
[null,"Distribution and passthrough by load group matches target revenue","Ok / Error",0]
[]
[null,"Pricing Methodology Tables"]
[null,"Table updates match model inputs","Ok / Error",0]

{"sheet":"Name labels","index":4,"n_rows":94,"n_cols":5,"rows_kept":94,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Name labels"}]
[]
[null,"Description"]
[]
[null,"This sheet records the name labels and look-up tables used in the model."]
[]
[null,"Pricing Area Name","Customer Load Groups","Prior year","This Year"]
[]
[null,"Dunedin","Load group Streetlighting","RY26","RY27"]
[null,"Central Otago","Load group 1 (incl residential)"]
[null,"Queenstown","Load group 2"]
[null,"Te Anau","Load group 3"]
[null,null,"Load group 4"]
[null,null,"Load group 5"]
[]
[null,"Target Revenue Components","Distribution / Passthrough","Cost type","Tariff Types"]
[]
[null,"Service interruptions and emergencies","Distribution","Operational costs","Daily Fixed Price"]
[null,"Vegetation management","Distribution","Operational costs","Capacity Price"]
[null,"Routine and corrective maintenance and inspection","Distribution","Operational costs","Distance Price"]
[null,"System operations and network support","Distribution","Operational costs","CPD Price"]
[null,"Business support","Distribution","Operational costs"]
[null,"Depreciation","Distribution","Capital related costs"]
[null,"Asset revaluations and other regulatory revenue","Distribution","Capital related costs"]
[null,"Tax","Distribution","Capital related costs"]
[null,"Return on capital","Distribution","Capital related costs"]
[null,"Local Authority rates","Passthrough","Passthrough and recoverable costs"]
[null,"Commerce Act levies","Passthrough","Passthrough and recoverable costs"]
[null,"Electricity Authority levies","Passthrough","Passthrough and recoverable costs"]
[null,"Utilities Disputes levies","Passthrough","Passthrough and recoverable costs"]
[null,"Opex Incentive Amount","Passthrough","Passthrough and recoverable costs"]
[null,"Capex Incentive Amount","Passthrough","Passthrough and recoverable costs"]
[null,"Transpower  - Connection charge","Passthrough","Passthrough and recoverable costs"]
[null,"Transpower - Interconnection costs","Passthrough","Passthrough and recoverable costs"]
[null,"Transpower - New investment contract","Passthrough","Passthrough and recoverable costs"]
[null,"Distributed Generation Allowance","Passthrough","Passthrough and recoverable costs"]
[null,"Wash-up Drawdown Amount","Passthrough","Passthrough and recoverable costs"]
[null,"Quality Incentive Adjustments","Passthrough","Passthrough and recoverable costs"]
[null,"Capex Wash-up Adjustment","Passthrough","Passthrough and recoverable costs"]
[null,"Fire and Emergency Management New Zealand (FENZ) levies","Passthrough","Passthrough and recoverable costs"]
[null,"Opening wash-up Account Balance","Passthrough","Operational costs"]
[null,"Transmission Costs","Passthrough","Passthrough and recoverable costs"]
[null,"Transpower - Benefit-based Charge","Passthrough","Passthrough and recoverable costs"]
[null,"Transpower - Residual Charge","Passthrough","Passthrough and recoverable costs"]
[null,"Transpower - Transitional Price Cap ","Passthrough","Passthrough and recoverable costs"]
[]
[]
[null,"Pricing Area Allocators","Load Group Allocators","RAB Allocators"]
[]
[null,"ICP Count","ICP Count","CPD"]
[null,"Total Circuit Length","CPD"]
[null,"Overhead Circuit Length","Prior year distribution revenue"]
[null,"CPD","MWh"]
[null,"Transpower connection charge and NIC","Regulated Asset Base"]
[null,"Transpower benefit based charge","Regulated Asset Base (Depreciation)"]
[null,"Transpower residual charge"]
[null,"Transpower transitional price cap"]
[null,"Distributed Generation Allowance"]
[null,"Prior year distribution revenue"]
[null,"MWh"]
[null,"BBC"]
[null,"Residual"]
[null,"Cap"]
[null,"Regulated Asset Base"]
[null,"Regulated Asset Base (Depreciation)"]
[null,"Overhead lines and underground cables"]
[]
[null,"Distribution / Passthrough","Cost type"]
[]
[null,"Distribution","Capital related costs"]
[null,"Passthrough","Operational costs"]
[null,null,"Passthrough and recoverable costs"]
[]
[null,"Asset Categories","Network Voltage","Network Use Indicators"]
[]
[null,"33KV Lines","LV","Yes"]
[null,"33KV Cables","HV","No"]
[null,"Zone Subs","Shared"]
[null,"HV lines"]
[null,"LV lines"]
[null,"HV cables"]
[null,"LV cables"]
[null,"Dist Subs"]
[null,"Other Network Assets"]
[null,"Non-Network Assets"]
[]
[null,"Tariff Types"]
[]
[null,"Daily Fixed"]
[null,"CPD"]
[null,"Capacity"]
[null,"Distance"]
[null,"Shared"]

{"sheet":"Inputs >","index":5,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,"This sheet has been deliberately left blank."]

{"sheet":"Opex,Capex & Tax DPP4","index":6,"n_rows":125,"n_cols":36,"rows_kept":125,"cut":false,"hidden":true,"merged":[[57,2,61,3],[66,32,69,34],[0,33,0,35],[1,33,1,35],[3,26,3,35]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company Name",{"$f":"IF(NOT(ISBLANK([2]CoverSheet!$C$8)),[2]CoverSheet!$C$8,\"\")","v":"Aurora Energy Limited"}]
["CPP","Source: Aurora-CPP-Expenditure-Model-With-ComCom-Adjustments-Final-Decision-31-March-2021",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For Year Ended",{"$f":"IF(ISNUMBER(#REF!),#REF!,\"\")","v":""}]
["Operating expenditure","Units","Value","IM reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE 5b: REPORT ON RELATED PARTY TRANSACTIONS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%","RY27 OPEX for DPP4",null,null,null,null,null,null,"This schedule provides information on the valuation of related party transactions, in accordance with clause 2.3.6 of this ID determination. \nThis information is part of audited disclosure information (as defined in clause 1.4 of this ID determination), and so is subject to the assurance report required by clause 2.8.\n"]
["Service interruptions and emergencies","Nominal $",null,null,null,null,null,null,null,null,null,3950943.5,4752989.3345298171,4778072.8505842565,4812963.6226728763,4822022.0463448875,4857119.7303863913,4857278.9773609331,{"$f":"AI11/$AJ$15","v":0.22904393527581471},{"$f":"S5*$B$41","v":4776.3670322522321},null,null,null,null,null,null,"sch ref"]
["Vegetation management","Nominal $",null,null,null,null,null,null,null,null,null,5579509.060934145,4080500.7762019285,5576928.2508489853,5255951.4858099874,3927094.5124520105,3937880.6306512346,3921798.3618609002,{"$f":"AI12/$AJ$15","v":0.15797010410516119},{"$f":"S6*$B$41","v":3294.2291024678216},null,null,null,null,null,null,7,null,"5b(i): Summary—Related Party Transactions",null,null,null,null,null,"($000)","($000)"]
["Routine and corrective maintenance and inspection","Nominal $",null,null,null,null,null,null,null,null,null,7575601,8960826.2824561652,10536932.791773742,10117339.655220835,10394228.282564672,9569861.8079384305,9757868.6518572401,{"$f":"AI13/$AJ$15","v":0.612985960619024},{"$f":"S7*$B$41","v":12782.900931249105},null,null,null,null,null,null,8,null,null,null,null,"Total regulatory income",null,null,null,0]
["Asset replacement and renewal","Nominal $",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AI14/$AJ$15","v":0},{"$f":"S8*$B$41","v":0},null,null,null,null,null,null,9]
["Total network opex","Nominal $",null,null,null,null,null,null,null,null,null,17106053.560934145,17794316.39318791,20891933.893206984,20186254.763703696,19143344.841361567,18364862.168976057,18536945.991079073,{"$f":"SUM(S5:S8)","v":0.99999999999999989},{"$f":"S9*$B$41","v":20853.497065969157},null,null,null,null,null,null,10,null,null,null,null,"Market value of asset disposals",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
["System operations and network support","Nominal $",null,null,null,null,null,null,null,null,null,15037203.627220649,16007579.259665161,16095499.557410663,15373119.336810391,14992535.046457823,14794618.305654673,14214640.064619724,{"$f":"AI17/SUM($AI$16:$AI$17)","v":3.2442174827275461E-2},{"$f":"S11*$B$49","v":1285.4891036957499},null,null,null,null,null,null,12,null,null,null,null,"Service interruptions and emergencies",null,null,3872.7349999999979]
["Business support ","Nominal $",null,null,null,null,null,null,null,null,null,15095413.912937853,14816910.314310694,15020887.214489404,15144046.456907801,14919812.517862109,14712020.891687376,14845338.235468198,{"$f":"AI16/SUM($AI$16:$AI$17)","v":0.96755782517272459},{"$f":"S12*$B$49","v":38338.522250037131},null,null,null,null,null,null,13,null,null,null,null,"Vegetation management",null,null,2671]
["Total non-network opex","Nominal $",null,null,null,null,null,null,null,null,null,30132617.540158503,30824489.573975854,31116386.771900065,30517165.793718193,29912347.564319931,29506639.197342049,29059978.300087921,{"$f":"SUM(S11:S12)","v":1},{"$f":"S13*$B$49","v":39624.01135373288},null,null,null,null,null,null,14,null,null,null,null,"Routine and corrective maintenance and inspection",null,null,10364.527579999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,null,null,null,"Asset replacement and renewal (opex)",null,null,0]
["Total operating expenditure","Nominal $",null,null,null,null,null,null,null,null,null,47238671.101092651,48618805.967163764,52008320.665107049,50703420.557421893,49055692.405681498,47871501.366318107,47596924.291166991,null,{"$f":"T9+T13","v":60477.508419702033},{"$f":"T15=B33","v":true},null,null,null,null,null,16,null,null,null,null,"Network opex",null,null,null,16908.262579999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,"Business support",null,null,3221]
["Operating leases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,null,null,null,"System operations and network support",null,null,108]
["SONS",null,null,null,null,null,null,null,null,null,null,656503.92800000007,655183.45518230938,641823.69596454466,636199.58823497896,392765.47864939837,295808.77677772974,291331.40541975404,{"$f":"R18/$R$20","v":0.34318275468396792},{"$f":"S18*$H$33","v":449.39486141145454},null,null,null,null,null,null,19,null,null,null,null,"Non-network solutions provided by a related party or third party",null,null,0]
["Premises Plant & Insurance","Nominal $",null,null,null,null,null,null,null,null,null,868995.18460273964,776874.96158750041,763491.98250163475,756801.73222379817,755485.8467789815,558312.12051708892,557578.98253967881,{"$f":"R19/$R$20","v":0.65681724531603214},{"$f":"S19*$H$33","v":860.09652554735658},null,null,null,null,null,null,20,null,null,null,null,"Operational expenditure",null,null,null,20237.262579999991]
["Total","Nominal $",null,null,null,null,null,null,null,null,null,1525499.1126027396,1432058.4167698098,1405315.6784661794,1393001.3204587772,1148251.3254283799,854120.89729481866,848910.38795943279,{"$f":"R20/$R$20","v":1},{"$f":"S20*$H$33","v":1309.4913869588111},{"$f":"T20=H33","v":true}]
[]
[]
[]
[]
[]
[]
[]
["DPP4","OpexProjectionsModel_AuroraDPP4FINAL_25Nov2025"]
["Total opex series (nominal)","","",null,null,null,"Operating Leases Forecasts (nominal)"]
["Total opex series (nominal) 2024",0,0,null,null,null,"A change to Accounting standards, for operating leases, occurred 2019. This has no effect on the DPP4 Opex allowance calculation. But it does have an impact on Opex for "]
["Total opex series (nominal) 2025",51645.054302557852,51645.054302557852,null,null,null,"IRIS calculations, which is required for the DPP4 Determination."]
["Total opex series (nominal) 2026",53841.34309068547,53841.34309068547]
["Total opex series (nominal) 2027",60477.508419702041,60477.508419702041,null,null,null,"Forecast operating lease payments, 2027",1309.4913869588111]
["Total opex series (nominal) 2028",59787.088208782945,59787.088208782945,null,null,null,"Forecast operating lease payments, 2028",1453.0072206774771]
["Total opex series (nominal) 2029",60813.409755651766,60813.409755651766,null,null,null,"Forecast operating lease payments, 2029",1513.0880738197388]
["Total opex series (nominal) 2030",62600.386903576349,62600.386903576349,null,null,null,"Forecast operating lease payments, 2030",1538.1436906386889]
["Network opex series (nominal)","",""]
["Network opex series (nominal) 2024",0,0]
["Network opex series (nominal) 2025",19411.189823944151,19411.189823944151]
["Network opex series (nominal) 2026",20193.583767675911,20193.583767675911]
["Network opex series (nominal) 2027",20853.497065969161,20853.497065969161]
["Network opex series (nominal) 2028",21501.970785257668,21501.970785257668]
["Network opex series (nominal) 2029",22232.546033200633,22232.546033200633]
["Network opex series (nominal) 2030",23004.608054327906,23004.608054327906]
["Non-network opex series (nominal)","",""]
["Non-network opex series (nominal) 2024",0,0]
["Non-network opex series (nominal) 2025",32233.864478613705,32233.864478613705]
["Non-network opex series (nominal) 2026",33647.759323009559,33647.759323009559]
["Non-network opex series (nominal) 2027",39624.01135373288,39624.01135373288]
["Non-network opex series (nominal) 2028",38285.117423525277,38285.117423525277]
["Non-network opex series (nominal) 2029",38580.863722451133,38580.863722451133]
["Non-network opex series (nominal) 2030",39595.778849248447,39595.778849248447]
[]
[]
[]
["CPP total opex series (nominal)"]
[]
["CPP total opex series (nominal) 2022",52008.32066510705,"Numbers in the DPP4 model match the CPP model"]
["CPP total opex series (nominal) 2023",50703.420557421894]
["CPP total opex series (nominal) 2024",49055.692405681497]
["CPP total opex series (nominal) 2025",47871.501366318109]
["CPP total opex series (nominal) 2026",47596.924291166993]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The forecast for other regulated income has been calculated based on a five-year historical average for both income associated with the supply of electricity distribution services, and gains and losses on disposed assets."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DPP4 FinancialModel_AuroraDPP4FINAL_25Nov2025 : Sheet Output"]
[]
[null,null,null,null,null,null,"2019-04-01","2020-04-01","2021-04-01","2022-04-01","2023-04-01","2024-04-01","2025-04-01",null,null,null,"Revaluations","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Gains / (losses) on asset disposals"]
["CPP from Aurora-CPP-Financial-Model-With-ComCom-Adjustments-Final-Decision-31-March-2021: Sheet RABx",null,null,null,null,null,"2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31",null,null,null,2025,18201.068565954167,18201.068565954167,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,{"$f":"-830*1000","v":-830000},"Schedule 3(i): Regulatory Profit","auroraenergy-2021-information-disclosure-pursuant-to-electricity-distrib-info-disclosure-determination-2012.pdf"]
[null,null,null,null,null,null,"RY20","RY21","RY22","RY23","RY24","RY25","RY26",null,null,null,2026,18797.979818044991,18797.979818044991,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,{"$f":"-2087*1000","v":-2087000},"Schedule 3(i): Regulatory Profit","auroraenergy-2022-information-disclosure.pdf"]
["Total revaluation ",null,null,null,null,null,"Assessment period",null,"CPP period",null,null,null,null,null,null,null,2027,19307.959320569891,19307.959320569891,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,{"$f":"-2445*1000","v":-2445000},"Schedule 3(i): Regulatory Profit","information-disclosure-for-the-year-ending-31-march-2023.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,21085.06013016912,21085.06013016912,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,{"$f":"-1962*1000","v":-1962000},"Schedule 3(i): Regulatory Profit","aurora-energy-information-disclosure-for-the-year-ending-31-march-2024.pdf"]
["Opening RAB value","Nominal $",null,null,null,null,447072181.50474483,497735451.08273143,558987257.95799589,626651027.64210367,682493914.0420301,750100109.64468908,810142060.62285507,null,null,null,2029,23249.3171701065,23249.3171701065,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,{"$f":"-1976*1000","v":-1976000},"Schedule 3(i): Regulatory Profit","Aurora Energy 2025 Information Disclosure for year ending 31 March 2025.pdf"]
["less assets with a remaining life of nil","Nominal $",null,null,null,null,1167611.44,1167611.44,1240286.2712308874,1267272.6764097062,1167611.44,1184441.246066629,1328397.7475459306,null,null,null,2030,25102.343484857796,25102.343484857796,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"AVERAGE(AH73:AH77)","v":-1860000}]
["less Disposals","Nominal $",null,null,null,null,765869.13899999997,678520.65264099988,590091.0656938199,499892.88700769632,432548.38080000004,441199.34841600008,450023.33538432006]
["Adjusted RAB value","Nominal $",null,null,null,null,445138700.92574483,495889318.99009043,557156880.6210711,624883862.07868624,680893754.22123003,748474469.05020654,808363639.53992474]
["multiply by Revaluation rate","%",null,null,null,null,1.6999999999999904E-2,1.8999999999999906E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
["Total Revaluation","Nominal $",null,"IM 5.3.10",null,null,7567357.9157376196,9421897.0608116724,11143137.612421433,12497677.241573736,13617875.084424613,14969489.381004144,16167272.790798509,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Other regulated income (other than gains / (losses) on asset disposals)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,{"$f":"929*1000","v":929000},"Schedule 3(i): Regulatory Profit","auroraenergy-2021-information-disclosure-pursuant-to-electricity-distrib-info-disclosure-determination-2012.pdf"]
["Total depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,{"$f":"667*1000","v":667000},"Schedule 3(i): Regulatory Profit","auroraenergy-2022-information-disclosure.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,{"$f":"666*1000","v":666000},"Schedule 3(i): Regulatory Profit","information-disclosure-for-the-year-ending-31-march-2023.pdf"]
["Opening RAB value","Nominal $",null,null,null,null,447072181.50474483,497735451.08273143,558987257.95799589,626651027.64210367,682493914.0420301,750100109.64468908,810142060.62285507,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,{"$f":"971*1000","v":971000},"Schedule 3(i): Regulatory Profit","aurora-energy-information-disclosure-for-the-year-ending-31-march-2024.pdf"]
["multiply by (1 / Remaining asset life)","#.##",null,null,null,null,3.764758376394868E-2,3.774378679238611E-2,3.7017296067415564E-2,3.6607297563746088E-2,3.6170631400826971E-2,3.5767821128913656E-2,3.5615545272048361E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,{"$f":"1422*1000","v":1422000},"Schedule 3(i): Regulatory Profit","Aurora Energy 2025 Information Disclosure for year ending 31 March 2025.pdf"]
["Total depreciation","Nominal $",null,"IM 5.3.7 (2)",null,null,16831187.401731148,18786420.744678739,20692196.825743932,22940000.637521766,24686235.798121955,26829446.55054976,28853651.236903843,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"AVERAGE(AH83:AH87)","v":931000}]
[]
["Total opening RAB value without revaluations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH78,AH88)/1000","v":-929}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DPP4 FinancialModel_AuroraDPP4FINAL_25Nov2025 : Sheet TAX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH90*-1","v":929}]
["Opening RAB value without revaluations","Nominal $",null,null,null,null,410128234.41980636,454934579.98637861,508784922.78918672,567709959.30540538,613893720.74949634,671134687.35552454,719991607.10109603,null,null,null,"Outputs"]
["less Adjusted depreciation","Nominal $",null,null,null,null,15171757.63640783,16829643.408964437,18363018.446905624,20186476.238791276,21466138.091127999,23086187.750556156,24551684.486647926,null,null,null,null,null,null,"2024/25","2025/26","2026/27","2027/28","2028/29","2029/30"]
["less Disposals without revaluations","Nominal $",null,null,null,null,714865,614865,514865,414865,400000,400000,400000,null,null,null,"Total adjusted depreciation of commissioned assets",null,null,0,0,2025.2189394137795,4490.6792368483138,7356.5704784787313,9880.689200530167]
["add Total value of commissioned assets","Nominal $",null,null,null,null,60692968.202980123,71294851.211772561,77802919.963124216,66785102.682882234,79107104.69715625,72343107.496127591,66597227.255597025,null,null,null,"Opening deferred tax",null,null,-38492,-46320.667559771304,-53901.306878586249,-62244.527762944388,-72004.772911073873,-82893.119310625072]
["Closing RAB value without revaluations","Nominal $",null,null,null,null,454934579.98637861,508784922.78918672,567709959.30540538,613893720.74949634,671134687.35552454,719991607.10109603,761637149.87004507,null,null,null,"Closing deferred tax",null,null,-46320.667559771304,-53901.306878586249,-62244.527762944388,-72004.772911073873,-82893.119310625072,-94304.179002900462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regulatory tax adjustments",null,null,-6214.53960216001,-8565.3072532406404,-9504.5684518240232,-11233.27000515649,-12927.07492324632,-14031.573193903274]
["Total adjusted depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening RAB excluding revaluations",null,null,682628.05377055635,744936.95461130666,802475.56442210893,878599.1777920773,972420.92008038948,1049077.7091971354]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax depreciation",null,null,47834.125,51646.424302927458,55113.04841410066,60051.334355140549,66163.015126202328,70317.630191453005]
["Opening RAB value","Nominal $",null,null,null,null,410128234.41980636,454934579.98637861,508784922.78918672,567709959.30540538,613893720.74949634,671134687.35552454,719991607.10109603,null,null,null,"Opening regulatory tax asset value",null,null,516935.141,558134.00222497294,595597.21125625179,648964.41592927068,715012.29620586848,759910.50484992925]
["multiply by (1 / Remaining asset life)","#.##",null,null,null,null,3.6992716821534537E-2,3.6993546213761858E-2,3.6091907649775774E-2,3.5557727864223981E-2,3.4967189540430904E-2,3.4398740201497822E-2,3.4099959283553923E-2,null,null,null,"Amortisation of initial differences in asset values",null,null,4873.4273834058831,4873.4273834058831,4873.4273834058831,4873.4273834058831,4873.4273834058831,4873.4273834058831]
["Total depreciation","Nominal $",null,null,null,null,15171757.63640783,16829643.408964437,18363018.446905624,20186476.238791276,21466138.091127999,23086187.750556156,24551684.486647926,null,null,null,"Opening deferred tax balance",null,null,-38492,-46320.667559771304,-53901.306878586249,-62244.527762944388,-72004.772911073873,-82893.119310625072]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total adjusted depreciation",null,null,24748.025384222652,29446.13983342284,30189.258353370344,30066.743352369715,32149.49108263967,34437.272959589638]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax payable for the deferred tax approach in tax date terms",null,null,null,null,2201.1292253607407,4974.1465859219006,7319.0681602032764,10657.019615276979]
[]
[]
[]
[]
["Source: Aurora-CPP-Financial-Model-With-ComCom-Adjustments-Final-Decision-31-March-2021: sheet TAXx"]
["Regulatory Tax Module","Units","Value","IM reference",null,null,"2019-04-01","2020-04-01","2021-04-01","2022-04-01","2023-04-01","2024-04-01","2025-04-01"]
[null,null,null,null,null,null,"2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
["Forecast regulatory tax allowance",null,null,null,null,null,"RY20","RY21","RY22","RY23","RY24","RY25","RY26"]
[null,null,null,null,null,null,"Assessment period",null,"CPP period"]
["Regulatory taxable income","Nominal $",null,null,null,null,24347802.224010672,18017470.240643192,18942756.92127857,20291270.977759048,22314129.05051396,24289235.488067798,25783810.094911795,null,null,null,"DPP4 FinancialModel_AuroraDPP4FINAL_25Nov2025 : Sheet TAX"]
["less Utilised tax losses","Nominal $",null,null,null,null,0,0,0,0,0,0,0,null,null,null,"Net regulatory taxable income and regulatory tax allowance",null,"NPV","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30"]
["Regulatory net taxable income","Nominal $",null,"IM 5.3.13 (2)",null,null,24347802.224010672,18017470.240643192,18942756.92127857,20291270.977759048,22314129.05051396,24289235.488067798,25783810.094911795,null,null,null,"This calculates the regulatory tax allowance which is used in the BBAR calculation."]
["multiply by Corporate tax rate","%",null,null,null,null,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,null,null,null,"Regulatory taxable income",null,null,null,null,52404.272126902666,56091.525259660775,59417.30656375808,62728.225191948688,null,null,"simple ref"]
["Forecast regulatory tax allowance","Nominal $",null,"IM 5.3.13 (1)",null,null,6817384.6227229889,5044891.6673800945,5303971.9379580002,5681555.8737725345,6247956.1341439094,6800985.9366589841,7219466.8265753035,null,null,null,"Utilised tax losses",null,null,null,null,0,0,0,0,null,null,"simple ref"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regulatory net taxable income",null,null,null,null,52404.272126902666,56091.525259660775,59417.30656375808,62728.225191948688,null,null,"4.3.1(2)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," x Corporate tax rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regulatory tax allowance in tax date terms",null,54284.820765875542,null,null,14673.196195532748,15705.627072705018,16636.845837852263,17563.903053745635,null,null,"4.3.1(3)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regulatory tax allowance in year-end terms",null,56173.610185173377,null,null,15183.736293674243,16252.089634795868,17215.709283391687,18175.022585530878,null,null,"simple ref"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to BBAR tax allowance",null,null,null,null,-1.6370904631912708E-11,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V119*0.28","v":14673.196195532748}]

{"sheet":"Target Revenue","index":7,"n_rows":59,"n_cols":12,"rows_kept":59,"cut":false,"hidden":false,"merged":[[47,11,47,21],[44,11,44,21],[14,11,14,21],[16,11,21,21],[22,11,24,21],[25,11,25,21],[26,11,43,21]]}
[]
[null,"Target Revenue"]
[]
[]
[]
[]
[]
[null,"Description"]
[]
[null,"In this sheet the target revenue is input at the cost category and cost item level consistent with the annual price-setting statement and the Commerce Commission's financial models."]
[null,"The Pricing Area and Load Group Allocators are selected to determine how costs are allocated."]
[null,"The target revenue is then scaled to match the total revenue allowable."]
[null,"More information about the target revenue components is provided in section 3.4 of the Pricing Methodology."]
[]
[null,"Target Revenue Components",null,"Pricing Area Allocators","Load Group Allocators","Tariff Type","Distribution / Passthrough","Cost type","RY26 inputs ($000's)","RY27 inputs ($000's)","Scaled target revenue","Source & comments"]
[]
[null,"Service interruptions and emergencies","(50% allocated by Total Circuit Length)","Total Circuit Length","CPD","Capacity","Distribution","Operational costs",2428.6394886804651,2388.183516126116,2982.0553613226471,"Aurora DPP4 Opex Projection Model  - Final Decision - 26 November 2025 (published on Commerce Commission website)."]
[null,"Service interruptions and emergencies","(50% allocated by ICP Count)","ICP Count","ICP Count","Daily Fixed","Distribution","Operational costs",2428.6394886804651,2388.183516126116,2982.0553613226471]
[null,"Vegetation management",null,"Overhead Circuit Length","CPD","Distance","Distribution","Operational costs",3921.7983618609001,3294.2291024678216,4113.4081573321155]
[null,"Routine and corrective maintenance and inspection",null,"Total Circuit Length","CPD","Capacity","Distribution","Operational costs",9757.8686518572395,12782.900931249105,15961.636950380254]
[null,"System operations and network support",null,"ICP Count","ICP Count","Daily Fixed","Distribution","Operational costs",14505.971470039452,1734.8839651072044,2166.2991953870542]
[null,"Business support",null,"ICP Count","ICP Count","Daily Fixed","Distribution","Operational costs",15402.917218007879,39198.618775584488,48946.176241006011]
[null,"Depreciation",null,"Regulated Asset Base (Depreciation)","Regulated Asset Base (Depreciation)","Capacity","Distribution","Capital related costs",24551.6844866479,30189.258353370344,37696.449673622323,"Aurora DPP4 Financial Model - Final Decision - 25 November 2025 (published on Commerce Commission website). \n"]
[null,"Asset revaluations and other regulatory revenue",null,"Regulated Asset Base","Regulated Asset Base","Capacity","Distribution","Capital related costs",-16167.272790798501,-19307.959320569891,-24109.287757542854]
[null,"Tax",null,"Regulated Asset Base","Regulated Asset Base","Capacity","Distribution","Capital related costs",7219.4668265752998,14673.196195532748,18321.993719144655]
[null,"Return on capital",null,"Regulated Asset Base","Regulated Asset Base","Capacity","Distribution","Capital related costs",49796.286798448891,57040.504965005952,71224.821080485373,"Amount required to balance to Forecast net allowable revenue "]
[null,"Local Authority rates",null,"Regulated Asset Base","Regulated Asset Base","Capacity","Passthrough","Passthrough and recoverable costs",1833.3620000000001,2051.9549999999999,2051.9549999999999,"Annual Price-Setting Compliance Statement - Table 7"]
[null,"Commerce Act levies",null,"Regulated Asset Base","Regulated Asset Base","Capacity","Passthrough","Passthrough and recoverable costs",444.392,348.358,348.358]
[null,"Electricity Authority levies","(80% allocated by MWh)","MWh","MWh","Capacity","Passthrough","Passthrough and recoverable costs",309.54640000000001,335.15039999999999,335.15039999999999]
[null,"Electricity Authority levies","(20% allocated by ICP Count)","ICP Count","ICP Count","Daily Fixed","Passthrough","Passthrough and recoverable costs",77.386600000000001,83.787599999999998,83.787599999999998]
[null,"Utilities Disputes levies",null,"ICP Count","ICP Count","Daily Fixed","Passthrough","Passthrough and recoverable costs",70.724000000000004,75.600999999999999,75.600999999999999]
[null,"Opex Incentive Amount",null,"Prior year distribution revenue","Prior year distribution revenue","Daily Fixed","Passthrough","Passthrough and recoverable costs",29264.873218837201,-6549.4679999999998,-6549.4679999999998]
[null,"Capex Incentive Amount",null,"Regulated Asset Base","Regulated Asset Base","Capacity","Passthrough","Passthrough and recoverable costs",0,-1352.855021372,-1352.855021372]
[null,"Transmission Costs","Transpower  - Connection charge","Transpower connection charge and NIC","MWh","Capacity","Passthrough","Passthrough and recoverable costs",6633.4082500000004,6938.4462999999996,6938.4462999999996]
[null,"Transmission Costs","Transpower - Benefit-based Charge","Transpower benefit based charge","MWh","Capacity","Passthrough","Passthrough and recoverable costs",2934.3718949331483,3075.3853919496337,3075.3853919496337]
[null,"Transmission Costs","Transpower - Residual Charge","Transpower residual charge","MWh","Capacity","Passthrough","Passthrough and recoverable costs",19938.975939999997,24465.02968,24465.02968]
[null,"Transmission Costs","Transpower - Transitional Price Cap ","Transpower transitional price cap","MWh","Capacity","Passthrough","Passthrough and recoverable costs",12.783419999999996,15.333729999999996,15.333729999999996]
[null,"Transmission Costs","Transpower - Interconnection costs","Transpower connection charge and NIC","MWh","Capacity","Passthrough","Passthrough and recoverable costs",null,null,0]
[null,"Transmission Costs","Transpower - New investment contract","Transpower connection charge and NIC","MWh","Capacity","Passthrough","Passthrough and recoverable costs",742.87271999999996,2467.4890800000003,2467.4890800000003]
[null,"Transmission Costs","Distributed Generation Allowance","Distributed Generation Allowance","MWh","Capacity","Passthrough","Passthrough and recoverable costs",null,null,0]
[null,"Wash-up Drawdown Amount",null,null,null,"Daily Fixed","Passthrough","Passthrough and recoverable costs",null,34974.607982460184,0]
[null,"Quality Incentive Adjustments",null,"ICP Count","ICP Count","Daily Fixed","Passthrough","Passthrough and recoverable costs",-500.02600000000001,29.222000000000001,29.222000000000001]
[null,"Capex Wash-up Adjustment",null,"Regulated Asset Base","Regulated Asset Base","Capacity","Passthrough","Passthrough and recoverable costs",-855.76353657879099,0,0]
[null,"Fire and Emergency Management New Zealand (FENZ) levies",null,"Regulated Asset Base","Regulated Asset Base","Capacity","Passthrough","Passthrough and recoverable costs",79.180000000000007,44.19952,44.19952]
[null,"Opening wash-up Account Balance",null,null,null,null,null,null,28075.412845305142,0]
[null,"Forecast Allowable Revenue",null,null,null,null,null,null,202907.49975249669,211384.24266303788]
[null,"Forecast Revenue From Prices",null,null,null,null,null,null,178157.962,212313.24266303793]
[null,"Forecast other regulated income",null,null,null,null,null,null,null,929,null,"Annual Price-Setting Compliance Statement - Table 5"]
[null,"Revenue Deferred to Future Periods",null,null,null,null,null,null,24749.53775249669,0]
[null,null,null,null,null,null,null,null,null,0]
[null,"Forecast net allowable revenue",144382000,"Electricity Distribution Services Default Price-Quality Path (Aurora transition) Amendment Determination 2025 (schedule 1.1)",null,null,null,null,null,0]
[null,"Prices RY27 x Forecast Quantities RY27",212313242.66303781]
[]
[null,null,null,"Scaling"]
[null,"Capital related costs",82595.000193339161,1.2486709422397544]
[null,"Operational costs",61786.999806660853,1.2486709422397544]
[null,"Passthrough and recoverable costs",32027.634680577619,1]
[null,"Revenue deferrred & Wash-ups & Forecast other regulated income",35903.607982460206,0]
[null,"Forecast Revenue From Prices",212313.24266303782]

{"sheet":"Allocator Data","index":8,"n_rows":210,"n_cols":11,"rows_kept":210,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Allocator Data"]
[null,"Pricing Area Name",null,null,null,null,null,null,"Dunedin","Central Otago","Queenstown"]
[null,null,null,null,null,null,null,null,1,2,3]
[]
[]
[null,"Description"]
[]
[null,"In this sheet allocation data is input by pricing area and customer load group (if applicable):"]
[null,"The source of the information for each input is referenced in ","blue."]
[]
[1,"ICP Count","Units","Total"]
[]
[null,"Allocation to pricing categories"]
[null,null,null,null,null,null,null,null,"Information Disclosure 2025 - Schedule 8 (excluding Load group 0, Load Group 0A, and Distributed Generation)"]
[null,"Load group Streetlighting","#",14,null,null,null,null,4,7,3]
[null,"Load group 1 (incl residential)","#",87204.178082191793,null,null,null,null,53343.868493150687,21084.673972602741,12775.635616438356]
[null,"Load group 2","#",7452.5232876712325,null,null,null,null,3179.2246575342465,2260.1561643835616,2013.1424657534246]
[null,"Load group 3","#",453.35616438356163,null,null,null,null,211.2876712328767,161.32602739726028,80.742465753424653]
[null,"Load group 4","#",158.9205479452055,null,null,null,null,79.016438356164386,43.904109589041099,36]
[null,"Load group 5","#",8.5013698630136982,null,null,null,null,5.1671232876712327,1.3342465753424657,2]
[null,"Total",null,95291.479452054802,null,null,null,null,56822.564383561643,23558.394520547947,14910.520547945205]
[null,null,null,null,null,null,null,null,0.59630267795507874,0.24722456463068324,0.15647275741423788]
[null,"Allocation percentages"]
[]
[null,"Load group Streetlighting",null,1.4691764762707872E-4,null,null,null,null,7.0394570245005896E-5,2.9713400010745664E-4,2.0120021902343479E-4]
[null,"Load group 1 (incl residential)",null,0.91513090764917682,null,null,null,null,0.93877967444536314,0.8949962169201473,0.85682022806366376]
[null,"Load group 2",null,7.8207656450762886E-2,null,null,null,null,5.5950038369862329E-2,9.5938463141544861E-2,0.1350149016783222]
[null,"Load group 3",null,4.7575729434620063E-3,null,null,null,null,3.7183762036266123E-3,6.8479211202847274E-3,5.4151339313604071E-3]
[null,"Load group 4",null,1.6677309331225693E-3,null,null,null,null,1.390582055093298E-3,1.8636291004782753E-3,2.4144026282812174E-3]
[null,"Load group 5",null,8.9214375848693792E-5,null,null,null,null,9.0934355809644599E-5,5.6635717437311696E-5,1.3413347934895651E-4]
[null,"Total",null,1,null,null,null,null,1,1,1]
[]
[]
[]
[2,"Total Circuit Length","Units","Total"]
[]
[null,"Allocation to pricing categories"]
[null,null,null,null,null,null,null,null,"Information Disclosure 2025 - Schedule 9c"]
[null,"Total","km",6377.79,null,null,null,null,2399.2399999999998,2927.41,1051.1400000000001]
[null,null,null,null,null,null,null,null,0.37618673553064619,0.459000688326207,0.16481257614314679]
[]
[]
[3,"Overhead Circuit Length","Units","Total"]
[]
[null,"Allocation to pricing categories"]
[null,null,null,null,null,null,null,null,"Information Disclosure 2025 - Schedule 9c"]
[null,"Total","km",3817.61,null,null,null,null,1674.53,1752.48,390.59999999999997]
[null,null,null,null,null,null,null,null,0.43863307147665687,0.45905160558569363,0.10231532293764946]
[]
[]
[4,"CPD","Units","Total"]
[]
[null,"Allocation to pricing categories"]
[null,null,null,null,null,null,null,null,"Annual CPD assessments"]
[null,"Load group Streetlighting","kW",1662.8,null,null,null,null,1090.8,325.40000000000003,246.6]
[null,"Load group 1 (incl residential)","kW",219622.70000000109,null,null,null,null,123917.20000000139,51850.799999999748,43854.699999999953]
[null,"Load group 2","kW",55488.639999999985,null,null,null,null,25562.099999999995,14058.440000000004,15868.099999999984]
[null,"Load group 3","kW",25967.5,null,null,null,null,15296.399999999998,5548.2000000000007,5122.8999999999996]
[null,"Load group 4","kW",31246.61,null,null,null,null,16828.400000000001,6265.3100000000013,8152.9]
[null,"Load group 5","kW",8161.5999999999995,null,null,null,null,6100.4,1547,514.20000000000005]
[null,"Total",null,342149.85000000102,null,null,null,null,188795.30000000139,79595.149999999747,73759.399999999936]
[null,null,null,null,null,null,null,null,0.55179126923481281,0.23263242699068701,0.21557630377450032]
[null,"Allocation percentages"]
[]
[null,"Load group Streetlighting",null,4.8598589185410868E-3,null,null,null,null,5.777686202993358E-3,4.0881887903974181E-3,3.3433026841324658E-3]
[null,"Load group 1 (incl residential)",null,0.64189038808580634,null,null,null,null,0.65635744110155536,0.65143165130036085,0.59456421825557138]
[null,"Load group 2",null,0.16217642649850589,null,null,null,null,0.13539584936701182,0.17662432949746371,0.21513325759157473]
[null,"Load group 3",null,7.5895108532123931E-2,null,null,null,null,8.1021084740986057E-2,6.9705252141619406E-2,6.9454198380138721E-2]
[null,"Load group 4",null,9.1324342243610246E-2,null,null,null,null,8.9135693526268281E-2,7.8714720683358483E-2,0.11053370824599992]
[null,"Load group 5",null,2.3853875721412635E-2,null,null,null,null,3.2312245061185074E-2,1.9435857586800262E-2,6.9713148425827823E-3]
[null,"Total",null,1,null,null,null,null,1,1,1.0000000000000002]
[]
[]
[]
[5,"Transpower connection charge and NIC","Units","Total"]
[]
[null,"Allocation to pricing categories"]
[null,null,null,null,null,null,null,null,"Annual Price-Setting Compliance Statement - Table 7"]
[null,"Total","$",9405935.379999999,null,null,null,null,3494708.66,1695811.6279840455,4215415.0920159547]
[null,null,null,null,null,null,null,null,0.37154291612834794,0.18029165197008251,0.44816543190156971]
[]
[]
[6,"Transpower benefit based charge","Units","Total"]
[]
[null,"Allocation to pricing categories"]
[null,null,null,null,null,null,null,null,"Annual Price-Setting Compliance Statement - Table 7"]
[null,"Total","$",3075385.3919496336,null,null,null,null,1747811.6947327845,491197.81977740774,836375.87743944104]
[null,null,null,null,null,null,null,null,0.56832281876215951,0.15971911067250469,0.27195807056533572]
[]
[]
[7,"Transpower residual charge","Units","Total"]
[]
[null,"Allocation to pricing categories"]
[null,null,null,null,null,null,null,null,"Annual Price-Setting Compliance Statement - Table 7"]
[null,"Total","$",24465029.68,null,null,null,null,14586050.699999999,5367627.51,4511351.47]
[null,null,null,null,null,null,null,null,0.59620000019554442,0.21939999992675258,0.18439999987770297]
[]
[]
[8,"Transpower transitional price cap","Units","Total"]
[]
[null,"Allocation to pricing categories"]
[null,null,null,null,null,null,null,null,"Annual Price-Setting Compliance Statement - Table 7"]
[null,"Total","$",15333.729999999996,null,null,null,null,9094.2360586671966,3262.0294752009327,2977.464466131868]
[null,null,null,null,null,null,null,null,0.59308700874915621,0.21273554935432759,0.19417744189651628]
[]
[]
[9,"Prior year distribution revenue","Units","Total"]
[]
[null,"Allocation to pricing categories"]
[null,null,null,null,null,null,null,null,"Annual Compliance Statement 2025 - Table 20"]
[null,"Load group Streetlighting","$",559830.5,null,null,null,null,414081.55,92185.290000000008,53563.659999999996]
[null,"Load group 1 (incl residential)","$",64637556.569999993,null,null,null,null,33683621.979999997,20826457.809999999,10127476.779999999]
[null,"Load group 2","$",17035798.239999998,null,null,null,null,8169031.8599999994,5124063.0199999996,3742703.3600000003]
[null,"Load group 3","$",8660343.5099999998,null,null,null,null,4106822.81,2629275.7799999998,1924244.92]
[null,"Load group 4","$",7064280.540000001,null,null,null,null,2945390.04,2973764.69,1145125.81]
[null,"Load group 5","$",964421.09,null,null,null,null,728346.83,192782.14,43292.12]
[null,"Total",null,98922230.450000003,null,null,null,null,50047295.069999993,31838528.73,17036406.650000002]
[null,null,null,null,null,null,null,null,0.50592566344625922,0.3218541331424255,0.17222020341131522]
[null,"Allocation percentages"]
[]
[null,"Load group Streetlighting",null,5.6592992035593547E-3,null,null,null,null,8.2738047964597029E-3,2.8954004370540525E-3,3.1440702901981967E-3]
[null,"Load group 1 (incl residential)",null,0.65341790491340457,null,null,null,null,0.67303581408121049,0.65412751910160261,0.5944608501112526]
[null,"Load group 2",null,0.17221405302431692,null,null,null,null,0.1632262412698661,0.16093906422163998,0.21968854329971044]
[null,"Load group 3",null,8.7546989899073793E-2,null,null,null,null,8.2058836631547866E-2,8.2581572857748059E-2,0.11294898974485325]
[null,"Load group 4",null,7.1412467226672813E-2,null,null,null,null,5.8852132485488998E-2,9.3401448139089308E-2,6.7216393311438125E-2]
[null,"Load group 5",null,9.7492857329724708E-3,null,null,null,null,1.4553170735426921E-2,6.0549952428659232E-3,2.5411532425471894E-3]
[null,"Total",null,1,null,null,null,null,1,0.99999999999999989,0.99999999999999978]
[]
[]
[]
[10,"MWh","Units","Total"]
[]
[null,"Allocation to pricing categories"]
[null,null,null,null,null,null,null,null,"Information Disclosure 2025 - Schedule 8 (excluding Load group 0, Load Group 0A, and Distributed Generation)"]
[null,"Load group Streetlighting","MWh",5928.76,null,null,null,null,4260.299,944.58,723.88099999999997]
[null,"Load group 1 (incl residential)","MWh",699849.9715300001,null,null,null,null,425622.89284000004,150724.51905,123502.55963999999]
[null,"Load group 2","MWh",290344.59123999998,null,null,null,null,129316.46546999998,86385.522990000012,74642.602780000001]
[null,"Load group 3","MWh",151890.90878,null,null,null,null,83746.168080000003,42559.089359999998,25585.651339999997]
[null,"Load group 4","MWh",196540.81978000002,null,null,null,null,100395.16839000002,45365.668430000005,50779.982960000008]
[null,"Load group 5","MWh",62334.277599999994,null,null,null,null,45376.318439999995,7578.8537000000006,9379.1054600000007]
[null,"Total",null,1406889.3289300001,null,null,null,null,788717.31221999996,333558.23352999997,284613.78317999997]
[null,null,null,null,null,null,null,null,0.56061077158062844,0.23708917728709009,0.20230005113228133]
[null,"Allocation percentages"]
[]
[null,"Load group Streetlighting",null,4.2140912423502975E-3,null,null,null,null,5.4015538064056826E-3,2.8318293630579658E-3,2.5433799864224833E-3]
[null,"Load group 1 (incl residential)",null,0.49744493553182761,null,null,null,null,0.53963934383790912,0.45186868108426997,0.43393035382932438]
[null,"Load group 2",null,0.20637344051846604,null,null,null,null,0.16395793964001293,0.25898183377395351,0.26225926919636683]
[null,"Load group 3",null,0.10796222962009355,null,null,null,null,0.10618020776579627,0.12759118223406787,8.9896037550011104E-2]
[null,"Load group 4",null,0.13969884889913678,null,null,null,null,0.12728916537589124,0.13600524247266063,0.17841716023951279]
[null,"Load group 5",null,4.4306454188125725E-2,null,null,null,null,5.7531789573984908E-2,2.2721231071990207E-2,3.2953799198362499E-2]
[null,"Total",null,1,null,null,null,null,1.0000000000000002,1.0000000000000002,1]
[]
[]
[]
[11,"Regulated Asset Base",null,"Total"]
[]
[null,"Asset categories"]
[null,null,null,null,null,null,null,null,"RAB model for Information Disclosure 2025 - Schedule 4"]
[null,"33KV Lines","$",49440096.34346357,null,null,null,null,15129039.754591387,24233419.953559678,10077636.635312505]
[null,"33KV Cables","$",39202643.840246662,null,null,null,null,22860877.335345268,3515016.8533132747,12826749.65158812]
[null,"Zone Subs","$",145884465.06126574,null,null,null,null,64743475.611287646,60025898.394512452,21115091.055465627]
[null,"HV lines","$",176150455.24568063,null,null,null,null,68427299.166811571,79485742.268947348,28237413.809921701]
[null,"LV lines","$",113263806.36032939,null,null,null,null,94806805.938246444,13137768.84824115,5319231.5738417991]
[null,"HV cables","$",128852577.66162145,null,null,null,null,46043098.046809196,49218049.241135813,33591430.373676457]
[null,"LV cables","$",70132390.844317138,null,null,null,null,23135301.196975201,26665001.166146394,20332088.481195543]
[null,"Dist Subs","$",145683648.22387183,null,null,null,null,55356835.176395103,56327730.286567405,33999082.760909304]
[null,"Other Network Assets","$",20137061.623462617,null,null,null,null,14655900.937060632,2572860.7865262958,2908299.8998756912]
[null,"Non-Network Assets","$",9486560.6698965356,null,null,null,null,8177359.1626788964,848014.67905741325,461186.82816022693]
[null,"Total",null,898233705.8741554,null,null,null,null,413335992.32620138,316029502.47800726,168868211.06994694]
[null,"Total Check",null,null,null,null,null,null,0.46016531067930189,0.35183438387056443,0.18800030545013391]
[]
[]
[12,"Regulated Asset Base (Depreciation)",null,"Total"]
[]
[null,"Asset categories"]
[null,null,null,null,null,null,null,null,"RAB model for Information Disclosure 2023- Schedule 4"]
[null,"33KV Lines","$",1447689.4403931084,null,null,"Subtransmission lines",null,432278.49573428137,770478.47196460725,244932.4726942199]
[null,"33KV Cables","$",1051304.1840993864,null,null,"Subtransmission cables",null,674350.49630290328,91844.460042456369,285109.22775402683]
[null,"Zone Subs","$",5276132.7192288749,null,null,"Zone substations",null,2652563.6438428573,1744376.1491897572,879192.92619626003]
[null,"HV lines","$",4622440.8354015099,null,null,"Distribution and LV lines",null,1696596.4331974105,2144203.4319862872,781640.97021781176]
[null,"LV lines","$",2852299.429825108,null,null,"Distribution and LV lines",null,2350653.7705887198,354403.79933454283,147241.85990184525]
[null,"HV cables","$",4040295.4983635955,null,null,"Distribution and LV cables",null,1386339.0371363242,1514416.4807463242,1139539.9804809471]
[null,"LV cables","$",2206800.497441635,null,null,"Distribution and LV cables",null,696594.550450676,820469.68231689616,689736.26467406284]
[null,"Dist Subs","$",5408801.9942938313,null,null,"Distribution substations and transformers+Distribution switchgear",null,2135234.906392599,2007992.3734036221,1265574.71449761]
[null,"Other Network Assets","$",2756887.6681697639,null,null,"Other network assets",null,2008183.8393906006,401021.86426458706,347681.96451457619]
[null,"Non-Network Assets","$",2073473.7806642789,null,null,"Non-network assets",null,1573884.6526036437,330362.5072038729,169226.62085676222]
[null,"Total",null,31736126.047881085,null,null,null,null,15606679.825640013,10179569.220452953,5949877.0017881216]
[null,null,null,null,null,null,null,null,0.49176385933474759,0.32075651593690996,0.18747962472834251]
[]
[]
[13,"Overhead lines and underground cables"]
[null,"Note: This input is used to allocate 'RAB' and 'RAB - Depreciation' values for lines and cables between HV and LV"]
[]
[null,"Overhead Circuit Length (km)",null,null,null,null,null,null,"Information Disclosure 2024 - Schedule 9c"]
[null,"Distribution lines(HV)","km",null,null,"2004 ODV RC ($000/km Medium):",28,null,870.48,1578.55,347.02000000000004]
[null,"LV lines","km",null,null,"2004 ODV RC ($000/km Medium):",42,null,804.04,173.94,43.58]
[null,"Total",null,null,null,null,null,null,1674.52,1752.49,390.6]
[]
[null,"Distribution lines(HV)",null,null,null,null,null,null,0.41919731861654486,0.85815945984147513,0.84148500206115573]
[null,"LV lines",null,null,null,null,null,null,0.58080268138345514,0.14184054015852487,0.15851499793884427]
[null,null,null,null,null,null,null,null,1,1,1]
[null,"Underground Circuit Length (km)"]
[null,"Distribution cables(HV)","km",null,null,"2004 ODV RC ($000/km Medium):",103,null,397.87,623.05000000000007,331.99999999999994]
[null,"LV cables","km",null,null,"2004 ODV RC ($000/km Medium):",63,null,326.85000000000002,551.87,328.54]
[null,"Total",null,null,null,null,null,null,724.72,1174.92,660.54]
[]
[null,"Distribution cables(HV)",null,null,null,null,null,null,0.66557044612370264,0.6486039896521153,0.62294581449855557]
[null,"LV cables",null,null,null,null,null,null,0.33442955387629736,0.3513960103478847,0.37705418550144443]
[null,null,null,null,null,null,null,null,1,1,1]

{"sheet":"Asset Mapping","index":9,"n_rows":136,"n_cols":9,"rows_kept":136,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Asset Mapping"]
[]
[null,"Description"]
[]
[null,"In this sheet asset categories are firstly mapped to a network type (HV, LV, or Shared). "]
[null,"Each Load Group is then mapped to the network types used by that load group."]
[]
[]
[null,"Asset Categories","Network Voltage"]
[]
[null,"33KV Lines","HV","HV - CPD"]
[null,"33KV Cables","HV","HV - CPD"]
[null,"Zone Subs","LV","LV - CPD"]
[null,"HV lines","HV","HV - CPD"]
[null,"LV lines","LV","LV - CPD"]
[null,"HV cables","HV","HV - CPD"]
[null,"LV cables","LV","LV - CPD"]
[null,"Dist Subs","LV","LV - CPD"]
[null,"Other Network Assets","Shared","Shared - CPD"]
[null,"Non-Network Assets","Shared","Shared - CPD"]
[]
[null,"Network Voltage","RAB Allocators"]
[]
[null,"LV","CPD","LV - CPD"]
[null,"HV","CPD","HV - CPD"]
[null,"Shared","CPD","Shared - CPD"]
[]
[null,"Load Groups","LV","HV","Shared"]
[]
[null,"Load group Streetlighting","Yes","No","Yes"]
[null,"Load group 1 (incl residential)","Yes","No","Yes"]
[null,"Load group 2","Yes","No","Yes"]
[null,"Load group 3","No","Yes","Yes"]
[null,"Load group 4","No","Yes","Yes"]
[null,"Load group 5","No","Yes","Yes"]
[]
[1,"LV - CPD","Units","Total",null,null,"Dunedin","Central Otago","Queenstown"]
[]
[null,"Allocation to pricing categories"]
[]
[null,"Load group Streetlighting","kW",1662.8,null,null,1090.8,325.40000000000003,246.6]
[null,"Load group 1 (incl residential)","kW",219622.70000000109,null,null,123917.20000000139,51850.799999999748,43854.699999999953]
[null,"Load group 2","kW",55488.639999999985,null,null,25562.099999999995,14058.440000000004,15868.099999999984]
[null,"Load group 3","kW",0,null,null,0,0,0]
[null,"Load group 4","kW",0,null,null,0,0,0]
[null,"Load group 5","kW",0,null,null,0,0,0]
[null,"Total",null,276774.14000000106,null,null,150570.1000000014,66234.639999999752,59969.399999999936]
[null,null,null,null,null,null,0.54401794907573675,0.23930935166124803,0.21667269926301536]
[null,"Allocation percentages"]
[]
[null,"Load group Streetlighting",null,6.0077867101312049E-3,null,null,7.2444661988003579E-3,4.9128371498660109E-3,4.1120971695564777E-3]
[null,"Load group 1 (incl residential)",null,0.7935087432662612,null,null,0.82298676828932327,0.78283508448147288,0.73128462182379683]
[null,"Load group 2",null,0.20048347002360759,null,null,0.16976876551187625,0.21225207836866111,0.26460328100664676]
[null,"Load group 3",null,0,null,null,0,0,0]
[null,"Load group 4",null,0,null,null,0,0,0]
[null,"Load group 5",null,0,null,null,0,0,0]
[null,"Total",null,1,null,null,0.99999999999999989,1,1]
[]
[]
[]
[2,"HV - CPD","Units","Total",null,null,"Dunedin","Central Otago","Queenstown"]
[]
[null,"Allocation to pricing categories"]
[]
[null,"Load group Streetlighting","kW",0,null,null,0,0,0]
[null,"Load group 1 (incl residential)","kW",0,null,null,0,0,0]
[null,"Load group 2","kW",0,null,null,0,0,0]
[null,"Load group 3","kW",25967.5,null,null,15296.399999999998,5548.2000000000007,5122.8999999999996]
[null,"Load group 4","kW",31246.61,null,null,16828.400000000001,6265.3100000000013,8152.9]
[null,"Load group 5","kW",8161.5999999999995,null,null,6100.4,1547,514.20000000000005]
[null,"Total",null,65375.71,null,null,38225.199999999997,13360.510000000002,13790]
[null,null,null,null,null,null,0.58470034206894272,0.20436504628400981,0.21093461164704752]
[null,"Allocation percentages"]
[]
[null,"Load group Streetlighting",null,0,null,null,0,0,0]
[null,"Load group 1 (incl residential)",null,0,null,null,0,0,0]
[null,"Load group 2",null,0,null,null,0,0,0]
[null,"Load group 3",null,0.39720409919831079,null,null,0.40016533595638476,0.41526857881922169,0.37149383611312542]
[null,"Load group 4",null,0.47795442680469552,null,null,0.44024360892814174,0.46894242809593351,0.59121827411167505]
[null,"Load group 5",null,0.12484147399699368,null,null,0.15959105511547356,0.11578899308484479,3.7287889775199423E-2]
[null,"Total",null,1,null,null,1,1,0.99999999999999978]
[]
[]
[]
[3,"Shared - CPD","Units","Total",null,null,"Dunedin","Central Otago","Queenstown"]
[]
[null,"Allocation to pricing categories"]
[]
[null,"Load group Streetlighting","kW",1662.8,null,null,1090.8,325.40000000000003,246.6]
[null,"Load group 1 (incl residential)","kW",219622.70000000109,null,null,123917.20000000139,51850.799999999748,43854.699999999953]
[null,"Load group 2","kW",55488.639999999985,null,null,25562.099999999995,14058.440000000004,15868.099999999984]
[null,"Load group 3","kW",25967.5,null,null,15296.399999999998,5548.2000000000007,5122.8999999999996]
[null,"Load group 4","kW",31246.61,null,null,16828.400000000001,6265.3100000000013,8152.9]
[null,"Load group 5","kW",8161.5999999999995,null,null,6100.4,1547,514.20000000000005]
[null,"Total",null,342149.85000000102,null,null,188795.30000000139,79595.149999999747,73759.399999999936]
[null,null,null,null,null,null,0.55179126923481281,0.23263242699068701,0.21557630377450032]
[null,"Allocation percentages"]
[]
[null,"Load group Streetlighting",null,4.8598589185410868E-3,null,null,5.777686202993358E-3,4.0881887903974181E-3,3.3433026841324658E-3]
[null,"Load group 1 (incl residential)",null,0.64189038808580634,null,null,0.65635744110155536,0.65143165130036085,0.59456421825557138]
[null,"Load group 2",null,0.16217642649850589,null,null,0.13539584936701182,0.17662432949746371,0.21513325759157473]
[null,"Load group 3",null,7.5895108532123931E-2,null,null,8.1021084740986057E-2,6.9705252141619406E-2,6.9454198380138721E-2]
[null,"Load group 4",null,9.1324342243610246E-2,null,null,8.9135693526268281E-2,7.8714720683358483E-2,0.11053370824599992]
[null,"Load group 5",null,2.3853875721412635E-2,null,null,3.2312245061185074E-2,1.9435857586800262E-2,6.9713148425827823E-3]
[null,"Total",null,1,null,null,1,1,1.0000000000000002]
[]
[4,"Load Group Summary",null,null,null,null,"Dunedin","Central Otago","Queenstown"]
[null,"Load group Streetlighting"]
[null,"LV - CPD",null,null,null,null,7.2444661988003579E-3,4.9128371498660109E-3,4.1120971695564777E-3]
[null,"HV - CPD",null,null,null,null,0,0,0]
[null,"Shared - CPD",null,null,null,null,5.777686202993358E-3,4.0881887903974181E-3,3.3433026841324658E-3]
[null,"Load group 1 (incl residential)"]
[null,"LV - CPD",null,null,null,null,0.82298676828932327,0.78283508448147288,0.73128462182379683]
[null,"HV - CPD",null,null,null,null,0,0,0]
[null,"Shared - CPD",null,null,null,null,0.65635744110155536,0.65143165130036085,0.59456421825557138]
[null,"Load group 2"]
[null,"LV - CPD",null,null,null,null,0.16976876551187625,0.21225207836866111,0.26460328100664676]
[null,"HV - CPD",null,null,null,null,0,0,0]
[null,"Shared - CPD",null,null,null,null,0.13539584936701182,0.17662432949746371,0.21513325759157473]
[null,"Load group 3"]
[null,"LV - CPD",null,null,null,null,0,0,0]
[null,"HV - CPD",null,null,null,null,0.40016533595638476,0.41526857881922169,0.37149383611312542]
[null,"Shared - CPD",null,null,null,null,8.1021084740986057E-2,6.9705252141619406E-2,6.9454198380138721E-2]
[null,"Load group 4"]
[null,"LV - CPD",null,null,null,null,0,0,0]
[null,"HV - CPD",null,null,null,null,0.44024360892814174,0.46894242809593351,0.59121827411167505]
[null,"Shared - CPD",null,null,null,null,8.9135693526268281E-2,7.8714720683358483E-2,0.11053370824599992]
[null,"Load group 5"]
[null,"LV - CPD",null,null,null,null,0,0,0]
[null,"HV - CPD",null,null,null,null,0.15959105511547356,0.11578899308484479,3.7287889775199423E-2]
[null,"Shared - CPD",null,null,null,null,3.2312245061185074E-2,1.9435857586800262E-2,6.9713148425827823E-3]
[]
[null,"Error check",null,null,null,null,0,0,0]
[null,0,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]

{"sheet":"Calculations >","index":10,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,"This sheet has been deliberately left blank."]

{"sheet":"Pricing Area Allocations","index":11,"n_rows":62,"n_cols":12,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Pricing Area Allocations"]
[null,"Pricing Area Name",null,null,null,null,null,"Dunedin","Central Otago","Queenstown"]
[null,null,null,null,null,null,null,1,2,3]
[]
[]
[null,"Description"]
[]
[null,"This sheet allocates each component of target revenue to pricing areas based on the selected allocator, and calculated allocation percentages."]
[null,"More information about pricing area allocations are provided in section 3.5 of the Pricing Methodology."]
[]
[null,"Allocator percentages",null,null,null,null,null,"Dunedin","Central Otago","Queenstown",null,"check"]
[]
[1,"ICP Count",null,null,null,null,null,0.59630267795507874,0.24722456463068324,0.15647275741423788,null,0]
[2,"Total Circuit Length",null,null,null,null,null,0.37618673553064619,0.459000688326207,0.16481257614314679,null,0]
[3,"Overhead Circuit Length",null,null,null,null,null,0.43863307147665687,0.45905160558569363,0.10231532293764946,null,0]
[4,"CPD",null,null,null,null,null,0.55179126923481281,0.23263242699068701,0.21557630377450032,null,0]
[5,"Transpower connection charge and NIC",null,null,null,null,null,0.37154291612834794,0.18029165197008251,0.44816543190156971,null,0]
[6,"Transpower benefit based charge",null,null,null,null,null,0.56832281876215951,0.15971911067250469,0.27195807056533572,null,0]
[7,"Transpower residual charge",null,null,null,null,null,0.59620000019554442,0.21939999992675258,0.18439999987770297,null,0]
[8,"Transpower transitional price cap",null,null,null,null,null,0.59308700874915621,0.21273554935432759,0.19417744189651628,null,0]
[9,"Prior year distribution revenue",null,null,null,null,null,0.50592566344625922,0.3218541331424255,0.17222020341131522,null,0]
[10,"MWh",null,null,null,null,null,0.56061077158062844,0.23708917728709009,0.20230005113228133,null,0]
[11,"Regulated Asset Base",null,null,null,null,null,0.46016531067930189,0.35183438387056443,0.18800030545013391,null,0]
[12,"Regulated Asset Base (Depreciation)",null,null,null,null,null,0.49176385933474759,0.32075651593690996,0.18747962472834251,null,0]
[]
[null,"Target Revenue Components","Cost type","Pricing Area Allocators","Scaled target revenue",null,null,"Dunedin","Central Otago","Queenstown"]
[]
[]
[]
[null,"Service interruptions and emergencies","Operational costs","Total Circuit Length",2982.0553613226471,null,null,1121.8096715476281,1368.7654634739508,491.48022630106789]
[null,"Service interruptions and emergencies","Operational costs","ICP Count",2982.0553613226471,null,null,1778.2075977669945,737.23733840758621,466.61042514806604]
[null,"Vegetation management","Operational costs","Overhead Circuit Length",4113.4081573321155,null,null,1804.2768542877211,1888.2666190525972,420.86468399179699]
[null,"Routine and corrective maintenance and inspection","Operational costs","Total Circuit Length",15961.636950380254,null,null,6004.5560980888868,7326.402347037556,2630.6785052538112]
[null,"System operations and network support","Operational costs","ICP Count",2166.2991953870542,null,null,1291.7700114612328,535.5623754393639,338.96680848645724]
[null,"Business support","Operational costs","ICP Count",48946.176241006011,null,null,29186.735968173132,12100.697111519403,7658.7431613134677]
[null,"Depreciation","Capital related costs","Regulated Asset Base (Depreciation)",37696.449673622323,null,null,18537.751574718601,12091.381860502162,7067.3162384015623]
[null,"Asset revaluations and other regulatory revenue","Capital related costs","Regulated Asset Base",-24109.287757542854,null,null,-11094.257891206396,-8482.4764037332316,-4532.5534626032304]
[null,"Tax","Capital related costs","Regulated Asset Base",18321.993719144655,null,null,8431.1459320344184,6446.3073714556112,3444.5404156546301]
[null,"Return on capital","Capital related costs","Regulated Asset Base",71224.821080485373,null,null,32775.191920579244,25059.341041143762,13390.288118762386]
[null,"Local Authority rates","Passthrough and recoverable costs","Regulated Asset Base",2051.9549999999999,null,null,944.23851007494682,721.94832315512406,385.76816676992951]
[null,"Commerce Act levies","Passthrough and recoverable costs","Regulated Asset Base",348.358,null,null,160.30226729762026,122.56432229638209,65.491410405997755]
[null,"Electricity Authority levies","Passthrough and recoverable costs","MWh",335.15039999999999,null,null,187.88892433955624,79.460532603439148,67.800943057004545]
[null,"Electricity Authority levies","Passthrough and recoverable costs","ICP Count",83.787599999999998,null,null,49.962770259428957,20.714352931449834,13.110476809121197]
[null,"Utilities Disputes levies","Passthrough and recoverable costs","ICP Count",75.600999999999999,null,null,45.081078756081908,18.690424310644282,11.829496933273798]
[null,"Opex Incentive Amount","Passthrough and recoverable costs","Prior year distribution revenue",-6549.4679999999998,null,null,-3313.5439431200443,-2107.9733456840554,-1127.9507111958999]
[null,"Capex Incentive Amount","Passthrough and recoverable costs","Regulated Asset Base",-1352.855021372,null,null,-622.53695121369992,-475.98091291061689,-254.33715724768345]
[null,"Transpower  - Connection charge","Passthrough and recoverable costs","Transpower connection charge and NIC",6938.4462999999996,null,null,2577.9305717019461,1250.9439455327067,3109.571782765348]
[null,"Transpower - Benefit-based Charge","Passthrough and recoverable costs","Transpower benefit based charge",3075.3853919496337,null,null,1747.8116947327846,491.19781977740774,836.37587743944107]
[null,"Transpower - Residual Charge","Passthrough and recoverable costs","Transpower residual charge",24465.02968,null,null,14586.0507,5367.6275099999993,4511.3514699999996]
[null,"Transpower - Transitional Price Cap ","Passthrough and recoverable costs","Transpower transitional price cap",15.333729999999996,null,null,9.094236058667196,3.2620294752009329,2.9774644661318677]
[null,"Transpower - Interconnection costs","Passthrough and recoverable costs","Transpower connection charge and NIC",0,null,null,0,0,0]
[null,"Transpower - New investment contract","Passthrough and recoverable costs","Transpower connection charge and NIC",2467.4890800000003,null,null,916.77808829805451,444.86768245133914,1105.843309250607]
[null,"Distributed Generation Allowance","Passthrough and recoverable costs","Distributed Generation Allowance",0,null,null,0,0,0]
[null,"Wash-up Drawdown Amount","Passthrough and recoverable costs",0,0,null,null,0,0,0]
[null,"Quality Incentive Adjustments","Passthrough and recoverable costs","ICP Count",29.222000000000001,null,null,17.425156855203312,7.2243962276378255,4.5724469171588593]
[null,"Capex Wash-up Adjustment","Passthrough and recoverable costs","Regulated Asset Base",0,null,null,0,0,0]
[null,"Fire and Emergency Management New Zealand (FENZ) levies","Passthrough and recoverable costs","Regulated Asset Base",44.19952,null,null,20.339085852676018,15.550910886574689,8.3095232607493035]
[null,"Total",null,null,212313.24266303793,null,null,107164.00992734465,65031.583115352005,40117.649620341203]
[null,null,null,null,0,null,null,0.50474482224090234,0.30630017374169893,0.18895500401739834]
[null,"Error check"]
[null,0]

{"sheet":"RAB Allocations","index":12,"n_rows":125,"n_cols":11,"rows_kept":125,"cut":false,"hidden":false,"merged":[]}
[]
[null,"RAB Allocations"]
[null,"Pricing Area Name",null,null,null,null,null,null,"Dunedin","Central Otago","Queenstown"]
[null,null,null,null,null,null,null,null,1,2,3]
[]
[]
[null,"Description"]
[]
[null,"In this sheet the RAB is allocated to load groups based on the inputs from the Asset Mapping worksheet."]
[null,"More information about pricing area allocations are provided in section 3.5 of the Pricing Methodology."]
[]
[null,"RAB Allocator Summary","Units",null,null,"Total"]
[]
[null,"Load Group Summary"]
[]
[null,"Load group Streetlighting","$",null,null,2980950.5765713952,null,null,1856413.6623708133,781156.14143212535,343380.77276845666]
[null,"Load group 1 (incl residential)","$",null,null,396431654.41629082,null,null,210892540.41321886,124473174.11852686,61065939.88454511]
[null,"Load group 2","$",null,null,99348129.411048874,null,null,43503696.075255744,33748730.009081289,22095703.326711852]
[null,"Load group 3","$",null,null,159779353.72130081,null,null,62859308.394753046,65208147.493156351,31711897.833391406]
[null,"Load group 4","$",null,null,193259574.68812215,null,null,69154937.461772859,73636361.084738746,50468276.14161057]
[null,"Load group 5","$",null,null,46434043.060821444,null,null,25069096.318830017,18181933.631071854,3183013.1109195701]
[null,"Total",null,null,null,898233705.87415552,null,null,413335992.32620132,316029502.47800726,168868211.06994694]
[null,"Error check",0]
[]
[null,"RAB Allocation"]
[]
[null,"Load group Streetlighting ","$",null,null,3.3186803802584455E-3,null,null,4.4912944839939012E-3,2.4717823345827869E-3,2.0334245894641761E-3]
[null,"Load group 1 (incl residential) ","$",null,null,0.4413457787475098,null,null,0.51022060582322626,0.39386567754758606,0.36161891866818541]
[null,"Load group 2 ","$",null,null,0.11060387598610974,null,null,0.10525020052191097,0.10678980837059632,0.13084584236851768]
[null,"Load group 3 ","$",null,null,0.17788171683649359,null,null,0.15207799359786942,0.20633563316669853,0.18779080818388022]
[null,"Load group 4 ","$",null,null,0.21515511322305939,null,null,0.16730925626045254,0.2330047052802077,0.29886191025441783]
[null,"Load group 5 ","$",null,null,5.1694834826569017E-2,null,null,6.0650649312546913E-2,5.7532393300328499E-2,1.8849095935534802E-2]
[null,null,null,null,null,1,null,null,1,1,1]
[]
[]
[]
[null,"Load group Streetlighting","Allocator",null,null,"Total",null,null,"Dunedin","Central Otago","Queenstown"]
[]
[null,"Asset Categories"]
[null,"33KV Lines","HV - CPD",null,null,0,null,null,0,0,0]
[null,"33KV Cables","HV - CPD",null,null,0,null,null,0,0,0]
[null,"Zone Subs","LV - CPD",null,null,850756.69040957955,null,null,469031.92065882869,294897.46358664334,86827.306164107504]
[null,"HV lines","HV - CPD",null,null,0,null,null,0,0,0]
[null,"LV lines","LV - CPD",null,null,773241.61699885328,null,null,686824.70103585138,64543.718863991518,21873.197099010311]
[null,"HV cables","HV - CPD",null,null,0,null,null,0,0,0]
[null,"LV cables","LV - CPD",null,null,382211.23934551288,null,null,167602.90752055231,131000.80833026451,83607.523494696055]
[null,"Dist Subs","LV - CPD",null,null,817567.21921608981,null,null,401030.72130795696,276728.96591948118,139807.53198865158]
[null,"Other Network Assets","Shared - CPD",null,null,104918.86412473911,null,null,84677.196636492634,10518.340626729887,9723.3268615165798]
[null,"Non-Network Assets","Shared - CPD",null,null,52254.946476620782,null,null,47246.215211131181,3466.8441050149809,1541.887160474625]
[null,null,null,null,null,2980950.5765713952,null,null,1856413.6623708133,781156.14143212535,343380.77276845666]
[]
[null,"Load group 1 (incl residential)","Allocator",null,null,"Total",null,null,"Dunedin","Central Otago","Queenstown"]
[]
[null,"Asset Categories"]
[null,"33KV Lines","HV - CPD",null,null,0,null,null,0,0,0]
[null,"33KV Cables","HV - CPD",null,null,0,null,null,0,0,0]
[null,"Zone Subs","LV - CPD",null,null,115714544.37916793,null,null,53283023.761152238,46990379.240744464,15441141.377271216]
[null,"HV lines","HV - CPD",null,null,0,null,null,0,0,0]
[null,"LV lines","LV - CPD",null,null,92199325.467031494,null,null,78024746.830950469,10284706.386210924,3889872.2498700996]
[null,"HV cables","HV - CPD",null,null,0,null,null,0,0,0]
[null,"LV cables","LV - CPD",null,null,54782888.841956578,null,null,19040046.765498735,20874298.440598786,14868543.635859059]
[null,"Dist Subs","LV - CPD",null,null,114516272.76124828,null,null,45557942.884546138,44095323.49753461,24863006.379167531]
[null,"Other Network Assets","Shared - CPD",null,null,13024723.643242121,null,null,9619509.6360870041,1676042.9507327701,1729171.0564223467]
[null,"Non-Network Assets","Shared - CPD",null,null,6193899.3236444462,null,null,5367270.5349842776,552423.60270531627,274205.18595485186]
[null,null,null,null,null,396431654.41629088,null,null,210892540.41321886,124473174.11852686,61065939.88454511]
[]
[null,"Load group 2","Allocator",null,null,"Total",null,null,"Dunedin","Central Otago","Queenstown"]
[]
[null,"Asset Categories"]
[null,"33KV Lines","HV - CPD",null,null,0,null,null,0,0,0]
[null,"33KV Cables","HV - CPD",null,null,0,null,null,0,0,0]
[null,"Zone Subs","LV - CPD",null,null,29319163.991688222,null,null,10991419.929476572,12740621.690181347,5587122.3720303047]
[null,"HV lines","HV - CPD",null,null,0,null,null,0,0,0]
[null,"LV lines","LV - CPD",null,null,20291239.276299041,null,null,16095234.406260118,2788518.7431662353,1407486.1268726895]
[null,"HV cables","HV - CPD",null,null,0,null,null,0,0,0]
[null,"LV cables","LV - CPD",null,null,14967290.763015047,null,null,3927651.5239559128,5659701.917217344,5379937.3218417903]
[null,"Dist Subs","LV - CPD",null,null,30349808.243407443,null,null,9397861.5705410037,11955677.823113311,8996268.8497531246]
[null,"Other Network Assets","Shared - CPD",null,null,3064449.9984361408,null,null,1984348.1556121088,454429.81131052412,625672.03151350806]
[null,"Non-Network Assets","Shared - CPD",null,null,1356177.1382029837,null,null,1107180.4894100258,149780.02409252248,99216.624700435408]
[null,null,null,null,null,99348129.411048874,null,null,43503696.075255744,33748730.009081289,22095703.326711852]
[]
[null,"Load group 3","Allocator",null,null,"Total",null,null,"Dunedin","Central Otago","Queenstown"]
[]
[null,"Asset Categories"]
[null,"33KV Lines","HV - CPD",null,null,19861275.032744072,null,null,6054117.2760935631,10063377.864044096,3743779.8926064125]
[null,"33KV Cables","HV - CPD",null,null,15372865.145288322,null,null,9148130.6591561418,1459676.0532010163,4765058.4329311652]
[null,"Zone Subs","LV - CPD",null,null,0,null,null,0,0,0]
[null,"HV lines","HV - CPD",null,null,70880189.566253468,null,null,27382233.1596752,33007931.228416704,10490025.178161556]
[null,"LV lines","LV - CPD",null,null,0,null,null,0,0,0]
[null,"HV cables","HV - CPD",null,null,51342570.489039131,null,null,18424851.798374165,20438709.360620942,12479009.330044026]
[null,"LV cables","LV - CPD",null,null,0,null,null,0,0,0]
[null,"Dist Subs","LV - CPD",null,null,0,null,null,0,0,0]
[null,"Other Network Assets","Shared - CPD",null,null,1568772.5398220909,null,null,1187436.9917770864,179341.90985010067,201993.63819490382]
[null,"Non-Network Assets","Shared - CPD",null,null,753680.94815372454,null,null,662538.50967688567,59111.077023491445,32031.361453347348]
[null,null,null,null,null,159779353.72130084,null,null,62859308.394753046,65208147.493156351,31711897.833391406]
[]
[null,"Load group 4","Allocator",null,null,"Total",null,null,"Dunedin","Central Otago","Queenstown"]
[]
[null,"Asset Categories"]
[null,"33KV Lines","HV - CPD",null,null,23982624.793923404,null,null,6660463.0611786395,11364078.79409072,5958082.9386540474]
[null,"33KV Cables","HV - CPD",null,null,19296104.470841274,null,null,10064355.141375961,1648340.5379908548,7583408.7914744569]
[null,"Zone Subs","LV - CPD",null,null,0,null,null,0,0,0]
[null,"HV lines","HV - CPD",null,null,84093393.17108959,null,null,30124681.134402752,37274236.978607744,16694475.058079086]
[null,"LV lines","LV - CPD",null,null,0,null,null,0,0,0]
[null,"HV cables","HV - CPD",null,null,63210478.658110499,null,null,20270179.650359556,23080431.517283447,19859867.490467492]
[null,"LV cables","LV - CPD",null,null,0,null,null,0,0,0]
[null,"Dist Subs","LV - CPD",null,null,0,null,null,0,0,0]
[null,"Other Network Assets","Shared - CPD",null,null,1830351.0850704983,null,null,1306363.8942771845,202522.0181685834,321465.17262473045]
[null,"Non-Network Assets","Shared - CPD",null,null,846622.50908692076,null,null,728894.58017876791,66751.238597392177,50976.690310760627]
[null,null,null,null,null,193259574.68812215,null,null,69154937.461772859,73636361.084738746,50468276.14161057]
[]
[null,"Load group 5","Allocator",null,null,"Total",null,null,"Dunedin","Central Otago","Queenstown"]
[]
[null,"Asset Categories"]
[null,"33KV Lines","HV - CPD",null,null,5596196.5167960906,null,null,2414459.4173191846,2805963.2954248614,375773.80405204429]
[null,"33KV Cables","HV - CPD",null,null,4533674.2241170658,null,null,3648391.5348131671,407000.26212140365,478282.42718249542]
[null,"Zone Subs","LV - CPD",null,null,0,null,null,0,0,0]
[null,"HV lines","HV - CPD",null,null,21176872.508337576,null,null,10920384.872733623,9203574.0619229004,1052913.5736810544]
[null,"LV lines","LV - CPD",null,null,0,null,null,0,0,0]
[null,"HV cables","HV - CPD",null,null,14299528.514471836,null,null,7348066.5980754793,5698908.3632314252,1252553.5531649336]
[null,"LV cables","LV - CPD",null,null,0,null,null,0,0,0]
[null,"Dist Subs","LV - CPD",null,null,0,null,null,0,0,0]
[null,"Other Network Assets","Shared - CPD",null,null,543845.49276702851,null,null,473565.06267075508,50005.755837587996,20274.674258685427]
[null,"Non-Network Assets","Shared - CPD",null,null,283925.80433184077,null,null,264228.8332178077,16481.892533676015,3215.0785803570652]
[null,null,null,null,null,46434043.060821436,null,null,25069096.318830017,18181933.631071854,3183013.1109195701]

{"sheet":"RAB - Depreciation Allocations","index":13,"n_rows":125,"n_cols":11,"rows_kept":125,"cut":false,"hidden":false,"merged":[]}
[]
[null,"RAB - Depreciation Allocations"]
[null,"Pricing Area Name",null,null,null,null,null,null,"Dunedin","Central Otago","Queenstown"]
[null,null,null,null,null,null,null,null,1,2,3]
[]
[]
[null,"Description"]
[]
[null,"In this sheet the Depreciation is allocated to load groups based on the inputs from the Asset Mapping worksheet."]
[null,"More information about pricing area allocations are provided in section 3.5 of the Pricing Methodology."]
[]
[null,"RAB Allocator Summary","Units",null,null,"Total"]
[]
[null,"Load Group Summary"]
[]
[null,"Load group Streetlighting","$",null,null,118642.98506570896,null,null,77456.799929339541,27196.774953743421,13989.410182625979]
[null,"Load group 1 (incl residential)","$",null,null,15620762.226037262,null,null,8799257.2132417131,4333664.8394946298,2487840.1733009205]
[null,"Load group 2","$",null,null,3890325.0117363092,null,null,1815143.4410283917,1174997.6302418706,900183.94046604668]
[null,"Load group 3","$",null,null,4841643.9647918586,null,null,1966741.5454334712,1928386.8420836229,946515.57727476419]
[null,"Load group 4","$",null,null,5847695.2174911033,null,null,2163719.1380437645,2177632.6314074737,1506343.4480398651]
[null,"Load group 5","$",null,null,1417056.6427588467,null,null,784361.68796333438,537690.50227161322,95004.452523899323]
[null,"Total",null,null,null,31736126.047881089,null,null,15606679.825640015,10179569.220452953,5949877.0017881216]
[null,"Error check",0]
[]
[null,"RAB Allocation"]
[]
[null,"Load group Streetlighting ","$",null,null,3.7384205270268121E-3,null,null,4.9630543328047748E-3,2.6717019516994123E-3,2.3512099793696123E-3]
[null,"Load group 1 (incl residential) ","$",null,null,0.4922075934053774,null,null,0.56381352802442486,0.42572183023102406,0.41813304250713884]
[null,"Load group 2 ","$",null,null,0.12258348753300508,null,null,0.11630554745195168,0.11542704851213612,0.15129454612179608]
[null,"Load group 3 ","$",null,null,0.152559387919217,null,null,0.1260192153235781,0.18943697914142352,0.15908153680997222]
[null,"Load group 4 ","$",null,null,0.18425989387200375,null,null,0.13864057968877005,0.21392188453634556,0.25317219962482629]
[null,"Load group 5 ","$",null,null,4.4651216743369936E-2,null,null,5.0258075178470474E-2,5.2820555627371431E-2,1.5967464956897017E-2]
[null,null,null,null,null,1,null,null,0.99999999999999989,1.0000000000000002,1]
[]
[]
[]
[null,"Load group Streetlighting","Allocator",null,null,"Total",null,null,"Dunedin","Central Otago","Queenstown"]
[]
[null,"Asset Categories"]
[null,"33KV Lines","HV - CPD",null,null,0,null,null,0,0,0]
[null,"33KV Cables","HV - CPD",null,null,0,null,null,0,0,0]
[null,"Zone Subs","LV - CPD",null,null,31401.570350371665,null,null,19216.407657986292,8569.8359490796538,3615.3267433057181]
[null,"HV lines","HV - CPD",null,null,0,null,null,0,0,0]
[null,"LV lines","LV - CPD",null,null,19375.832772879603,null,null,17029.231786112592,1741.128151424401,605.4728353426093]
[null,"HV cables","HV - CPD",null,null,0,null,null,0,0,0]
[null,"LV cables","LV - CPD",null,null,11913.552152340337,null,null,5046.455675008453,4030.8339356252113,2836.2625417066715]
[null,"Dist Subs","LV - CPD",null,null,30537.742835912635,null,null,15468.637105859829,9864.9395287049374,5204.166201347869]
[null,"Other Network Assets","Shared - CPD",null,null,14404.515197298095,null,null,11602.656061921303,1639.4530901907597,1162.4060451860314]
[null,"Non-Network Assets","Shared - CPD",null,null,11009.771756906606,null,null,9093.4116424510667,1350.5842987184594,565.77581573708028]
[null,null,null,null,null,118642.98506570893,null,null,77456.799929339541,27196.774953743421,13989.410182625979]
[]
[null,"Load group 1 (incl residential)","Allocator",null,null,"Total",null,null,"Dunedin","Central Otago","Queenstown"]
[]
[null,"Asset Categories"]
[null,"33KV Lines","HV - CPD",null,null,0,null,null,0,0,0]
[null,"33KV Cables","HV - CPD",null,null,0,null,null,0,0,0]
[null,"Zone Subs","LV - CPD",null,null,4191523.8975900039,null,null,2183024.7809279845,1365558.8501184299,642940.2665435893]
[null,"HV lines","HV - CPD",null,null,0,null,null,0,0,0]
[null,"LV lines","LV - CPD",null,null,2319672.3860514881,null,null,1934556.9500239228,277439.72819261177,107675.70783495338]
[null,"HV cables","HV - CPD",null,null,0,null,null,0,0,0]
[null,"LV cables","LV - CPD",null,null,1719974.0744247206,null,null,573288.0978833558,642292.45307103463,504393.52347033028]
[null,"Dist Subs","LV - CPD",null,null,4254692.2809033226,null,null,1757270.0751506006,1571926.8792715778,925495.32648114441]
[null,"Other Network Assets","Shared - CPD",null,null,1786043.9967625109,null,null,1318086.4060839114,261238.3352454291,206719.2554331703]
[null,"Non-Network Assets","Shared - CPD",null,null,1348855.5903052171,null,null,1033030.903171938,215208.59359554629,100616.0935377328]
[null,null,null,null,null,15620762.226037262,null,null,8799257.2132417131,4333664.8394946298,2487840.1733009205]
[]
[null,"Load group 2","Allocator",null,null,"Total",null,null,"Dunedin","Central Otago","Queenstown"]
[]
[null,"Asset Categories"]
[null,"33KV Lines","HV - CPD",null,null,0,null,null,0,0,0]
[null,"33KV Cables","HV - CPD",null,null,0,null,null,0,0,0]
[null,"Zone Subs","LV - CPD",null,null,1053207.2512884988,null,null,450322.45525688608,370247.4631222476,232637.33290936504]
[null,"HV lines","HV - CPD",null,null,0,null,null,0,0,0]
[null,"LV lines","LV - CPD",null,null,513251.21100074,null,null,399067.58877868409,75222.942990506635,38960.679231549271]
[null,"HV cables","HV - CPD",null,null,0,null,null,0,0,0]
[null,"LV cables","LV - CPD",null,null,474912.87086457392,null,null,118259.99689231167,174146.39531023632,182506.47866202594]
[null,"Dist Subs","LV - CPD",null,null,1123571.9705545953,null,null,362496.19413613819,426200.55460333941,334875.22181511787]
[null,"Other Network Assets","Shared - CPD",null,null,417527.92814081185,null,null,271899.7566193972,70830.217889555584,74797.953631859069]
[null,"Non-Network Assets","Shared - CPD",null,null,307853.77988708933,null,null,213097.44934497468,58350.056325985075,36406.274216129583]
[null,null,null,null,null,3890325.0117363092,null,null,1815143.4410283917,1174997.6302418706,900183.94046604668]
[]
[null,"Load group 3","Allocator",null,null,"Total",null,null,"Dunedin","Central Otago","Queenstown"]
[]
[null,"Asset Categories"]
[null,"33KV Lines","HV - CPD",null,null,583929.27340562642,null,null,172982.86947222933,319955.50006354798,90990.903869849091]
[null,"33KV Cables","HV - CPD",null,null,413908.13202924997,null,null,269851.69290540612,38140.11839424965,105916.3207295942]
[null,"Zone Subs","LV - CPD",null,null,0,null,null,0,0,0]
[null,"HV lines","HV - CPD",null,null,1859714.1960624892,null,null,678919.08167284587,890420.31190024316,290374.80248940008]
[null,"LV lines","LV - CPD",null,null,0,null,null,0,0,0]
[null,"HV cables","HV - CPD",null,null,1606986.4849981845,null,null,554764.82654510811,628889.5796999333,423332.07875314308]
[null,"LV cables","LV - CPD",null,null,0,null,null,0,0,0]
[null,"Dist Subs","LV - CPD",null,null,0,null,null,0,0,0]
[null,"Other Network Assets","Shared - CPD",null,null,214806.53532620164,null,null,162705.23302674459,27953.330162865313,24147.972136591725]
[null,"Non-Network Assets","Shared - CPD",null,null,162299.34297010681,null,null,127517.84181113722,23028.001862783516,11753.499296186084]
[null,null,null,null,null,4841643.9647918586,null,null,1966741.5454334712,1928386.8420836229,946515.57727476419]
[]
[null,"Load group 4","Allocator",null,null,"Total",null,null,"Dunedin","Central Otago","Queenstown"]
[]
[null,"Asset Categories"]
[null,"33KV Lines","HV - CPD",null,null,696426.44424299756,null,null,190307.84502408837,361310.04543872754,144808.55378018165]
[null,"33KV Cables","HV - CPD",null,null,508510.04584039131,null,null,296878.49617487367,43069.76409946943,168561.78556604823]
[null,"Zone Subs","LV - CPD",null,null,0,null,null,0,0,0]
[null,"HV lines","HV - CPD",null,null,2214544.125759874,null,null,746915.73664544092,1005507.9637272834,462120.42538714985]
[null,"LV lines","LV - CPD",null,null,0,null,null,0,0,0]
[null,"HV cables","HV - CPD",null,null,1994217.9030777379,null,null,610326.90090686048,710174.14162967983,673716.86054119735]
[null,"LV cables","LV - CPD",null,null,0,null,null,0,0,0]
[null,"Dist Subs","LV - CPD",null,null,0,null,null,0,0,0]
[null,"Other Network Assets","Shared - CPD",null,null,248997.76011388228,null,null,179000.85925232535,31566.324033506669,38430.57682805026]
[null,"Non-Network Assets","Shared - CPD",null,null,184998.93845622029,null,null,140289.30004017561,26004.392478806858,18705.2459372378]
[null,null,null,null,null,5847695.2174911033,null,null,2163719.1380437645,2177632.6314074737,1506343.4480398651]
[]
[null,"Load group 5","Allocator",null,null,"Total",null,null,"Dunedin","Central Otago","Queenstown"]
[]
[null,"Asset Categories"]
[null,"33KV Lines","HV - CPD",null,null,167333.72274448449,null,null,68987.781237963703,89212.926462331685,9133.0150441891146]
[null,"33KV Cables","HV - CPD",null,null,128886.00622974525,null,null,107620.30722262358,10634.577548737285,10631.121458384381]
[null,"Zone Subs","LV - CPD",null,null,0,null,null,0,0,0]
[null,"HV lines","HV - CPD",null,null,548182.51357914624,null,null,270761.61487912381,248275.15635876069,29145.742341261699]
[null,"LV lines","LV - CPD",null,null,0,null,null,0,0,0]
[null,"HV cables","HV - CPD",null,null,439091.11028767325,null,null,221247.30968435566,175352.75941671111,42491.041186606453]
[null,"LV cables","LV - CPD",null,null,0,null,null,0,0,0]
[null,"Dist Subs","LV - CPD",null,null,0,null,null,0,0,0]
[null,"Other Network Assets","Shared - CPD",null,null,75106.932629059083,null,null,64888.928346300614,7794.2038430396597,2423.8004397188051]
[null,"Non-Network Assets","Shared - CPD",null,null,58456.357288738698,null,null,50855.746592967073,6420.8786420327497,1179.7320537388755]
[null,null,null,null,null,1417056.642758847,null,null,784361.68796333438,537690.50227161322,95004.452523899323]

{"sheet":"Load Group Allocations","index":14,"n_rows":323,"n_cols":10,"rows_kept":323,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Load Group Allocations"]
[null,"Pricing Area Name",null,null,null,null,"Dunedin","Central Otago","Queenstown"]
[null,null,null,null,null,null,1,2,3]
[]
[]
[null,"Description"]
[]
[null,"In this sheet the cost of supply for each pricing area is allocated to each load group."]
[null,"More information about load group allocation is provided in section 3.6 of the Pricing Methodology."]
[]
[null,"Load group Streetlighting","Units","Allocator","Distribution / Passthrough","Tariff Types"]
[]
[null,"Load Group Allocators"]
[]
[null,"ICP Count","%",null,null,null,7.0394570245005896E-5,2.9713400010745664E-4,2.0120021902343479E-4]
[null,"CPD","%",null,null,null,5.777686202993358E-3,4.0881887903974181E-3,3.3433026841324658E-3]
[null,"Prior year distribution revenue","%",null,null,null,8.2738047964597029E-3,2.8954004370540525E-3,3.1440702901981967E-3]
[null,"MWh","%",null,null,null,5.4015538064056826E-3,2.8318293630579658E-3,2.5433799864224833E-3]
[null,"Regulated Asset Base","%",null,null,null,4.4912944839939012E-3,2.4717823345827869E-3,2.0334245894641761E-3]
[null,"Regulated Asset Base (Depreciation)",null,null,null,null,4.9630543328047748E-3,2.6717019516994123E-3,2.3512099793696123E-3]
[]
[null,"Load group Streetlighting Allocation"]
[]
["Load group Streetlighting","Service interruptions and emergencies","$","CPD","Distribution","Capacity",6.4814642616852414,5.5957716244573321,1.6431671597903921]
["Load group Streetlighting","Service interruptions and emergencies","$","ICP Count","Distribution","Daily Fixed",0.12517615965121187,0.21905827938962077,9.3882119738408917E-2]
["Load group Streetlighting","Vegetation management","$","CPD","Distribution","Distance",10.424545487398424,7.7195904252924592,1.4070780276463368]
[null,"Routine and corrective maintenance and inspection","$","CPD","Distribution","Capacity",34.692440923027796,29.951715949100272,8.79515450770465]
[null,"System operations and network support","$","ICP Count","Distribution","Daily Fixed",9.0933594812199828E-2,0.15913379092134969,6.8200196109149874E-2]
[null,"Business support","$","ICP Count","Distribution","Daily Fixed",2.0545877353340036,3.5955285368345065,1.5409408015005031]
[null,"Depreciation","$","Regulated Asset Base (Depreciation)","Distribution","Capacity",92.003868273365683,32.304568515446498,16.616744467090662]
[null,"Asset revaluations and other regulatory revenue","$","Regulated Asset Base","Distribution","Capacity",-49.827579270781101,-20.96683532826313,-9.2166056639184042]
[null,"Tax","$","Regulated Asset Base","Distribution","Capacity",37.866759218293801,15.933868684054779,7.0042131805952783]
[null,"Return on capital","$","Regulated Asset Base","Distribution","Capacity",147.20303868473903,61.941236501784573,27.228141120701441]
[null,"Local Authority rates","$","Regulated Asset Base","Passthrough","Capacity",4.2408532118742279,1.7844991116565008,0.78443047614249173]
[null,"Commerce Act levies","$","Regulated Asset Base","Passthrough","Capacity",0.71996468888551779,0.30295232670230843,0.13317184431824586]
[null,"Electricity Authority levies","$","MWh","Passthrough","Capacity",1.0148921344477992,0.2250186694306438,0.17244356163175578]
[null,"Electricity Authority levies","$","ICP Count","Passthrough","Daily Fixed",3.517107740662463E-3,6.15493854615931E-3,2.6378308054968475E-3]
[null,"Utilities Disputes levies","$","ICP Count","Passthrough","Daily Fixed",3.1734631652156507E-3,5.5535605391273885E-3,2.3800973739117382E-3]
[null,"Opex Incentive Amount","$","Prior year distribution revenue","Passthrough","Daily Fixed",-27.415615769866619,-6.1034269463919069,-3.5463563198789552]
[null,"Capex Incentive Amount","$","Regulated Asset Base","Passthrough","Capacity",-2.7959967750684709,-1.1765212121310509,-0.51717542956185636]
[null,"Transpower  - Connection charge","$","MWh","Passthrough","Capacity",13.924830692226225,3.5424597964991036,7.9088226386294682]
[null,"Transpower - Benefit-based Charge",null,"MWh","Passthrough","Capacity",9.44089891256424,1.3909884091157181,2.1272216678060181]
[null,"Transpower - Residual Charge",null,"MWh","Passthrough","Capacity",78.787337679011273,15.200205192775712,11.474081040515649]
[null,"Transpower - Transitional Price Cap ",null,"MWh","Passthrough","Capacity",4.9123005399045606E-2,9.2375108510345683E-3,7.5728235334438961E-3]
[null,"Transpower - Interconnection costs","$","MWh","Passthrough","Capacity",0,0,0]
[null,"Transpower - New investment contract","$","MWh","Passthrough","Capacity",4.9520261724756809,1.2597893658412491,2.8125797408672031]
["Load group Streetlighting","Distributed Generation Allowance","$","MWh","Passthrough","Capacity",0,0,0]
["Load group Streetlighting","Wash-up Drawdown Amount","$",0,"Passthrough","Daily Fixed",0,0,0,"Pro-rated across pass-through and recoverable costs"]
["Load group Streetlighting","Quality Incentive Adjustments","$","ICP Count","Passthrough","Daily Fixed",1.2266364282738555E-3,2.1466137494792468E-3,9.199773212053917E-4]
["Load group Streetlighting","Capex Wash-up Adjustment","$","Regulated Asset Base","Passthrough","Capacity",0,0,0]
["Load group Streetlighting","Fire and Emergency Management New Zealand (FENZ) levies","$","Regulated Asset Base","Passthrough","Capacity",9.1348824099602197E-2,3.8438466816106465E-2,1.6896788925132175E-2]
[null,"Total",null,null,null,null,364.13281505090902,152.94113278301842,76.560542655387636]
[]
[null,null,null,null,"Distribution",null,281.11523506752633,136.45363697901826,55.180915916958419]
[null,null,null,null,"Passthrough",null,83.01757998338266,16.487495804000186,21.379626738429209]
[]
[null,"Load group 1 (incl residential)","Units","Allocator","Distribution / Passthrough"]
[]
[null,"Price category allocators"]
[]
[null,"ICP Count","%",null,null,null,0.93877967444536314,0.8949962169201473,0.85682022806366376]
[null,"CPD","%",null,null,null,0.65635744110155536,0.65143165130036085,0.59456421825557138]
[null,"Prior year distribution revenue","%",null,null,null,0.67303581408121049,0.65412751910160261,0.5944608501112526]
[null,"MWh","%",null,null,null,0.53963934383790912,0.45186868108426997,0.43393035382932438]
[null,"Regulated Asset Base","%",null,null,null,0.51022060582322626,0.39386567754758606,0.36161891866818541]
[null,"Regulated Asset Base (Depreciation)",null,null,null,null,0.56381352802442486,0.42572183023102406,0.41813304250713884]
[]
[null,"Load group 1 (incl residential) Allocation"]
[]
["Load group Streetlighting","Service interruptions and emergencies","$","CPD","Distribution","Capacity",736.3081254199775,891.65714611373949,292.21655653876576]
["Load group Streetlighting","Service interruptions and emergencies","$","ICP Count","Distribution","Daily Fixed",1669.3451497279702,659.82462884706808,399.80125089224907]
["Load group Streetlighting","Vegetation management","$","CPD","Distribution","Distance",1184.2505391190525,1230.0766417447828,250.23108182896087]
[null,"Routine and corrective maintenance and inspection","$","CPD","Distribution","Capacity",3941.1350754923615,4772.6503790215147,1564.1073089579672]
[null,"System operations and network support","$","ICP Count","Distribution","Daily Fixed",1212.6874308178592,479.32629994299833,290.43361815337852]
[null,"Business support","$","ICP Count","Distribution","Daily Fixed",27399.914490324343,10830.078136906419,6562.1660621576302]
[null,"Depreciation","$","Regulated Asset Base (Depreciation)","Distribution","Capacity",10451.835116982433,5147.5652156751858,2955.0784411229529]
[null,"Asset revaluations and other regulatory revenue","$","Regulated Asset Base","Distribution","Capacity",-5660.5189824104364,-3340.9563160378002,-1639.0570819523198]
[null,"Tax","$","Regulated Asset Base","Distribution","Capacity",4301.7443852266306,2538.9792205383628,1245.6109804178893]
[null,"Return on capital","$","Regulated Asset Base","Distribution","Capacity",16722.578277690453,9870.0143380661175,4842.1815101623051]
[null,"Local Authority rates","$","Regulated Asset Base","Passthrough","Capacity",481.76994465205991,284.35066545383654,139.50106732395011]
[null,"Commerce Act levies","$","Regulated Asset Base","Passthrough","Capacity",81.789519935428558,48.273879844425238,23.682933013071253]
[null,"Electricity Authority levies","$","MWh","Passthrough","Capacity",101.39225584500868,35.905726065769684,29.420887210687855]
[null,"Electricity Authority levies","$","ICP Count","Passthrough","Daily Fixed",46.904033198535188,18.539267509596364,11.233321729614598]
[null,"Utilities Disputes levies","$","ICP Count","Passthrough","Daily Fixed",42.32120043828035,16.727859050658985,10.135752260246067]
[null,"Opex Incentive Amount","$","Prior year distribution revenue","Passthrough","Daily Fixed",-2230.1337452516632,-1378.8833749446162,-670.52253866110664]
[null,"Capex Incentive Amount","$","Regulated Asset Base","Passthrough","Capacity",-317.63118039559822,-187.47254476325867,-91.973127781047523]
[null,"Transpower  - Connection charge","$","MWh","Passthrough","Capacity",1391.1527621729242,565.26239077821708,1349.3375839530504]
[null,"Transpower - Benefit-based Charge","$","MWh","Passthrough","Capacity",943.18795609782387,221.95691097428619,362.92888043160832]
[null,"Transpower - Residual Charge","$","MWh","Passthrough","Capacity",7871.2068289344752,2425.462763495344,1957.6123396255425]
[null,"Transpower - Transitional Price Cap ","$","MWh","Passthrough","Capacity",4.9076075794062186,1.4740089566170589,1.2920122093028417]
[null,"Transpower - Interconnection costs","$","MWh","Passthrough","Capacity",0,0,0]
[null,"Transpower - New investment contract","$","MWh","Passthrough","Capacity",494.72952601413488,201.02177292630245,479.85897846290692]
["Load group Streetlighting","Distributed Generation Allowance","$","MWh","Passthrough","Capacity",0,0,0]
["Load group Streetlighting","Wash-up Drawdown Amount","$",0,"Passthrough","Daily Fixed",0,0,0,"Pro-rated across pass-through and recoverable costs"]
["Load group Streetlighting","Quality Incentive Adjustments","$","ICP Count","Passthrough","Daily Fixed",16.358383079687155,6.4658072932680373,3.9177650103690502]
["Load group Streetlighting","Capex Wash-up Adjustment","$","Regulated Asset Base","Passthrough","Capacity",0,0,0]
["Load group Streetlighting","Fire and Emergency Management New Zealand (FENZ) levies","$","Regulated Asset Base","Passthrough","Capacity",10.377420705642969,6.1249700528228725,3.0048808162002971]
[null,"Total",null,null,null,null,70897.612121396785,35344.425793511662,20372.200463884168]
[]
[null,null,null,null,"Distribution",null,61959.279608390636,33079.21569081839,16762.769728279778]
[null,null,null,null,"Passthrough",null,8938.3325130061439,2265.2101026932701,3609.430735604396]
[]
[null,"Load group 2","Units","Allocator","Distribution / Passthrough"]
[]
[null,"Price category allocators"]
[]
[null,"ICP Count","%",null,null,null,5.5950038369862329E-2,9.5938463141544861E-2,0.1350149016783222]
[null,"CPD","%",null,null,null,0.13539584936701182,0.17662432949746371,0.21513325759157473]
[null,"Prior year distribution revenue","%",null,null,null,0.1632262412698661,0.16093906422163998,0.21968854329971044]
[null,"MWh","%",null,null,null,0.16395793964001293,0.25898183377395351,0.26225926919636683]
[null,"Regulated Asset Base","%",null,null,null,0.10525020052191097,0.10678980837059632,0.13084584236851768]
[null,"Regulated Asset Base (Depreciation)",null,null,null,null,0.11630554745195168,0.11542704851213612,0.15129454612179608]
[]
[null,"Load group 2 Allocation"]
[]
["Load group Streetlighting","Service interruptions and emergencies","$","CPD","Distribution","Capacity",151.88837330731965,241.75728222537171,105.73374212599307]
["Load group Streetlighting","Service interruptions and emergencies","$","ICP Count","Distribution","Daily Fixed",99.490783324644056,70.729417217386839,62.999360673446255]
["Load group Streetlighting","Vegetation management","$","CPD","Distribution","Distance",244.29159717952624,333.51382550260769,90.541990472403953]
[null,"Routine and corrective maintenance and inspection","$","CPD","Distribution","Capacity",812.99197297261514,1294.0209021741528,565.94643651138688]
[null,"System operations and network support","$","ICP Count","Distribution","Daily Fixed",72.274581706293475,51.381031216087628,45.765570320013694]
[null,"Business support","$","ICP Count","Distribution","Daily Fixed",1632.9989973103277,1160.9222838205026,1034.0444549042604]
[null,"Depreciation","$","Regulated Asset Base (Depreciation)","Distribution","Capacity",2156.0433454259264,1395.6725205909459,1069.2464025881636]
[null,"Asset revaluations and other regulatory revenue","$","Regulated Asset Base","Distribution","Capacity",-1167.6728676912664,-905.84202966277678,-593.06577589466133]
[null,"Tax","$","Regulated Asset Base","Distribution","Capacity",887.37979997611649,688.39992889570715,450.7037922587341]
[null,"Return on capital","$","Regulated Asset Base","Distribution","Capacity",3449.5955217850819,2676.0822276771619,1752.0635284566183]
[null,"Local Authority rates","$","Regulated Asset Base","Passthrough","Capacity",99.381292525898616,77.096723083209042,50.476160739970233]
[null,"Commerce Act levies","$","Regulated Asset Base","Passthrough","Capacity",16.871845777191506,13.088620491102649,8.569278762475081]
[null,"Electricity Authority levies","$","MWh","Passthrough","Capacity",30.805880915891919,20.578834446293691,17.781425776954492]
[null,"Electricity Authority levies","$","ICP Count","Passthrough","Daily Fixed",2.7954189130796667,1.9873031852148517,1.7701097373394217]
[null,"Utilities Disputes levies","$","ICP Count","Passthrough","Daily Fixed",2.5222880861575683,1.7931305838265805,1.5971583653499759]
[null,"Opex Incentive Amount","$","Prior year distribution revenue","Passthrough","Daily Fixed",-540.85732311801587,-339.2552576585515,-247.79784865649964]
[null,"Capex Incentive Amount","$","Regulated Asset Base","Passthrough","Capacity",-65.522138947541023,-50.829910477786271,-33.278959585687282]
[null,"Transpower  - Connection charge","$","MWh","Passthrough","Capacity",422.6721850712517,323.97175696248502,815.51402326168375]
[null,"Transpower - Benefit-based Charge","$","MWh","Passthrough","Capacity",286.56760434710662,127.21131211172099,219.34732639073789]
[null,"Transpower - Residual Charge","$","MWh","Passthrough","Capacity",2391.4988202567683,1390.1180155553197,1183.1437396101551]
[null,"Transpower - Transitional Price Cap ","$","MWh","Passthrough","Capacity",1.4910722067789852,0.8448063753122248,0.78086765494589416]
[null,"Transpower - Interconnection costs","$","MWh","Passthrough","Capacity",0,0,0]
[null,"Transpower - New investment contract","$","MWh","Passthrough","Capacity",150.31304646445886,115.21264818801664,290.01765812975606]
["Load group Streetlighting","Distributed Generation Allowance","$","MWh","Passthrough","Capacity",0,0,0]
["Load group Streetlighting","Wash-up Drawdown Amount","$",0,"Passthrough","Daily Fixed",0,0,0,"Pro-rated across pass-through and recoverable costs"]
["Load group Streetlighting","Quality Incentive Adjustments","$","ICP Count","Passthrough","Daily Fixed",0.97493819464949494,0.69309747120514731,0.61734847094955081]
["Load group Streetlighting","Capex Wash-up Adjustment","$","Regulated Asset Base","Passthrough","Capacity",0,0,0]
["Load group Streetlighting","Fire and Emergency Management New Zealand (FENZ) levies","$","Regulated Asset Base","Passthrough","Capacity",2.1406928644265135,1.6606787935655312,1.0872665707335343]
[null,"Total",null,null,null,null,11140.937728854689,8690.8091487680831,6893.6050576452235]
[]
[null,null,null,null,"Distribution",null,8339.2821052965846,7006.6373896571477,4583.9795024163595]
[null,null,null,null,"Passthrough",null,2801.6556235581024,1684.1717591109343,2309.6255552288644]
[]
[null,"Load group 3","Units","Allocator","Distribution / Passthrough"]
[]
[null,"Price category allocators"]
[]
[null,"ICP Count","%",null,null,null,3.7183762036266123E-3,6.8479211202847274E-3,5.4151339313604071E-3]
[null,"CPD","%",null,null,null,8.1021084740986057E-2,6.9705252141619406E-2,6.9454198380138721E-2]
[null,"Prior year distribution revenue","%",null,null,null,8.2058836631547866E-2,8.2581572857748059E-2,0.11294898974485325]
[null,"MWh","%",null,null,null,0.10618020776579627,0.12759118223406787,8.9896037550011104E-2]
[null,"Regulated Asset Base","%",null,null,null,0.15207799359786942,0.20633563316669853,0.18779080818388022]
[null,"Regulated Asset Base (Depreciation)",null,null,null,null,0.1260192153235781,0.18943697914142352,0.15908153680997222]
[]
[null,"Load group 3 Allocation"]
[]
["Load group Streetlighting","Service interruptions and emergencies","$","CPD","Distribution","Capacity",90.890236461718118,95.410141754192296,34.135365137429844]
["Load group Streetlighting","Service interruptions and emergencies","$","ICP Count","Distribution","Daily Fixed",6.6120448166448353,5.0485431403438081,2.5267579459457981]
["Load group Streetlighting","Vegetation management","$","CPD","Distribution","Distance",146.1844679074452,131.62210079166448,29.230819253160661]
[null,"Routine and corrective maintenance and inspection","$","CPD","Distribution","Capacity",486.4956484552643,510.68872289120503,182.711666778265]
[null,"System operations and network support","$","ICP Count","Distribution","Daily Fixed",4.8032868711759242,3.6674889020010788,1.8355506662399594]
[null,"Business support","$","ICP Count","Distribution","Daily Fixed",108.52726448558791,82.864619320142111,41.473119964403033]
[null,"Depreciation","$","Regulated Asset Base (Depreciation)","Distribution","Capacity",2336.1129073094621,2290.5548532989346,1124.2795283269925]
[null,"Asset revaluations and other regulatory revenue","$","Regulated Asset Base","Distribution","Capacity",-1687.1924805519986,-1750.2371395858763,-851.17187787890532]
[null,"Tax","$","Regulated Asset Base","Distribution","Capacity",1282.191757074633,1330.1029130764496,646.85302847782168]
[null,"Return on capital","$","Regulated Asset Base","Distribution","Capacity",4984.3854270667916,5170.6350004646329,2514.5730276373974]
[null,"Local Authority rates","$","Regulated Asset Base","Passthrough","Capacity",143.59789809003951,148.96366437184881,72.443715809338954]
[null,"Commerce Act levies","$","Regulated Asset Base","Passthrough","Capacity",24.378447179811445,25.289387044671304,12.298684889244502]
[null,"Electricity Authority levies","$","MWh","Passthrough","Capacity",19.950085023266059,10.138463295821497,6.0950361229786454]
[null,"Electricity Authority levies","$","ICP Count","Passthrough","Daily Fixed",0.18578037599992406,0.14185025493230718,7.0994987825385908E-2]
[null,"Utilities Disputes levies","$","ICP Count","Passthrough","Daily Fixed",0.16762841048043217,0.12799055138394411,6.4058310234294827E-2]
[null,"Opex Incentive Amount","$","Prior year distribution revenue","Passthrough","Daily Fixed",-271.90556109994264,-174.07975442879876,-127.40089331156562]
[null,"Capex Incentive Amount","$","Regulated Asset Base","Passthrough","Capacity",-94.674170481114203,-98.211823040675327,-47.7621803107331]
[null,"Transpower  - Connection charge","$","MWh","Passthrough","Capacity",273.72520370911059,159.60941691906746,279.53818174792872]
[null,"Transpower - Benefit-based Charge","$","MWh","Passthrough","Capacity",185.58300888221555,62.672510536196057,75.186877284219477]
[null,"Transpower - Residual Charge","$","MWh","Passthrough","Capacity",1548.7498938084382,684.86193979300594,405.55262114841776]
[null,"Transpower - Transitional Price Cap ","$","MWh","Passthrough","Capacity",0.96562787418047913,0.41620619722326302,0.26766225745121414]
[null,"Transpower - Interconnection costs","$","MWh","Passthrough","Capacity",0,0,0]
[null,"Transpower - New investment contract","$","MWh","Passthrough","Capacity",97.343687890616948,56.761193541696251,99.410931652821105]
["Load group Streetlighting","Distributed Generation Allowance","$","MWh","Passthrough","Capacity",0,0,0]
["Load group Streetlighting","Wash-up Drawdown Amount","$",0,"Passthrough","Daily Fixed",0,0,0,"Pro-rated across pass-through and recoverable costs"]
["Load group Streetlighting","Quality Incentive Adjustments","$","ICP Count","Passthrough","Daily Fixed",6.4793288594849133E-2,4.9472095508546379E-2,2.4760412450451227E-2]
["Load group Streetlighting","Capex Wash-up Adjustment","$","Regulated Asset Base","Passthrough","Capacity",0,0,0]
["Load group Streetlighting","Fire and Emergency Management New Zealand (FENZ) levies","$","Regulated Asset Base","Passthrough","Capacity",3.0931273680897799,3.2087070441002936,1.5604520887588633]
[null,"Total",null,null,null,null,9690.2360102165112,8750.3064682296736,4503.7978893981217]
[]
[null,null,null,null,"Distribution",null,7759.0105598967239,7870.35724405369,3726.4469863087506]
[null,null,null,null,"Passthrough",null,1931.2254503197871,879.9492241759815,777.3509030893706]
[]
[null,"Load group 4","Units","Allocator","Distribution / Passthrough"]
[]
[null,"Price category allocators"]
[]
[null,"ICP Count","%",null,null,null,1.390582055093298E-3,1.8636291004782753E-3,2.4144026282812174E-3]
[null,"CPD","%",null,null,null,8.9135693526268281E-2,7.8714720683358483E-2,0.11053370824599992]
[null,"Prior year distribution revenue","%",null,null,null,5.8852132485488998E-2,9.3401448139089308E-2,6.7216393311438125E-2]
[null,"MWh","%",null,null,null,0.12728916537589124,0.13600524247266063,0.17841716023951279]
[null,"Regulated Asset Base","%",null,null,null,0.16730925626045254,0.2330047052802077,0.29886191025441783]
[null,"Regulated Asset Base (Depreciation)",null,null,null,null,0.13864057968877005,0.21392188453634556,0.25317219962482629]
[]
[null,"Load group 4 Allocation"]
[]
["Load group Streetlighting","Service interruptions and emergencies","$","CPD","Distribution","Capacity",99.993283077873059,107.74199113837976,54.325131942640255]
["Load group Streetlighting","Service interruptions and emergencies","$","ICP Count","Distribution","Daily Fixed",2.4727435756853438,1.3739369578155278,1.126585436860907]
["Load group Streetlighting","Vegetation management","$","CPD","Distribution","Distance",160.82546872032972,148.63437949443485,46.519734191394242]
[null,"Routine and corrective maintenance and inspection","$","CPD","Distribution","Capacity",535.22027212053626,576.69571436096328,290.77865038874796]
[null,"System operations and network support","$","ICP Count","Distribution","Daily Fixed",1.7963121972456542,0.99808962799007017,0.81840235330979838]
[null,"Business support","$","ICP Count","Distribution","Daily Fixed",40.586551284087676,22.551211273100968,18.491289618006036]
[null,"Depreciation","$","Regulated Asset Base (Depreciation)","Distribution","Capacity",2570.0846244453969,2586.6111942472066,1789.2479975203767]
[null,"Asset revaluations and other regulatory revenue","$","Regulated Asset Base","Distribution","Capacity",-1856.1720365393987,-1976.4569144981776,-1354.6075861638774]
[null,"Tax","$","Regulated Asset Base","Distribution","Capacity",1410.6087553120185,1502.0199492316451,1029.4419285710892]
[null,"Return on capital","$","Regulated Asset Base","Distribution","Capacity",5483.5929840257058,5838.9443738079153,4001.8470860303614]
[null,"Local Authority rates","$","Regulated Asset Base","Passthrough","Capacity",157.97984285311716,168.21735626429984,115.29141123620596]
[null,"Commerce Act levies","$","Regulated Asset Base","Passthrough","Capacity",26.820053118429108,28.558063794536896,19.572888019192547]
[null,"Electricity Authority levies","$","MWh","Passthrough","Capacity",23.916224362556093,10.807049003737497,12.096851721791662]
[null,"Electricity Authority levies","$","ICP Count","Passthrough","Daily Fixed",6.9477331745511031E-2,3.8603870920627378E-2,3.1653969665962164E-2]
[null,"Utilities Disputes levies","$","ICP Count","Passthrough","Daily Fixed",6.2688939142455199E-2,3.4832018645603292E-2,2.8561168486940861E-2]
[null,"Opex Incentive Amount","$","Prior year distribution revenue","Passthrough","Daily Fixed",-195.00912713699046,-196.88776312549189,-75.816778639659958]
[null,"Capex Incentive Amount","$","Regulated Asset Base","Passthrough","Capacity",-104.15619430221376,-110.90579233174249,-76.011688663720932]
[null,"Transpower  - Connection charge","$","MWh","Passthrough","Capacity",328.14263086893487,170.13493463188254,554.80096704191249]
[null,"Transpower - Benefit-based Charge","$","MWh","Passthrough","Capacity",222.47749185675818,66.805478580868595,149.22380894557585]
[null,"Transpower - Residual Charge","$","MWh","Passthrough","Capacity",1856.6462197334342,730.02548100047352,804.90251811975156]
[null,"Transpower - Transitional Price Cap ","$","MWh","Passthrough","Capacity",1.1575977176390821,0.4436531097276688,0.53123075476130488]
[null,"Transpower - Interconnection costs","$","MWh","Passthrough","Capacity",0,0,0]
[null,"Transpower - New investment contract","$","MWh","Passthrough","Capacity",116.69591769436448,60.504337020044971,197.30142290635865]
["Load group Streetlighting","Distributed Generation Allowance","$","MWh","Passthrough","Capacity",0,0,0]
["Load group Streetlighting","Wash-up Drawdown Amount","$",0,"Passthrough","Daily Fixed",0,0,0,"Pro-rated across pass-through and recoverable costs"]
["Load group Streetlighting","Quality Incentive Adjustments","$","ICP Count","Passthrough","Daily Fixed",2.4231110430031691E-2,1.3463595043211327E-2,1.10397278544647E-2]
["Load group Streetlighting","Capex Wash-up Adjustment","$","Regulated Asset Base","Passthrough","Capacity",0,0,0]
["Load group Streetlighting","Fire and Emergency Management New Zealand (FENZ) levies","$","Regulated Asset Base","Passthrough","Capacity",3.4029173270287165,3.623435407965109,2.4833999950110557]
[null,"Total",null,null,null,null,10887.238929693856,9740.5270584821828,7582.4365061920962]
[]
[null,null,null,null,"Distribution",null,8449.0089582194796,8809.1139256412735,5877.9892198889092]
[null,null,null,null,"Passthrough",null,2438.2299714743754,931.41313284091154,1704.4472863031874]
[]
[null,"Load group 5","Units","Allocator","Distribution / Passthrough"]
[]
[null,"Price category allocators"]
[]
[null,"ICP Count","%",null,null,null,9.0934355809644599E-5,5.6635717437311696E-5,1.3413347934895651E-4]
[null,"CPD","%",null,null,null,3.2312245061185074E-2,1.9435857586800262E-2,6.9713148425827823E-3]
[null,"Prior year distribution revenue","%",null,null,null,1.4553170735426921E-2,6.0549952428659232E-3,2.5411532425471894E-3]
[null,"MWh","%",null,null,null,5.7531789573984908E-2,2.2721231071990207E-2,3.2953799198362499E-2]
[null,"Regulated Asset Base","%",null,null,null,6.0650649312546913E-2,5.7532393300328499E-2,1.8849095935534802E-2]
[null,"Regulated Asset Base (Depreciation)",null,null,null,null,5.0258075178470474E-2,5.2820555627371431E-2,1.5967464956897017E-2]
[]
[null,"Load group 5 Allocation"]
[]
["Load group Streetlighting","Service interruptions and emergencies","$","CPD","Distribution","Capacity",36.2481890190545,26.603130617810365,3.4262633964485794]
["Load group Streetlighting","Service interruptions and emergencies","$","ICP Count","Distribution","Daily Fixed",0.16170016239875726,4.1753965582287791E-2,6.2588079825605936E-2]
["Load group Streetlighting","Vegetation management","$","CPD","Distribution","Distance",58.300235873968958,36.700081093815101,2.9339802182309267]
[null,"Routine and corrective maintenance and inspection","$","CPD","Distribution","Capacity",194.02068812508136,142.39491264062113,18.339288109739382]
[null,"System operations and network support","$","ICP Count","Distribution","Daily Fixed",0.11746627384644442,3.0331959365439257E-2,4.5466797406099907E-2]
[null,"Business support","$","ICP Count","Distribution","Daily Fixed",2.6540770334520074,0.68533166240250676,1.0272938676670018]
[null,"Depreciation","$","Regulated Asset Base (Depreciation)","Distribution","Capacity",931.67171228201687,638.67350817444435,112.8471243759862]
[null,"Asset revaluations and other regulatory revenue","$","Regulated Asset Base","Distribution","Capacity",-672.87394474251539,-488.01716862033635,-85.434535049548742]
[null,"Tax","$","Regulated Asset Base","Distribution","Capacity",511.35447522672598,370.87149102939105,64.926472748501041]
[null,"Return on capital","$","Regulated Asset Base","Distribution","Capacity",1987.8366713264727,1441.7238646261465,252.39482535500403]
[null,"Local Authority rates","$","Regulated Asset Base","Passthrough","Capacity",57.268678741957395,41.53541487027325,7.2713811843217897]
[null,"Commerce Act levies","$","Regulated Asset Base","Passthrough","Capacity",9.7224365978741236,7.0514187949436753,1.234453877696134]
[null,"Electricity Authority levies","$","MWh","Passthrough","Capacity",10.809586058385721,1.8054411223861524,2.2342986629601378]
[null,"Electricity Authority levies","$","ICP Count","Passthrough","Daily Fixed",4.5433323280064421E-3,1.173172239522342E-3,1.7585538703312313E-3]
[null,"Utilities Disputes levies","$","ICP Count","Passthrough","Daily Fixed",4.0994188558881629E-3,1.0585455900411107E-3,1.5867315826078253E-3]
[null,"Opex Incentive Amount","$","Prior year distribution revenue","Passthrough","Daily Fixed",-48.222570743565754,-12.76376858020512,-2.8662956071888694]
[null,"Capex Incentive Amount","$","Regulated Asset Base","Passthrough","Capacity",-37.757270312164238,-27.384321085023018,-4.7940254769327861]
[null,"Transpower  - Connection charge","$","MWh","Passthrough","Capacity",148.31295918749896,28.422986444555761,102.47220412214337]
[null,"Transpower - Benefit-based Charge","$","MWh","Passthrough","Capacity",100.55473463631651,11.160619165220282,27.561762719493586]
[null,"Transpower - Residual Charge","$","MWh","Passthrough","Capacity",839.16159958787523,121.95910496308142,148.66617045561748]
[null,"Transpower - Transitional Price Cap ","$","MWh","Passthrough","Capacity",0.52320767526338696,7.4117325469683346E-2,9.8118766137169161E-2]
[null,"Transpower - Interconnection costs","$","MWh","Passthrough","Capacity",0,0,0]
[null,"Transpower - New investment contract","$","MWh","Passthrough","Capacity",52.743884062003829,10.10794140943764,36.441738357897187]
["Load group Streetlighting","Distributed Generation Allowance","$","MWh","Passthrough","Capacity",0,0,0]
["Load group Streetlighting","Wash-up Drawdown Amount","$",0,"Passthrough","Daily Fixed",0,0,0,"Pro-rated across pass-through and recoverable costs"]
["Load group Streetlighting","Quality Incentive Adjustments","$","ICP Count","Passthrough","Daily Fixed",1.5845454135099257E-3,4.0915886340367642E-4,6.1331821413692766E-4]
["Load group Streetlighting","Capex Wash-up Adjustment","$","Regulated Asset Base","Passthrough","Capacity",0,0,0]
["Load group Streetlighting","Fire and Emergency Management New Zealand (FENZ) levies","$","Regulated Asset Base","Passthrough","Capacity",1.2335787633884374,0.89468112130477517,0.15662700112042161]
[null,"Total",null,null,null,null,4183.8523221319329,2352.5735135773793,689.04916056619288]
[]
[null,null,null,null,"Distribution",null,3049.4912705805023,2169.7072371492422,370.56876789926014]
[null,null,null,null,"Passthrough",null,1134.3610515514313,182.86627642813747,318.48039266693269]
[]
[]
[null,"Distribution"]
[]
[null,null,null,"Load group Streetlighting",472.74978796350302,null,281.11523506752633,136.45363697901826,55.180915916958419]
[null,null,null,"Load group 1 (incl residential)",111801.2650274888,null,61959.279608390636,33079.21569081839,16762.769728279778]
[null,null,null,"Load group 2",19929.898997370092,null,8339.2821052965846,7006.6373896571477,4583.9795024163595]
[null,null,null,"Load group 3",19355.814790259166,null,7759.0105598967239,7870.35724405369,3726.4469863087506]
[null,null,null,"Load group 4",23136.112103749663,null,8449.0089582194796,8809.1139256412735,5877.9892198889092]
[null,null,null,"Load group 5",5589.7672756290049,null,3049.4912705805023,2169.7072371492422,370.56876789926014]
[null,null,null,"Total",180285.60798246026,null,89837.187737451444,59071.48512429875,31376.935120710015]
[null,null,null,null,0]
[]
[null,"Passthrough"]
[]
[null,null,null,"Load group Streetlighting",120.88470252581206,null,83.01757998338266,16.487495804000186,21.379626738429209]
[null,null,null,"Load group 1 (incl residential)",14812.97335130381,null,8938.3325130061439,2265.2101026932701,3609.430735604396]
[null,null,null,"Load group 2",6795.4529378979005,null,2801.6556235581024,1684.1717591109343,2309.6255552288644]
[null,null,null,"Load group 3",3588.5255775851392,null,1931.2254503197871,879.9492241759815,777.3509030893706]
[null,null,null,"Load group 4",5074.090390618474,null,2438.2299714743754,931.41313284091154,1704.4472863031874]
[null,null,null,"Load group 5",1635.7077206465015,null,1134.3610515514313,182.86627642813747,318.48039266693269]
[null,null,null,"Total",32027.634680577637,null,17326.822189893224,5960.0979910532342,8740.7144996311799]
[null,null,null,null,0]
[]
[null,"Total"]
[]
[null,null,null,"Load group Streetlighting",593.63449048931511,null,364.13281505090902,152.94113278301845,76.560542655387621]
[null,null,null,"Load group 1 (incl residential)",126614.23837879262,null,70897.612121396785,35344.425793511662,20372.200463884175]
[null,null,null,"Load group 2",26725.351935267994,null,11140.937728854688,8690.8091487680813,6893.6050576452235]
[null,null,null,"Load group 3",22944.340367844306,null,9690.2360102165112,8750.3064682296717,4503.7978893981217]
[null,null,null,"Load group 4",28210.202494368139,null,10887.238929693855,9740.5270584821847,7582.4365061920962]
[null,null,null,"Load group 5",7225.4749962755059,null,4183.8523221319338,2352.5735135773798,689.04916056619277]
[null,null,null,"Total",212313.24266303788,null,107164.00992734467,65031.58311535199,40117.649620341203]
[null,null,null,null,null,null,0,0,0]
[]
[null,"Error check"]
[null,0]

{"sheet":"Outputs >","index":15,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,"This sheet has been deliberately left blank."]

{"sheet":"Rev - Pricing Area & Cust Group","index":16,"n_rows":46,"n_cols":10,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Rev - Pricing Area & Cust Group"]
[null,"Pricing Area Name",null,null,null,null,null,"Dunedin","Central Otago","Queenstown"]
[null,null,null,null,null,null,null,1,2,3]
[]
[]
[null,"Description"]
[]
[null,"This sheet summarises the output of the model with target revenue split into pricing area, customer load group, and distribution/passthrough."]
[]
[]
[null,"Distribution",null,null,null,"Units",null,"Dunedin","Central Otago","Queenstown"]
[]
[null,null,null,"Load group Streetlighting",472.74978796350302,"$000's",null,281.11523506752633,136.45363697901826,55.180915916958419]
[null,null,null,"Load group 1 (incl residential)",111801.2650274888,"$000's",null,61959.279608390636,33079.21569081839,16762.769728279778]
[null,null,null,"Load group 2",19929.898997370092,"$000's",null,8339.2821052965846,7006.6373896571477,4583.9795024163595]
[null,null,null,"Load group 3",19355.814790259166,"$000's",null,7759.0105598967239,7870.35724405369,3726.4469863087506]
[null,null,null,"Load group 4",23136.112103749663,"$000's",null,8449.0089582194796,8809.1139256412735,5877.9892198889092]
[null,null,null,"Load group 5",5589.7672756290049,"$000's",null,3049.4912705805023,2169.7072371492422,370.56876789926014]
[null,null,null,"Total",180285.60798246026,null,null,89837.187737451444,59071.48512429875,31376.935120710015]
[]
[]
[null,"Passthrough",null,null,null,"Units",null,"Dunedin","Central Otago","Queenstown"]
[]
[null,null,null,"Load group Streetlighting",120.88470252581206,"$000's",null,83.01757998338266,16.487495804000186,21.379626738429209]
[null,null,null,"Load group 1 (incl residential)",14812.97335130381,"$000's",null,8938.3325130061439,2265.2101026932701,3609.430735604396]
[null,null,null,"Load group 2",6795.4529378979005,"$000's",null,2801.6556235581024,1684.1717591109343,2309.6255552288644]
[null,null,null,"Load group 3",3588.5255775851392,"$000's",null,1931.2254503197871,879.9492241759815,777.3509030893706]
[null,null,null,"Load group 4",5074.090390618474,"$000's",null,2438.2299714743754,931.41313284091154,1704.4472863031874]
[null,null,null,"Load group 5",1635.7077206465015,"$000's",null,1134.3610515514313,182.86627642813747,318.48039266693269]
[null,null,null,"Total",32027.634680577637,null,null,17326.822189893224,5960.0979910532342,8740.7144996311799]
[]
[]
[null,"Total",null,null,null,"Units",null,"Dunedin","Central Otago","Queenstown"]
[]
[null,null,null,"Load group Streetlighting",593.63449048931511,"$000's",null,364.13281505090902,152.94113278301845,76.560542655387621]
[null,null,null,"Load group 1 (incl residential)",126614.23837879262,"$000's",null,70897.612121396785,35344.425793511662,20372.200463884175]
[null,null,null,"Load group 2",26725.351935267994,"$000's",null,11140.937728854688,8690.8091487680813,6893.6050576452235]
[null,null,null,"Load group 3",22944.340367844306,"$000's",null,9690.2360102165112,8750.3064682296717,4503.7978893981217]
[null,null,null,"Load group 4",28210.202494368139,"$000's",null,10887.238929693855,9740.5270584821847,7582.4365061920962]
[null,null,null,"Load group 5",7225.4749962755059,"$000's",null,4183.8523221319338,2352.5735135773798,689.04916056619277]
[null,null,null,"Total",212313.24266303788,null,null,107164.00992734467,65031.58311535199,40117.649620341203]
[]
[]
[null,null,"Error check"]
[null,null,0]

{"sheet":"Pricing Methodology Tables","index":17,"n_rows":48,"n_cols":32,"rows_kept":48,"cut":false,"hidden":false,"merged":[[10,6,11,6],[10,7,10,10],[10,29,11,29],[10,23,10,28]]}
[]
[null,"Pricing Methodology Tables"]
[null,"Description"]
[]
[null,"This sheet links the model information in a format to be included in our annual Pricing Methodology document."]
[]
[]
[]
[]
[null,null,"Table 2: Components of forecast allowable revenue ($m)",null,null,null,"Table 4: Pricing area allocation percentages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 8: Load group allocation percentages"]
[null,null,null,"RY27","RY26",null,"Cost Allocators","Pricing Area",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Group",null,null,null,null,null,"Total"]
[null,null,"Capital related costs",null,null,null,null,"Dunedin","Central","Queenstown","Total",null,null,null,null,null,null,null,null,null,null,null,"Cost Allocators "," SL ","L1 ","L2 ","L3 ","L4 ","L5 "]
[null,null,"Asset revaluations and other regulatory revenue",-19.307959320569893,-16.167272790798499,null,"ICP Count",0.59630267795507874,0.24722456463068324,0.15647275741423788,0.99999999999999978,null,0,null,null,null,null,null,null,null,null,null,"Dunedin"]
[null,null,"Depreciation",30.189258353370345,24.5516844866479,null,"Total Circuit Length",0.37618673553064619,0.459000688326207,0.16481257614314679,1,null,0,null,null,null,null,null,null,null,null,null,"ICP Count",7.0394570245005896E-5,0.93877967444536314,5.5950038369862329E-2,3.7183762036266123E-3,1.390582055093298E-3,9.0934355809644599E-5,1,null,0]
[null,null,"Return on capital",57.040504965005951,49.796286798448889,null,"Overhead Circuit Length",0.43863307147665687,0.45905160558569363,0.10231532293764946,1,null,0,null,null,null,null,null,null,null,null,null,"CPD",5.777686202993358E-3,0.65635744110155536,0.13539584936701182,8.1021084740986057E-2,8.9135693526268281E-2,3.2312245061185074E-2,1,null,0]
[null,null,"Tax",14.673196195532748,7.2194668265752995,null,"Prior year distribution revenue",0.50592566344625922,0.3218541331424255,0.17222020341131522,1,null,0,null,null,null,null,null,null,null,null,null,"Prior year distribution revenue",8.2738047964597029E-3,0.67303581408121049,0.1632262412698661,8.2058836631547866E-2,5.8852132485488998E-2,1.4553170735426921E-2,1,null,0]
[null,null,"Operational costs",null,null,null,"Transmission Costs",0.53670891167018975,0.20447929131236883,0.25881179701744156,1.0000000000000002,null,0,null,null,null,null,null,null,null,null,null,"MWh",5.4015538064056826E-3,0.53963934383790912,0.16395793964001293,0.10618020776579627,0.12728916537589124,5.7531789573984908E-2,1.0000000000000002,null,0]
[null,null,"Business support",39.198618775584485,15.402917218007879,null,"MWh",0.56061077158062844,0.23708917728709009,0.20230005113228133,0.99999999999999989,null,0,null,null,null,null,null,null,null,null,null,"Regulated Asset Base",4.4912944839939012E-3,0.51022060582322626,0.10525020052191097,0.15207799359786942,0.16730925626045254,6.0650649312546913E-2,1,null,0]
[null,null,"Routine and corrective maintenance and inspection",12.782900931249106,9.7578686518572386,null,"Regulated Asset Base",0.46016531067930189,0.35183438387056443,0.18800030545013391,1.0000000000000002,null,0,null,null,null,null,null,null,null,null,null,"Regulated Asset Base (Depreciation)",4.9630543328047748E-3,0.56381352802442486,0.11630554745195168,0.1260192153235781,0.13864057968877005,5.0258075178470474E-2,0.99999999999999989,null,0]
[null,null,"Service interruptions and emergencies",4.7763670322522325,4.85727897736093,null,"Regulated Asset Base (Depreciation)",0.49176385933474759,0.32075651593690996,0.18747962472834251,1,null,0,null,null,null,null,null,null,null,null,null,"Central Otago & Wanaka"]
[null,null,"System operations and network support",1.7348839651072043,14.505971470039453,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ICP Count",2.9713400010745664E-4,0.8949962169201473,9.5938463141544861E-2,6.8479211202847274E-3,1.8636291004782753E-3,5.6635717437311696E-5,1]
[null,null,"Vegetation management",3.2942291024678214,3.9217983618609003,null,null,null,null,null,null,null,null,null,"FOR RY27 ",null,null,null,null,null,null,null,"CPD",4.0881887903974181E-3,0.65143165130036085,0.17662432949746371,6.9705252141619406E-2,7.8714720683358483E-2,1.9435857586800262E-2,1]
[null,null,"Passthrough and recoverable costs",null,null,null,null,null,null,null,null,null,null,null,"Table 5: Total forecast allowable revenue by pricing area",null,null,null,null,null,null,null,"Prior year distribution revenue",2.8954004370540525E-3,0.65412751910160261,0.16093906422163998,8.2581572857748059E-2,9.3401448139089308E-2,6.0549952428659232E-3,0.99999999999999989]
[null,null,"Capex Incentive Amount",-1.3528550213720001,0,null,null,null,null,null,null,null,null,null,"Components ($m)","Dunedin","Central","Queenstown","Total",null,null,null,"MWh",2.8318293630579658E-3,0.45186868108426997,0.25898183377395351,0.12759118223406787,0.13600524247266063,2.2721231071990207E-2,1.0000000000000002]
[null,null,"Capex Wash-up Adjustment",0,-0.85576353657879101,null,null,null,null,null,null,null,null,null,"Capital related costs",38.961290673475702,28.121543219691606,15.512166300171852,82.59500019333916,null,null,null,"Regulated Asset Base",2.4717823345827869E-3,0.39386567754758606,0.10678980837059632,0.20633563316669853,0.2330047052802077,5.7532393300328499E-2,1]
[null,null,"Commerce Act levies",0.348358,0.44439200000000001,null,null,null,null,null,null,null,null,null,"Operational costs",32.984956090551286,19.185944386564046,9.6160993295455093,61.786999806660845,null,null,null,"Regulated Asset Base (Depreciation)",2.6717019516994123E-3,0.42572183023102406,0.11542704851213612,0.18943697914142352,0.21392188453634556,5.2820555627371431E-2,1.0000000000000002]
[null,null,"Electricity Authority levies",0.41893799999999998,0.38693299999999997,null,null,null,null,null,null,null,null,null,"Passthrough and recoverable costs",35.217763163317706,17.724095509096344,14.989383990623841,67.931242663037892,null,null,null,"Queenstown"]
[null,null,"Fire and Emergency Management New Zealand (FENZ) levies",4.4199519999999999E-2,7.918E-2,null,null,null,null,null,null,null,null,null,"Total forecast allowable revenue",107.16400992734469,65.031583115351992,40.117649620341204,212.3132426630379,null,null,null,"ICP Count",2.0120021902343479E-4,0.85682022806366376,0.1350149016783222,5.4151339313604071E-3,2.4144026282812174E-3,1.3413347934895651E-4,1]
[null,null,"Local Authority rates",2.051955,1.8333620000000002,null,null,null,null,null,null,null,null,null,"% of forecast allowable revenue",0.50474482224090267,0.30630017374169893,0.1889550040173984,1,null,null,null,"CPD",3.3433026841324658E-3,0.59456421825557138,0.21513325759157473,6.9454198380138721E-2,0.11053370824599992,6.9713148425827823E-3,1.0000000000000002]
[null,null,"Opex Incentive Amount",-6.5494680000000001,29.264873218837202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prior year distribution revenue",3.1440702901981967E-3,0.5944608501112526,0.21968854329971044,0.11294898974485325,6.7216393311438125E-2,2.5411532425471894E-3,0.99999999999999978]
[null,null,"Quality Incentive Adjustments",2.9222000000000001E-2,-0.50002599999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh",2.5433799864224833E-3,0.43393035382932438,0.26225926919636683,8.9896037550011104E-2,0.17841716023951279,3.2953799198362499E-2,1]
[null,null,"Transmission Costs",36.961684181949636,30.262412224933144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regulated Asset Base",2.0334245894641761E-3,0.36161891866818541,0.13084584236851768,0.18779080818388022,0.29886191025441783,1.8849095935534802E-2,1]
[null,null,"Wash-up Drawdown Amount",34.974607982460185,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regulated Asset Base (Depreciation)",2.3512099793696123E-3,0.41813304250713884,0.15129454612179608,0.15908153680997222,0.25317219962482629,1.5967464956897017E-2,1]
[null,null,"Avoided Cost Of Transmission (ACOT)",0,0]
[null,null,"Utilities Disputes levies",7.5601000000000002E-2,7.0724000000000009E-2]
[null,null,"Opening Wash-up Account Balance",0,28.075412845305141]
[null,null,"Target Revenue (before revenue limit applied)",211.38424266303787,202.90749975249668]
[null,null,"Forecast other regulated income",0.92900000000000005,0]
[null,null,"Revenue deferred to future periods",5.8841820305133297E-14,-24.749537752496678]
[null,null,"Target Revenue",212.31324266303793,178.157962]
[]
[null,null,null,0]
[null,null,null,0]
[]
[]
[]
[null,null,"Error check"]
[null,null,0]

{"sheet":"Raw data","index":18,"n_rows":505,"n_cols":26,"rows_kept":505,"cut":false,"hidden":true,"merged":[]}
["Load group","Pricing Area","Componants","Allocator","Passthrough/Dist","Tariff types","Amount",null,null,null,"Componants","Pricing Area Allocator","Load group Allocator","Tariff types","Passthrough/Dist","Cost Type","Amount",null,null,"Pricing Area","Dunedin"]
[{"$f":"'Load Group Allocations'!B12","v":"Load group Streetlighting"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"'Load Group Allocations'!G25","v":6.4814642616852414},null,null,null,"Service interruptions and emergencies","Total Circuit Length","CPD","Distance","Distribution","Operational costs",{"$f":"'Target Revenue'!K17","v":2982.0553613226471}]
[{"$f":"$A$2","v":"Load group Streetlighting"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G26","v":0.12517615965121187},null,null,null,"Service interruptions and emergencies","ICP Count","ICP Count","Daily Fixed","Distribution","Operational costs",{"$f":"'Target Revenue'!K18","v":2982.0553613226471},null,null,"Sum of Amount","Column Labels"]
[{"$f":"$A$2","v":"Load group Streetlighting"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"'Load Group Allocations'!G27","v":10.424545487398424},null,null,null,"Vegetation management","Overhead Circuit Length","CPD","Distance","Distribution","Operational costs",{"$f":"'Target Revenue'!K19","v":4113.4081573321155},null,null,null,"Capacity",null,"Daily Fixed",null,"Distance","Grand Total"]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"'Load Group Allocations'!G28","v":34.692440923027796},null,null,null,"Routine and corrective maintenance and inspection","Total Circuit Length","CPD","Distance","Distribution","Operational costs",{"$f":"'Target Revenue'!K20","v":15961.636950380254},null,null,"Row Labels","Distribution","Passthrough","Distribution","Passthrough","Distribution"]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G29","v":9.0933594812199828E-2},null,null,null,"System operations and network support","ICP Count","ICP Count","Daily Fixed","Distribution","Operational costs",{"$f":"'Target Revenue'!K21","v":2166.2991953870542},null,null,"Load group 1 (incl residential)",30493.08199840142,11062.882641541304,30281.947070870174,-2124.5501285351606,1184.2505391190525,70897.612121396785]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G30","v":2.0545877353340036},null,null,null,"Business support","ICP Count","ICP Count","Daily Fixed","Distribution","Operational costs",{"$f":"'Target Revenue'!K22","v":48946.176241006011},null,null,"Load group 2",6290.2261457757941,3336.2203014822321,1804.7643623412653,-534.56467792412923,244.29159717952624,11140.937728854689]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"'Load Group Allocations'!G31","v":92.003868273365683},null,null,null,"Depreciation","Regulated Asset Base (Depreciation)","Regulated Asset Base (Depreciation)","Capacity","Distribution","Capital related costs",{"$f":"'Target Revenue'!K23","v":37696.449673622323},null,null,"Load group 3",7492.8834958158704,2202.712809344654,119.94259617340867,-271.48735902486749,146.1844679074452,9690.2360102165112]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"'Load Group Allocations'!G32","v":-49.827579270781101},null,null,null,"Asset revaluations and other regulatory revenue","Regulated Asset Base","Regulated Asset Base","Capacity","Distribution","Capital related costs",{"$f":"'Target Revenue'!K24","v":-24109.287757542854},null,null,"Load group 4",8243.3278824421322,2633.0827012300479,44.855607057018673,-194.85272975567247,160.82546872032972,10887.238929693856]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"'Load Group Allocations'!G33","v":37.866759218293801},null,null,null,"Tax","Regulated Asset Base","Regulated Asset Base","Capacity","Distribution","Capital related costs",{"$f":"'Target Revenue'!K25","v":18321.993719144655},null,null,"Load group 5",2988.2577912368356,1182.5733949983994,2.9332434696972092,-48.212343446968354,58.300235873968958,4183.8523221319319]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"'Load Group Allocations'!G34","v":147.20303868473903},null,null,null,"Return on capital","Regulated Asset Base","Regulated Asset Base","Capacity","Distribution","Capital related costs",{"$f":"'Target Revenue'!K26","v":71224.821080485373},null,null,"Load group Streetlighting",268.41999209033042,110.42527854591513,2.2706974897974153,-27.407698562532467,10.424545487398424,364.13281505090896]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"'Load Group Allocations'!G35","v":4.2408532118742279},null,null,null,"Local Authority rates","Regulated Asset Base","Regulated Asset Base","Capacity","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K27","v":2051.9549999999999},null,null,"Grand Total",55776.197305762391,20527.897127142551,32256.713577401366,-3201.0749372493306,1804.2768542877211,107164.00992734468]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"'Load Group Allocations'!G36","v":0.71996468888551779},null,null,null,"Commerce Act levies","Regulated Asset Base","Regulated Asset Base","Capacity","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K28","v":348.358}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"'Load Group Allocations'!G37","v":1.0148921344477992},null,null,null,"Electricity Authority levies","MWh","MWh","Capacity","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K29","v":335.15039999999999}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G38","v":3.517107740662463E-3},null,null,null,"Electricity Authority levies","ICP Count","ICP Count","Daily Fixed","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K30","v":83.787599999999998},null,null,"Pricing Area","Central Otago"]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G39","v":3.1734631652156507E-3},null,null,null,"Utilities Disputes levies","ICP Count","ICP Count","Daily Fixed","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K31","v":75.600999999999999}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G40","v":-27.415615769866619},null,null,null,"Opex Incentive Amount","Prior year distribution revenue","Prior year distribution revenue","Daily Fixed","Passthrough","Operational costs",{"$f":"'Target Revenue'!K32","v":-6549.4679999999998},null,null,"Sum of Amount","Column Labels"]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"'Load Group Allocations'!G41","v":-2.7959967750684709},null,null,null,"Capex Incentive Amount","Regulated Asset Base","Regulated Asset Base","Capacity","Passthrough","Capital related costs",{"$f":"'Target Revenue'!K33","v":-1352.855021372},null,null,null,"Capacity",null,"Daily Fixed",null,"Distance","Grand Total"]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"'Load Group Allocations'!G42","v":13.924830692226225},null,null,null,"Transmission costs and ACOT","Transpower connection charge","MWh","Capacity","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K34","v":6938.4462999999996},null,null,"Row Labels","Distribution","Passthrough","Distribution","Passthrough","Distribution"]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"'Load Group Allocations'!G43","v":9.44089891256424},null,null,null,"Transmission costs and ACOT","Transpower benefit based charge","MWh","Capacity","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K35","v":3075.3853919496337},null,null,"Load group 1 (incl residential)",19879.909983377118,3602.3605437843621,11969.229065696485,-1337.1504410910929,1230.0766417447828,35344.425793511655]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"'Load Group Allocations'!G44","v":78.787337679011273},null,null,null,"Transmission costs and ACOT","Transpower residual charge","MWh","Capacity","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K36","v":24465.02968},null,null,"Load group 2",5390.0908319005621,2018.9534855292393,1283.032732253977,-334.78172641830497,333.51382550260769,8690.8091487680831]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"'Load Group Allocations'!G45","v":4.9123005399045606E-2},null,null,null,"Transmission costs and ACOT","Transpower transitional price cap","MWh","Capacity","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K37","v":15.333729999999996},null,null,"Load group 3",7647.1544918995387,1053.7096657029556,91.580651362487004,-173.76044152697398,131.62210079166448,8750.3064682296717]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"'Load Group Allocations'!G46","v":0},null,null,null,"Transmission costs and ACOT","Transpower connection charge","CPD","CPD","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K38","v":0},null,null,"Load group 4",8635.5563082879326,1128.2139964817939,24.923237858906564,-196.80086364088243,148.63437949443485,9740.5270584821847]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"'Load Group Allocations'!G47","v":4.9520261724756809},null,null,null,"Transmission costs and ACOT","Transpower new investment contract","CPD","CPD","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K39","v":2467.4890800000003},null,null,"Load group 5",2132.2497384680769,195.62740413164963,0.7574175873502339,-12.761127703512154,36.700081093815101,2352.5735135773798]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"'Load Group Allocations'!G48","v":0},null,null,null,"Transmission costs and ACOT","Distributed Generation Allowance","CPD","CPD","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K40","v":0},null,null,"Load group Streetlighting",124.76032594658031,22.577067637557327,3.9737206071454771,-6.0895718335571409,7.7195904252924592,152.94113278301845]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G49","v":0},null,null,null,"Wash-up Drawdown Amount","ICP Count","ICP Count","Daily Fixed","Passthrough","Operational costs",{"$f":"'Target Revenue'!K41","v":0},null,null,"Grand Total",43809.721679879811,8021.4421632675576,13373.49682536635,-2061.3441722143239,1888.2666190525972,65031.58311535199]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G50","v":1.2266364282738555E-3},null,null,null,"Quality Incentive Adjustments","ICP Count","ICP Count","Daily Fixed","Passthrough","Operational costs",{"$f":"'Target Revenue'!K42","v":29.222000000000001}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"'Load Group Allocations'!G51","v":0},null,null,null,"Capex Wash-up Adjustment","Regulated Asset Base","Regulated Asset Base","Capacity","Passthrough","Capital related costs",{"$f":"'Target Revenue'!K43","v":0}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"'Load Group Allocations'!G52","v":9.1348824099602197E-2},null,null,null,"Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Regulated Asset Base","Capacity","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K44","v":44.19952},null,null,"Pricing Area","Queenstown"]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"'Load Group Allocations'!H25","v":5.5957716244573321}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H26","v":0.21905827938962077},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q2:Q29)","v":212313.24266303793},null,null,"Sum of Amount","Column Labels"]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"'Load Group Allocations'!H27","v":7.7195904252924592},null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,"Daily Fixed",null,"Distance","Grand Total"]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"'Load Group Allocations'!H28","v":29.951715949100272},null,null,null,"Sum of Amount","Column Labels",null,null,null,null,null,null,null,"Row Labels","Distribution","Passthrough","Distribution","Passthrough","Distribution"]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H29","v":0.15913379092134969},null,null,null,"Row Labels","Central Otago","Dunedin","Queenstown","Grand Total",null,null,null,null,"Load group 1 (incl residential)",9260.1377152475616,4254.6664352652724,7252.4009312032576,-645.23569966087689,250.23108182896087,20372.200463884179]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H30","v":3.5955285368345065},null,null,null,"Distribution",59071.48512429875,89837.187737451444,31376.935120710015,180285.60798246023,null,{"$f":"(O35*1000)-[3]PxQ!$J$196","v":35958248.512460232},null,null,"Load group 2",3350.6281260462347,2553.4387873117253,1142.8093858977204,-243.81323208286071,90.541990472403953,6893.6050576452235]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"'Load Group Allocations'!H31","v":32.304568515446498},null,null,null,"Load group 1 (incl residential)",33079.21569081839,61959.279608390636,16762.769728279778,111801.2650274888,null,null,null,null,"Load group 3",3651.3807384790011,904.59198269042611,45.835428576588789,-127.24107960105549,29.230819253160661,4503.7978893981217]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"'Load Group Allocations'!H32","v":-20.96683532826313},null,null,null,"Load group 2",7006.6373896571477,8339.2821052965846,4583.9795024163595,19929.898997370092,null,null,null,null,"Load group 4",5811.0332082893383,1780.19281007684,20.436277408176743,-75.745523773652579,46.519734191394242,7582.4365061920971]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"'Load Group Allocations'!H33","v":15.933868684054779},null,null,null,"Load group 3",7870.35724405369,7759.0105598967239,3726.4469863087506,19355.814790259166,null,null,null,null,"Load group 5",366.49943893613045,321.34272967045445,1.1353487448987076,-2.8623370035217937,2.9339802182309267,689.04916056619265]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"'Load Group Allocations'!H34","v":61.941236501784573},null,null,null,"Load group 4",8809.1139256412735,8449.0089582194796,5877.9892198889092,23136.112103749663,null,null,null,null,"Load group Streetlighting",52.070814771964024,24.92004515280755,1.7030231173480619,-3.5404184143783413,1.4070780276463368,76.560542655387636]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"'Load Group Allocations'!H35","v":1.7844991116565008},null,null,null,"Load group 5",2169.7072371492422,3049.4912705805023,370.56876789926014,5589.7672756290049,null,null,null,null,"Grand Total",22491.750041770232,9839.1527901675254,8464.3203949479921,-1098.4382905363459,420.86468399179699,40117.649620341203]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"'Load Group Allocations'!H36","v":0.30295232670230843},null,null,null,"Load group Streetlighting",136.45363697901826,281.11523506752633,55.180915916958419,472.74978796350302]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"'Load Group Allocations'!H37","v":0.2250186694306438},null,null,null,"Passthrough",5960.0979910532342,17326.822189893221,8740.7144996311799,32027.634680577634]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H38","v":6.15493854615931E-3},null,null,null,"Load group 1 (incl residential)",2265.2101026932701,8938.3325130061439,3609.430735604396,14812.97335130381]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H39","v":5.5535605391273885E-3},null,null,null,"Load group 2",1684.1717591109343,2801.6556235581024,2309.6255552288644,6795.4529378979005]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H40","v":-6.1034269463919069},null,null,null,"Load group 3",879.9492241759815,1931.2254503197871,777.3509030893706,3588.5255775851392]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"'Load Group Allocations'!H41","v":-1.1765212121310509},null,null,null,"Load group 4",931.41313284091154,2438.2299714743754,1704.4472863031874,5074.090390618474]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"'Load Group Allocations'!H42","v":3.5424597964991036},null,null,null,"Load group 5",182.86627642813747,1134.3610515514313,318.48039266693269,1635.7077206465015]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"'Load Group Allocations'!H43","v":1.3909884091157181},null,null,null,"Load group Streetlighting",16.487495804000186,83.01757998338266,21.379626738429209,120.88470252581206]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"'Load Group Allocations'!H44","v":15.200205192775712},null,null,null,"Grand Total",65031.58311535199,107164.00992734467,40117.649620341195,212313.24266303785]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"'Load Group Allocations'!H45","v":9.2375108510345683E-3}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"'Load Group Allocations'!H46","v":0}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"'Load Group Allocations'!H47","v":1.2597893658412491}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"'Load Group Allocations'!H48","v":0}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H49","v":0}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H50","v":2.1466137494792468E-3}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"'Load Group Allocations'!H51","v":0}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"'Load Group Allocations'!H52","v":3.8438466816106465E-2}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"'Load Group Allocations'!I25","v":1.6431671597903921}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I26","v":9.3882119738408917E-2}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"'Load Group Allocations'!I27","v":1.4070780276463368}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"'Load Group Allocations'!I28","v":8.79515450770465}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I29","v":6.8200196109149874E-2}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I30","v":1.5409408015005031}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"'Load Group Allocations'!I31","v":16.616744467090662}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"'Load Group Allocations'!I32","v":-9.2166056639184042}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"'Load Group Allocations'!I33","v":7.0042131805952783}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"'Load Group Allocations'!I34","v":27.228141120701441}]
[{"$f":"$A$2","v":"Load group Streetlighting"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"'Load Group Allocations'!I35","v":0.78443047614249173}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"'Load Group Allocations'!I36","v":0.13317184431824586}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"'Load Group Allocations'!I37","v":0.17244356163175578}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I38","v":2.6378308054968475E-3}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I39","v":2.3800973739117382E-3}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I40","v":-3.5463563198789552}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"'Load Group Allocations'!I41","v":-0.51717542956185636}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"'Load Group Allocations'!I42","v":7.9088226386294682}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"'Load Group Allocations'!I43","v":2.1272216678060181}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"'Load Group Allocations'!I44","v":11.474081040515649}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"'Load Group Allocations'!I45","v":7.5728235334438961E-3}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"'Load Group Allocations'!I46","v":0}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"'Load Group Allocations'!I47","v":2.8125797408672031}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"'Load Group Allocations'!I48","v":0}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I49","v":0}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I50","v":9.199773212053917E-4}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"'Load Group Allocations'!I51","v":0}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"'Load Group Allocations'!I52","v":1.6896788925132175E-2}]
[{"$f":"'Load Group Allocations'!B58","v":"Load group 1 (incl residential)"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"'Load Group Allocations'!G71","v":736.3081254199775}]
[{"$f":"$A$86","v":"Load group 1 (incl residential)"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G72","v":1669.3451497279702}]
[{"$f":"$A$86","v":"Load group 1 (incl residential)"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"'Load Group Allocations'!G73","v":1184.2505391190525}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"'Load Group Allocations'!G74","v":3941.1350754923615}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G75","v":1212.6874308178592}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G76","v":27399.914490324343}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"'Load Group Allocations'!G77","v":10451.835116982433}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"'Load Group Allocations'!G78","v":-5660.5189824104364}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"'Load Group Allocations'!G79","v":4301.7443852266306}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"'Load Group Allocations'!G80","v":16722.578277690453}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"'Load Group Allocations'!G81","v":481.76994465205991}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"'Load Group Allocations'!G82","v":81.789519935428558}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"'Load Group Allocations'!G83","v":101.39225584500868}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G84","v":46.904033198535188}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G85","v":42.32120043828035}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G86","v":-2230.1337452516632}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"'Load Group Allocations'!G87","v":-317.63118039559822}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"'Load Group Allocations'!G88","v":1391.1527621729242}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"'Load Group Allocations'!G89","v":943.18795609782387}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"'Load Group Allocations'!G90","v":7871.2068289344752}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"'Load Group Allocations'!G91","v":4.9076075794062186}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"'Load Group Allocations'!G92","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"'Load Group Allocations'!G93","v":494.72952601413488}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"'Load Group Allocations'!G94","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G95","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G96","v":16.358383079687155}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"'Load Group Allocations'!G97","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"'Load Group Allocations'!G98","v":10.377420705642969}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"'Load Group Allocations'!H71","v":891.65714611373949}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H72","v":659.82462884706808}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"'Load Group Allocations'!H73","v":1230.0766417447828}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"'Load Group Allocations'!H74","v":4772.6503790215147}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H75","v":479.32629994299833}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H76","v":10830.078136906419}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"'Load Group Allocations'!H77","v":5147.5652156751858}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"'Load Group Allocations'!H78","v":-3340.9563160378002}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"'Load Group Allocations'!H79","v":2538.9792205383628}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"'Load Group Allocations'!H80","v":9870.0143380661175}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"'Load Group Allocations'!H81","v":284.35066545383654}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"'Load Group Allocations'!H82","v":48.273879844425238}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"'Load Group Allocations'!H83","v":35.905726065769684}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H84","v":18.539267509596364}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H85","v":16.727859050658985}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H86","v":-1378.8833749446162}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"'Load Group Allocations'!H87","v":-187.47254476325867}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"'Load Group Allocations'!H88","v":565.26239077821708}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"'Load Group Allocations'!H89","v":221.95691097428619}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"'Load Group Allocations'!H90","v":2425.462763495344}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"'Load Group Allocations'!H91","v":1.4740089566170589}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"'Load Group Allocations'!H92","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"'Load Group Allocations'!H93","v":201.02177292630245}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"'Load Group Allocations'!H94","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H95","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H96","v":6.4658072932680373}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"'Load Group Allocations'!H97","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"'Load Group Allocations'!H98","v":6.1249700528228725}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"'Load Group Allocations'!I71","v":292.21655653876576}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I72","v":399.80125089224907}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"'Load Group Allocations'!I73","v":250.23108182896087}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"'Load Group Allocations'!I74","v":1564.1073089579672}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I75","v":290.43361815337852}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I76","v":6562.1660621576302}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"'Load Group Allocations'!I77","v":2955.0784411229529}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"'Load Group Allocations'!I78","v":-1639.0570819523198}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"'Load Group Allocations'!I79","v":1245.6109804178893}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"'Load Group Allocations'!I80","v":4842.1815101623051}]
[{"$f":"$A$86","v":"Load group 1 (incl residential)"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"'Load Group Allocations'!I81","v":139.50106732395011}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"'Load Group Allocations'!I82","v":23.682933013071253}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"'Load Group Allocations'!I83","v":29.420887210687855}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I84","v":11.233321729614598}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I85","v":10.135752260246067}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I86","v":-670.52253866110664}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"'Load Group Allocations'!I87","v":-91.973127781047523}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"'Load Group Allocations'!I88","v":1349.3375839530504}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"'Load Group Allocations'!I89","v":362.92888043160832}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"'Load Group Allocations'!I90","v":1957.6123396255425}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"'Load Group Allocations'!I91","v":1.2920122093028417}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"'Load Group Allocations'!I92","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"'Load Group Allocations'!I93","v":479.85897846290692}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"'Load Group Allocations'!I94","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I95","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I96","v":3.9177650103690502}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"'Load Group Allocations'!I97","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"'Load Group Allocations'!I98","v":3.0048808162002971}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"'Load Group Allocations'!G117","v":151.88837330731965}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G118","v":99.490783324644056}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"'Load Group Allocations'!G119","v":244.29159717952624}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"'Load Group Allocations'!G120","v":812.99197297261514}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G121","v":72.274581706293475}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G122","v":1632.9989973103277}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"'Load Group Allocations'!G123","v":2156.0433454259264}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"'Load Group Allocations'!G124","v":-1167.6728676912664}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"'Load Group Allocations'!G125","v":887.37979997611649}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"'Load Group Allocations'!G126","v":3449.5955217850819}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"'Load Group Allocations'!G127","v":99.381292525898616}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"'Load Group Allocations'!G128","v":16.871845777191506}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"'Load Group Allocations'!G129","v":30.805880915891919}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G130","v":2.7954189130796667}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G131","v":2.5222880861575683}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G132","v":-540.85732311801587}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"'Load Group Allocations'!G133","v":-65.522138947541023}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"'Load Group Allocations'!G134","v":422.6721850712517}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"'Load Group Allocations'!G135","v":286.56760434710662}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"'Load Group Allocations'!G136","v":2391.4988202567683}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"'Load Group Allocations'!G137","v":1.4910722067789852}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"'Load Group Allocations'!G138","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"'Load Group Allocations'!G139","v":150.31304646445886}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"'Load Group Allocations'!G140","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G141","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G142","v":0.97493819464949494}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"'Load Group Allocations'!G143","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"'Load Group Allocations'!G144","v":2.1406928644265135}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"'Load Group Allocations'!H117","v":241.75728222537171}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H118","v":70.729417217386839}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"'Load Group Allocations'!H119","v":333.51382550260769}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"'Load Group Allocations'!H120","v":1294.0209021741528}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H121","v":51.381031216087628}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H122","v":1160.9222838205026}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"'Load Group Allocations'!H123","v":1395.6725205909459}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"'Load Group Allocations'!H124","v":-905.84202966277678}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"'Load Group Allocations'!H125","v":688.39992889570715}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"'Load Group Allocations'!H126","v":2676.0822276771619}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"'Load Group Allocations'!H127","v":77.096723083209042}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"'Load Group Allocations'!H128","v":13.088620491102649}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"'Load Group Allocations'!H129","v":20.578834446293691}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H130","v":1.9873031852148517}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H131","v":1.7931305838265805}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H132","v":-339.2552576585515}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"'Load Group Allocations'!H133","v":-50.829910477786271}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"'Load Group Allocations'!H134","v":323.97175696248502}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"'Load Group Allocations'!H135","v":127.21131211172099}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"'Load Group Allocations'!H136","v":1390.1180155553197}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"'Load Group Allocations'!H137","v":0.8448063753122248}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"'Load Group Allocations'!H138","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"'Load Group Allocations'!H139","v":115.21264818801664}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"'Load Group Allocations'!H140","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H141","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H142","v":0.69309747120514731}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"'Load Group Allocations'!H143","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"'Load Group Allocations'!H144","v":1.6606787935655312}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"'Load Group Allocations'!I117","v":105.73374212599307}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I118","v":62.999360673446255}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"'Load Group Allocations'!I119","v":90.541990472403953}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"'Load Group Allocations'!I120","v":565.94643651138688}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I121","v":45.765570320013694}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I122","v":1034.0444549042604}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"'Load Group Allocations'!I123","v":1069.2464025881636}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"'Load Group Allocations'!I124","v":-593.06577589466133}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"'Load Group Allocations'!I125","v":450.7037922587341}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"'Load Group Allocations'!I126","v":1752.0635284566183}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"'Load Group Allocations'!I127","v":50.476160739970233}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"'Load Group Allocations'!I128","v":8.569278762475081}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"'Load Group Allocations'!I129","v":17.781425776954492}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I130","v":1.7701097373394217}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I131","v":1.5971583653499759}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I132","v":-247.79784865649964}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"'Load Group Allocations'!I133","v":-33.278959585687282}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"'Load Group Allocations'!I134","v":815.51402326168375}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"'Load Group Allocations'!I135","v":219.34732639073789}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"'Load Group Allocations'!I136","v":1183.1437396101551}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"'Load Group Allocations'!I137","v":0.78086765494589416}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"'Load Group Allocations'!I138","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"'Load Group Allocations'!I139","v":290.01765812975606}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"'Load Group Allocations'!I140","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I141","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I142","v":0.61734847094955081}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"'Load Group Allocations'!I143","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"'Load Group Allocations'!I144","v":1.0872665707335343}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"'Load Group Allocations'!G163","v":90.890236461718118}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G164","v":6.6120448166448353}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"'Load Group Allocations'!G165","v":146.1844679074452}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"'Load Group Allocations'!G166","v":486.4956484552643}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G167","v":4.8032868711759242}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G168","v":108.52726448558791}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"'Load Group Allocations'!G169","v":2336.1129073094621}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"'Load Group Allocations'!G170","v":-1687.1924805519986}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"'Load Group Allocations'!G171","v":1282.191757074633}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"'Load Group Allocations'!G172","v":4984.3854270667916}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"'Load Group Allocations'!G173","v":143.59789809003951}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"'Load Group Allocations'!G174","v":24.378447179811445}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"'Load Group Allocations'!G175","v":19.950085023266059}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G176","v":0.18578037599992406}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G177","v":0.16762841048043217}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G178","v":-271.90556109994264}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"'Load Group Allocations'!G179","v":-94.674170481114203}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"'Load Group Allocations'!G180","v":273.72520370911059}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"'Load Group Allocations'!G181","v":185.58300888221555}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"'Load Group Allocations'!G182","v":1548.7498938084382}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"'Load Group Allocations'!G183","v":0.96562787418047913}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"'Load Group Allocations'!G184","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"'Load Group Allocations'!G185","v":97.343687890616948}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"'Load Group Allocations'!G186","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G187","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G188","v":6.4793288594849133E-2}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"'Load Group Allocations'!G189","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"'Load Group Allocations'!G190","v":3.0931273680897799}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"'Load Group Allocations'!H163","v":95.410141754192296}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H164","v":5.0485431403438081}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"'Load Group Allocations'!H165","v":131.62210079166448}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"'Load Group Allocations'!H166","v":510.68872289120503}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H167","v":3.6674889020010788}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H168","v":82.864619320142111}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"'Load Group Allocations'!H169","v":2290.5548532989346}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"'Load Group Allocations'!H170","v":-1750.2371395858763}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"'Load Group Allocations'!H171","v":1330.1029130764496}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"'Load Group Allocations'!H172","v":5170.6350004646329}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"'Load Group Allocations'!H173","v":148.96366437184881}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"'Load Group Allocations'!H174","v":25.289387044671304}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"'Load Group Allocations'!H175","v":10.138463295821497}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H176","v":0.14185025493230718}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H177","v":0.12799055138394411}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H178","v":-174.07975442879876}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"'Load Group Allocations'!H179","v":-98.211823040675327}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"'Load Group Allocations'!H180","v":159.60941691906746}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"'Load Group Allocations'!H181","v":62.672510536196057}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"'Load Group Allocations'!H182","v":684.86193979300594}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"'Load Group Allocations'!H183","v":0.41620619722326302}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"'Load Group Allocations'!H184","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"'Load Group Allocations'!H185","v":56.761193541696251}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"'Load Group Allocations'!H186","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H187","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H188","v":4.9472095508546379E-2}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"'Load Group Allocations'!H189","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"'Load Group Allocations'!H190","v":3.2087070441002936}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"'Load Group Allocations'!I163","v":34.135365137429844}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I164","v":2.5267579459457981}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"'Load Group Allocations'!I165","v":29.230819253160661}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"'Load Group Allocations'!I166","v":182.711666778265}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I167","v":1.8355506662399594}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I168","v":41.473119964403033}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"'Load Group Allocations'!I169","v":1124.2795283269925}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"'Load Group Allocations'!I170","v":-851.17187787890532}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"'Load Group Allocations'!I171","v":646.85302847782168}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"'Load Group Allocations'!I172","v":2514.5730276373974}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"'Load Group Allocations'!I173","v":72.443715809338954}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"'Load Group Allocations'!I174","v":12.298684889244502}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"'Load Group Allocations'!I175","v":6.0950361229786454}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I176","v":7.0994987825385908E-2}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I177","v":6.4058310234294827E-2}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I178","v":-127.40089331156562}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"'Load Group Allocations'!I179","v":-47.7621803107331}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"'Load Group Allocations'!I180","v":279.53818174792872}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"'Load Group Allocations'!I181","v":75.186877284219477}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"'Load Group Allocations'!I182","v":405.55262114841776}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"'Load Group Allocations'!I183","v":0.26766225745121414}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"'Load Group Allocations'!I184","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"'Load Group Allocations'!I185","v":99.410931652821105}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"'Load Group Allocations'!I186","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I187","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I188","v":2.4760412450451227E-2}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"'Load Group Allocations'!I189","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"'Load Group Allocations'!I190","v":1.5604520887588633}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"'Load Group Allocations'!G209","v":99.993283077873059}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G210","v":2.4727435756853438}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"'Load Group Allocations'!G211","v":160.82546872032972}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"'Load Group Allocations'!G212","v":535.22027212053626}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G213","v":1.7963121972456542}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G214","v":40.586551284087676}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"'Load Group Allocations'!G215","v":2570.0846244453969}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"'Load Group Allocations'!G216","v":-1856.1720365393987}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"'Load Group Allocations'!G217","v":1410.6087553120185}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"'Load Group Allocations'!G218","v":5483.5929840257058}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"'Load Group Allocations'!G219","v":157.97984285311716}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"'Load Group Allocations'!G220","v":26.820053118429108}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"'Load Group Allocations'!G221","v":23.916224362556093}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G222","v":6.9477331745511031E-2}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G223","v":6.2688939142455199E-2}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G224","v":-195.00912713699046}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"'Load Group Allocations'!G225","v":-104.15619430221376}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"'Load Group Allocations'!G226","v":328.14263086893487}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"'Load Group Allocations'!G227","v":222.47749185675818}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"'Load Group Allocations'!G228","v":1856.6462197334342}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"'Load Group Allocations'!G229","v":1.1575977176390821}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"'Load Group Allocations'!G230","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"'Load Group Allocations'!G231","v":116.69591769436448}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"'Load Group Allocations'!G232","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G233","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G234","v":2.4231110430031691E-2}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"'Load Group Allocations'!G235","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"'Load Group Allocations'!G236","v":3.4029173270287165}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"'Load Group Allocations'!H209","v":107.74199113837976}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H210","v":1.3739369578155278}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"'Load Group Allocations'!H211","v":148.63437949443485}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"'Load Group Allocations'!H212","v":576.69571436096328}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H213","v":0.99808962799007017}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H214","v":22.551211273100968}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"'Load Group Allocations'!H215","v":2586.6111942472066}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"'Load Group Allocations'!H216","v":-1976.4569144981776}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"'Load Group Allocations'!H217","v":1502.0199492316451}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"'Load Group Allocations'!H218","v":5838.9443738079153}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"'Load Group Allocations'!H219","v":168.21735626429984}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"'Load Group Allocations'!H220","v":28.558063794536896}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"'Load Group Allocations'!H221","v":10.807049003737497}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H222","v":3.8603870920627378E-2}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H223","v":3.4832018645603292E-2}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H224","v":-196.88776312549189}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"'Load Group Allocations'!H225","v":-110.90579233174249}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"'Load Group Allocations'!H226","v":170.13493463188254}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"'Load Group Allocations'!H227","v":66.805478580868595}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"'Load Group Allocations'!H228","v":730.02548100047352}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"'Load Group Allocations'!H229","v":0.4436531097276688}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"'Load Group Allocations'!H230","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"'Load Group Allocations'!H231","v":60.504337020044971}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"'Load Group Allocations'!H232","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H233","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H234","v":1.3463595043211327E-2}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"'Load Group Allocations'!H235","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"'Load Group Allocations'!H236","v":3.623435407965109}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"'Load Group Allocations'!I209","v":54.325131942640255}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I210","v":1.126585436860907}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"'Load Group Allocations'!I211","v":46.519734191394242}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"'Load Group Allocations'!I212","v":290.77865038874796}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I213","v":0.81840235330979838}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I214","v":18.491289618006036}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"'Load Group Allocations'!I215","v":1789.2479975203767}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"'Load Group Allocations'!I216","v":-1354.6075861638774}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"'Load Group Allocations'!I217","v":1029.4419285710892}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"'Load Group Allocations'!I218","v":4001.8470860303614}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"'Load Group Allocations'!I219","v":115.29141123620596}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"'Load Group Allocations'!I220","v":19.572888019192547}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"'Load Group Allocations'!I221","v":12.096851721791662}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I222","v":3.1653969665962164E-2}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I223","v":2.8561168486940861E-2}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I224","v":-75.816778639659958}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"'Load Group Allocations'!I225","v":-76.011688663720932}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"'Load Group Allocations'!I226","v":554.80096704191249}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"'Load Group Allocations'!I227","v":149.22380894557585}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"'Load Group Allocations'!I228","v":804.90251811975156}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"'Load Group Allocations'!I229","v":0.53123075476130488}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"'Load Group Allocations'!I230","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"'Load Group Allocations'!I231","v":197.30142290635865}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"'Load Group Allocations'!I232","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I233","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I234","v":1.10397278544647E-2}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"'Load Group Allocations'!I235","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"'Load Group Allocations'!I236","v":2.4833999950110557}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"'Load Group Allocations'!G255","v":36.2481890190545}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G256","v":0.16170016239875726}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"'Load Group Allocations'!G257","v":58.300235873968958}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"'Load Group Allocations'!G258","v":194.02068812508136}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G259","v":0.11746627384644442}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G260","v":2.6540770334520074}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"'Load Group Allocations'!G261","v":931.67171228201687}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"'Load Group Allocations'!G262","v":-672.87394474251539}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"'Load Group Allocations'!G263","v":511.35447522672598}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"'Load Group Allocations'!G264","v":1987.8366713264727}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"'Load Group Allocations'!G265","v":57.268678741957395}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"'Load Group Allocations'!G266","v":9.7224365978741236}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"'Load Group Allocations'!G267","v":10.809586058385721}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G268","v":4.5433323280064421E-3}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G269","v":4.0994188558881629E-3}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G270","v":-48.222570743565754}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"'Load Group Allocations'!G271","v":-37.757270312164238}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"'Load Group Allocations'!G272","v":148.31295918749896}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"'Load Group Allocations'!G273","v":100.55473463631651}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"'Load Group Allocations'!G274","v":839.16159958787523}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"'Load Group Allocations'!G275","v":0.52320767526338696}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"'Load Group Allocations'!G276","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"'Load Group Allocations'!G277","v":52.743884062003829}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"'Load Group Allocations'!G278","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G279","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!G280","v":1.5845454135099257E-3}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"'Load Group Allocations'!G281","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"'Load Group Allocations'!G282","v":1.2335787633884374}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"'Load Group Allocations'!H255","v":26.603130617810365}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H256","v":4.1753965582287791E-2}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"'Load Group Allocations'!H257","v":36.700081093815101}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"'Load Group Allocations'!H258","v":142.39491264062113}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H259","v":3.0331959365439257E-2}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H260","v":0.68533166240250676}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"'Load Group Allocations'!H261","v":638.67350817444435}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"'Load Group Allocations'!H262","v":-488.01716862033635}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"'Load Group Allocations'!H263","v":370.87149102939105}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"'Load Group Allocations'!H264","v":1441.7238646261465}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"'Load Group Allocations'!H265","v":41.53541487027325}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"'Load Group Allocations'!H266","v":7.0514187949436753}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"'Load Group Allocations'!H267","v":1.8054411223861524}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H268","v":1.173172239522342E-3}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H269","v":1.0585455900411107E-3}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H270","v":-12.76376858020512}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"'Load Group Allocations'!H271","v":-27.384321085023018}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"'Load Group Allocations'!H272","v":28.422986444555761}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"'Load Group Allocations'!H273","v":11.160619165220282}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"'Load Group Allocations'!H274","v":121.95910496308142}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"'Load Group Allocations'!H275","v":7.4117325469683346E-2}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"'Load Group Allocations'!H276","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"'Load Group Allocations'!H277","v":10.10794140943764}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"'Load Group Allocations'!H278","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H279","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!H280","v":4.0915886340367642E-4}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"'Load Group Allocations'!H281","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"'Load Group Allocations'!H282","v":0.89468112130477517}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"'Load Group Allocations'!I255","v":3.4262633964485794}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I256","v":6.2588079825605936E-2}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"'Load Group Allocations'!I257","v":2.9339802182309267}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"'Load Group Allocations'!I258","v":18.339288109739382}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I259","v":4.5466797406099907E-2}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I260","v":1.0272938676670018}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"'Load Group Allocations'!I261","v":112.8471243759862}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"'Load Group Allocations'!I262","v":-85.434535049548742}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"'Load Group Allocations'!I263","v":64.926472748501041}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"'Load Group Allocations'!I264","v":252.39482535500403}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"'Load Group Allocations'!I265","v":7.2713811843217897}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"'Load Group Allocations'!I266","v":1.234453877696134}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"'Load Group Allocations'!I267","v":2.2342986629601378}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I268","v":1.7585538703312313E-3}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I269","v":1.5867315826078253E-3}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I270","v":-2.8662956071888694}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"'Load Group Allocations'!I271","v":-4.7940254769327861}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"'Load Group Allocations'!I272","v":102.47220412214337}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"'Load Group Allocations'!I273","v":27.561762719493586}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"'Load Group Allocations'!I274","v":148.66617045561748}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"'Load Group Allocations'!I275","v":9.8118766137169161E-2}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"'Load Group Allocations'!I276","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"'Load Group Allocations'!I277","v":36.441738357897187}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"'Load Group Allocations'!I278","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I279","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"'Load Group Allocations'!I280","v":6.1331821413692766E-4}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"'Load Group Allocations'!I281","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"'Load Group Allocations'!I282","v":0.15662700112042161}]

{"sheet":"Raw Data v2","index":19,"n_rows":1009,"n_cols":27,"rows_kept":1009,"cut":false,"hidden":true,"merged":[]}
["Load group","Pricing Area","Componants","Allocator","Passthrough/Dist","Tariff types","Amount",null,{"$f":"SUM('Target Revenue'!J17:J26)/SUM('Target Revenue'!K17:K26)","v":0.80085150232317348},null,"Componants","Pricing Area Allocator","Load group Allocator","Tariff types","Passthrough/Dist","Cost Type","Amount",null,null,"Pricing Area","Dunedin"]
[{"$f":"'Load Group Allocations'!B12","v":"Load group Streetlighting"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"IF(E2=\"distribution\",'Raw data'!G2*'Raw Data v2'!I$1,'Raw data'!G2)","v":5.1906903912245843},"chk",{"$f":"SUM('Raw data'!G:G)-SUM('Raw Data v2'!G:G)","v":2.3283064365386963E-10},null,"Service interruptions and emergencies","Total Circuit Length","CPD","Distance","Distribution","Operational costs",{"$f":"'Target Revenue'!K17","v":2982.0553613226471}]
[{"$f":"$A$2","v":"Load group Streetlighting"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"IF(E3=\"distribution\",'Raw data'!G3*'Raw Data v2'!I$1,'Raw data'!G3)","v":0.10024751551171844},null,null,null,"Service interruptions and emergencies","ICP Count","ICP Count","Daily Fixed","Distribution","Operational costs",{"$f":"'Target Revenue'!K18","v":2982.0553613226471},null,null,"Sum of Amount","Column Labels"]
[{"$f":"$A$2","v":"Load group Streetlighting"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"IF(E4=\"distribution\",'Raw data'!G4*'Raw Data v2'!I$1,'Raw data'!G4)","v":8.3485129146192865},null,null,null,"Vegetation management","Overhead Circuit Length","CPD","Distance","Distribution","Operational costs",{"$f":"'Target Revenue'!K19","v":4113.4081573321155},null,null,null,"Capacity",null,"Daily Fixed",null,"Distance",null,"Grand Total"]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"IF(E5=\"distribution\",'Raw data'!G5*'Raw Data v2'!I$1,'Raw data'!G5)","v":27.783493432464752},null,null,null,"Routine and corrective maintenance and inspection","Total Circuit Length","CPD","Distance","Distribution","Operational costs",{"$f":"'Target Revenue'!K20","v":15961.636950380254},null,null,"Row Labels","Distribution","Passthrough","Distribution","Passthrough","Distribution","Passthrough"]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"IF(E6=\"distribution\",'Raw data'!G6*'Raw Data v2'!I$1,'Raw data'!G6)","v":7.2824306016996965E-2},null,null,null,"System operations and network support","ICP Count","ICP Count","Daily Fixed","Distribution","Operational costs",{"$f":"'Target Revenue'!K21","v":2166.2991953870542},null,null,"Load group 1 (incl residential)",24420.430528883495,17135.534111059227,24251.342804977201,3906.0541373578108,948.40882338052131,235.84171573853121,70897.612121396785]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"IF(E7=\"distribution\",'Raw data'!G7*'Raw Data v2'!I$1,'Raw data'!G7)","v":1.6454196744970035},null,null,null,"Business support","ICP Count","ICP Count","Daily Fixed","Distribution","Operational costs",{"$f":"'Target Revenue'!K22","v":48946.176241006011},null,null,"Load group 2",5037.5370587970492,4588.9093884609765,1445.3482509203263,-175.1485665031903,195.64129260615113,48.650304573375109,11140.937728854688]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"IF(E8=\"distribution\",'Raw data'!G8*'Raw Data v2'!I$1,'Raw data'!G8)","v":73.681436126268267},null,null,null,"Depreciation","Regulated Asset Base (Depreciation)","Regulated Asset Base (Depreciation)","Capacity","Distribution","Capital related costs",{"$f":"'Target Revenue'!K23","v":37696.449673622323},null,null,"Load group 3",6000.6870043566514,3694.9093008038726,96.056208338016049,-247.60097118947482,117.07205073999123,29.11241716745397,9690.2360102165112]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"IF(E9=\"distribution\",'Raw data'!G9*'Raw Data v2'!I$1,'Raw data'!G9)","v":-39.904491716132064},null,null,null,"Asset revaluations and other regulatory revenue","Regulated Asset Base","Regulated Asset Base","Capacity","Distribution","Capital related costs",{"$f":"'Target Revenue'!K24","v":-24109.287757542854},null,null,"Load group 4",6601.6815187962857,4274.7290648758944,35.922680299231345,-185.91980299788514,128.79731823650459,32.028150483825129,10887.238929693855]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"IF(E10=\"distribution\",'Raw data'!G10*'Raw Data v2'!I$1,'Raw data'!G10)","v":30.32565100808047},null,null,null,"Tax","Regulated Asset Base","Regulated Asset Base","Capacity","Distribution","Capital related costs",{"$f":"'Target Revenue'!K25","v":18321.993719144655},null,null,"Load group 5",2393.1507414409484,1777.6804447942875,2.3490924393866481,-47.628192416657789,46.689831485463415,11.610404388505543,4183.8523221319329]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"IF(E11=\"distribution\",'Raw data'!G11*'Raw Data v2'!I$1,'Raw data'!G11)","v":117.88777467720948},null,null,null,"Return on capital","Regulated Asset Base","Regulated Asset Base","Capacity","Distribution","Capital related costs",{"$f":"'Target Revenue'!K26","v":71224.821080485373},null,null,"Load group Streetlighting",214.96455391911547,163.8807167171301,1.818491496025719,-26.955492568760771,8.3485129146192865,2.0760325727791376,364.13281505090896]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"IF(E12=\"distribution\",'Raw data'!G12*'Raw Data v2'!I$1,'Raw data'!G12)","v":4.2408532118742279},null,null,null,"Local Authority rates","Regulated Asset Base","Regulated Asset Base","Capacity","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K27","v":2051.9549999999999},null,null,"Grand Total",44668.451406193548,31635.643026711386,25832.837528470191,3222.8011116818416,1444.957829363251,359.31902492447011,107164.00992734467]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"IF(E13=\"distribution\",'Raw data'!G13*'Raw Data v2'!I$1,'Raw data'!G13)","v":0.71996468888551779},null,null,null,"Commerce Act levies","Regulated Asset Base","Regulated Asset Base","Capacity","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K28","v":348.358}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"IF(E14=\"distribution\",'Raw data'!G14*'Raw Data v2'!I$1,'Raw data'!G14)","v":1.0148921344477992},null,null,null,"Electricity Authority levies","MWh","MWh","Capacity","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K29","v":335.15039999999999}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"IF(E15=\"distribution\",'Raw data'!G15*'Raw Data v2'!I$1,'Raw data'!G15)","v":3.517107740662463E-3},null,null,null,"Electricity Authority levies","ICP Count","ICP Count","Daily Fixed","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K30","v":83.787599999999998},null,null,"Pricing Area","Central Otago"]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"IF(E16=\"distribution\",'Raw data'!G16*'Raw Data v2'!I$1,'Raw data'!G16)","v":3.1734631652156507E-3},null,null,null,"Utilities Disputes levies","ICP Count","ICP Count","Daily Fixed","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K31","v":75.600999999999999}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"IF(E17=\"distribution\",'Raw data'!G17*'Raw Data v2'!I$1,'Raw data'!G17)","v":-27.415615769866619},null,null,null,"Opex Incentive Amount","Prior year distribution revenue","Prior year distribution revenue","Daily Fixed","Passthrough","Operational costs",{"$f":"'Target Revenue'!K32","v":-6549.4679999999998},null,null,"Sum of Amount","Column Labels"]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"IF(E18=\"distribution\",'Raw data'!G18*'Raw Data v2'!I$1,'Raw data'!G18)","v":-2.7959967750684709},null,null,null,"Capex Incentive Amount","Regulated Asset Base","Regulated Asset Base","Capacity","Passthrough","Capital related costs",{"$f":"'Target Revenue'!K33","v":-1352.855021372},null,null,null,"Capacity",null,"Daily Fixed",null,"Distance",null,"Grand Total"]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"IF(E19=\"distribution\",'Raw data'!G19*'Raw Data v2'!I$1,'Raw data'!G19)","v":13.924830692226225},null,null,null,"Transmission costs and ACOT","Transpower connection charge","MWh","Capacity","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K34","v":6938.4462999999996},null,null,"Row Labels","Distribution","Passthrough","Distribution","Passthrough","Distribution","Passthrough"]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"IF(E20=\"distribution\",'Raw data'!G20*'Raw Data v2'!I$1,'Raw data'!G20)","v":9.44089891256424},null,null,null,"Transmission costs and ACOT","Transpower benefit based charge","MWh","Capacity","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K35","v":3075.3853919496337},null,null,"Load group 1 (incl residential)",15920.85577623702,7561.4147509244613,9585.5750789132235,1046.5035456921682,985.10872651395334,244.96791523082948,35344.425793511655]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"IF(E21=\"distribution\",'Raw data'!G21*'Raw Data v2'!I$1,'Raw data'!G21)","v":78.787337679011273},null,null,null,"Transmission costs and ACOT","Transpower residual charge","MWh","Capacity","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K36","v":24465.02968},null,null,"Load group 2",4316.6623403859303,3092.3819770438727,1027.5186911554035,-79.267685319731456,267.09504819931209,66.418777303295599,8690.8091487680813]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"IF(E22=\"distribution\",'Raw data'!G22*'Raw Data v2'!I$1,'Raw data'!G22)","v":4.9123005399045606E-2},null,null,null,"Transmission costs and ACOT","Transpower transitional price cap","MWh","Capacity","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K37","v":15.333729999999996},null,null,"Load group 3",6124.2351633351491,2576.6289942673443,73.342502227382496,-155.52229239186946,105.40975715793665,26.212343633727826,8750.3064682296699]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"IF(E23=\"distribution\",'Raw data'!G23*'Raw Data v2'!I$1,'Raw data'!G23)","v":0},null,null,null,"Transmission costs and ACOT","Transpower connection charge","CPD","CPD","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K38","v":0},null,null,"Load group 4",6915.798242888749,2847.9720618809779,19.959812482063118,-191.83743826403898,119.03406611499084,29.600313379444017,9740.5270584821847]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"IF(E24=\"distribution\",'Raw data'!G24*'Raw Data v2'!I$1,'Raw data'!G24)","v":4.9520261724756809},null,null,null,"Transmission costs and ACOT","Transpower new investment contract","CPD","CPD","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K39","v":2467.4890800000003},null,null,"Load group 5",1707.6154063803531,620.26173621937335,0.60657901271542825,-12.610289128877348,29.391315079364119,7.3087660144509812,2352.5735135773798]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"IF(E25=\"distribution\",'Raw data'!G25*'Raw Data v2'!I$1,'Raw data'!G25)","v":0},null,null,null,"Transmission costs and ACOT","Distributed Generation Allowance","CPD","CPD","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K40","v":0},null,null,"Load group Streetlighting",99.914494464647646,47.422899119490005,3.1823601180450085,-5.2982113444566723,6.1822455894150519,1.5373448358774073,152.94113278301847]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"IF(E26=\"distribution\",'Raw data'!G26*'Raw Data v2'!I$1,'Raw data'!G26)","v":0},null,null,null,"Wash-up Drawdown Amount","ICP Count","ICP Count","Daily Fixed","Passthrough","Operational costs",{"$f":"'Target Revenue'!K41","v":0},null,null,"Grand Total",35085.081423691852,16746.082419455521,10710.185023908833,601.96762924319444,1512.221158654972,376.04546039762533,65031.583115351983]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"IF(E27=\"distribution\",'Raw data'!G27*'Raw Data v2'!I$1,'Raw data'!G27)","v":1.2266364282738555E-3},null,null,null,"Quality Incentive Adjustments","ICP Count","ICP Count","Daily Fixed","Passthrough","Operational costs",{"$f":"'Target Revenue'!K42","v":29.222000000000001}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"IF(E28=\"distribution\",'Raw data'!G28*'Raw Data v2'!I$1,'Raw data'!G28)","v":0},null,null,null,"Capex Wash-up Adjustment","Regulated Asset Base","Regulated Asset Base","Capacity","Passthrough","Capital related costs",{"$f":"'Target Revenue'!K43","v":0}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"IF(E29=\"distribution\",'Raw data'!G29*'Raw Data v2'!I$1,'Raw data'!G29)","v":9.1348824099602197E-2},null,null,null,"Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Regulated Asset Base","Capacity","Passthrough","Passthrough and recoverable costs",{"$f":"'Target Revenue'!K44","v":44.19952},null,null,"Pricing Area","Queenstown"]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"IF(E30=\"distribution\",'Raw data'!G30*'Raw Data v2'!I$1,'Raw data'!G30)","v":4.4813821121040389}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"IF(E31=\"distribution\",'Raw data'!G31*'Raw Data v2'!I$1,'Raw data'!G31)","v":0.17543315214550725},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q2:Q29)","v":212313.24266303793},null,null,"Sum of Amount","Column Labels"]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"IF(E32=\"distribution\",'Raw data'!G32*'Raw Data v2'!I$1,'Raw data'!G32)","v":6.1822455894150519},null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,"Daily Fixed",null,"Distance",null,"Grand Total"]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"IF(E33=\"distribution\",'Raw data'!G33*'Raw Data v2'!I$1,'Raw data'!G33)","v":23.986876714993908},null,null,null,"Sum of Amount","Column Labels",null,null,null,null,null,null,null,"Row Labels","Distribution","Passthrough","Distribution","Passthrough","Distribution","Passthrough"]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"IF(E34=\"distribution\",'Raw data'!G34*'Raw Data v2'!I$1,'Raw data'!G34)","v":0.12744253552974469},null,null,null,"Row Labels","Central Otago","Dunedin","Queenstown","Grand Total",null,null,null,null,"Load group 1 (incl residential)",7415.9952009754879,6098.8089495373451,5808.0961812041114,799.06905033827002,200.39793781067627,49.833144018284599,20372.200463884175]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"IF(E35=\"distribution\",'Raw data'!G35*'Raw Data v2'!I$1,'Raw data'!G35)","v":2.8794844303697564},null,null,null,"Distribution",47307.48760625565,71946.246764026975,25128.26562971736,144382,null,null,null,null,"Load group 2",2683.3555684704065,3220.7113448875525,915.22061356521272,-16.224459750353006,72.510689093155165,18.031301379248788,6893.6050576452217]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"IF(E36=\"distribution\",'Raw data'!G36*'Raw Data v2'!I$1,'Raw data'!G36)","v":25.871162227497219},null,null,null,"Load group 1 (incl residential)",26491.539581664198,49620.182157241215,13424.489319990276,89536.211058895686,null,null,null,null,"Load group 3",2924.213749964807,1631.7589712046206,36.707371835187651,-118.11302285965435,23.40954551303086,5.8212737401298007,4503.7978893981226]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"IF(E37=\"distribution\",'Raw data'!G37*'Raw Data v2'!I$1,'Raw data'!G37)","v":-16.791321571602115},null,null,null,"Load group 2",5611.2760797406454,6678.5266023235263,3671.086871128774,15960.889553192945,null,null,null,null,"Load group 4",4653.7746749083663,2937.4513434578112,16.366423464231474,-71.675669829707317,37.255399014852777,9.264335176541465,7582.4365061920953]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"IF(E38=\"distribution\",'Raw data'!G38*'Raw Data v2'!I$1,'Raw data'!G38)","v":12.760662673445438},null,null,null,"Load group 3",6302.9874227204682,6213.8152634346588,2984.3306673130255,15501.133353468151,null,null,null,null,"Load group 5",293.51162627260021,394.33054233398462,0.9092457480128594,-2.6362340066359455,2.3496824655567101,0.58429775267421658,689.04916056619265]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"IF(E39=\"distribution\",'Raw data'!G39*'Raw Data v2'!I$1,'Raw data'!G39)","v":49.605732308209163},null,null,null,"Load group 4",7054.7921214858025,6766.4015173320222,4707.3964973874517,18528.590136205275,null,null,null,null,"Load group Streetlighting",41.700990237319076,35.289869687452494,1.3638686220192895,-3.2012639190495684,1.1268605523264967,0.28021747531984009,76.560542655387621]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"IF(E40=\"distribution\",'Raw data'!G40*'Raw Data v2'!I$1,'Raw data'!G40)","v":1.7844991116565008},null,null,null,"Load group 5",1737.6133004724329,2442.1896653657982,296.77055448616989,4476.5735203244012,null,null,null,null,"Grand Total",18012.551810828987,14318.351021108767,6778.6637044387744,587.21839997286975,337.05011444959831,83.814569542198711,40117.649620341203]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"IF(E41=\"distribution\",'Raw data'!G41*'Raw Data v2'!I$1,'Raw data'!G41)","v":0.30295232670230843},null,null,null,"Load group Streetlighting",109.27910017210772,225.13155832976048,44.191719411664863,378.60237791353302]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"IF(E42=\"distribution\",'Raw data'!G42*'Raw Data v2'!I$1,'Raw data'!G42)","v":0.2250186694306438},null,null,null,"Passthrough",17724.09550909634,35217.763163317708,14989.383990623837,67931.242663037876]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"IF(E43=\"distribution\",'Raw data'!G43*'Raw Data v2'!I$1,'Raw data'!G43)","v":6.15493854615931E-3},null,null,null,"Load group 1 (incl residential)",8852.8862118474608,21277.429964155577,6947.711143893901,37078.027319896937]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"IF(E44=\"distribution\",'Raw data'!G44*'Raw Data v2'!I$1,'Raw data'!G44)","v":5.5535605391273885E-3},null,null,null,"Load group 2",3079.5330690274359,4462.4111265311603,3222.5181865164495,10764.462382075046]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"IF(E45=\"distribution\",'Raw data'!G45*'Raw Data v2'!I$1,'Raw data'!G45)","v":-6.1034269463919069},null,null,null,"Load group 3",2447.3190455092026,3476.4207467818519,1519.4672220850962,7443.2070143761512]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"IF(E46=\"distribution\",'Raw data'!G46*'Raw Data v2'!I$1,'Raw data'!G46)","v":-1.1765212121310509},null,null,null,"Load group 4",2685.7349369963831,4120.8374123618341,2875.0400088046454,9681.6123581628635]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"IF(E47=\"distribution\",'Raw data'!G47*'Raw Data v2'!I$1,'Raw data'!G47)","v":3.5424597964991036},null,null,null,"Load group 5",614.96021310494712,1741.6626567661351,392.278606080023,2748.9014759511051]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"IF(E48=\"distribution\",'Raw data'!G48*'Raw Data v2'!I$1,'Raw data'!G48)","v":1.3909884091157181},null,null,null,"Load group Streetlighting",43.662032610910728,139.00125672114845,32.368823243722758,215.03211257578192]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"IF(E49=\"distribution\",'Raw data'!G49*'Raw Data v2'!I$1,'Raw data'!G49)","v":15.200205192775712},null,null,null,"Grand Total",65031.58311535199,107164.00992734468,40117.649620341195,212313.24266303788]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"IF(E50=\"distribution\",'Raw data'!G50*'Raw Data v2'!I$1,'Raw data'!G50)","v":9.2375108510345683E-3}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"IF(E51=\"distribution\",'Raw data'!G51*'Raw Data v2'!I$1,'Raw data'!G51)","v":0}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"IF(E52=\"distribution\",'Raw data'!G52*'Raw Data v2'!I$1,'Raw data'!G52)","v":1.2597893658412491}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"IF(E53=\"distribution\",'Raw data'!G53*'Raw Data v2'!I$1,'Raw data'!G53)","v":0}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"IF(E54=\"distribution\",'Raw data'!G54*'Raw Data v2'!I$1,'Raw data'!G54)","v":0}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"IF(E55=\"distribution\",'Raw data'!G55*'Raw Data v2'!I$1,'Raw data'!G55)","v":2.1466137494792468E-3}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"IF(E56=\"distribution\",'Raw data'!G56*'Raw Data v2'!I$1,'Raw data'!G56)","v":0}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"IF(E57=\"distribution\",'Raw data'!G57*'Raw Data v2'!I$1,'Raw data'!G57)","v":3.8438466816106465E-2}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"IF(E58=\"distribution\",'Raw data'!G58*'Raw Data v2'!I$1,'Raw data'!G58)","v":1.3159328884862376}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"IF(E59=\"distribution\",'Raw data'!G59*'Raw Data v2'!I$1,'Raw data'!G59)","v":7.5185636633788841E-2}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"IF(E60=\"distribution\",'Raw data'!G60*'Raw Data v2'!I$1,'Raw data'!G60)","v":1.1268605523264967}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"IF(E61=\"distribution\",'Raw data'!G61*'Raw Data v2'!I$1,'Raw data'!G61)","v":7.0436127006597005}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"IF(E62=\"distribution\",'Raw data'!G62*'Raw Data v2'!I$1,'Raw data'!G62)","v":5.461822951274773E-2}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"IF(E63=\"distribution\",'Raw data'!G63*'Raw Data v2'!I$1,'Raw data'!G63)","v":1.2340647558727529}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"IF(E64=\"distribution\",'Raw data'!G64*'Raw Data v2'!I$1,'Raw data'!G64)","v":13.307544770189837}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"IF(E65=\"distribution\",'Raw data'!G65*'Raw Data v2'!I$1,'Raw data'!G65)","v":-7.381132492269324}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"IF(E66=\"distribution\",'Raw data'!G66*'Raw Data v2'!I$1,'Raw data'!G66)","v":5.6093346482715019}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"IF(E67=\"distribution\",'Raw data'!G67*'Raw Data v2'!I$1,'Raw data'!G67)","v":21.805697721981126}]
[{"$f":"$A$2","v":"Load group Streetlighting"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"IF(E68=\"distribution\",'Raw data'!G68*'Raw Data v2'!I$1,'Raw data'!G68)","v":0.78443047614249173}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"IF(E69=\"distribution\",'Raw data'!G69*'Raw Data v2'!I$1,'Raw data'!G69)","v":0.13317184431824586}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"IF(E70=\"distribution\",'Raw data'!G70*'Raw Data v2'!I$1,'Raw data'!G70)","v":0.17244356163175578}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"IF(E71=\"distribution\",'Raw data'!G71*'Raw Data v2'!I$1,'Raw data'!G71)","v":2.6378308054968475E-3}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"IF(E72=\"distribution\",'Raw data'!G72*'Raw Data v2'!I$1,'Raw data'!G72)","v":2.3800973739117382E-3}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"IF(E73=\"distribution\",'Raw data'!G73*'Raw Data v2'!I$1,'Raw data'!G73)","v":-3.5463563198789552}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"IF(E74=\"distribution\",'Raw data'!G74*'Raw Data v2'!I$1,'Raw data'!G74)","v":-0.51717542956185636}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"IF(E75=\"distribution\",'Raw data'!G75*'Raw Data v2'!I$1,'Raw data'!G75)","v":7.9088226386294682}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"IF(E76=\"distribution\",'Raw data'!G76*'Raw Data v2'!I$1,'Raw data'!G76)","v":2.1272216678060181}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"IF(E77=\"distribution\",'Raw data'!G77*'Raw Data v2'!I$1,'Raw data'!G77)","v":11.474081040515649}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"IF(E78=\"distribution\",'Raw data'!G78*'Raw Data v2'!I$1,'Raw data'!G78)","v":7.5728235334438961E-3}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"IF(E79=\"distribution\",'Raw data'!G79*'Raw Data v2'!I$1,'Raw data'!G79)","v":0}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"IF(E80=\"distribution\",'Raw data'!G80*'Raw Data v2'!I$1,'Raw data'!G80)","v":2.8125797408672031}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"IF(E81=\"distribution\",'Raw data'!G81*'Raw Data v2'!I$1,'Raw data'!G81)","v":0}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"IF(E82=\"distribution\",'Raw data'!G82*'Raw Data v2'!I$1,'Raw data'!G82)","v":0}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"IF(E83=\"distribution\",'Raw data'!G83*'Raw Data v2'!I$1,'Raw data'!G83)","v":9.199773212053917E-4}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"IF(E84=\"distribution\",'Raw data'!G84*'Raw Data v2'!I$1,'Raw data'!G84)","v":0}]
["Load group Streetlighting",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"IF(E85=\"distribution\",'Raw data'!G85*'Raw Data v2'!I$1,'Raw data'!G85)","v":1.6896788925132175E-2}]
[{"$f":"'Load Group Allocations'!B58","v":"Load group 1 (incl residential)"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"IF(E86=\"distribution\",'Raw data'!G86*'Raw Data v2'!I$1,'Raw data'!G86)","v":589.67346841534857}]
[{"$f":"$A$86","v":"Load group 1 (incl residential)"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"IF(E87=\"distribution\",'Raw data'!G87*'Raw Data v2'!I$1,'Raw data'!G87)","v":1336.897571055548}]
[{"$f":"$A$86","v":"Load group 1 (incl residential)"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"IF(E88=\"distribution\",'Raw data'!G88*'Raw Data v2'!I$1,'Raw data'!G88)","v":948.40882338052131}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"IF(E89=\"distribution\",'Raw data'!G89*'Raw Data v2'!I$1,'Raw data'!G89)","v":3156.2639460666114}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"IF(E90=\"distribution\",'Raw data'!G90*'Raw Data v2'!I$1,'Raw data'!G90)","v":971.18255081891209}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"IF(E91=\"distribution\",'Raw data'!G91*'Raw Data v2'!I$1,'Raw data'!G91)","v":21943.262683102741}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"IF(E92=\"distribution\",'Raw data'!G92*'Raw Data v2'!I$1,'Raw data'!G92)","v":8370.3678554694834}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"IF(E93=\"distribution\",'Raw data'!G93*'Raw Data v2'!I$1,'Raw data'!G93)","v":-4533.2351309922387}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"IF(E94=\"distribution\",'Raw data'!G94*'Raw Data v2'!I$1,'Raw data'!G94)","v":3445.0584535190233}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"IF(E95=\"distribution\",'Raw data'!G95*'Raw Data v2'!I$1,'Raw data'!G95)","v":13392.301936405265}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"IF(E96=\"distribution\",'Raw data'!G96*'Raw Data v2'!I$1,'Raw data'!G96)","v":481.76994465205991}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"IF(E97=\"distribution\",'Raw data'!G97*'Raw Data v2'!I$1,'Raw data'!G97)","v":81.789519935428558}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"IF(E98=\"distribution\",'Raw data'!G98*'Raw Data v2'!I$1,'Raw data'!G98)","v":101.39225584500868}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"IF(E99=\"distribution\",'Raw data'!G99*'Raw Data v2'!I$1,'Raw data'!G99)","v":46.904033198535188}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"IF(E100=\"distribution\",'Raw data'!G100*'Raw Data v2'!I$1,'Raw data'!G100)","v":42.32120043828035}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"IF(E101=\"distribution\",'Raw data'!G101*'Raw Data v2'!I$1,'Raw data'!G101)","v":-2230.1337452516632}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"IF(E102=\"distribution\",'Raw data'!G102*'Raw Data v2'!I$1,'Raw data'!G102)","v":-317.63118039559822}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"IF(E103=\"distribution\",'Raw data'!G103*'Raw Data v2'!I$1,'Raw data'!G103)","v":1391.1527621729242}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"IF(E104=\"distribution\",'Raw data'!G104*'Raw Data v2'!I$1,'Raw data'!G104)","v":943.18795609782387}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"IF(E105=\"distribution\",'Raw data'!G105*'Raw Data v2'!I$1,'Raw data'!G105)","v":7871.2068289344752}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"IF(E106=\"distribution\",'Raw data'!G106*'Raw Data v2'!I$1,'Raw data'!G106)","v":4.9076075794062186}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"IF(E107=\"distribution\",'Raw data'!G107*'Raw Data v2'!I$1,'Raw data'!G107)","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"IF(E108=\"distribution\",'Raw data'!G108*'Raw Data v2'!I$1,'Raw data'!G108)","v":494.72952601413488}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"IF(E109=\"distribution\",'Raw data'!G109*'Raw Data v2'!I$1,'Raw data'!G109)","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"IF(E110=\"distribution\",'Raw data'!G110*'Raw Data v2'!I$1,'Raw data'!G110)","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"IF(E111=\"distribution\",'Raw data'!G111*'Raw Data v2'!I$1,'Raw data'!G111)","v":16.358383079687155}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"IF(E112=\"distribution\",'Raw data'!G112*'Raw Data v2'!I$1,'Raw data'!G112)","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"IF(E113=\"distribution\",'Raw data'!G113*'Raw Data v2'!I$1,'Raw data'!G113)","v":10.377420705642969}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"IF(E114=\"distribution\",'Raw data'!G114*'Raw Data v2'!I$1,'Raw data'!G114)","v":714.08496502238165}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"IF(E115=\"distribution\",'Raw data'!G115*'Raw Data v2'!I$1,'Raw data'!G115)","v":528.42154528200479}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"IF(E116=\"distribution\",'Raw data'!G116*'Raw Data v2'!I$1,'Raw data'!G116)","v":985.10872651395334}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"IF(E117=\"distribution\",'Raw data'!G117*'Raw Data v2'!I$1,'Raw data'!G117)","v":3822.1842261026436}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"IF(E118=\"distribution\",'Raw data'!G118*'Raw Data v2'!I$1,'Raw data'!G118)","v":383.86918741235826}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"IF(E119=\"distribution\",'Raw data'!G119*'Raw Data v2'!I$1,'Raw data'!G119)","v":8673.2843462188612}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"IF(E120=\"distribution\",'Raw data'!G120*'Raw Data v2'!I$1,'Raw data'!G120)","v":4122.4353362799829}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"IF(E121=\"distribution\",'Raw data'!G121*'Raw Data v2'!I$1,'Raw data'!G121)","v":-2675.6098848949673}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"IF(E122=\"distribution\",'Raw data'!G122*'Raw Data v2'!I$1,'Raw data'!G122)","v":2033.3453231354679}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"IF(E123=\"distribution\",'Raw data'!G123*'Raw Data v2'!I$1,'Raw data'!G123)","v":7904.415810591513}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"IF(E124=\"distribution\",'Raw data'!G124*'Raw Data v2'!I$1,'Raw data'!G124)","v":284.35066545383654}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"IF(E125=\"distribution\",'Raw data'!G125*'Raw Data v2'!I$1,'Raw data'!G125)","v":48.273879844425238}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"IF(E126=\"distribution\",'Raw data'!G126*'Raw Data v2'!I$1,'Raw data'!G126)","v":35.905726065769684}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"IF(E127=\"distribution\",'Raw data'!G127*'Raw Data v2'!I$1,'Raw data'!G127)","v":18.539267509596364}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"IF(E128=\"distribution\",'Raw data'!G128*'Raw Data v2'!I$1,'Raw data'!G128)","v":16.727859050658985}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"IF(E129=\"distribution\",'Raw data'!G129*'Raw Data v2'!I$1,'Raw data'!G129)","v":-1378.8833749446162}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"IF(E130=\"distribution\",'Raw data'!G130*'Raw Data v2'!I$1,'Raw data'!G130)","v":-187.47254476325867}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"IF(E131=\"distribution\",'Raw data'!G131*'Raw Data v2'!I$1,'Raw data'!G131)","v":565.26239077821708}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"IF(E132=\"distribution\",'Raw data'!G132*'Raw Data v2'!I$1,'Raw data'!G132)","v":221.95691097428619}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"IF(E133=\"distribution\",'Raw data'!G133*'Raw Data v2'!I$1,'Raw data'!G133)","v":2425.462763495344}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"IF(E134=\"distribution\",'Raw data'!G134*'Raw Data v2'!I$1,'Raw data'!G134)","v":1.4740089566170589}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"IF(E135=\"distribution\",'Raw data'!G135*'Raw Data v2'!I$1,'Raw data'!G135)","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"IF(E136=\"distribution\",'Raw data'!G136*'Raw Data v2'!I$1,'Raw data'!G136)","v":201.02177292630245}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"IF(E137=\"distribution\",'Raw data'!G137*'Raw Data v2'!I$1,'Raw data'!G137)","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"IF(E138=\"distribution\",'Raw data'!G138*'Raw Data v2'!I$1,'Raw data'!G138)","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"IF(E139=\"distribution\",'Raw data'!G139*'Raw Data v2'!I$1,'Raw data'!G139)","v":6.4658072932680373}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"IF(E140=\"distribution\",'Raw data'!G140*'Raw Data v2'!I$1,'Raw data'!G140)","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"IF(E141=\"distribution\",'Raw data'!G141*'Raw Data v2'!I$1,'Raw data'!G141)","v":6.1249700528228725}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"IF(E142=\"distribution\",'Raw data'!G142*'Raw Data v2'!I$1,'Raw data'!G142)","v":234.02206830777513}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"IF(E143=\"distribution\",'Raw data'!G143*'Raw Data v2'!I$1,'Raw data'!G143)","v":320.18143240774168}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"IF(E144=\"distribution\",'Raw data'!G144*'Raw Data v2'!I$1,'Raw data'!G144)","v":200.39793781067627}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"IF(E145=\"distribution\",'Raw data'!G145*'Raw Data v2'!I$1,'Raw data'!G145)","v":1252.6176881736442}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"IF(E146=\"distribution\",'Raw data'!G146*'Raw Data v2'!I$1,'Raw data'!G146)","v":232.5941994232881}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"IF(E147=\"distribution\",'Raw data'!G147*'Raw Data v2'!I$1,'Raw data'!G147)","v":5255.3205493730811}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"IF(E148=\"distribution\",'Raw data'!G148*'Raw Data v2'!I$1,'Raw data'!G148)","v":2366.5790090561381}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"IF(E149=\"distribution\",'Raw data'!G149*'Raw Data v2'!I$1,'Raw data'!G149)","v":-1312.6413264749522}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"IF(E150=\"distribution\",'Raw data'!G150*'Raw Data v2'!I$1,'Raw data'!G150)","v":997.54942497790773}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"IF(E151=\"distribution\",'Raw data'!G151*'Raw Data v2'!I$1,'Raw data'!G151)","v":3877.8683369349751}]
[{"$f":"$A$86","v":"Load group 1 (incl residential)"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"IF(E152=\"distribution\",'Raw data'!G152*'Raw Data v2'!I$1,'Raw data'!G152)","v":139.50106732395011}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"IF(E153=\"distribution\",'Raw data'!G153*'Raw Data v2'!I$1,'Raw data'!G153)","v":23.682933013071253}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"IF(E154=\"distribution\",'Raw data'!G154*'Raw Data v2'!I$1,'Raw data'!G154)","v":29.420887210687855}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"IF(E155=\"distribution\",'Raw data'!G155*'Raw Data v2'!I$1,'Raw data'!G155)","v":11.233321729614598}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"IF(E156=\"distribution\",'Raw data'!G156*'Raw Data v2'!I$1,'Raw data'!G156)","v":10.135752260246067}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"IF(E157=\"distribution\",'Raw data'!G157*'Raw Data v2'!I$1,'Raw data'!G157)","v":-670.52253866110664}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"IF(E158=\"distribution\",'Raw data'!G158*'Raw Data v2'!I$1,'Raw data'!G158)","v":-91.973127781047523}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"IF(E159=\"distribution\",'Raw data'!G159*'Raw Data v2'!I$1,'Raw data'!G159)","v":1349.3375839530504}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"IF(E160=\"distribution\",'Raw data'!G160*'Raw Data v2'!I$1,'Raw data'!G160)","v":362.92888043160832}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"IF(E161=\"distribution\",'Raw data'!G161*'Raw Data v2'!I$1,'Raw data'!G161)","v":1957.6123396255425}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"IF(E162=\"distribution\",'Raw data'!G162*'Raw Data v2'!I$1,'Raw data'!G162)","v":1.2920122093028417}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"IF(E163=\"distribution\",'Raw data'!G163*'Raw Data v2'!I$1,'Raw data'!G163)","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"IF(E164=\"distribution\",'Raw data'!G164*'Raw Data v2'!I$1,'Raw data'!G164)","v":479.85897846290692}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"IF(E165=\"distribution\",'Raw data'!G165*'Raw Data v2'!I$1,'Raw data'!G165)","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"IF(E166=\"distribution\",'Raw data'!G166*'Raw Data v2'!I$1,'Raw data'!G166)","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"IF(E167=\"distribution\",'Raw data'!G167*'Raw Data v2'!I$1,'Raw data'!G167)","v":3.9177650103690502}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"IF(E168=\"distribution\",'Raw data'!G168*'Raw Data v2'!I$1,'Raw data'!G168)","v":0}]
["Load group 1 (incl residential)",{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"IF(E169=\"distribution\",'Raw data'!G169*'Raw Data v2'!I$1,'Raw data'!G169)","v":3.0048808162002971}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"IF(E170=\"distribution\",'Raw data'!G170*'Raw Data v2'!I$1,'Raw data'!G170)","v":121.64003194858995}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"IF(E171=\"distribution\",'Raw data'!G171*'Raw Data v2'!I$1,'Raw data'!G171)","v":79.677343292850523}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"IF(E172=\"distribution\",'Raw data'!G172*'Raw Data v2'!I$1,'Raw data'!G172)","v":195.64129260615113}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"IF(E173=\"distribution\",'Raw data'!G173*'Raw Data v2'!I$1,'Raw data'!G173)","v":651.08584293179968}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"IF(E174=\"distribution\",'Raw data'!G174*'Raw Data v2'!I$1,'Raw data'!G174)","v":57.88120733926408}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"IF(E175=\"distribution\",'Raw data'!G175*'Raw Data v2'!I$1,'Raw data'!G175)","v":1307.7897002882119}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"IF(E176=\"distribution\",'Raw data'!G176*'Raw Data v2'!I$1,'Raw data'!G176)","v":1726.670552258234}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"IF(E177=\"distribution\",'Raw data'!G177*'Raw Data v2'!I$1,'Raw data'!G177)","v":-935.13257031255887}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"IF(E178=\"distribution\",'Raw data'!G178*'Raw Data v2'!I$1,'Raw data'!G178)","v":710.6594459421101}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"IF(E179=\"distribution\",'Raw data'!G179*'Raw Data v2'!I$1,'Raw data'!G179)","v":2762.6137560288744}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"IF(E180=\"distribution\",'Raw data'!G180*'Raw Data v2'!I$1,'Raw data'!G180)","v":99.381292525898616}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"IF(E181=\"distribution\",'Raw data'!G181*'Raw Data v2'!I$1,'Raw data'!G181)","v":16.871845777191506}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"IF(E182=\"distribution\",'Raw data'!G182*'Raw Data v2'!I$1,'Raw data'!G182)","v":30.805880915891919}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"IF(E183=\"distribution\",'Raw data'!G183*'Raw Data v2'!I$1,'Raw data'!G183)","v":2.7954189130796667}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"IF(E184=\"distribution\",'Raw data'!G184*'Raw Data v2'!I$1,'Raw data'!G184)","v":2.5222880861575683}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"IF(E185=\"distribution\",'Raw data'!G185*'Raw Data v2'!I$1,'Raw data'!G185)","v":-540.85732311801587}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"IF(E186=\"distribution\",'Raw data'!G186*'Raw Data v2'!I$1,'Raw data'!G186)","v":-65.522138947541023}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"IF(E187=\"distribution\",'Raw data'!G187*'Raw Data v2'!I$1,'Raw data'!G187)","v":422.6721850712517}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"IF(E188=\"distribution\",'Raw data'!G188*'Raw Data v2'!I$1,'Raw data'!G188)","v":286.56760434710662}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"IF(E189=\"distribution\",'Raw data'!G189*'Raw Data v2'!I$1,'Raw data'!G189)","v":2391.4988202567683}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"IF(E190=\"distribution\",'Raw data'!G190*'Raw Data v2'!I$1,'Raw data'!G190)","v":1.4910722067789852}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"IF(E191=\"distribution\",'Raw data'!G191*'Raw Data v2'!I$1,'Raw data'!G191)","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"IF(E192=\"distribution\",'Raw data'!G192*'Raw Data v2'!I$1,'Raw data'!G192)","v":150.31304646445886}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"IF(E193=\"distribution\",'Raw data'!G193*'Raw Data v2'!I$1,'Raw data'!G193)","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"IF(E194=\"distribution\",'Raw data'!G194*'Raw Data v2'!I$1,'Raw data'!G194)","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"IF(E195=\"distribution\",'Raw data'!G195*'Raw Data v2'!I$1,'Raw data'!G195)","v":0.97493819464949494}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"IF(E196=\"distribution\",'Raw data'!G196*'Raw Data v2'!I$1,'Raw data'!G196)","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"IF(E197=\"distribution\",'Raw data'!G197*'Raw Data v2'!I$1,'Raw data'!G197)","v":2.1406928644265135}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"IF(E198=\"distribution\",'Raw data'!G198*'Raw Data v2'!I$1,'Raw data'!G198)","v":193.61168266775638}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"IF(E199=\"distribution\",'Raw data'!G199*'Raw Data v2'!I$1,'Raw data'!G199)","v":56.643760036986784}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"IF(E200=\"distribution\",'Raw data'!G200*'Raw Data v2'!I$1,'Raw data'!G200)","v":267.09504819931209}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"IF(E201=\"distribution\",'Raw data'!G201*'Raw Data v2'!I$1,'Raw data'!G201)","v":1036.3185835437585}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"IF(E202=\"distribution\",'Raw data'!G202*'Raw Data v2'!I$1,'Raw data'!G202)","v":41.14857604031765}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"IF(E203=\"distribution\",'Raw data'!G203*'Raw Data v2'!I$1,'Raw data'!G203)","v":929.72635507809912}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"IF(E204=\"distribution\",'Raw data'!G204*'Raw Data v2'!I$1,'Raw data'!G204)","v":1117.7264348664294}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"IF(E205=\"distribution\",'Raw data'!G205*'Raw Data v2'!I$1,'Raw data'!G205)","v":-725.44495032290752}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"IF(E206=\"distribution\",'Raw data'!G206*'Raw Data v2'!I$1,'Raw data'!G206)","v":551.30611725529286}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"IF(E207=\"distribution\",'Raw data'!G207*'Raw Data v2'!I$1,'Raw data'!G207)","v":2143.1444723755999}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"IF(E208=\"distribution\",'Raw data'!G208*'Raw Data v2'!I$1,'Raw data'!G208)","v":77.096723083209042}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"IF(E209=\"distribution\",'Raw data'!G209*'Raw Data v2'!I$1,'Raw data'!G209)","v":13.088620491102649}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"IF(E210=\"distribution\",'Raw data'!G210*'Raw Data v2'!I$1,'Raw data'!G210)","v":20.578834446293691}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"IF(E211=\"distribution\",'Raw data'!G211*'Raw Data v2'!I$1,'Raw data'!G211)","v":1.9873031852148517}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"IF(E212=\"distribution\",'Raw data'!G212*'Raw Data v2'!I$1,'Raw data'!G212)","v":1.7931305838265805}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"IF(E213=\"distribution\",'Raw data'!G213*'Raw Data v2'!I$1,'Raw data'!G213)","v":-339.2552576585515}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"IF(E214=\"distribution\",'Raw data'!G214*'Raw Data v2'!I$1,'Raw data'!G214)","v":-50.829910477786271}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"IF(E215=\"distribution\",'Raw data'!G215*'Raw Data v2'!I$1,'Raw data'!G215)","v":323.97175696248502}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"IF(E216=\"distribution\",'Raw data'!G216*'Raw Data v2'!I$1,'Raw data'!G216)","v":127.21131211172099}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"IF(E217=\"distribution\",'Raw data'!G217*'Raw Data v2'!I$1,'Raw data'!G217)","v":1390.1180155553197}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"IF(E218=\"distribution\",'Raw data'!G218*'Raw Data v2'!I$1,'Raw data'!G218)","v":0.8448063753122248}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"IF(E219=\"distribution\",'Raw data'!G219*'Raw Data v2'!I$1,'Raw data'!G219)","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"IF(E220=\"distribution\",'Raw data'!G220*'Raw Data v2'!I$1,'Raw data'!G220)","v":115.21264818801664}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"IF(E221=\"distribution\",'Raw data'!G221*'Raw Data v2'!I$1,'Raw data'!G221)","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"IF(E222=\"distribution\",'Raw data'!G222*'Raw Data v2'!I$1,'Raw data'!G222)","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"IF(E223=\"distribution\",'Raw data'!G223*'Raw Data v2'!I$1,'Raw data'!G223)","v":0.69309747120514731}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"IF(E224=\"distribution\",'Raw data'!G224*'Raw Data v2'!I$1,'Raw data'!G224)","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"IF(E225=\"distribution\",'Raw data'!G225*'Raw Data v2'!I$1,'Raw data'!G225)","v":1.6606787935655312}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"IF(E226=\"distribution\",'Raw data'!G226*'Raw Data v2'!I$1,'Raw data'!G226)","v":84.677026227852565}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"IF(E227=\"distribution\",'Raw data'!G227*'Raw Data v2'!I$1,'Raw data'!G227)","v":50.453132640728889}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"IF(E228=\"distribution\",'Raw data'!G228*'Raw Data v2'!I$1,'Raw data'!G228)","v":72.510689093155165}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"IF(E229=\"distribution\",'Raw data'!G229*'Raw Data v2'!I$1,'Raw data'!G229)","v":453.23905391459073}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"IF(E230=\"distribution\",'Raw data'!G230*'Raw Data v2'!I$1,'Raw data'!G230)","v":36.651425745459804}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"IF(E231=\"distribution\",'Raw data'!G231*'Raw Data v2'!I$1,'Raw data'!G231)","v":828.11605517902399}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"IF(E232=\"distribution\",'Raw data'!G232*'Raw Data v2'!I$1,'Raw data'!G232)","v":856.30758786637955}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"IF(E233=\"distribution\",'Raw data'!G233*'Raw Data v2'!I$1,'Raw data'!G233)","v":-474.95761760169808}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"IF(E234=\"distribution\",'Raw data'!G234*'Raw Data v2'!I$1,'Raw data'!G234)","v":360.94680913315869}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"IF(E235=\"distribution\",'Raw data'!G235*'Raw Data v2'!I$1,'Raw data'!G235)","v":1403.142708930123}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"IF(E236=\"distribution\",'Raw data'!G236*'Raw Data v2'!I$1,'Raw data'!G236)","v":50.476160739970233}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"IF(E237=\"distribution\",'Raw data'!G237*'Raw Data v2'!I$1,'Raw data'!G237)","v":8.569278762475081}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"IF(E238=\"distribution\",'Raw data'!G238*'Raw Data v2'!I$1,'Raw data'!G238)","v":17.781425776954492}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"IF(E239=\"distribution\",'Raw data'!G239*'Raw Data v2'!I$1,'Raw data'!G239)","v":1.7701097373394217}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"IF(E240=\"distribution\",'Raw data'!G240*'Raw Data v2'!I$1,'Raw data'!G240)","v":1.5971583653499759}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"IF(E241=\"distribution\",'Raw data'!G241*'Raw Data v2'!I$1,'Raw data'!G241)","v":-247.79784865649964}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"IF(E242=\"distribution\",'Raw data'!G242*'Raw Data v2'!I$1,'Raw data'!G242)","v":-33.278959585687282}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"IF(E243=\"distribution\",'Raw data'!G243*'Raw Data v2'!I$1,'Raw data'!G243)","v":815.51402326168375}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"IF(E244=\"distribution\",'Raw data'!G244*'Raw Data v2'!I$1,'Raw data'!G244)","v":219.34732639073789}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"IF(E245=\"distribution\",'Raw data'!G245*'Raw Data v2'!I$1,'Raw data'!G245)","v":1183.1437396101551}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"IF(E246=\"distribution\",'Raw data'!G246*'Raw Data v2'!I$1,'Raw data'!G246)","v":0.78086765494589416}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"IF(E247=\"distribution\",'Raw data'!G247*'Raw Data v2'!I$1,'Raw data'!G247)","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"IF(E248=\"distribution\",'Raw data'!G248*'Raw Data v2'!I$1,'Raw data'!G248)","v":290.01765812975606}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"IF(E249=\"distribution\",'Raw data'!G249*'Raw Data v2'!I$1,'Raw data'!G249)","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"IF(E250=\"distribution\",'Raw data'!G250*'Raw Data v2'!I$1,'Raw data'!G250)","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"IF(E251=\"distribution\",'Raw data'!G251*'Raw Data v2'!I$1,'Raw data'!G251)","v":0.61734847094955081}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"IF(E252=\"distribution\",'Raw data'!G252*'Raw Data v2'!I$1,'Raw data'!G252)","v":0}]
[{"$f":"'Load Group Allocations'!$B$104","v":"Load group 2"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"IF(E253=\"distribution\",'Raw data'!G253*'Raw Data v2'!I$1,'Raw data'!G253)","v":1.0872665707335343}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"IF(E254=\"distribution\",'Raw data'!G254*'Raw Data v2'!I$1,'Raw data'!G254)","v":72.789582416875433}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"IF(E255=\"distribution\",'Raw data'!G255*'Raw Data v2'!I$1,'Raw data'!G255)","v":5.2952660248381687}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"IF(E256=\"distribution\",'Raw data'!G256*'Raw Data v2'!I$1,'Raw data'!G256)","v":117.07205073999123}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"IF(E257=\"distribution\",'Raw data'!G257*'Raw Data v2'!I$1,'Raw data'!G257)","v":389.61077093908489}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"IF(E258=\"distribution\",'Raw data'!G258*'Raw Data v2'!I$1,'Raw data'!G258)","v":3.8467195068704143}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"IF(E259=\"distribution\",'Raw data'!G259*'Raw Data v2'!I$1,'Raw data'!G259)","v":86.914222806307464}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"IF(E260=\"distribution\",'Raw data'!G260*'Raw Data v2'!I$1,'Raw data'!G260)","v":1870.8795314153392}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"IF(E261=\"distribution\",'Raw data'!G261*'Raw Data v2'!I$1,'Raw data'!G261)","v":-1351.1906327584297}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"IF(E262=\"distribution\",'Raw data'!G262*'Raw Data v2'!I$1,'Raw data'!G262)","v":1026.8451949196094}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"IF(E263=\"distribution\",'Raw data'!G263*'Raw Data v2'!I$1,'Raw data'!G263)","v":3991.7525574241727}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"IF(E264=\"distribution\",'Raw data'!G264*'Raw Data v2'!I$1,'Raw data'!G264)","v":143.59789809003951}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"IF(E265=\"distribution\",'Raw data'!G265*'Raw Data v2'!I$1,'Raw data'!G265)","v":24.378447179811445}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"IF(E266=\"distribution\",'Raw data'!G266*'Raw Data v2'!I$1,'Raw data'!G266)","v":19.950085023266059}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"IF(E267=\"distribution\",'Raw data'!G267*'Raw Data v2'!I$1,'Raw data'!G267)","v":0.18578037599992406}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"IF(E268=\"distribution\",'Raw data'!G268*'Raw Data v2'!I$1,'Raw data'!G268)","v":0.16762841048043217}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"IF(E269=\"distribution\",'Raw data'!G269*'Raw Data v2'!I$1,'Raw data'!G269)","v":-271.90556109994264}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"IF(E270=\"distribution\",'Raw data'!G270*'Raw Data v2'!I$1,'Raw data'!G270)","v":-94.674170481114203}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"IF(E271=\"distribution\",'Raw data'!G271*'Raw Data v2'!I$1,'Raw data'!G271)","v":273.72520370911059}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"IF(E272=\"distribution\",'Raw data'!G272*'Raw Data v2'!I$1,'Raw data'!G272)","v":185.58300888221555}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"IF(E273=\"distribution\",'Raw data'!G273*'Raw Data v2'!I$1,'Raw data'!G273)","v":1548.7498938084382}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"IF(E274=\"distribution\",'Raw data'!G274*'Raw Data v2'!I$1,'Raw data'!G274)","v":0.96562787418047913}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"IF(E275=\"distribution\",'Raw data'!G275*'Raw Data v2'!I$1,'Raw data'!G275)","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"IF(E276=\"distribution\",'Raw data'!G276*'Raw Data v2'!I$1,'Raw data'!G276)","v":97.343687890616948}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"IF(E277=\"distribution\",'Raw data'!G277*'Raw Data v2'!I$1,'Raw data'!G277)","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"IF(E278=\"distribution\",'Raw data'!G278*'Raw Data v2'!I$1,'Raw data'!G278)","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"IF(E279=\"distribution\",'Raw data'!G279*'Raw Data v2'!I$1,'Raw data'!G279)","v":6.4793288594849133E-2}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"IF(E280=\"distribution\",'Raw data'!G280*'Raw Data v2'!I$1,'Raw data'!G280)","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"IF(E281=\"distribution\",'Raw data'!G281*'Raw Data v2'!I$1,'Raw data'!G281)","v":3.0931273680897799}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"IF(E282=\"distribution\",'Raw data'!G282*'Raw Data v2'!I$1,'Raw data'!G282)","v":76.409355360711842}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"IF(E283=\"distribution\",'Raw data'!G283*'Raw Data v2'!I$1,'Raw data'!G283)","v":4.0431333584876912}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"IF(E284=\"distribution\",'Raw data'!G284*'Raw Data v2'!I$1,'Raw data'!G284)","v":105.40975715793665}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"IF(E285=\"distribution\",'Raw data'!G285*'Raw Data v2'!I$1,'Raw data'!G285)","v":408.98583094692441}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"IF(E286=\"distribution\",'Raw data'!G286*'Raw Data v2'!I$1,'Raw data'!G286)","v":2.9371139969211297}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"IF(E287=\"distribution\",'Raw data'!G287*'Raw Data v2'!I$1,'Raw data'!G287)","v":66.362254871973676}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"IF(E288=\"distribution\",'Raw data'!G288*'Raw Data v2'!I$1,'Raw data'!G288)","v":1834.3942954180879}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"IF(E289=\"distribution\",'Raw data'!G289*'Raw Data v2'!I$1,'Raw data'!G289)","v":-1401.6800426591628}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"IF(E290=\"distribution\",'Raw data'!G290*'Raw Data v2'!I$1,'Raw data'!G290)","v":1065.214916181704}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"IF(E291=\"distribution\",'Raw data'!G291*'Raw Data v2'!I$1,'Raw data'!G291)","v":4140.9108080868837}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"IF(E292=\"distribution\",'Raw data'!G292*'Raw Data v2'!I$1,'Raw data'!G292)","v":148.96366437184881}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"IF(E293=\"distribution\",'Raw data'!G293*'Raw Data v2'!I$1,'Raw data'!G293)","v":25.289387044671304}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"IF(E294=\"distribution\",'Raw data'!G294*'Raw Data v2'!I$1,'Raw data'!G294)","v":10.138463295821497}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"IF(E295=\"distribution\",'Raw data'!G295*'Raw Data v2'!I$1,'Raw data'!G295)","v":0.14185025493230718}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"IF(E296=\"distribution\",'Raw data'!G296*'Raw Data v2'!I$1,'Raw data'!G296)","v":0.12799055138394411}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"IF(E297=\"distribution\",'Raw data'!G297*'Raw Data v2'!I$1,'Raw data'!G297)","v":-174.07975442879876}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"IF(E298=\"distribution\",'Raw data'!G298*'Raw Data v2'!I$1,'Raw data'!G298)","v":-98.211823040675327}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"IF(E299=\"distribution\",'Raw data'!G299*'Raw Data v2'!I$1,'Raw data'!G299)","v":159.60941691906746}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"IF(E300=\"distribution\",'Raw data'!G300*'Raw Data v2'!I$1,'Raw data'!G300)","v":62.672510536196057}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"IF(E301=\"distribution\",'Raw data'!G301*'Raw Data v2'!I$1,'Raw data'!G301)","v":684.86193979300594}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"IF(E302=\"distribution\",'Raw data'!G302*'Raw Data v2'!I$1,'Raw data'!G302)","v":0.41620619722326302}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"IF(E303=\"distribution\",'Raw data'!G303*'Raw Data v2'!I$1,'Raw data'!G303)","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"IF(E304=\"distribution\",'Raw data'!G304*'Raw Data v2'!I$1,'Raw data'!G304)","v":56.761193541696251}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"IF(E305=\"distribution\",'Raw data'!G305*'Raw Data v2'!I$1,'Raw data'!G305)","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"IF(E306=\"distribution\",'Raw data'!G306*'Raw Data v2'!I$1,'Raw data'!G306)","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"IF(E307=\"distribution\",'Raw data'!G307*'Raw Data v2'!I$1,'Raw data'!G307)","v":4.9472095508546379E-2}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"IF(E308=\"distribution\",'Raw data'!G308*'Raw Data v2'!I$1,'Raw data'!G308)","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"IF(E309=\"distribution\",'Raw data'!G309*'Raw Data v2'!I$1,'Raw data'!G309)","v":3.2087070441002936}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"IF(E310=\"distribution\",'Raw data'!G310*'Raw Data v2'!I$1,'Raw data'!G310)","v":27.337358452660773}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"IF(E311=\"distribution\",'Raw data'!G311*'Raw Data v2'!I$1,'Raw data'!G311)","v":2.0235578970177084}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"IF(E312=\"distribution\",'Raw data'!G312*'Raw Data v2'!I$1,'Raw data'!G312)","v":23.40954551303086}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"IF(E313=\"distribution\",'Raw data'!G313*'Raw Data v2'!I$1,'Raw data'!G313)","v":146.32491283134459}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"IF(E314=\"distribution\",'Raw data'!G314*'Raw Data v2'!I$1,'Raw data'!G314)","v":1.4700035086485734}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"IF(E315=\"distribution\",'Raw data'!G315*'Raw Data v2'!I$1,'Raw data'!G315)","v":33.213810429521367}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"IF(E316=\"distribution\",'Raw data'!G316*'Raw Data v2'!I$1,'Raw data'!G316)","v":900.38094929186082}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"IF(E317=\"distribution\",'Raw data'!G317*'Raw Data v2'!I$1,'Raw data'!G317)","v":-681.66227713455805}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"IF(E318=\"distribution\",'Raw data'!G318*'Raw Data v2'!I$1,'Raw data'!G318)","v":518.03321963875806}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"IF(E319=\"distribution\",'Raw data'!G319*'Raw Data v2'!I$1,'Raw data'!G319)","v":2013.7995868847406}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"IF(E320=\"distribution\",'Raw data'!G320*'Raw Data v2'!I$1,'Raw data'!G320)","v":72.443715809338954}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"IF(E321=\"distribution\",'Raw data'!G321*'Raw Data v2'!I$1,'Raw data'!G321)","v":12.298684889244502}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"IF(E322=\"distribution\",'Raw data'!G322*'Raw Data v2'!I$1,'Raw data'!G322)","v":6.0950361229786454}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"IF(E323=\"distribution\",'Raw data'!G323*'Raw Data v2'!I$1,'Raw data'!G323)","v":7.0994987825385908E-2}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"IF(E324=\"distribution\",'Raw data'!G324*'Raw Data v2'!I$1,'Raw data'!G324)","v":6.4058310234294827E-2}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"IF(E325=\"distribution\",'Raw data'!G325*'Raw Data v2'!I$1,'Raw data'!G325)","v":-127.40089331156562}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"IF(E326=\"distribution\",'Raw data'!G326*'Raw Data v2'!I$1,'Raw data'!G326)","v":-47.7621803107331}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"IF(E327=\"distribution\",'Raw data'!G327*'Raw Data v2'!I$1,'Raw data'!G327)","v":279.53818174792872}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"IF(E328=\"distribution\",'Raw data'!G328*'Raw Data v2'!I$1,'Raw data'!G328)","v":75.186877284219477}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"IF(E329=\"distribution\",'Raw data'!G329*'Raw Data v2'!I$1,'Raw data'!G329)","v":405.55262114841776}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"IF(E330=\"distribution\",'Raw data'!G330*'Raw Data v2'!I$1,'Raw data'!G330)","v":0.26766225745121414}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"IF(E331=\"distribution\",'Raw data'!G331*'Raw Data v2'!I$1,'Raw data'!G331)","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"IF(E332=\"distribution\",'Raw data'!G332*'Raw Data v2'!I$1,'Raw data'!G332)","v":99.410931652821105}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"IF(E333=\"distribution\",'Raw data'!G333*'Raw Data v2'!I$1,'Raw data'!G333)","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"IF(E334=\"distribution\",'Raw data'!G334*'Raw Data v2'!I$1,'Raw data'!G334)","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"IF(E335=\"distribution\",'Raw data'!G335*'Raw Data v2'!I$1,'Raw data'!G335)","v":2.4760412450451227E-2}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"IF(E336=\"distribution\",'Raw data'!G336*'Raw Data v2'!I$1,'Raw data'!G336)","v":0}]
[{"$f":"'Load Group Allocations'!$B$150","v":"Load group 3"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"IF(E337=\"distribution\",'Raw data'!G337*'Raw Data v2'!I$1,'Raw data'!G337)","v":1.5604520887588633}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"IF(E338=\"distribution\",'Raw data'!G338*'Raw Data v2'!I$1,'Raw data'!G338)","v":80.079770975141003}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"IF(E339=\"distribution\",'Raw data'!G339*'Raw Data v2'!I$1,'Raw data'!G339)","v":1.9803004074475834}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"IF(E340=\"distribution\",'Raw data'!G340*'Raw Data v2'!I$1,'Raw data'!G340)","v":128.79731823650459}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"IF(E341=\"distribution\",'Raw data'!G341*'Raw Data v2'!I$1,'Raw data'!G341)","v":428.63195900154921}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"IF(E342=\"distribution\",'Raw data'!G342*'Raw Data v2'!I$1,'Raw data'!G342)","v":1.4385793218056229}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"IF(E343=\"distribution\",'Raw data'!G343*'Raw Data v2'!I$1,'Raw data'!G343)","v":32.503800569978139}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"IF(E344=\"distribution\",'Raw data'!G344*'Raw Data v2'!I$1,'Raw data'!G344)","v":2058.2561325847851}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"IF(E345=\"distribution\",'Raw data'!G345*'Raw Data v2'!I$1,'Raw data'!G345)","v":-1486.5181640328419}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"IF(E346=\"distribution\",'Raw data'!G346*'Raw Data v2'!I$1,'Raw data'!G346)","v":1129.688140881852}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"IF(E347=\"distribution\",'Raw data'!G347*'Raw Data v2'!I$1,'Raw data'!G347)","v":4391.5436793858007}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"IF(E348=\"distribution\",'Raw data'!G348*'Raw Data v2'!I$1,'Raw data'!G348)","v":157.97984285311716}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"IF(E349=\"distribution\",'Raw data'!G349*'Raw Data v2'!I$1,'Raw data'!G349)","v":26.820053118429108}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"IF(E350=\"distribution\",'Raw data'!G350*'Raw Data v2'!I$1,'Raw data'!G350)","v":23.916224362556093}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"IF(E351=\"distribution\",'Raw data'!G351*'Raw Data v2'!I$1,'Raw data'!G351)","v":6.9477331745511031E-2}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"IF(E352=\"distribution\",'Raw data'!G352*'Raw Data v2'!I$1,'Raw data'!G352)","v":6.2688939142455199E-2}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"IF(E353=\"distribution\",'Raw data'!G353*'Raw Data v2'!I$1,'Raw data'!G353)","v":-195.00912713699046}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"IF(E354=\"distribution\",'Raw data'!G354*'Raw Data v2'!I$1,'Raw data'!G354)","v":-104.15619430221376}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"IF(E355=\"distribution\",'Raw data'!G355*'Raw Data v2'!I$1,'Raw data'!G355)","v":328.14263086893487}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"IF(E356=\"distribution\",'Raw data'!G356*'Raw Data v2'!I$1,'Raw data'!G356)","v":222.47749185675818}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"IF(E357=\"distribution\",'Raw data'!G357*'Raw Data v2'!I$1,'Raw data'!G357)","v":1856.6462197334342}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"IF(E358=\"distribution\",'Raw data'!G358*'Raw Data v2'!I$1,'Raw data'!G358)","v":1.1575977176390821}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"IF(E359=\"distribution\",'Raw data'!G359*'Raw Data v2'!I$1,'Raw data'!G359)","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"IF(E360=\"distribution\",'Raw data'!G360*'Raw Data v2'!I$1,'Raw data'!G360)","v":116.69591769436448}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"IF(E361=\"distribution\",'Raw data'!G361*'Raw Data v2'!I$1,'Raw data'!G361)","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"IF(E362=\"distribution\",'Raw data'!G362*'Raw Data v2'!I$1,'Raw data'!G362)","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"IF(E363=\"distribution\",'Raw data'!G363*'Raw Data v2'!I$1,'Raw data'!G363)","v":2.4231110430031691E-2}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"IF(E364=\"distribution\",'Raw data'!G364*'Raw Data v2'!I$1,'Raw data'!G364)","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"IF(E365=\"distribution\",'Raw data'!G365*'Raw Data v2'!I$1,'Raw data'!G365)","v":3.4029173270287165}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"IF(E366=\"distribution\",'Raw data'!G366*'Raw Data v2'!I$1,'Raw data'!G366)","v":86.285335466461476}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"IF(E367=\"distribution\",'Raw data'!G367*'Raw Data v2'!I$1,'Raw data'!G367)","v":1.1003194767638962}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"IF(E368=\"distribution\",'Raw data'!G368*'Raw Data v2'!I$1,'Raw data'!G368)","v":119.03406611499084}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"IF(E369=\"distribution\",'Raw data'!G369*'Raw Data v2'!I$1,'Raw data'!G369)","v":461.84762922931316}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"IF(E370=\"distribution\",'Raw data'!G370*'Raw Data v2'!I$1,'Raw data'!G370)","v":0.79932157802902504}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"IF(E371=\"distribution\",'Raw data'!G371*'Raw Data v2'!I$1,'Raw data'!G371)","v":18.060171427270195}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"IF(E372=\"distribution\",'Raw data'!G372*'Raw Data v2'!I$1,'Raw data'!G372)","v":2071.4914608388135}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"IF(E373=\"distribution\",'Raw data'!G373*'Raw Data v2'!I$1,'Raw data'!G373)","v":-1582.8484892528895}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"IF(E374=\"distribution\",'Raw data'!G374*'Raw Data v2'!I$1,'Raw data'!G374)","v":1202.8949328615397}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"IF(E375=\"distribution\",'Raw data'!G375*'Raw Data v2'!I$1,'Raw data'!G375)","v":4676.1273737455103}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"IF(E376=\"distribution\",'Raw data'!G376*'Raw Data v2'!I$1,'Raw data'!G376)","v":168.21735626429984}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"IF(E377=\"distribution\",'Raw data'!G377*'Raw Data v2'!I$1,'Raw data'!G377)","v":28.558063794536896}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"IF(E378=\"distribution\",'Raw data'!G378*'Raw Data v2'!I$1,'Raw data'!G378)","v":10.807049003737497}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"IF(E379=\"distribution\",'Raw data'!G379*'Raw Data v2'!I$1,'Raw data'!G379)","v":3.8603870920627378E-2}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"IF(E380=\"distribution\",'Raw data'!G380*'Raw Data v2'!I$1,'Raw data'!G380)","v":3.4832018645603292E-2}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"IF(E381=\"distribution\",'Raw data'!G381*'Raw Data v2'!I$1,'Raw data'!G381)","v":-196.88776312549189}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"IF(E382=\"distribution\",'Raw data'!G382*'Raw Data v2'!I$1,'Raw data'!G382)","v":-110.90579233174249}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"IF(E383=\"distribution\",'Raw data'!G383*'Raw Data v2'!I$1,'Raw data'!G383)","v":170.13493463188254}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"IF(E384=\"distribution\",'Raw data'!G384*'Raw Data v2'!I$1,'Raw data'!G384)","v":66.805478580868595}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"IF(E385=\"distribution\",'Raw data'!G385*'Raw Data v2'!I$1,'Raw data'!G385)","v":730.02548100047352}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"IF(E386=\"distribution\",'Raw data'!G386*'Raw Data v2'!I$1,'Raw data'!G386)","v":0.4436531097276688}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"IF(E387=\"distribution\",'Raw data'!G387*'Raw Data v2'!I$1,'Raw data'!G387)","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"IF(E388=\"distribution\",'Raw data'!G388*'Raw Data v2'!I$1,'Raw data'!G388)","v":60.504337020044971}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"IF(E389=\"distribution\",'Raw data'!G389*'Raw Data v2'!I$1,'Raw data'!G389)","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"IF(E390=\"distribution\",'Raw data'!G390*'Raw Data v2'!I$1,'Raw data'!G390)","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"IF(E391=\"distribution\",'Raw data'!G391*'Raw Data v2'!I$1,'Raw data'!G391)","v":1.3463595043211327E-2}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"IF(E392=\"distribution\",'Raw data'!G392*'Raw Data v2'!I$1,'Raw data'!G392)","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"IF(E393=\"distribution\",'Raw data'!G393*'Raw Data v2'!I$1,'Raw data'!G393)","v":3.623435407965109}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"IF(E394=\"distribution\",'Raw data'!G394*'Raw Data v2'!I$1,'Raw data'!G394)","v":43.506363530168066}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"IF(E395=\"distribution\",'Raw data'!G395*'Raw Data v2'!I$1,'Raw data'!G395)","v":0.90222763960546604}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"IF(E396=\"distribution\",'Raw data'!G396*'Raw Data v2'!I$1,'Raw data'!G396)","v":37.255399014852777}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"IF(E397=\"distribution\",'Raw data'!G397*'Raw Data v2'!I$1,'Raw data'!G397)","v":232.87051900733363}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"IF(E398=\"distribution\",'Raw data'!G398*'Raw Data v2'!I$1,'Raw data'!G398)","v":0.65541875415297268}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"IF(E399=\"distribution\",'Raw data'!G399*'Raw Data v2'!I$1,'Raw data'!G399)","v":14.808777070473035}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"IF(E400=\"distribution\",'Raw data'!G400*'Raw Data v2'!I$1,'Raw data'!G400)","v":1432.9219468429235}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"IF(E401=\"distribution\",'Raw data'!G401*'Raw Data v2'!I$1,'Raw data'!G401)","v":-1084.8395204377089}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"IF(E402=\"distribution\",'Raw data'!G402*'Raw Data v2'!I$1,'Raw data'!G402)","v":824.43011505062179}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"IF(E403=\"distribution\",'Raw data'!G403*'Raw Data v2'!I$1,'Raw data'!G403)","v":3204.8852509150288}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"IF(E404=\"distribution\",'Raw data'!G404*'Raw Data v2'!I$1,'Raw data'!G404)","v":115.29141123620596}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"IF(E405=\"distribution\",'Raw data'!G405*'Raw Data v2'!I$1,'Raw data'!G405)","v":19.572888019192547}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"IF(E406=\"distribution\",'Raw data'!G406*'Raw Data v2'!I$1,'Raw data'!G406)","v":12.096851721791662}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"IF(E407=\"distribution\",'Raw data'!G407*'Raw Data v2'!I$1,'Raw data'!G407)","v":3.1653969665962164E-2}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"IF(E408=\"distribution\",'Raw data'!G408*'Raw Data v2'!I$1,'Raw data'!G408)","v":2.8561168486940861E-2}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"IF(E409=\"distribution\",'Raw data'!G409*'Raw Data v2'!I$1,'Raw data'!G409)","v":-75.816778639659958}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"IF(E410=\"distribution\",'Raw data'!G410*'Raw Data v2'!I$1,'Raw data'!G410)","v":-76.011688663720932}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"IF(E411=\"distribution\",'Raw data'!G411*'Raw Data v2'!I$1,'Raw data'!G411)","v":554.80096704191249}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"IF(E412=\"distribution\",'Raw data'!G412*'Raw Data v2'!I$1,'Raw data'!G412)","v":149.22380894557585}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"IF(E413=\"distribution\",'Raw data'!G413*'Raw Data v2'!I$1,'Raw data'!G413)","v":804.90251811975156}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"IF(E414=\"distribution\",'Raw data'!G414*'Raw Data v2'!I$1,'Raw data'!G414)","v":0.53123075476130488}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"IF(E415=\"distribution\",'Raw data'!G415*'Raw Data v2'!I$1,'Raw data'!G415)","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"IF(E416=\"distribution\",'Raw data'!G416*'Raw Data v2'!I$1,'Raw data'!G416)","v":197.30142290635865}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"IF(E417=\"distribution\",'Raw data'!G417*'Raw Data v2'!I$1,'Raw data'!G417)","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"IF(E418=\"distribution\",'Raw data'!G418*'Raw Data v2'!I$1,'Raw data'!G418)","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"IF(E419=\"distribution\",'Raw data'!G419*'Raw Data v2'!I$1,'Raw data'!G419)","v":1.10397278544647E-2}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"IF(E420=\"distribution\",'Raw data'!G420*'Raw Data v2'!I$1,'Raw data'!G420)","v":0}]
[{"$f":"'Load Group Allocations'!$B$196","v":"Load group 4"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"IF(E421=\"distribution\",'Raw data'!G421*'Raw Data v2'!I$1,'Raw data'!G421)","v":2.4833999950110557}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"IF(E422=\"distribution\",'Raw data'!G422*'Raw Data v2'!I$1,'Raw data'!G422)","v":29.029416632404157}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"IF(E423=\"distribution\",'Raw data'!G423*'Raw Data v2'!I$1,'Raw data'!G423)","v":0.12949781798294588}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"IF(E424=\"distribution\",'Raw data'!G424*'Raw Data v2'!I$1,'Raw data'!G424)","v":46.689831485463415}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"IF(E425=\"distribution\",'Raw data'!G425*'Raw Data v2'!I$1,'Raw data'!G425)","v":155.38175956674732}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"IF(E426=\"distribution\",'Raw data'!G426*'Raw Data v2'!I$1,'Raw data'!G426)","v":9.4073041882230313E-2}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"IF(E427=\"distribution\",'Raw data'!G427*'Raw Data v2'!I$1,'Raw data'!G427)","v":2.1255215795214717}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"IF(E428=\"distribution\",'Raw data'!G428*'Raw Data v2'!I$1,'Raw data'!G428)","v":746.13069045305667}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"IF(E429=\"distribution\",'Raw data'!G429*'Raw Data v2'!I$1,'Raw data'!G429)","v":-538.87210952116345}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"IF(E430=\"distribution\",'Raw data'!G430*'Raw Data v2'!I$1,'Raw data'!G430)","v":409.51899970500148}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"IF(E431=\"distribution\",'Raw data'!G431*'Raw Data v2'!I$1,'Raw data'!G431)","v":1591.961984604902}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"IF(E432=\"distribution\",'Raw data'!G432*'Raw Data v2'!I$1,'Raw data'!G432)","v":57.268678741957395}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"IF(E433=\"distribution\",'Raw data'!G433*'Raw Data v2'!I$1,'Raw data'!G433)","v":9.7224365978741236}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"IF(E434=\"distribution\",'Raw data'!G434*'Raw Data v2'!I$1,'Raw data'!G434)","v":10.809586058385721}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"IF(E435=\"distribution\",'Raw data'!G435*'Raw Data v2'!I$1,'Raw data'!G435)","v":4.5433323280064421E-3}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"IF(E436=\"distribution\",'Raw data'!G436*'Raw Data v2'!I$1,'Raw data'!G436)","v":4.0994188558881629E-3}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"IF(E437=\"distribution\",'Raw data'!G437*'Raw Data v2'!I$1,'Raw data'!G437)","v":-48.222570743565754}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"IF(E438=\"distribution\",'Raw data'!G438*'Raw Data v2'!I$1,'Raw data'!G438)","v":-37.757270312164238}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"IF(E439=\"distribution\",'Raw data'!G439*'Raw Data v2'!I$1,'Raw data'!G439)","v":148.31295918749896}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"IF(E440=\"distribution\",'Raw data'!G440*'Raw Data v2'!I$1,'Raw data'!G440)","v":100.55473463631651}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"IF(E441=\"distribution\",'Raw data'!G441*'Raw Data v2'!I$1,'Raw data'!G441)","v":839.16159958787523}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"IF(E442=\"distribution\",'Raw data'!G442*'Raw Data v2'!I$1,'Raw data'!G442)","v":0.52320767526338696}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"IF(E443=\"distribution\",'Raw data'!G443*'Raw Data v2'!I$1,'Raw data'!G443)","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"IF(E444=\"distribution\",'Raw data'!G444*'Raw Data v2'!I$1,'Raw data'!G444)","v":52.743884062003829}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"IF(E445=\"distribution\",'Raw data'!G445*'Raw Data v2'!I$1,'Raw data'!G445)","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"IF(E446=\"distribution\",'Raw data'!G446*'Raw Data v2'!I$1,'Raw data'!G446)","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"IF(E447=\"distribution\",'Raw data'!G447*'Raw Data v2'!I$1,'Raw data'!G447)","v":1.5845454135099257E-3}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"IF(E448=\"distribution\",'Raw data'!G448*'Raw Data v2'!I$1,'Raw data'!G448)","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$G$3","v":"Dunedin"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"IF(E449=\"distribution\",'Raw data'!G449*'Raw Data v2'!I$1,'Raw data'!G449)","v":1.2335787633884374}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"IF(E450=\"distribution\",'Raw data'!G450*'Raw Data v2'!I$1,'Raw data'!G450)","v":21.305157121773046}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"IF(E451=\"distribution\",'Raw data'!G451*'Raw Data v2'!I$1,'Raw data'!G451)","v":3.3438726064525255E-2}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"IF(E452=\"distribution\",'Raw data'!G452*'Raw Data v2'!I$1,'Raw data'!G452)","v":29.391315079364119}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"IF(E453=\"distribution\",'Raw data'!G453*'Raw Data v2'!I$1,'Raw data'!G453)","v":114.03717971141847}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"IF(E454=\"distribution\",'Raw data'!G454*'Raw Data v2'!I$1,'Raw data'!G454)","v":2.4291395226217483E-2}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"IF(E455=\"distribution\",'Raw data'!G455*'Raw Data v2'!I$1,'Raw data'!G455)","v":0.54884889142468551}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"IF(E456=\"distribution\",'Raw data'!G456*'Raw Data v2'!I$1,'Raw data'!G456)","v":511.48263851551536}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"IF(E457=\"distribution\",'Raw data'!G457*'Raw Data v2'!I$1,'Raw data'!G457)","v":-390.82928264909782}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"IF(E458=\"distribution\",'Raw data'!G458*'Raw Data v2'!I$1,'Raw data'!G458)","v":297.01299075972321}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"IF(E459=\"distribution\",'Raw data'!G459*'Raw Data v2'!I$1,'Raw data'!G459)","v":1154.6067229210209}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"IF(E460=\"distribution\",'Raw data'!G460*'Raw Data v2'!I$1,'Raw data'!G460)","v":41.53541487027325}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"IF(E461=\"distribution\",'Raw data'!G461*'Raw Data v2'!I$1,'Raw data'!G461)","v":7.0514187949436753}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"IF(E462=\"distribution\",'Raw data'!G462*'Raw Data v2'!I$1,'Raw data'!G462)","v":1.8054411223861524}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"IF(E463=\"distribution\",'Raw data'!G463*'Raw Data v2'!I$1,'Raw data'!G463)","v":1.173172239522342E-3}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"IF(E464=\"distribution\",'Raw data'!G464*'Raw Data v2'!I$1,'Raw data'!G464)","v":1.0585455900411107E-3}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"IF(E465=\"distribution\",'Raw data'!G465*'Raw Data v2'!I$1,'Raw data'!G465)","v":-12.76376858020512}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"IF(E466=\"distribution\",'Raw data'!G466*'Raw Data v2'!I$1,'Raw data'!G466)","v":-27.384321085023018}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"IF(E467=\"distribution\",'Raw data'!G467*'Raw Data v2'!I$1,'Raw data'!G467)","v":28.422986444555761}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"IF(E468=\"distribution\",'Raw data'!G468*'Raw Data v2'!I$1,'Raw data'!G468)","v":11.160619165220282}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"IF(E469=\"distribution\",'Raw data'!G469*'Raw Data v2'!I$1,'Raw data'!G469)","v":121.95910496308142}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"IF(E470=\"distribution\",'Raw data'!G470*'Raw Data v2'!I$1,'Raw data'!G470)","v":7.4117325469683346E-2}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"IF(E471=\"distribution\",'Raw data'!G471*'Raw Data v2'!I$1,'Raw data'!G471)","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"IF(E472=\"distribution\",'Raw data'!G472*'Raw Data v2'!I$1,'Raw data'!G472)","v":10.10794140943764}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"IF(E473=\"distribution\",'Raw data'!G473*'Raw Data v2'!I$1,'Raw data'!G473)","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"IF(E474=\"distribution\",'Raw data'!G474*'Raw Data v2'!I$1,'Raw data'!G474)","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"IF(E475=\"distribution\",'Raw data'!G475*'Raw Data v2'!I$1,'Raw data'!G475)","v":4.0915886340367642E-4}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"IF(E476=\"distribution\",'Raw data'!G476*'Raw Data v2'!I$1,'Raw data'!G476)","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$H$3","v":"Central Otago"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"IF(E477=\"distribution\",'Raw data'!G477*'Raw Data v2'!I$1,'Raw data'!G477)","v":0.89468112130477517}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B25","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D25","v":"CPD"},{"$f":"'Load Group Allocations'!E25","v":"Distribution"},{"$f":"'Load Group Allocations'!F25","v":"Capacity"},{"$f":"IF(E478=\"distribution\",'Raw data'!G478*'Raw Data v2'!I$1,'Raw data'!G478)","v":2.7439281884007438}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B26","v":"Service interruptions and emergencies"},{"$f":"'Load Group Allocations'!D26","v":"ICP Count"},{"$f":"'Load Group Allocations'!E26","v":"Distribution"},{"$f":"'Load Group Allocations'!F26","v":"Daily Fixed"},{"$f":"IF(E479=\"distribution\",'Raw data'!G479*'Raw Data v2'!I$1,'Raw data'!G479)","v":5.012375775585922E-2}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B27","v":"Vegetation management"},{"$f":"'Load Group Allocations'!D27","v":"CPD"},{"$f":"'Load Group Allocations'!E27","v":"Distribution"},{"$f":"'Load Group Allocations'!F27","v":"Distance"},{"$f":"IF(E480=\"distribution\",'Raw data'!G480*'Raw Data v2'!I$1,'Raw data'!G480)","v":2.3496824655567101}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B28","v":"Routine and corrective maintenance and inspection"},{"$f":"'Load Group Allocations'!D28","v":"CPD"},{"$f":"'Load Group Allocations'!E28","v":"Distribution"},{"$f":"'Load Group Allocations'!F28","v":"Capacity"},{"$f":"IF(E481=\"distribution\",'Raw data'!G481*'Raw Data v2'!I$1,'Raw data'!G481)","v":14.687046434222296}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B29","v":"System operations and network support"},{"$f":"'Load Group Allocations'!D29","v":"ICP Count"},{"$f":"'Load Group Allocations'!E29","v":"Distribution"},{"$f":"'Load Group Allocations'!F29","v":"Daily Fixed"},{"$f":"IF(E482=\"distribution\",'Raw data'!G482*'Raw Data v2'!I$1,'Raw data'!G482)","v":3.6412153008498475E-2}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B30","v":"Business support"},{"$f":"'Load Group Allocations'!D30","v":"ICP Count"},{"$f":"'Load Group Allocations'!E30","v":"Distribution"},{"$f":"'Load Group Allocations'!F30","v":"Daily Fixed"},{"$f":"IF(E483=\"distribution\",'Raw data'!G483*'Raw Data v2'!I$1,'Raw data'!G483)","v":0.82270983724850177}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B31","v":"Depreciation"},{"$f":"'Load Group Allocations'!D31","v":"Regulated Asset Base (Depreciation)"},{"$f":"'Load Group Allocations'!E31","v":"Distribution"},{"$f":"'Load Group Allocations'!F31","v":"Capacity"},{"$f":"IF(E484=\"distribution\",'Raw data'!G484*'Raw Data v2'!I$1,'Raw data'!G484)","v":90.373789089358553}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B32","v":"Asset revaluations and other regulatory revenue"},{"$f":"'Load Group Allocations'!D32","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E32","v":"Distribution"},{"$f":"'Load Group Allocations'!F32","v":"Capacity"},{"$f":"IF(E485=\"distribution\",'Raw data'!G485*'Raw Data v2'!I$1,'Raw data'!G485)","v":-68.420375744712928}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B33","v":"Tax"},{"$f":"'Load Group Allocations'!D33","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E33","v":"Distribution"},{"$f":"'Load Group Allocations'!F33","v":"Capacity"},{"$f":"IF(E486=\"distribution\",'Raw data'!G486*'Raw Data v2'!I$1,'Raw data'!G486)","v":51.996463241181644}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B34","v":"Return on capital"},{"$f":"'Load Group Allocations'!D34","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E34","v":"Distribution"},{"$f":"'Load Group Allocations'!F34","v":"Capacity"},{"$f":"IF(E487=\"distribution\",'Raw data'!G487*'Raw Data v2'!I$1,'Raw data'!G487)","v":202.13077506414999}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B35","v":"Local Authority rates"},{"$f":"'Load Group Allocations'!D35","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E35","v":"Passthrough"},{"$f":"'Load Group Allocations'!F35","v":"Capacity"},{"$f":"IF(E488=\"distribution\",'Raw data'!G488*'Raw Data v2'!I$1,'Raw data'!G488)","v":7.2713811843217897}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B36","v":"Commerce Act levies"},{"$f":"'Load Group Allocations'!D36","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E36","v":"Passthrough"},{"$f":"'Load Group Allocations'!F36","v":"Capacity"},{"$f":"IF(E489=\"distribution\",'Raw data'!G489*'Raw Data v2'!I$1,'Raw data'!G489)","v":1.234453877696134}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B37","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D37","v":"MWh"},{"$f":"'Load Group Allocations'!E37","v":"Passthrough"},{"$f":"'Load Group Allocations'!F37","v":"Capacity"},{"$f":"IF(E490=\"distribution\",'Raw data'!G490*'Raw Data v2'!I$1,'Raw data'!G490)","v":2.2342986629601378}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B38","v":"Electricity Authority levies"},{"$f":"'Load Group Allocations'!D38","v":"ICP Count"},{"$f":"'Load Group Allocations'!E38","v":"Passthrough"},{"$f":"'Load Group Allocations'!F38","v":"Daily Fixed"},{"$f":"IF(E491=\"distribution\",'Raw data'!G491*'Raw Data v2'!I$1,'Raw data'!G491)","v":1.7585538703312313E-3}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B39","v":"Utilities Disputes levies"},{"$f":"'Load Group Allocations'!D39","v":"ICP Count"},{"$f":"'Load Group Allocations'!E39","v":"Passthrough"},{"$f":"'Load Group Allocations'!F39","v":"Daily Fixed"},{"$f":"IF(E492=\"distribution\",'Raw data'!G492*'Raw Data v2'!I$1,'Raw data'!G492)","v":1.5867315826078253E-3}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B40","v":"Opex Incentive Amount"},{"$f":"'Load Group Allocations'!D40","v":"Prior year distribution revenue"},{"$f":"'Load Group Allocations'!E40","v":"Passthrough"},{"$f":"'Load Group Allocations'!F40","v":"Daily Fixed"},{"$f":"IF(E493=\"distribution\",'Raw data'!G493*'Raw Data v2'!I$1,'Raw data'!G493)","v":-2.8662956071888694}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B41","v":"Capex Incentive Amount"},{"$f":"'Load Group Allocations'!D41","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E41","v":"Passthrough"},{"$f":"'Load Group Allocations'!F41","v":"Capacity"},{"$f":"IF(E494=\"distribution\",'Raw data'!G494*'Raw Data v2'!I$1,'Raw data'!G494)","v":-4.7940254769327861}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B42","v":"Transpower  - Connection charge"},{"$f":"'Load Group Allocations'!D42","v":"MWh"},{"$f":"'Load Group Allocations'!E42","v":"Passthrough"},{"$f":"'Load Group Allocations'!F42","v":"Capacity"},{"$f":"IF(E495=\"distribution\",'Raw data'!G495*'Raw Data v2'!I$1,'Raw data'!G495)","v":102.47220412214337}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B43","v":"Transpower - Benefit-based Charge"},{"$f":"'Load Group Allocations'!D43","v":"MWh"},{"$f":"'Load Group Allocations'!E43","v":"Passthrough"},{"$f":"'Load Group Allocations'!F43","v":"Capacity"},{"$f":"IF(E496=\"distribution\",'Raw data'!G496*'Raw Data v2'!I$1,'Raw data'!G496)","v":27.561762719493586}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B44","v":"Transpower - Residual Charge"},{"$f":"'Load Group Allocations'!D44","v":"MWh"},{"$f":"'Load Group Allocations'!E44","v":"Passthrough"},{"$f":"'Load Group Allocations'!F44","v":"Capacity"},{"$f":"IF(E497=\"distribution\",'Raw data'!G497*'Raw Data v2'!I$1,'Raw data'!G497)","v":148.66617045561748}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B45","v":"Transpower - Transitional Price Cap "},{"$f":"'Load Group Allocations'!D45","v":"MWh"},{"$f":"'Load Group Allocations'!E45","v":"Passthrough"},{"$f":"'Load Group Allocations'!F45","v":"Capacity"},{"$f":"IF(E498=\"distribution\",'Raw data'!G498*'Raw Data v2'!I$1,'Raw data'!G498)","v":9.8118766137169161E-2}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B46","v":"Transpower - Interconnection costs"},{"$f":"'Load Group Allocations'!D46","v":"MWh"},{"$f":"'Load Group Allocations'!E46","v":"Passthrough"},{"$f":"'Load Group Allocations'!F46","v":"Capacity"},{"$f":"IF(E499=\"distribution\",'Raw data'!G499*'Raw Data v2'!I$1,'Raw data'!G499)","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B47","v":"Transpower - New investment contract"},{"$f":"'Load Group Allocations'!D47","v":"MWh"},{"$f":"'Load Group Allocations'!E47","v":"Passthrough"},{"$f":"'Load Group Allocations'!F47","v":"Capacity"},{"$f":"IF(E500=\"distribution\",'Raw data'!G500*'Raw Data v2'!I$1,'Raw data'!G500)","v":36.441738357897187}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B48","v":"Distributed Generation Allowance"},{"$f":"'Load Group Allocations'!D48","v":"MWh"},{"$f":"'Load Group Allocations'!E48","v":"Passthrough"},{"$f":"'Load Group Allocations'!F48","v":"Capacity"},{"$f":"IF(E501=\"distribution\",'Raw data'!G501*'Raw Data v2'!I$1,'Raw data'!G501)","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B49","v":"Wash-up Drawdown Amount"},{"$f":"'Load Group Allocations'!D49","v":0},{"$f":"'Load Group Allocations'!E49","v":"Passthrough"},{"$f":"'Load Group Allocations'!F49","v":"Daily Fixed"},{"$f":"IF(E502=\"distribution\",'Raw data'!G502*'Raw Data v2'!I$1,'Raw data'!G502)","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B50","v":"Quality Incentive Adjustments"},{"$f":"'Load Group Allocations'!D50","v":"ICP Count"},{"$f":"'Load Group Allocations'!E50","v":"Passthrough"},{"$f":"'Load Group Allocations'!F50","v":"Daily Fixed"},{"$f":"IF(E503=\"distribution\",'Raw data'!G503*'Raw Data v2'!I$1,'Raw data'!G503)","v":6.1331821413692766E-4}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B51","v":"Capex Wash-up Adjustment"},{"$f":"'Load Group Allocations'!D51","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E51","v":"Passthrough"},{"$f":"'Load Group Allocations'!F51","v":"Capacity"},{"$f":"IF(E504=\"distribution\",'Raw data'!G504*'Raw Data v2'!I$1,'Raw data'!G504)","v":0}]
[{"$f":"'Load Group Allocations'!$B$242","v":"Load group 5"},{"$f":"'Load Group Allocations'!$I$3","v":"Queenstown"},{"$f":"'Load Group Allocations'!B52","v":"Fire and Emergency Management New Zealand (FENZ) levies"},{"$f":"'Load Group Allocations'!D52","v":"Regulated Asset Base"},{"$f":"'Load Group Allocations'!E52","v":"Passthrough"},{"$f":"'Load Group Allocations'!F52","v":"Capacity"},{"$f":"IF(E505=\"distribution\",'Raw data'!G505*'Raw Data v2'!I$1,'Raw data'!G505)","v":0.15662700112042161}]
[{"$f":"A2","v":"Load group Streetlighting"},{"$f":"B2","v":"Dunedin"},{"$f":"C2","v":"Service interruptions and emergencies"},{"$f":"D2","v":"CPD"},"Passthrough",{"$f":"F2","v":"Capacity"},{"$f":"'Raw data'!G2-'Raw Data v2'!G2","v":1.2907738704606571}]
[{"$f":"A3","v":"Load group Streetlighting"},"Dunedin","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G3-'Raw Data v2'!G3","v":2.492864413949343E-2}]
[{"$f":"A4","v":"Load group Streetlighting"},"Dunedin","Vegetation management","CPD","Passthrough","Distance",{"$f":"'Raw data'!G4-'Raw Data v2'!G4","v":2.0760325727791376}]
[{"$f":"A5","v":"Load group Streetlighting"},"Dunedin","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G5-'Raw Data v2'!G5","v":6.9089474905630439}]
[{"$f":"A6","v":"Load group Streetlighting"},"Dunedin","System operations and network support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G6-'Raw Data v2'!G6","v":1.8109288795202863E-2}]
[{"$f":"A7","v":"Load group Streetlighting"},"Dunedin","Business support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G7-'Raw Data v2'!G7","v":0.40916806083700008}]
[{"$f":"A8","v":"Load group Streetlighting"},"Dunedin","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",{"$f":"'Raw data'!G8-'Raw Data v2'!G8","v":18.322432147097416}]
[{"$f":"A9","v":"Load group Streetlighting"},"Dunedin","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G9-'Raw Data v2'!G9","v":-9.9230875546490367}]
[{"$f":"A10","v":"Load group Streetlighting"},"Dunedin","Tax","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G10-'Raw Data v2'!G10","v":7.5411082102133307}]
[{"$f":"A11","v":"Load group Streetlighting"},"Dunedin","Return on capital","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G11-'Raw Data v2'!G11","v":29.315264007529549}]
[{"$f":"A12","v":"Load group Streetlighting"},"Dunedin","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G12-'Raw Data v2'!G12","v":0}]
[{"$f":"A13","v":"Load group Streetlighting"},"Dunedin","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G13-'Raw Data v2'!G13","v":0}]
[{"$f":"A14","v":"Load group Streetlighting"},"Dunedin","Electricity Authority levies","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G14-'Raw Data v2'!G14","v":0}]
[{"$f":"A15","v":"Load group Streetlighting"},"Dunedin","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G15-'Raw Data v2'!G15","v":0}]
[{"$f":"A16","v":"Load group Streetlighting"},"Dunedin","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G16-'Raw Data v2'!G16","v":0}]
[{"$f":"A17","v":"Load group Streetlighting"},"Dunedin","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",{"$f":"'Raw data'!G17-'Raw Data v2'!G17","v":0}]
[{"$f":"A18","v":"Load group Streetlighting"},"Dunedin","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G18-'Raw Data v2'!G18","v":0}]
[{"$f":"A19","v":"Load group Streetlighting"},"Dunedin","Transpower  - Connection charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G19-'Raw Data v2'!G19","v":0}]
[{"$f":"A20","v":"Load group Streetlighting"},"Dunedin","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G20-'Raw Data v2'!G20","v":0}]
[{"$f":"A21","v":"Load group Streetlighting"},"Dunedin","Transpower - Residual Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G21-'Raw Data v2'!G21","v":0}]
[{"$f":"A22","v":"Load group Streetlighting"},"Dunedin","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G22-'Raw Data v2'!G22","v":0}]
[{"$f":"A23","v":"Load group Streetlighting"},"Dunedin","Transpower - Interconnection costs","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G23-'Raw Data v2'!G23","v":0}]
[{"$f":"A24","v":"Load group Streetlighting"},"Dunedin","Transpower - New investment contract","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G24-'Raw Data v2'!G24","v":0}]
[{"$f":"A25","v":"Load group Streetlighting"},"Dunedin","Distributed Generation Allowance","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G25-'Raw Data v2'!G25","v":0}]
[{"$f":"A26","v":"Load group Streetlighting"},"Dunedin","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",{"$f":"'Raw data'!G26-'Raw Data v2'!G26","v":0}]
[{"$f":"A27","v":"Load group Streetlighting"},"Dunedin","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G27-'Raw Data v2'!G27","v":0}]
[{"$f":"A28","v":"Load group Streetlighting"},"Dunedin","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G28-'Raw Data v2'!G28","v":0}]
[{"$f":"A29","v":"Load group Streetlighting"},"Dunedin","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G29-'Raw Data v2'!G29","v":0}]
[{"$f":"A30","v":"Load group Streetlighting"},"Central Otago","Service interruptions and emergencies","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G30-'Raw Data v2'!G30","v":1.1143895123532932}]
[{"$f":"A31","v":"Load group Streetlighting"},"Central Otago","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G31-'Raw Data v2'!G31","v":4.3625127244113521E-2}]
[{"$f":"A32","v":"Load group Streetlighting"},"Central Otago","Vegetation management","CPD","Passthrough","Distance",{"$f":"'Raw data'!G32-'Raw Data v2'!G32","v":1.5373448358774073}]
[{"$f":"A33","v":"Load group Streetlighting"},"Central Otago","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G33-'Raw Data v2'!G33","v":5.9648392341063641}]
[{"$f":"A34","v":"Load group Streetlighting"},"Central Otago","System operations and network support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G34-'Raw Data v2'!G34","v":3.1691255391605E-2}]
[{"$f":"A35","v":"Load group Streetlighting"},"Central Otago","Business support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G35-'Raw Data v2'!G35","v":0.71604410646475003}]
[{"$f":"A36","v":"Load group Streetlighting"},"Central Otago","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",{"$f":"'Raw data'!G36-'Raw Data v2'!G36","v":6.4334062879492784}]
[{"$f":"A37","v":"Load group Streetlighting"},"Central Otago","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G37-'Raw Data v2'!G37","v":-4.1755137566610152}]
[{"$f":"A38","v":"Load group Streetlighting"},"Central Otago","Tax","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G38-'Raw Data v2'!G38","v":3.1732060106093414}]
[{"$f":"A39","v":"Load group Streetlighting"},"Central Otago","Return on capital","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G39-'Raw Data v2'!G39","v":12.33550419357541}]
[{"$f":"A40","v":"Load group Streetlighting"},"Central Otago","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G40-'Raw Data v2'!G40","v":0}]
[{"$f":"A41","v":"Load group Streetlighting"},"Central Otago","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G41-'Raw Data v2'!G41","v":0}]
[{"$f":"A42","v":"Load group Streetlighting"},"Central Otago","Electricity Authority levies","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G42-'Raw Data v2'!G42","v":0}]
[{"$f":"A43","v":"Load group Streetlighting"},"Central Otago","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G43-'Raw Data v2'!G43","v":0}]
[{"$f":"A44","v":"Load group Streetlighting"},"Central Otago","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G44-'Raw Data v2'!G44","v":0}]
[{"$f":"A45","v":"Load group Streetlighting"},"Central Otago","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",{"$f":"'Raw data'!G45-'Raw Data v2'!G45","v":0}]
[{"$f":"A46","v":"Load group Streetlighting"},"Central Otago","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G46-'Raw Data v2'!G46","v":0}]
[{"$f":"A47","v":"Load group Streetlighting"},"Central Otago","Transpower  - Connection charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G47-'Raw Data v2'!G47","v":0}]
[{"$f":"A48","v":"Load group Streetlighting"},"Central Otago","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G48-'Raw Data v2'!G48","v":0}]
[{"$f":"A49","v":"Load group Streetlighting"},"Central Otago","Transpower - Residual Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G49-'Raw Data v2'!G49","v":0}]
[{"$f":"A50","v":"Load group Streetlighting"},"Central Otago","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G50-'Raw Data v2'!G50","v":0}]
[{"$f":"A51","v":"Load group Streetlighting"},"Central Otago","Transpower - Interconnection costs","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G51-'Raw Data v2'!G51","v":0}]
[{"$f":"A52","v":"Load group Streetlighting"},"Central Otago","Transpower - New investment contract","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G52-'Raw Data v2'!G52","v":0}]
[{"$f":"A53","v":"Load group Streetlighting"},"Central Otago","Distributed Generation Allowance","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G53-'Raw Data v2'!G53","v":0}]
[{"$f":"A54","v":"Load group Streetlighting"},"Central Otago","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",{"$f":"'Raw data'!G54-'Raw Data v2'!G54","v":0}]
[{"$f":"A55","v":"Load group Streetlighting"},"Central Otago","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G55-'Raw Data v2'!G55","v":0}]
[{"$f":"A56","v":"Load group Streetlighting"},"Central Otago","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G56-'Raw Data v2'!G56","v":0}]
[{"$f":"A57","v":"Load group Streetlighting"},"Central Otago","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G57-'Raw Data v2'!G57","v":0}]
[{"$f":"A58","v":"Load group Streetlighting"},"Queenstown","Service interruptions and emergencies","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G58-'Raw Data v2'!G58","v":0.3272342713041545}]
[{"$f":"A59","v":"Load group Streetlighting"},"Queenstown","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G59-'Raw Data v2'!G59","v":1.8696483104620076E-2}]
[{"$f":"A60","v":"Load group Streetlighting"},"Queenstown","Vegetation management","CPD","Passthrough","Distance",{"$f":"'Raw data'!G60-'Raw Data v2'!G60","v":0.28021747531984009}]
[{"$f":"A61","v":"Load group Streetlighting"},"Queenstown","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G61-'Raw Data v2'!G61","v":1.7515418070449496}]
[{"$f":"A62","v":"Load group Streetlighting"},"Queenstown","System operations and network support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G62-'Raw Data v2'!G62","v":1.3581966596402144E-2}]
[{"$f":"A63","v":"Load group Streetlighting"},"Queenstown","Business support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G63-'Raw Data v2'!G63","v":0.30687604562775017}]
[{"$f":"A64","v":"Load group Streetlighting"},"Queenstown","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",{"$f":"'Raw data'!G64-'Raw Data v2'!G64","v":3.3091996969008246}]
[{"$f":"A65","v":"Load group Streetlighting"},"Queenstown","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G65-'Raw Data v2'!G65","v":-1.8354731716490802}]
[{"$f":"A66","v":"Load group Streetlighting"},"Queenstown","Tax","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G66-'Raw Data v2'!G66","v":1.3948785323237765}]
[{"$f":"A67","v":"Load group Streetlighting"},"Queenstown","Return on capital","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G67-'Raw Data v2'!G67","v":5.4224433987203149}]
[{"$f":"A68","v":"Load group Streetlighting"},"Queenstown","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G68-'Raw Data v2'!G68","v":0}]
[{"$f":"A69","v":"Load group Streetlighting"},"Queenstown","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G69-'Raw Data v2'!G69","v":0}]
[{"$f":"A70","v":"Load group Streetlighting"},"Queenstown","Electricity Authority levies","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G70-'Raw Data v2'!G70","v":0}]
[{"$f":"A71","v":"Load group Streetlighting"},"Queenstown","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G71-'Raw Data v2'!G71","v":0}]
[{"$f":"A72","v":"Load group Streetlighting"},"Queenstown","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G72-'Raw Data v2'!G72","v":0}]
[{"$f":"A73","v":"Load group Streetlighting"},"Queenstown","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",{"$f":"'Raw data'!G73-'Raw Data v2'!G73","v":0}]
[{"$f":"A74","v":"Load group Streetlighting"},"Queenstown","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G74-'Raw Data v2'!G74","v":0}]
[{"$f":"A75","v":"Load group Streetlighting"},"Queenstown","Transpower  - Connection charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G75-'Raw Data v2'!G75","v":0}]
[{"$f":"A76","v":"Load group Streetlighting"},"Queenstown","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G76-'Raw Data v2'!G76","v":0}]
[{"$f":"A77","v":"Load group Streetlighting"},"Queenstown","Transpower - Residual Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G77-'Raw Data v2'!G77","v":0}]
[{"$f":"A78","v":"Load group Streetlighting"},"Queenstown","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G78-'Raw Data v2'!G78","v":0}]
[{"$f":"A79","v":"Load group Streetlighting"},"Queenstown","Transpower - Interconnection costs","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G79-'Raw Data v2'!G79","v":0}]
[{"$f":"A80","v":"Load group Streetlighting"},"Queenstown","Transpower - New investment contract","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G80-'Raw Data v2'!G80","v":0}]
[{"$f":"A81","v":"Load group Streetlighting"},"Queenstown","Distributed Generation Allowance","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G81-'Raw Data v2'!G81","v":0}]
[{"$f":"A82","v":"Load group Streetlighting"},"Queenstown","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",{"$f":"'Raw data'!G82-'Raw Data v2'!G82","v":0}]
[{"$f":"A83","v":"Load group Streetlighting"},"Queenstown","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G83-'Raw Data v2'!G83","v":0}]
[{"$f":"A84","v":"Load group Streetlighting"},"Queenstown","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G84-'Raw Data v2'!G84","v":0}]
[{"$f":"A85","v":"Load group Streetlighting"},"Queenstown","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G85-'Raw Data v2'!G85","v":0}]
[{"$f":"A86","v":"Load group 1 (incl residential)"},"Dunedin","Service interruptions and emergencies","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G86-'Raw Data v2'!G86","v":146.63465700462893}]
[{"$f":"A87","v":"Load group 1 (incl residential)"},"Dunedin","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G87-'Raw Data v2'!G87","v":332.4475786724222}]
[{"$f":"A88","v":"Load group 1 (incl residential)"},"Dunedin","Vegetation management","CPD","Passthrough","Distance",{"$f":"'Raw data'!G88-'Raw Data v2'!G88","v":235.84171573853121}]
[{"$f":"A89","v":"Load group 1 (incl residential)"},"Dunedin","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G89-'Raw Data v2'!G89","v":784.87112942575004}]
[{"$f":"A90","v":"Load group 1 (incl residential)"},"Dunedin","System operations and network support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G90-'Raw Data v2'!G90","v":241.5048799989471}]
[{"$f":"A91","v":"Load group 1 (incl residential)"},"Dunedin","Business support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G91-'Raw Data v2'!G91","v":5456.6518072216022}]
[{"$f":"A92","v":"Load group 1 (incl residential)"},"Dunedin","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",{"$f":"'Raw data'!G92-'Raw Data v2'!G92","v":2081.4672615129493}]
[{"$f":"A93","v":"Load group 1 (incl residential)"},"Dunedin","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G93-'Raw Data v2'!G93","v":-1127.2838514181976}]
[{"$f":"A94","v":"Load group 1 (incl residential)"},"Dunedin","Tax","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G94-'Raw Data v2'!G94","v":856.68593170760732}]
[{"$f":"A95","v":"Load group 1 (incl residential)"},"Dunedin","Return on capital","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G95-'Raw Data v2'!G95","v":3330.2763412851873}]
[{"$f":"A96","v":"Load group 1 (incl residential)"},"Dunedin","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G96-'Raw Data v2'!G96","v":0}]
[{"$f":"A97","v":"Load group 1 (incl residential)"},"Dunedin","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G97-'Raw Data v2'!G97","v":0}]
[{"$f":"A98","v":"Load group 1 (incl residential)"},"Dunedin","Electricity Authority levies","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G98-'Raw Data v2'!G98","v":0}]
[{"$f":"A99","v":"Load group 1 (incl residential)"},"Dunedin","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G99-'Raw Data v2'!G99","v":0}]
[{"$f":"A100","v":"Load group 1 (incl residential)"},"Dunedin","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G100-'Raw Data v2'!G100","v":0}]
[{"$f":"A101","v":"Load group 1 (incl residential)"},"Dunedin","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",{"$f":"'Raw data'!G101-'Raw Data v2'!G101","v":0}]
[{"$f":"A102","v":"Load group 1 (incl residential)"},"Dunedin","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G102-'Raw Data v2'!G102","v":0}]
[{"$f":"A103","v":"Load group 1 (incl residential)"},"Dunedin","Transpower  - Connection charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G103-'Raw Data v2'!G103","v":0}]
[{"$f":"A104","v":"Load group 1 (incl residential)"},"Dunedin","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G104-'Raw Data v2'!G104","v":0}]
[{"$f":"A105","v":"Load group 1 (incl residential)"},"Dunedin","Transpower - Residual Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G105-'Raw Data v2'!G105","v":0}]
[{"$f":"A106","v":"Load group 1 (incl residential)"},"Dunedin","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G106-'Raw Data v2'!G106","v":0}]
[{"$f":"A107","v":"Load group 1 (incl residential)"},"Dunedin","Transpower - Interconnection costs","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G107-'Raw Data v2'!G107","v":0}]
[{"$f":"A108","v":"Load group 1 (incl residential)"},"Dunedin","Transpower - New investment contract","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G108-'Raw Data v2'!G108","v":0}]
[{"$f":"A109","v":"Load group 1 (incl residential)"},"Dunedin","Distributed Generation Allowance","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G109-'Raw Data v2'!G109","v":0}]
[{"$f":"A110","v":"Load group 1 (incl residential)"},"Dunedin","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",{"$f":"'Raw data'!G110-'Raw Data v2'!G110","v":0}]
[{"$f":"A111","v":"Load group 1 (incl residential)"},"Dunedin","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G111-'Raw Data v2'!G111","v":0}]
[{"$f":"A112","v":"Load group 1 (incl residential)"},"Dunedin","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G112-'Raw Data v2'!G112","v":0}]
[{"$f":"A113","v":"Load group 1 (incl residential)"},"Dunedin","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G113-'Raw Data v2'!G113","v":0}]
[{"$f":"A114","v":"Load group 1 (incl residential)"},"Central Otago","Service interruptions and emergencies","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G114-'Raw Data v2'!G114","v":177.57218109135783}]
[{"$f":"A115","v":"Load group 1 (incl residential)"},"Central Otago","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G115-'Raw Data v2'!G115","v":131.4030835650633}]
[{"$f":"A116","v":"Load group 1 (incl residential)"},"Central Otago","Vegetation management","CPD","Passthrough","Distance",{"$f":"'Raw data'!G116-'Raw Data v2'!G116","v":244.96791523082948}]
[{"$f":"A117","v":"Load group 1 (incl residential)"},"Central Otago","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G117-'Raw Data v2'!G117","v":950.4661529188711}]
[{"$f":"A118","v":"Load group 1 (incl residential)"},"Central Otago","System operations and network support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G118-'Raw Data v2'!G118","v":95.457112530640075}]
[{"$f":"A119","v":"Load group 1 (incl residential)"},"Central Otago","Business support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G119-'Raw Data v2'!G119","v":2156.7937906875577}]
[{"$f":"A120","v":"Load group 1 (incl residential)"},"Central Otago","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",{"$f":"'Raw data'!G120-'Raw Data v2'!G120","v":1025.1298793952028}]
[{"$f":"A121","v":"Load group 1 (incl residential)"},"Central Otago","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G121-'Raw Data v2'!G121","v":-665.3464311428329}]
[{"$f":"A122","v":"Load group 1 (incl residential)"},"Central Otago","Tax","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G122-'Raw Data v2'!G122","v":505.63389740289495}]
[{"$f":"A123","v":"Load group 1 (incl residential)"},"Central Otago","Return on capital","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G123-'Raw Data v2'!G123","v":1965.5985274746045}]
[{"$f":"A124","v":"Load group 1 (incl residential)"},"Central Otago","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G124-'Raw Data v2'!G124","v":0}]
[{"$f":"A125","v":"Load group 1 (incl residential)"},"Central Otago","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G125-'Raw Data v2'!G125","v":0}]
[{"$f":"A126","v":"Load group 1 (incl residential)"},"Central Otago","Electricity Authority levies","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G126-'Raw Data v2'!G126","v":0}]
[{"$f":"A127","v":"Load group 1 (incl residential)"},"Central Otago","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G127-'Raw Data v2'!G127","v":0}]
[{"$f":"A128","v":"Load group 1 (incl residential)"},"Central Otago","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G128-'Raw Data v2'!G128","v":0}]
[{"$f":"A129","v":"Load group 1 (incl residential)"},"Central Otago","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",{"$f":"'Raw data'!G129-'Raw Data v2'!G129","v":0}]
[{"$f":"A130","v":"Load group 1 (incl residential)"},"Central Otago","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G130-'Raw Data v2'!G130","v":0}]
[{"$f":"A131","v":"Load group 1 (incl residential)"},"Central Otago","Transpower  - Connection charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G131-'Raw Data v2'!G131","v":0}]
[{"$f":"A132","v":"Load group 1 (incl residential)"},"Central Otago","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G132-'Raw Data v2'!G132","v":0}]
[{"$f":"A133","v":"Load group 1 (incl residential)"},"Central Otago","Transpower - Residual Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G133-'Raw Data v2'!G133","v":0}]
[{"$f":"A134","v":"Load group 1 (incl residential)"},"Central Otago","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G134-'Raw Data v2'!G134","v":0}]
[{"$f":"A135","v":"Load group 1 (incl residential)"},"Central Otago","Transpower - Interconnection costs","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G135-'Raw Data v2'!G135","v":0}]
[{"$f":"A136","v":"Load group 1 (incl residential)"},"Central Otago","Transpower - New investment contract","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G136-'Raw Data v2'!G136","v":0}]
[{"$f":"A137","v":"Load group 1 (incl residential)"},"Central Otago","Distributed Generation Allowance","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G137-'Raw Data v2'!G137","v":0}]
[{"$f":"A138","v":"Load group 1 (incl residential)"},"Central Otago","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",{"$f":"'Raw data'!G138-'Raw Data v2'!G138","v":0}]
[{"$f":"A139","v":"Load group 1 (incl residential)"},"Central Otago","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G139-'Raw Data v2'!G139","v":0}]
[{"$f":"A140","v":"Load group 1 (incl residential)"},"Central Otago","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G140-'Raw Data v2'!G140","v":0}]
[{"$f":"A141","v":"Load group 1 (incl residential)"},"Central Otago","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G141-'Raw Data v2'!G141","v":0}]
[{"$f":"A142","v":"Load group 1 (incl residential)"},"Queenstown","Service interruptions and emergencies","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G142-'Raw Data v2'!G142","v":58.194488230990629}]
[{"$f":"A143","v":"Load group 1 (incl residential)"},"Queenstown","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G143-'Raw Data v2'!G143","v":79.619818484507391}]
[{"$f":"A144","v":"Load group 1 (incl residential)"},"Queenstown","Vegetation management","CPD","Passthrough","Distance",{"$f":"'Raw data'!G144-'Raw Data v2'!G144","v":49.833144018284599}]
[{"$f":"A145","v":"Load group 1 (incl residential)"},"Queenstown","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G145-'Raw Data v2'!G145","v":311.48962078432305}]
[{"$f":"A146","v":"Load group 1 (incl residential)"},"Queenstown","System operations and network support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G146-'Raw Data v2'!G146","v":57.839418730090415}]
[{"$f":"A147","v":"Load group 1 (incl residential)"},"Queenstown","Business support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G147-'Raw Data v2'!G147","v":1306.8455127845491}]
[{"$f":"A148","v":"Load group 1 (incl residential)"},"Queenstown","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",{"$f":"'Raw data'!G148-'Raw Data v2'!G148","v":588.49943206681473}]
[{"$f":"A149","v":"Load group 1 (incl residential)"},"Queenstown","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G149-'Raw Data v2'!G149","v":-326.41575547736761}]
[{"$f":"A150","v":"Load group 1 (incl residential)"},"Queenstown","Tax","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G150-'Raw Data v2'!G150","v":248.06155543998159}]
[{"$f":"A151","v":"Load group 1 (incl residential)"},"Queenstown","Return on capital","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G151-'Raw Data v2'!G151","v":964.31317322733003}]
[{"$f":"A152","v":"Load group 1 (incl residential)"},"Queenstown","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G152-'Raw Data v2'!G152","v":0}]
[{"$f":"A153","v":"Load group 1 (incl residential)"},"Queenstown","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G153-'Raw Data v2'!G153","v":0}]
[{"$f":"A154","v":"Load group 1 (incl residential)"},"Queenstown","Electricity Authority levies","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G154-'Raw Data v2'!G154","v":0}]
[{"$f":"A155","v":"Load group 1 (incl residential)"},"Queenstown","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G155-'Raw Data v2'!G155","v":0}]
[{"$f":"A156","v":"Load group 1 (incl residential)"},"Queenstown","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G156-'Raw Data v2'!G156","v":0}]
[{"$f":"A157","v":"Load group 1 (incl residential)"},"Queenstown","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",{"$f":"'Raw data'!G157-'Raw Data v2'!G157","v":0}]
[{"$f":"A158","v":"Load group 1 (incl residential)"},"Queenstown","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G158-'Raw Data v2'!G158","v":0}]
[{"$f":"A159","v":"Load group 1 (incl residential)"},"Queenstown","Transpower  - Connection charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G159-'Raw Data v2'!G159","v":0}]
[{"$f":"A160","v":"Load group 1 (incl residential)"},"Queenstown","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G160-'Raw Data v2'!G160","v":0}]
[{"$f":"A161","v":"Load group 1 (incl residential)"},"Queenstown","Transpower - Residual Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G161-'Raw Data v2'!G161","v":0}]
[{"$f":"A162","v":"Load group 1 (incl residential)"},"Queenstown","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G162-'Raw Data v2'!G162","v":0}]
[{"$f":"A163","v":"Load group 1 (incl residential)"},"Queenstown","Transpower - Interconnection costs","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G163-'Raw Data v2'!G163","v":0}]
[{"$f":"A164","v":"Load group 1 (incl residential)"},"Queenstown","Transpower - New investment contract","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G164-'Raw Data v2'!G164","v":0}]
[{"$f":"A165","v":"Load group 1 (incl residential)"},"Queenstown","Distributed Generation Allowance","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G165-'Raw Data v2'!G165","v":0}]
[{"$f":"A166","v":"Load group 1 (incl residential)"},"Queenstown","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",{"$f":"'Raw data'!G166-'Raw Data v2'!G166","v":0}]
[{"$f":"A167","v":"Load group 1 (incl residential)"},"Queenstown","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G167-'Raw Data v2'!G167","v":0}]
[{"$f":"A168","v":"Load group 1 (incl residential)"},"Queenstown","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G168-'Raw Data v2'!G168","v":0}]
[{"$f":"A169","v":"Load group 1 (incl residential)"},"Queenstown","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G169-'Raw Data v2'!G169","v":0}]
[{"$f":"A170","v":"Load group 2"},"Dunedin","Service interruptions and emergencies","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G170-'Raw Data v2'!G170","v":30.248341358729704}]
[{"$f":"A171","v":"Load group 2"},"Dunedin","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G171-'Raw Data v2'!G171","v":19.813440031793533}]
[{"$f":"A172","v":"Load group 2"},"Dunedin","Vegetation management","CPD","Passthrough","Distance",{"$f":"'Raw data'!G172-'Raw Data v2'!G172","v":48.650304573375109}]
[{"$f":"A173","v":"Load group 2"},"Dunedin","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G173-'Raw Data v2'!G173","v":161.90613004081547}]
[{"$f":"A174","v":"Load group 2"},"Dunedin","System operations and network support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G174-'Raw Data v2'!G174","v":14.393374367029395}]
[{"$f":"A175","v":"Load group 2"},"Dunedin","Business support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G175-'Raw Data v2'!G175","v":325.20929702211583}]
[{"$f":"A176","v":"Load group 2"},"Dunedin","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",{"$f":"'Raw data'!G176-'Raw Data v2'!G176","v":429.37279316769241}]
[{"$f":"A177","v":"Load group 2"},"Dunedin","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G177-'Raw Data v2'!G177","v":-232.54029737870758}]
[{"$f":"A178","v":"Load group 2"},"Dunedin","Tax","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G178-'Raw Data v2'!G178","v":176.72035403400639}]
[{"$f":"A179","v":"Load group 2"},"Dunedin","Return on capital","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G179-'Raw Data v2'!G179","v":686.98176575620755}]
[{"$f":"A180","v":"Load group 2"},"Dunedin","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G180-'Raw Data v2'!G180","v":0}]
[{"$f":"A181","v":"Load group 2"},"Dunedin","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G181-'Raw Data v2'!G181","v":0}]
[{"$f":"A182","v":"Load group 2"},"Dunedin","Electricity Authority levies","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G182-'Raw Data v2'!G182","v":0}]
[{"$f":"A183","v":"Load group 2"},"Dunedin","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G183-'Raw Data v2'!G183","v":0}]
[{"$f":"A184","v":"Load group 2"},"Dunedin","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G184-'Raw Data v2'!G184","v":0}]
[{"$f":"A185","v":"Load group 2"},"Dunedin","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",{"$f":"'Raw data'!G185-'Raw Data v2'!G185","v":0}]
[{"$f":"A186","v":"Load group 2"},"Dunedin","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G186-'Raw Data v2'!G186","v":0}]
[{"$f":"A187","v":"Load group 2"},"Dunedin","Transpower  - Connection charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G187-'Raw Data v2'!G187","v":0}]
[{"$f":"A188","v":"Load group 2"},"Dunedin","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G188-'Raw Data v2'!G188","v":0}]
[{"$f":"A189","v":"Load group 2"},"Dunedin","Transpower - Residual Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G189-'Raw Data v2'!G189","v":0}]
[{"$f":"A190","v":"Load group 2"},"Dunedin","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G190-'Raw Data v2'!G190","v":0}]
[{"$f":"A191","v":"Load group 2"},"Dunedin","Transpower - Interconnection costs","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G191-'Raw Data v2'!G191","v":0}]
[{"$f":"A192","v":"Load group 2"},"Dunedin","Transpower - New investment contract","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G192-'Raw Data v2'!G192","v":0}]
[{"$f":"A193","v":"Load group 2"},"Dunedin","Distributed Generation Allowance","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G193-'Raw Data v2'!G193","v":0}]
[{"$f":"A194","v":"Load group 2"},"Dunedin","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",{"$f":"'Raw data'!G194-'Raw Data v2'!G194","v":0}]
[{"$f":"A195","v":"Load group 2"},"Dunedin","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G195-'Raw Data v2'!G195","v":0}]
[{"$f":"A196","v":"Load group 2"},"Dunedin","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G196-'Raw Data v2'!G196","v":0}]
[{"$f":"A197","v":"Load group 2"},"Dunedin","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G197-'Raw Data v2'!G197","v":0}]
[{"$f":"A198","v":"Load group 2"},"Central Otago","Service interruptions and emergencies","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G198-'Raw Data v2'!G198","v":48.145599557615327}]
[{"$f":"A199","v":"Load group 2"},"Central Otago","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G199-'Raw Data v2'!G199","v":14.085657180400055}]
[{"$f":"A200","v":"Load group 2"},"Central Otago","Vegetation management","CPD","Passthrough","Distance",{"$f":"'Raw data'!G200-'Raw Data v2'!G200","v":66.418777303295599}]
[{"$f":"A201","v":"Load group 2"},"Central Otago","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G201-'Raw Data v2'!G201","v":257.7023186303943}]
[{"$f":"A202","v":"Load group 2"},"Central Otago","System operations and network support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G202-'Raw Data v2'!G202","v":10.232455175769978}]
[{"$f":"A203","v":"Load group 2"},"Central Otago","Business support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G203-'Raw Data v2'!G203","v":231.19592874240345}]
[{"$f":"A204","v":"Load group 2"},"Central Otago","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",{"$f":"'Raw data'!G204-'Raw Data v2'!G204","v":277.94608572451648}]
[{"$f":"A205","v":"Load group 2"},"Central Otago","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G205-'Raw Data v2'!G205","v":-180.39707933986926}]
[{"$f":"A206","v":"Load group 2"},"Central Otago","Tax","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G206-'Raw Data v2'!G206","v":137.09381164041429}]
[{"$f":"A207","v":"Load group 2"},"Central Otago","Return on capital","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G207-'Raw Data v2'!G207","v":532.93775530156199}]
[{"$f":"A208","v":"Load group 2"},"Central Otago","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G208-'Raw Data v2'!G208","v":0}]
[{"$f":"A209","v":"Load group 2"},"Central Otago","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G209-'Raw Data v2'!G209","v":0}]
[{"$f":"A210","v":"Load group 2"},"Central Otago","Electricity Authority levies","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G210-'Raw Data v2'!G210","v":0}]
[{"$f":"A211","v":"Load group 2"},"Central Otago","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G211-'Raw Data v2'!G211","v":0}]
[{"$f":"A212","v":"Load group 2"},"Central Otago","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G212-'Raw Data v2'!G212","v":0}]
[{"$f":"A213","v":"Load group 2"},"Central Otago","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",{"$f":"'Raw data'!G213-'Raw Data v2'!G213","v":0}]
[{"$f":"A214","v":"Load group 2"},"Central Otago","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G214-'Raw Data v2'!G214","v":0}]
[{"$f":"A215","v":"Load group 2"},"Central Otago","Transpower  - Connection charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G215-'Raw Data v2'!G215","v":0}]
[{"$f":"A216","v":"Load group 2"},"Central Otago","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G216-'Raw Data v2'!G216","v":0}]
[{"$f":"A217","v":"Load group 2"},"Central Otago","Transpower - Residual Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G217-'Raw Data v2'!G217","v":0}]
[{"$f":"A218","v":"Load group 2"},"Central Otago","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G218-'Raw Data v2'!G218","v":0}]
[{"$f":"A219","v":"Load group 2"},"Central Otago","Transpower - Interconnection costs","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G219-'Raw Data v2'!G219","v":0}]
[{"$f":"A220","v":"Load group 2"},"Central Otago","Transpower - New investment contract","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G220-'Raw Data v2'!G220","v":0}]
[{"$f":"A221","v":"Load group 2"},"Central Otago","Distributed Generation Allowance","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G221-'Raw Data v2'!G221","v":0}]
[{"$f":"A222","v":"Load group 2"},"Central Otago","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",{"$f":"'Raw data'!G222-'Raw Data v2'!G222","v":0}]
[{"$f":"A223","v":"Load group 2"},"Central Otago","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G223-'Raw Data v2'!G223","v":0}]
[{"$f":"A224","v":"Load group 2"},"Central Otago","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G224-'Raw Data v2'!G224","v":0}]
[{"$f":"A225","v":"Load group 2"},"Central Otago","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G225-'Raw Data v2'!G225","v":0}]
[{"$f":"A226","v":"Load group 2"},"Queenstown","Service interruptions and emergencies","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G226-'Raw Data v2'!G226","v":21.05671589814051}]
[{"$f":"A227","v":"Load group 2"},"Queenstown","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G227-'Raw Data v2'!G227","v":12.546228032717366}]
[{"$f":"A228","v":"Load group 2"},"Queenstown","Vegetation management","CPD","Passthrough","Distance",{"$f":"'Raw data'!G228-'Raw Data v2'!G228","v":18.031301379248788}]
[{"$f":"A229","v":"Load group 2"},"Queenstown","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G229-'Raw Data v2'!G229","v":112.70738259679615}]
[{"$f":"A230","v":"Load group 2"},"Queenstown","System operations and network support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G230-'Raw Data v2'!G230","v":9.1141445745538903}]
[{"$f":"A231","v":"Load group 2"},"Queenstown","Business support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G231-'Raw Data v2'!G231","v":205.92839972523643}]
[{"$f":"A232","v":"Load group 2"},"Queenstown","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",{"$f":"'Raw data'!G232-'Raw Data v2'!G232","v":212.93881472178407}]
[{"$f":"A233","v":"Load group 2"},"Queenstown","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G233-'Raw Data v2'!G233","v":-118.10815829296325}]
[{"$f":"A234","v":"Load group 2"},"Queenstown","Tax","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G234-'Raw Data v2'!G234","v":89.756983125575402}]
[{"$f":"A235","v":"Load group 2"},"Queenstown","Return on capital","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G235-'Raw Data v2'!G235","v":348.92081952649528}]
[{"$f":"A236","v":"Load group 2"},"Queenstown","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G236-'Raw Data v2'!G236","v":0}]
[{"$f":"A237","v":"Load group 2"},"Queenstown","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G237-'Raw Data v2'!G237","v":0}]
[{"$f":"A238","v":"Load group 2"},"Queenstown","Electricity Authority levies","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G238-'Raw Data v2'!G238","v":0}]
[{"$f":"A239","v":"Load group 2"},"Queenstown","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G239-'Raw Data v2'!G239","v":0}]
[{"$f":"A240","v":"Load group 2"},"Queenstown","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G240-'Raw Data v2'!G240","v":0}]
[{"$f":"A241","v":"Load group 2"},"Queenstown","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",{"$f":"'Raw data'!G241-'Raw Data v2'!G241","v":0}]
[{"$f":"A242","v":"Load group 2"},"Queenstown","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G242-'Raw Data v2'!G242","v":0}]
[{"$f":"A243","v":"Load group 2"},"Queenstown","Transpower  - Connection charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G243-'Raw Data v2'!G243","v":0}]
[{"$f":"A244","v":"Load group 2"},"Queenstown","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G244-'Raw Data v2'!G244","v":0}]
[{"$f":"A245","v":"Load group 2"},"Queenstown","Transpower - Residual Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G245-'Raw Data v2'!G245","v":0}]
[{"$f":"A246","v":"Load group 2"},"Queenstown","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G246-'Raw Data v2'!G246","v":0}]
[{"$f":"A247","v":"Load group 2"},"Queenstown","Transpower - Interconnection costs","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G247-'Raw Data v2'!G247","v":0}]
[{"$f":"A248","v":"Load group 2"},"Queenstown","Transpower - New investment contract","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G248-'Raw Data v2'!G248","v":0}]
[{"$f":"A249","v":"Load group 2"},"Queenstown","Distributed Generation Allowance","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G249-'Raw Data v2'!G249","v":0}]
[{"$f":"A250","v":"Load group 2"},"Queenstown","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",{"$f":"'Raw data'!G250-'Raw Data v2'!G250","v":0}]
[{"$f":"A251","v":"Load group 2"},"Queenstown","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G251-'Raw Data v2'!G251","v":0}]
[{"$f":"A252","v":"Load group 2"},"Queenstown","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G252-'Raw Data v2'!G252","v":0}]
[{"$f":"A253","v":"Load group 2"},"Queenstown","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G253-'Raw Data v2'!G253","v":0}]
[{"$f":"A254","v":"Load group 3"},"Dunedin","Service interruptions and emergencies","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G254-'Raw Data v2'!G254","v":18.100654044842685}]
[{"$f":"A255","v":"Load group 3"},"Dunedin","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G255-'Raw Data v2'!G255","v":1.3167787918066667}]
[{"$f":"A256","v":"Load group 3"},"Dunedin","Vegetation management","CPD","Passthrough","Distance",{"$f":"'Raw data'!G256-'Raw Data v2'!G256","v":29.11241716745397}]
[{"$f":"A257","v":"Load group 3"},"Dunedin","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G257-'Raw Data v2'!G257","v":96.884877516179415}]
[{"$f":"A258","v":"Load group 3"},"Dunedin","System operations and network support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G258-'Raw Data v2'!G258","v":0.95656736430550993}]
[{"$f":"A259","v":"Load group 3"},"Dunedin","Business support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G259-'Raw Data v2'!G259","v":21.613041679280443}]
[{"$f":"A260","v":"Load group 3"},"Dunedin","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",{"$f":"'Raw data'!G260-'Raw Data v2'!G260","v":465.2333758941229}]
[{"$f":"A261","v":"Load group 3"},"Dunedin","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G261-'Raw Data v2'!G261","v":-336.00184779356891}]
[{"$f":"A262","v":"Load group 3"},"Dunedin","Tax","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G262-'Raw Data v2'!G262","v":255.34656215502355}]
[{"$f":"A263","v":"Load group 3"},"Dunedin","Return on capital","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G263-'Raw Data v2'!G263","v":992.63286964261897}]
[{"$f":"A264","v":"Load group 3"},"Dunedin","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G264-'Raw Data v2'!G264","v":0}]
[{"$f":"A265","v":"Load group 3"},"Dunedin","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G265-'Raw Data v2'!G265","v":0}]
[{"$f":"A266","v":"Load group 3"},"Dunedin","Electricity Authority levies","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G266-'Raw Data v2'!G266","v":0}]
[{"$f":"A267","v":"Load group 3"},"Dunedin","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G267-'Raw Data v2'!G267","v":0}]
[{"$f":"A268","v":"Load group 3"},"Dunedin","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G268-'Raw Data v2'!G268","v":0}]
[{"$f":"A269","v":"Load group 3"},"Dunedin","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",{"$f":"'Raw data'!G269-'Raw Data v2'!G269","v":0}]
[{"$f":"A270","v":"Load group 3"},"Dunedin","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G270-'Raw Data v2'!G270","v":0}]
[{"$f":"A271","v":"Load group 3"},"Dunedin","Transpower  - Connection charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G271-'Raw Data v2'!G271","v":0}]
[{"$f":"A272","v":"Load group 3"},"Dunedin","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G272-'Raw Data v2'!G272","v":0}]
[{"$f":"A273","v":"Load group 3"},"Dunedin","Transpower - Residual Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G273-'Raw Data v2'!G273","v":0}]
[{"$f":"A274","v":"Load group 3"},"Dunedin","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G274-'Raw Data v2'!G274","v":0}]
[{"$f":"A275","v":"Load group 3"},"Dunedin","Transpower - Interconnection costs","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G275-'Raw Data v2'!G275","v":0}]
[{"$f":"A276","v":"Load group 3"},"Dunedin","Transpower - New investment contract","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G276-'Raw Data v2'!G276","v":0}]
[{"$f":"A277","v":"Load group 3"},"Dunedin","Distributed Generation Allowance","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G277-'Raw Data v2'!G277","v":0}]
[{"$f":"A278","v":"Load group 3"},"Dunedin","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",{"$f":"'Raw data'!G278-'Raw Data v2'!G278","v":0}]
[{"$f":"A279","v":"Load group 3"},"Dunedin","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G279-'Raw Data v2'!G279","v":0}]
[{"$f":"A280","v":"Load group 3"},"Dunedin","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G280-'Raw Data v2'!G280","v":0}]
[{"$f":"A281","v":"Load group 3"},"Dunedin","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G281-'Raw Data v2'!G281","v":0}]
[{"$f":"A282","v":"Load group 3"},"Central Otago","Service interruptions and emergencies","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G282-'Raw Data v2'!G282","v":19.000786393480453}]
[{"$f":"A283","v":"Load group 3"},"Central Otago","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G283-'Raw Data v2'!G283","v":1.005409781856117}]
[{"$f":"A284","v":"Load group 3"},"Central Otago","Vegetation management","CPD","Passthrough","Distance",{"$f":"'Raw data'!G284-'Raw Data v2'!G284","v":26.212343633727826}]
[{"$f":"A285","v":"Load group 3"},"Central Otago","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G285-'Raw Data v2'!G285","v":101.70289194428062}]
[{"$f":"A286","v":"Load group 3"},"Central Otago","System operations and network support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G286-'Raw Data v2'!G286","v":0.73037490507994907}]
[{"$f":"A287","v":"Load group 3"},"Central Otago","Business support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G287-'Raw Data v2'!G287","v":16.502364448168436}]
[{"$f":"A288","v":"Load group 3"},"Central Otago","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",{"$f":"'Raw data'!G288-'Raw Data v2'!G288","v":456.16055788084668}]
[{"$f":"A289","v":"Load group 3"},"Central Otago","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G289-'Raw Data v2'!G289","v":-348.55709692671348}]
[{"$f":"A290","v":"Load group 3"},"Central Otago","Tax","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G290-'Raw Data v2'!G290","v":264.88799689474558}]
[{"$f":"A291","v":"Load group 3"},"Central Otago","Return on capital","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G291-'Raw Data v2'!G291","v":1029.7241923777492}]
[{"$f":"A292","v":"Load group 3"},"Central Otago","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G292-'Raw Data v2'!G292","v":0}]
[{"$f":"A293","v":"Load group 3"},"Central Otago","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G293-'Raw Data v2'!G293","v":0}]
[{"$f":"A294","v":"Load group 3"},"Central Otago","Electricity Authority levies","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G294-'Raw Data v2'!G294","v":0}]
[{"$f":"A295","v":"Load group 3"},"Central Otago","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G295-'Raw Data v2'!G295","v":0}]
[{"$f":"A296","v":"Load group 3"},"Central Otago","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G296-'Raw Data v2'!G296","v":0}]
[{"$f":"A297","v":"Load group 3"},"Central Otago","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",{"$f":"'Raw data'!G297-'Raw Data v2'!G297","v":0}]
[{"$f":"A298","v":"Load group 3"},"Central Otago","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G298-'Raw Data v2'!G298","v":0}]
[{"$f":"A299","v":"Load group 3"},"Central Otago","Transpower  - Connection charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G299-'Raw Data v2'!G299","v":0}]
[{"$f":"A300","v":"Load group 3"},"Central Otago","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G300-'Raw Data v2'!G300","v":0}]
[{"$f":"A301","v":"Load group 3"},"Central Otago","Transpower - Residual Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G301-'Raw Data v2'!G301","v":0}]
[{"$f":"A302","v":"Load group 3"},"Central Otago","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G302-'Raw Data v2'!G302","v":0}]
[{"$f":"A303","v":"Load group 3"},"Central Otago","Transpower - Interconnection costs","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G303-'Raw Data v2'!G303","v":0}]
[{"$f":"A304","v":"Load group 3"},"Central Otago","Transpower - New investment contract","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G304-'Raw Data v2'!G304","v":0}]
[{"$f":"A305","v":"Load group 3"},"Central Otago","Distributed Generation Allowance","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G305-'Raw Data v2'!G305","v":0}]
[{"$f":"A306","v":"Load group 3"},"Central Otago","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",{"$f":"'Raw data'!G306-'Raw Data v2'!G306","v":0}]
[{"$f":"A307","v":"Load group 3"},"Central Otago","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G307-'Raw Data v2'!G307","v":0}]
[{"$f":"A308","v":"Load group 3"},"Central Otago","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G308-'Raw Data v2'!G308","v":0}]
[{"$f":"A309","v":"Load group 3"},"Central Otago","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G309-'Raw Data v2'!G309","v":0}]
[{"$f":"A310","v":"Load group 3"},"Queenstown","Service interruptions and emergencies","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G310-'Raw Data v2'!G310","v":6.7980066847690708}]
[{"$f":"A311","v":"Load group 3"},"Queenstown","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G311-'Raw Data v2'!G311","v":0.50320004892808967}]
[{"$f":"A312","v":"Load group 3"},"Queenstown","Vegetation management","CPD","Passthrough","Distance",{"$f":"'Raw data'!G312-'Raw Data v2'!G312","v":5.8212737401298007}]
[{"$f":"A313","v":"Load group 3"},"Queenstown","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G313-'Raw Data v2'!G313","v":36.386753946920408}]
[{"$f":"A314","v":"Load group 3"},"Queenstown","System operations and network support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G314-'Raw Data v2'!G314","v":0.36554715759138601}]
[{"$f":"A315","v":"Load group 3"},"Queenstown","Business support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G315-'Raw Data v2'!G315","v":8.2593095348816661}]
[{"$f":"A316","v":"Load group 3"},"Queenstown","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",{"$f":"'Raw data'!G316-'Raw Data v2'!G316","v":223.89857903513166}]
[{"$f":"A317","v":"Load group 3"},"Queenstown","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G317-'Raw Data v2'!G317","v":-169.50960074434727}]
[{"$f":"A318","v":"Load group 3"},"Queenstown","Tax","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G318-'Raw Data v2'!G318","v":128.81980883906363}]
[{"$f":"A319","v":"Load group 3"},"Queenstown","Return on capital","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G319-'Raw Data v2'!G319","v":500.77344075265682}]
[{"$f":"A320","v":"Load group 3"},"Queenstown","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G320-'Raw Data v2'!G320","v":0}]
[{"$f":"A321","v":"Load group 3"},"Queenstown","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G321-'Raw Data v2'!G321","v":0}]
[{"$f":"A322","v":"Load group 3"},"Queenstown","Electricity Authority levies","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G322-'Raw Data v2'!G322","v":0}]
[{"$f":"A323","v":"Load group 3"},"Queenstown","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G323-'Raw Data v2'!G323","v":0}]
[{"$f":"A324","v":"Load group 3"},"Queenstown","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G324-'Raw Data v2'!G324","v":0}]
[{"$f":"A325","v":"Load group 3"},"Queenstown","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",{"$f":"'Raw data'!G325-'Raw Data v2'!G325","v":0}]
[{"$f":"A326","v":"Load group 3"},"Queenstown","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G326-'Raw Data v2'!G326","v":0}]
[{"$f":"A327","v":"Load group 3"},"Queenstown","Transpower  - Connection charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G327-'Raw Data v2'!G327","v":0}]
[{"$f":"A328","v":"Load group 3"},"Queenstown","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G328-'Raw Data v2'!G328","v":0}]
[{"$f":"A329","v":"Load group 3"},"Queenstown","Transpower - Residual Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G329-'Raw Data v2'!G329","v":0}]
[{"$f":"A330","v":"Load group 3"},"Queenstown","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G330-'Raw Data v2'!G330","v":0}]
[{"$f":"A331","v":"Load group 3"},"Queenstown","Transpower - Interconnection costs","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G331-'Raw Data v2'!G331","v":0}]
[{"$f":"A332","v":"Load group 3"},"Queenstown","Transpower - New investment contract","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G332-'Raw Data v2'!G332","v":0}]
[{"$f":"A333","v":"Load group 3"},"Queenstown","Distributed Generation Allowance","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G333-'Raw Data v2'!G333","v":0}]
[{"$f":"A334","v":"Load group 3"},"Queenstown","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",{"$f":"'Raw data'!G334-'Raw Data v2'!G334","v":0}]
[{"$f":"A335","v":"Load group 3"},"Queenstown","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G335-'Raw Data v2'!G335","v":0}]
[{"$f":"A336","v":"Load group 3"},"Queenstown","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G336-'Raw Data v2'!G336","v":0}]
[{"$f":"A337","v":"Load group 3"},"Queenstown","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G337-'Raw Data v2'!G337","v":0}]
[{"$f":"A338","v":"Load group 4"},"Dunedin","Service interruptions and emergencies","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G338-'Raw Data v2'!G338","v":19.913512102732057}]
[{"$f":"A339","v":"Load group 4"},"Dunedin","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G339-'Raw Data v2'!G339","v":0.49244316823776035}]
[{"$f":"A340","v":"Load group 4"},"Dunedin","Vegetation management","CPD","Passthrough","Distance",{"$f":"'Raw data'!G340-'Raw Data v2'!G340","v":32.028150483825129}]
[{"$f":"A341","v":"Load group 4"},"Dunedin","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G341-'Raw Data v2'!G341","v":106.58831311898706}]
[{"$f":"A342","v":"Load group 4"},"Dunedin","System operations and network support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G342-'Raw Data v2'!G342","v":0.35773287544003129}]
[{"$f":"A343","v":"Load group 4"},"Dunedin","Business support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G343-'Raw Data v2'!G343","v":8.0827507141095367}]
[{"$f":"A344","v":"Load group 4"},"Dunedin","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",{"$f":"'Raw data'!G344-'Raw Data v2'!G344","v":511.82849186061185}]
[{"$f":"A345","v":"Load group 4"},"Dunedin","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G345-'Raw Data v2'!G345","v":-369.65387250655681}]
[{"$f":"A346","v":"Load group 4"},"Dunedin","Tax","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G346-'Raw Data v2'!G346","v":280.92061443016655}]
[{"$f":"A347","v":"Load group 4"},"Dunedin","Return on capital","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G347-'Raw Data v2'!G347","v":1092.0493046399051}]
[{"$f":"A348","v":"Load group 4"},"Dunedin","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G348-'Raw Data v2'!G348","v":0}]
[{"$f":"A349","v":"Load group 4"},"Dunedin","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G349-'Raw Data v2'!G349","v":0}]
[{"$f":"A350","v":"Load group 4"},"Dunedin","Electricity Authority levies","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G350-'Raw Data v2'!G350","v":0}]
[{"$f":"A351","v":"Load group 4"},"Dunedin","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G351-'Raw Data v2'!G351","v":0}]
[{"$f":"A352","v":"Load group 4"},"Dunedin","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G352-'Raw Data v2'!G352","v":0}]
[{"$f":"A353","v":"Load group 4"},"Dunedin","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",{"$f":"'Raw data'!G353-'Raw Data v2'!G353","v":0}]
[{"$f":"A354","v":"Load group 4"},"Dunedin","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G354-'Raw Data v2'!G354","v":0}]
[{"$f":"A355","v":"Load group 4"},"Dunedin","Transpower  - Connection charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G355-'Raw Data v2'!G355","v":0}]
[{"$f":"A356","v":"Load group 4"},"Dunedin","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G356-'Raw Data v2'!G356","v":0}]
[{"$f":"A357","v":"Load group 4"},"Dunedin","Transpower - Residual Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G357-'Raw Data v2'!G357","v":0}]
[{"$f":"A358","v":"Load group 4"},"Dunedin","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G358-'Raw Data v2'!G358","v":0}]
[{"$f":"A359","v":"Load group 4"},"Dunedin","Transpower - Interconnection costs","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G359-'Raw Data v2'!G359","v":0}]
[{"$f":"A360","v":"Load group 4"},"Dunedin","Transpower - New investment contract","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G360-'Raw Data v2'!G360","v":0}]
[{"$f":"A361","v":"Load group 4"},"Dunedin","Distributed Generation Allowance","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G361-'Raw Data v2'!G361","v":0}]
[{"$f":"A362","v":"Load group 4"},"Dunedin","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",{"$f":"'Raw data'!G362-'Raw Data v2'!G362","v":0}]
[{"$f":"A363","v":"Load group 4"},"Dunedin","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G363-'Raw Data v2'!G363","v":0}]
[{"$f":"A364","v":"Load group 4"},"Dunedin","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G364-'Raw Data v2'!G364","v":0}]
[{"$f":"A365","v":"Load group 4"},"Dunedin","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G365-'Raw Data v2'!G365","v":0}]
[{"$f":"A366","v":"Load group 4"},"Central Otago","Service interruptions and emergencies","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G366-'Raw Data v2'!G366","v":21.456655671918284}]
[{"$f":"A367","v":"Load group 4"},"Central Otago","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G367-'Raw Data v2'!G367","v":0.27361748105163164}]
[{"$f":"A368","v":"Load group 4"},"Central Otago","Vegetation management","CPD","Passthrough","Distance",{"$f":"'Raw data'!G368-'Raw Data v2'!G368","v":29.600313379444017}]
[{"$f":"A369","v":"Load group 4"},"Central Otago","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G369-'Raw Data v2'!G369","v":114.84808513165012}]
[{"$f":"A370","v":"Load group 4"},"Central Otago","System operations and network support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G370-'Raw Data v2'!G370","v":0.19876804996104513}]
[{"$f":"A371","v":"Load group 4"},"Central Otago","Business support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G371-'Raw Data v2'!G371","v":4.4910398458307732}]
[{"$f":"A372","v":"Load group 4"},"Central Otago","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",{"$f":"'Raw data'!G372-'Raw Data v2'!G372","v":515.11973340839313}]
[{"$f":"A373","v":"Load group 4"},"Central Otago","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G373-'Raw Data v2'!G373","v":-393.60842524528812}]
[{"$f":"A374","v":"Load group 4"},"Central Otago","Tax","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G374-'Raw Data v2'!G374","v":299.12501637010541}]
[{"$f":"A375","v":"Load group 4"},"Central Otago","Return on capital","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G375-'Raw Data v2'!G375","v":1162.817000062405}]
[{"$f":"A376","v":"Load group 4"},"Central Otago","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G376-'Raw Data v2'!G376","v":0}]
[{"$f":"A377","v":"Load group 4"},"Central Otago","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G377-'Raw Data v2'!G377","v":0}]
[{"$f":"A378","v":"Load group 4"},"Central Otago","Electricity Authority levies","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G378-'Raw Data v2'!G378","v":0}]
[{"$f":"A379","v":"Load group 4"},"Central Otago","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G379-'Raw Data v2'!G379","v":0}]
[{"$f":"A380","v":"Load group 4"},"Central Otago","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G380-'Raw Data v2'!G380","v":0}]
[{"$f":"A381","v":"Load group 4"},"Central Otago","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",{"$f":"'Raw data'!G381-'Raw Data v2'!G381","v":0}]
[{"$f":"A382","v":"Load group 4"},"Central Otago","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G382-'Raw Data v2'!G382","v":0}]
[{"$f":"A383","v":"Load group 4"},"Central Otago","Transpower  - Connection charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G383-'Raw Data v2'!G383","v":0}]
[{"$f":"A384","v":"Load group 4"},"Central Otago","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G384-'Raw Data v2'!G384","v":0}]
[{"$f":"A385","v":"Load group 4"},"Central Otago","Transpower - Residual Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G385-'Raw Data v2'!G385","v":0}]
[{"$f":"A386","v":"Load group 4"},"Central Otago","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G386-'Raw Data v2'!G386","v":0}]
[{"$f":"A387","v":"Load group 4"},"Central Otago","Transpower - Interconnection costs","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G387-'Raw Data v2'!G387","v":0}]
[{"$f":"A388","v":"Load group 4"},"Central Otago","Transpower - New investment contract","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G388-'Raw Data v2'!G388","v":0}]
[{"$f":"A389","v":"Load group 4"},"Central Otago","Distributed Generation Allowance","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G389-'Raw Data v2'!G389","v":0}]
[{"$f":"A390","v":"Load group 4"},"Central Otago","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",{"$f":"'Raw data'!G390-'Raw Data v2'!G390","v":0}]
[{"$f":"A391","v":"Load group 4"},"Central Otago","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G391-'Raw Data v2'!G391","v":0}]
[{"$f":"A392","v":"Load group 4"},"Central Otago","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G392-'Raw Data v2'!G392","v":0}]
[{"$f":"A393","v":"Load group 4"},"Central Otago","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G393-'Raw Data v2'!G393","v":0}]
[{"$f":"A394","v":"Load group 4"},"Queenstown","Service interruptions and emergencies","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G394-'Raw Data v2'!G394","v":10.818768412472188}]
[{"$f":"A395","v":"Load group 4"},"Queenstown","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G395-'Raw Data v2'!G395","v":0.22435779725544092}]
[{"$f":"A396","v":"Load group 4"},"Queenstown","Vegetation management","CPD","Passthrough","Distance",{"$f":"'Raw data'!G396-'Raw Data v2'!G396","v":9.264335176541465}]
[{"$f":"A397","v":"Load group 4"},"Queenstown","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G397-'Raw Data v2'!G397","v":57.908131381414336}]
[{"$f":"A398","v":"Load group 4"},"Queenstown","System operations and network support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G398-'Raw Data v2'!G398","v":0.1629835991568257}]
[{"$f":"A399","v":"Load group 4"},"Queenstown","Business support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G399-'Raw Data v2'!G399","v":3.6825125475330012}]
[{"$f":"A400","v":"Load group 4"},"Queenstown","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",{"$f":"'Raw data'!G400-'Raw Data v2'!G400","v":356.32605067745317}]
[{"$f":"A401","v":"Load group 4"},"Queenstown","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G401-'Raw Data v2'!G401","v":-269.76806572616852}]
[{"$f":"A402","v":"Load group 4"},"Queenstown","Tax","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G402-'Raw Data v2'!G402","v":205.0118135204674}]
[{"$f":"A403","v":"Load group 4"},"Queenstown","Return on capital","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G403-'Raw Data v2'!G403","v":796.96183511533263}]
[{"$f":"A404","v":"Load group 4"},"Queenstown","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G404-'Raw Data v2'!G404","v":0}]
[{"$f":"A405","v":"Load group 4"},"Queenstown","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G405-'Raw Data v2'!G405","v":0}]
[{"$f":"A406","v":"Load group 4"},"Queenstown","Electricity Authority levies","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G406-'Raw Data v2'!G406","v":0}]
[{"$f":"A407","v":"Load group 4"},"Queenstown","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G407-'Raw Data v2'!G407","v":0}]
[{"$f":"A408","v":"Load group 4"},"Queenstown","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G408-'Raw Data v2'!G408","v":0}]
[{"$f":"A409","v":"Load group 4"},"Queenstown","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",{"$f":"'Raw data'!G409-'Raw Data v2'!G409","v":0}]
[{"$f":"A410","v":"Load group 4"},"Queenstown","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G410-'Raw Data v2'!G410","v":0}]
[{"$f":"A411","v":"Load group 4"},"Queenstown","Transpower  - Connection charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G411-'Raw Data v2'!G411","v":0}]
[{"$f":"A412","v":"Load group 4"},"Queenstown","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G412-'Raw Data v2'!G412","v":0}]
[{"$f":"A413","v":"Load group 4"},"Queenstown","Transpower - Residual Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G413-'Raw Data v2'!G413","v":0}]
[{"$f":"A414","v":"Load group 4"},"Queenstown","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G414-'Raw Data v2'!G414","v":0}]
[{"$f":"A415","v":"Load group 4"},"Queenstown","Transpower - Interconnection costs","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G415-'Raw Data v2'!G415","v":0}]
[{"$f":"A416","v":"Load group 4"},"Queenstown","Transpower - New investment contract","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G416-'Raw Data v2'!G416","v":0}]
[{"$f":"A417","v":"Load group 4"},"Queenstown","Distributed Generation Allowance","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G417-'Raw Data v2'!G417","v":0}]
[{"$f":"A418","v":"Load group 4"},"Queenstown","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",{"$f":"'Raw data'!G418-'Raw Data v2'!G418","v":0}]
[{"$f":"A419","v":"Load group 4"},"Queenstown","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G419-'Raw Data v2'!G419","v":0}]
[{"$f":"A420","v":"Load group 4"},"Queenstown","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G420-'Raw Data v2'!G420","v":0}]
[{"$f":"A421","v":"Load group 4"},"Queenstown","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G421-'Raw Data v2'!G421","v":0}]
[{"$f":"A422","v":"Load group 5"},"Dunedin","Service interruptions and emergencies","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G422-'Raw Data v2'!G422","v":7.2187723866503433}]
[{"$f":"A423","v":"Load group 5"},"Dunedin","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G423-'Raw Data v2'!G423","v":3.2202344415811379E-2}]
[{"$f":"A424","v":"Load group 5"},"Dunedin","Vegetation management","CPD","Passthrough","Distance",{"$f":"'Raw data'!G424-'Raw Data v2'!G424","v":11.610404388505543}]
[{"$f":"A425","v":"Load group 5"},"Dunedin","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G425-'Raw Data v2'!G425","v":38.638928558334044}]
[{"$f":"A426","v":"Load group 5"},"Dunedin","System operations and network support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G426-'Raw Data v2'!G426","v":2.3393231964214112E-2}]
[{"$f":"A427","v":"Load group 5"},"Dunedin","Business support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G427-'Raw Data v2'!G427","v":0.52855545393053571}]
[{"$f":"A428","v":"Load group 5"},"Dunedin","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",{"$f":"'Raw data'!G428-'Raw Data v2'!G428","v":185.5410218289602}]
[{"$f":"A429","v":"Load group 5"},"Dunedin","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G429-'Raw Data v2'!G429","v":-134.00183522135194}]
[{"$f":"A430","v":"Load group 5"},"Dunedin","Tax","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G430-'Raw Data v2'!G430","v":101.8354755217245}]
[{"$f":"A431","v":"Load group 5"},"Dunedin","Return on capital","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G431-'Raw Data v2'!G431","v":395.8746867215707}]
[{"$f":"A432","v":"Load group 5"},"Dunedin","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G432-'Raw Data v2'!G432","v":0}]
[{"$f":"A433","v":"Load group 5"},"Dunedin","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G433-'Raw Data v2'!G433","v":0}]
[{"$f":"A434","v":"Load group 5"},"Dunedin","Electricity Authority levies","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G434-'Raw Data v2'!G434","v":0}]
[{"$f":"A435","v":"Load group 5"},"Dunedin","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G435-'Raw Data v2'!G435","v":0}]
[{"$f":"A436","v":"Load group 5"},"Dunedin","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G436-'Raw Data v2'!G436","v":0}]
[{"$f":"A437","v":"Load group 5"},"Dunedin","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",{"$f":"'Raw data'!G437-'Raw Data v2'!G437","v":0}]
[{"$f":"A438","v":"Load group 5"},"Dunedin","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G438-'Raw Data v2'!G438","v":0}]
[{"$f":"A439","v":"Load group 5"},"Dunedin","Transpower  - Connection charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G439-'Raw Data v2'!G439","v":0}]
[{"$f":"A440","v":"Load group 5"},"Dunedin","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G440-'Raw Data v2'!G440","v":0}]
[{"$f":"A441","v":"Load group 5"},"Dunedin","Transpower - Residual Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G441-'Raw Data v2'!G441","v":0}]
[{"$f":"A442","v":"Load group 5"},"Dunedin","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G442-'Raw Data v2'!G442","v":0}]
[{"$f":"A443","v":"Load group 5"},"Dunedin","Transpower - Interconnection costs","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G443-'Raw Data v2'!G443","v":0}]
[{"$f":"A444","v":"Load group 5"},"Dunedin","Transpower - New investment contract","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G444-'Raw Data v2'!G444","v":0}]
[{"$f":"A445","v":"Load group 5"},"Dunedin","Distributed Generation Allowance","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G445-'Raw Data v2'!G445","v":0}]
[{"$f":"A446","v":"Load group 5"},"Dunedin","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",{"$f":"'Raw data'!G446-'Raw Data v2'!G446","v":0}]
[{"$f":"A447","v":"Load group 5"},"Dunedin","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G447-'Raw Data v2'!G447","v":0}]
[{"$f":"A448","v":"Load group 5"},"Dunedin","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G448-'Raw Data v2'!G448","v":0}]
[{"$f":"A449","v":"Load group 5"},"Dunedin","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G449-'Raw Data v2'!G449","v":0}]
[{"$f":"A450","v":"Load group 5"},"Central Otago","Service interruptions and emergencies","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G450-'Raw Data v2'!G450","v":5.2979734960373186}]
[{"$f":"A451","v":"Load group 5"},"Central Otago","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G451-'Raw Data v2'!G451","v":8.3152395177625363E-3}]
[{"$f":"A452","v":"Load group 5"},"Central Otago","Vegetation management","CPD","Passthrough","Distance",{"$f":"'Raw data'!G452-'Raw Data v2'!G452","v":7.3087660144509812}]
[{"$f":"A453","v":"Load group 5"},"Central Otago","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G453-'Raw Data v2'!G453","v":28.357732929202655}]
[{"$f":"A454","v":"Load group 5"},"Central Otago","System operations and network support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G454-'Raw Data v2'!G454","v":6.0405641392217747E-3}]
[{"$f":"A455","v":"Load group 5"},"Central Otago","Business support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G455-'Raw Data v2'!G455","v":0.13648277097782124}]
[{"$f":"A456","v":"Load group 5"},"Central Otago","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",{"$f":"'Raw data'!G456-'Raw Data v2'!G456","v":127.19086965892899}]
[{"$f":"A457","v":"Load group 5"},"Central Otago","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G457-'Raw Data v2'!G457","v":-97.187885971238529}]
[{"$f":"A458","v":"Load group 5"},"Central Otago","Tax","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G458-'Raw Data v2'!G458","v":73.858500269667843}]
[{"$f":"A459","v":"Load group 5"},"Central Otago","Return on capital","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G459-'Raw Data v2'!G459","v":287.1171417051255}]
[{"$f":"A460","v":"Load group 5"},"Central Otago","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G460-'Raw Data v2'!G460","v":0}]
[{"$f":"A461","v":"Load group 5"},"Central Otago","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G461-'Raw Data v2'!G461","v":0}]
[{"$f":"A462","v":"Load group 5"},"Central Otago","Electricity Authority levies","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G462-'Raw Data v2'!G462","v":0}]
[{"$f":"A463","v":"Load group 5"},"Central Otago","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G463-'Raw Data v2'!G463","v":0}]
[{"$f":"A464","v":"Load group 5"},"Central Otago","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G464-'Raw Data v2'!G464","v":0}]
[{"$f":"A465","v":"Load group 5"},"Central Otago","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",{"$f":"'Raw data'!G465-'Raw Data v2'!G465","v":0}]
[{"$f":"A466","v":"Load group 5"},"Central Otago","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G466-'Raw Data v2'!G466","v":0}]
[{"$f":"A467","v":"Load group 5"},"Central Otago","Transpower  - Connection charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G467-'Raw Data v2'!G467","v":0}]
[{"$f":"A468","v":"Load group 5"},"Central Otago","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G468-'Raw Data v2'!G468","v":0}]
[{"$f":"A469","v":"Load group 5"},"Central Otago","Transpower - Residual Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G469-'Raw Data v2'!G469","v":0}]
[{"$f":"A470","v":"Load group 5"},"Central Otago","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G470-'Raw Data v2'!G470","v":0}]
[{"$f":"A471","v":"Load group 5"},"Central Otago","Transpower - Interconnection costs","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G471-'Raw Data v2'!G471","v":0}]
[{"$f":"A472","v":"Load group 5"},"Central Otago","Transpower - New investment contract","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G472-'Raw Data v2'!G472","v":0}]
[{"$f":"A473","v":"Load group 5"},"Central Otago","Distributed Generation Allowance","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G473-'Raw Data v2'!G473","v":0}]
[{"$f":"A474","v":"Load group 5"},"Central Otago","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",{"$f":"'Raw data'!G474-'Raw Data v2'!G474","v":0}]
[{"$f":"A475","v":"Load group 5"},"Central Otago","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G475-'Raw Data v2'!G475","v":0}]
[{"$f":"A476","v":"Load group 5"},"Central Otago","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G476-'Raw Data v2'!G476","v":0}]
[{"$f":"A477","v":"Load group 5"},"Central Otago","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G477-'Raw Data v2'!G477","v":0}]
[{"$f":"A478","v":"Load group 5"},"Queenstown","Service interruptions and emergencies","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G478-'Raw Data v2'!G478","v":0.68233520804783554}]
[{"$f":"A479","v":"Load group 5"},"Queenstown","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G479-'Raw Data v2'!G479","v":1.2464322069746715E-2}]
[{"$f":"A480","v":"Load group 5"},"Queenstown","Vegetation management","CPD","Passthrough","Distance",{"$f":"'Raw data'!G480-'Raw Data v2'!G480","v":0.58429775267421658}]
[{"$f":"A481","v":"Load group 5"},"Queenstown","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",{"$f":"'Raw data'!G481-'Raw Data v2'!G481","v":3.6522416755170859}]
[{"$f":"A482","v":"Load group 5"},"Queenstown","System operations and network support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G482-'Raw Data v2'!G482","v":9.0546443976014315E-3}]
[{"$f":"A483","v":"Load group 5"},"Queenstown","Business support","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G483-'Raw Data v2'!G483","v":0.20458403041850004}]
[{"$f":"A484","v":"Load group 5"},"Queenstown","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",{"$f":"'Raw data'!G484-'Raw Data v2'!G484","v":22.473335286627645}]
[{"$f":"A485","v":"Load group 5"},"Queenstown","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G485-'Raw Data v2'!G485","v":-17.014159304835815}]
[{"$f":"A486","v":"Load group 5"},"Queenstown","Tax","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G486-'Raw Data v2'!G486","v":12.930009507319397}]
[{"$f":"A487","v":"Load group 5"},"Queenstown","Return on capital","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G487-'Raw Data v2'!G487","v":50.264050290854044}]
[{"$f":"A488","v":"Load group 5"},"Queenstown","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G488-'Raw Data v2'!G488","v":0}]
[{"$f":"A489","v":"Load group 5"},"Queenstown","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G489-'Raw Data v2'!G489","v":0}]
[{"$f":"A490","v":"Load group 5"},"Queenstown","Electricity Authority levies","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G490-'Raw Data v2'!G490","v":0}]
[{"$f":"A491","v":"Load group 5"},"Queenstown","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G491-'Raw Data v2'!G491","v":0}]
[{"$f":"A492","v":"Load group 5"},"Queenstown","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G492-'Raw Data v2'!G492","v":0}]
[{"$f":"A493","v":"Load group 5"},"Queenstown","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",{"$f":"'Raw data'!G493-'Raw Data v2'!G493","v":0}]
[{"$f":"A494","v":"Load group 5"},"Queenstown","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G494-'Raw Data v2'!G494","v":0}]
[{"$f":"A495","v":"Load group 5"},"Queenstown","Transpower  - Connection charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G495-'Raw Data v2'!G495","v":0}]
[{"$f":"A496","v":"Load group 5"},"Queenstown","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G496-'Raw Data v2'!G496","v":0}]
[{"$f":"A497","v":"Load group 5"},"Queenstown","Transpower - Residual Charge","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G497-'Raw Data v2'!G497","v":0}]
[{"$f":"A498","v":"Load group 5"},"Queenstown","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G498-'Raw Data v2'!G498","v":0}]
[{"$f":"A499","v":"Load group 5"},"Queenstown","Transpower - Interconnection costs","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G499-'Raw Data v2'!G499","v":0}]
[{"$f":"A500","v":"Load group 5"},"Queenstown","Transpower - New investment contract","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G500-'Raw Data v2'!G500","v":0}]
[{"$f":"A501","v":"Load group 5"},"Queenstown","Distributed Generation Allowance","MWh","Passthrough","Capacity",{"$f":"'Raw data'!G501-'Raw Data v2'!G501","v":0}]
[{"$f":"A502","v":"Load group 5"},"Queenstown","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",{"$f":"'Raw data'!G502-'Raw Data v2'!G502","v":0}]
[{"$f":"A503","v":"Load group 5"},"Queenstown","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",{"$f":"'Raw data'!G503-'Raw Data v2'!G503","v":0}]
[{"$f":"A504","v":"Load group 5"},"Queenstown","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G504-'Raw Data v2'!G504","v":0}]
[{"$f":"A505","v":"Load group 5"},"Queenstown","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",{"$f":"'Raw data'!G505-'Raw Data v2'!G505","v":0}]

{"sheet":"Detail1","index":20,"n_rows":141,"n_cols":7,"rows_kept":141,"cut":false,"hidden":true,"merged":[]}
["Details for Sum of Amount - Load group: Load group 2, Passthrough/Dist: Passthrough"]
[]
["Load group","Pricing Area","Componants","Allocator","Passthrough/Dist","Tariff types","Amount"]
["Load group 2","Central Otago","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0]
["Load group 2","Central Otago","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0]
["Load group 2","Central Otago","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0]
["Load group 2","Central Otago","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0]
["Load group 2","Central Otago","Distributed Generation Allowance","MWh","Passthrough","Capacity",0]
["Load group 2","Central Otago","Transpower - New investment contract","MWh","Passthrough","Capacity",0]
["Load group 2","Central Otago","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0]
["Load group 2","Central Otago","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0]
["Load group 2","Central Otago","Transpower - Residual Charge","MWh","Passthrough","Capacity",0]
["Load group 2","Central Otago","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",0]
["Load group 2","Central Otago","Transpower  - Connection charge","MWh","Passthrough","Capacity",0]
["Load group 2","Central Otago","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",0]
["Load group 2","Central Otago","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",0]
["Load group 2","Central Otago","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0]
["Load group 2","Central Otago","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0]
["Load group 2","Central Otago","Electricity Authority levies","MWh","Passthrough","Capacity",0]
["Load group 2","Central Otago","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0]
["Load group 2","Central Otago","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",0]
["Load group 2","Central Otago","Return on capital","Regulated Asset Base","Passthrough","Capacity",533.61407868325705]
["Load group 2","Central Otago","Tax","Regulated Asset Base","Passthrough","Capacity",137.26779021366372]
["Load group 2","Central Otago","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",-180.62601182125832]
["Load group 2","Central Otago","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",278.29881253877602]
["Load group 2","Central Otago","Business support","ICP Count","Passthrough","Daily Fixed",231.48932738193639]
["Load group 2","Central Otago","System operations and network support","ICP Count","Passthrough","Daily Fixed",10.245440648498594]
["Load group 2","Central Otago","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",258.02935514051751]
["Load group 2","Central Otago","Vegetation management","CPD","Passthrough","Capacity",66.50306589352391]
["Load group 2","Central Otago","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",14.103532549902177]
["Load group 2","Central Otago","Service interruptions and emergencies","CPD","Passthrough","Capacity",48.206698615399517]
["Load group 2","Central Otago","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",1.6606787935655312]
["Load group 2","Central Otago","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0]
["Load group 2","Central Otago","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0.69309747120514731]
["Load group 2","Central Otago","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0]
["Load group 2","Central Otago","Distributed Generation Allowance","MWh","Passthrough","Capacity",0]
["Load group 2","Central Otago","Transpower - New investment contract","MWh","Passthrough","Capacity",115.21264818801664]
["Load group 2","Central Otago","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0]
["Load group 2","Central Otago","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0.8448063753122248]
["Load group 2","Central Otago","Transpower - Residual Charge","MWh","Passthrough","Capacity",1390.1180155553197]
["Load group 2","Central Otago","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",127.21131211172099]
["Load group 2","Central Otago","Transpower  - Connection charge","MWh","Passthrough","Capacity",323.97175696248502]
["Load group 2","Central Otago","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",-50.829910477786271]
["Load group 2","Central Otago","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",-339.2552576585515]
["Load group 2","Central Otago","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",1.7931305838265805]
["Load group 2","Central Otago","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",1.9873031852148517]
["Load group 2","Central Otago","Electricity Authority levies","MWh","Passthrough","Capacity",20.578834446293691]
["Load group 2","Central Otago","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",13.088620491102649]
["Load group 2","Central Otago","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",77.096723083209042]
["Load group 2","Dunedin","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0]
["Load group 2","Dunedin","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0]
["Load group 2","Dunedin","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0]
["Load group 2","Dunedin","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0]
["Load group 2","Dunedin","Distributed Generation Allowance","MWh","Passthrough","Capacity",0]
["Load group 2","Dunedin","Transpower - New investment contract","MWh","Passthrough","Capacity",0]
["Load group 2","Dunedin","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0]
["Load group 2","Dunedin","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0]
["Load group 2","Dunedin","Transpower - Residual Charge","MWh","Passthrough","Capacity",0]
["Load group 2","Dunedin","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",0]
["Load group 2","Dunedin","Transpower  - Connection charge","MWh","Passthrough","Capacity",0]
["Load group 2","Dunedin","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",0]
["Load group 2","Dunedin","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",0]
["Load group 2","Dunedin","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0]
["Load group 2","Dunedin","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0]
["Load group 2","Dunedin","Electricity Authority levies","MWh","Passthrough","Capacity",0]
["Load group 2","Dunedin","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0]
["Load group 2","Dunedin","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",0]
["Load group 2","Dunedin","Return on capital","Regulated Asset Base","Passthrough","Capacity",687.85357832035243]
["Load group 2","Dunedin","Tax","Regulated Asset Base","Passthrough","Capacity",176.94462057595376]
["Load group 2","Dunedin","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",-232.8354020860379]
["Load group 2","Dunedin","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",429.91768768228485]
["Load group 2","Dunedin","Business support","ICP Count","Passthrough","Daily Fixed",325.62200310145181]
["Load group 2","Dunedin","System operations and network support","ICP Count","Passthrough","Daily Fixed",14.411640244290055]
["Load group 2","Dunedin","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",162.1115966272921]
["Load group 2","Dunedin","Vegetation management","CPD","Passthrough","Capacity",48.712044125850497]
["Load group 2","Dunedin","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",19.838584230402105]
["Load group 2","Dunedin","Service interruptions and emergencies","CPD","Passthrough","Capacity",30.286727943870076]
["Load group 2","Dunedin","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",2.1406928644265135]
["Load group 2","Dunedin","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0]
["Load group 2","Dunedin","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0.97493819464949494]
["Load group 2","Dunedin","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0]
["Load group 2","Dunedin","Distributed Generation Allowance","MWh","Passthrough","Capacity",0]
["Load group 2","Dunedin","Transpower - New investment contract","MWh","Passthrough","Capacity",150.31304646445886]
["Load group 2","Dunedin","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0]
["Load group 2","Dunedin","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",1.4910722067789852]
["Load group 2","Dunedin","Transpower - Residual Charge","MWh","Passthrough","Capacity",2391.4988202567683]
["Load group 2","Dunedin","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",286.56760434710662]
["Load group 2","Dunedin","Transpower  - Connection charge","MWh","Passthrough","Capacity",422.6721850712517]
["Load group 2","Dunedin","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",-65.522138947541023]
["Load group 2","Dunedin","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",-540.85732311801587]
["Load group 2","Dunedin","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",2.5222880861575683]
["Load group 2","Dunedin","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",2.7954189130796667]
["Load group 2","Dunedin","Electricity Authority levies","MWh","Passthrough","Capacity",30.805880915891919]
["Load group 2","Dunedin","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",16.871845777191506]
["Load group 2","Dunedin","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",99.381292525898616]
["Load group 2","Queenstown","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0]
["Load group 2","Queenstown","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0]
["Load group 2","Queenstown","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0]
["Load group 2","Queenstown","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0]
["Load group 2","Queenstown","Distributed Generation Allowance","MWh","Passthrough","Capacity",0]
["Load group 2","Queenstown","Transpower - New investment contract","MWh","Passthrough","Capacity",0]
["Load group 2","Queenstown","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0]
["Load group 2","Queenstown","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0]
["Load group 2","Queenstown","Transpower - Residual Charge","MWh","Passthrough","Capacity",0]
["Load group 2","Queenstown","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",0]
["Load group 2","Queenstown","Transpower  - Connection charge","MWh","Passthrough","Capacity",0]
["Load group 2","Queenstown","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",0]
["Load group 2","Queenstown","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",0]
["Load group 2","Queenstown","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0]
["Load group 2","Queenstown","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0]
["Load group 2","Queenstown","Electricity Authority levies","MWh","Passthrough","Capacity",0]
["Load group 2","Queenstown","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0]
["Load group 2","Queenstown","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",0]
["Load group 2","Queenstown","Return on capital","Regulated Asset Base","Passthrough","Capacity",349.36361665666368]
["Load group 2","Queenstown","Tax","Regulated Asset Base","Passthrough","Capacity",89.870889009995039]
["Load group 2","Queenstown","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",-118.25804316831289]
["Load group 2","Queenstown","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",213.20904421450462]
["Load group 2","Queenstown","Business support","ICP Count","Passthrough","Daily Fixed",206.18973266759929]
["Load group 2","Queenstown","System operations and network support","ICP Count","Passthrough","Daily Fixed",9.1257108578929831]
["Load group 2","Queenstown","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",112.85041363068632]
["Load group 2","Queenstown","Vegetation management","CPD","Passthrough","Capacity",18.054183959069533]
["Load group 2","Queenstown","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",12.562149793347373]
["Load group 2","Queenstown","Service interruptions and emergencies","CPD","Passthrough","Capacity",21.083437873008961]
["Load group 2","Queenstown","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",1.0872665707335343]
["Load group 2","Queenstown","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0]
["Load group 2","Queenstown","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0.61734847094955081]
["Load group 2","Queenstown","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0]
["Load group 2","Queenstown","Distributed Generation Allowance","MWh","Passthrough","Capacity",0]
["Load group 2","Queenstown","Transpower - New investment contract","MWh","Passthrough","Capacity",290.01765812975606]
["Load group 2","Queenstown","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0]
["Load group 2","Queenstown","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0.78086765494589416]
["Load group 2","Queenstown","Transpower - Residual Charge","MWh","Passthrough","Capacity",1183.1437396101551]
["Load group 2","Queenstown","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",219.34732639073789]
["Load group 2","Queenstown","Transpower  - Connection charge","MWh","Passthrough","Capacity",815.51402326168375]
["Load group 2","Queenstown","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",-33.278959585687282]
["Load group 2","Queenstown","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",-247.79784865649964]
["Load group 2","Queenstown","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",1.5971583653499759]
["Load group 2","Queenstown","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",1.7701097373394217]
["Load group 2","Queenstown","Electricity Authority levies","MWh","Passthrough","Capacity",17.781425776954492]
["Load group 2","Queenstown","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",8.569278762475081]
["Load group 2","Queenstown","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",50.476160739970233]

{"sheet":"Raw Data v3","index":21,"n_rows":1009,"n_cols":27,"rows_kept":1009,"cut":false,"hidden":false,"merged":[]}
["Load group","Pricing Area","Componants","Allocator","Passthrough/Dist","Tariff types","Amount","Manual Adjustment","Opex/Capex/PT",null,null,"Componants","Pricing Area Allocator","Load group Allocator","Tariff types","Passthrough/Dist","Cost Type","Amount",null,null,"Pricing Area","Dunedin"]
["Load group Streetlighting","Dunedin","Service interruptions and emergencies","CPD","Distribution","Capacity",5.1906903912245843,null,"Operational costs",null,null,"Service interruptions and emergencies","Total Circuit Length","CPD","Distance","Distribution","Operational costs",2982.0553613226471]
["Load group Streetlighting","Dunedin","Service interruptions and emergencies","ICP Count","Distribution","Daily Fixed",0.10024751551171844,null,"Operational costs",null,null,"Service interruptions and emergencies","ICP Count","ICP Count","Daily Fixed","Distribution","Operational costs",2982.0553613226471,null,null,"Sum of Amount","Column Labels"]
["Load group Streetlighting","Dunedin","Vegetation management","CPD","Distribution","Distance",8.3485129146192865,null,"Operational costs",null,null,"Vegetation management","Overhead Circuit Length","CPD","Distance","Distribution","Operational costs",4113.4081573321155,null,null,null,"Capacity",null,"Daily Fixed",null,"Distance","Grand Total"]
["Load group Streetlighting","Dunedin","Routine and corrective maintenance and inspection","CPD","Distribution","Capacity",27.783493432464752,null,"Operational costs",null,null,"Routine and corrective maintenance and inspection","Total Circuit Length","CPD","Distance","Distribution","Operational costs",15961.636950380254,null,null,"Row Labels","Distribution","Passthrough","Distribution","Passthrough","Distribution"]
["Load group Streetlighting","Dunedin","System operations and network support","ICP Count","Distribution","Daily Fixed",7.2824306016996965E-2,null,"Operational costs",null,null,"System operations and network support","ICP Count","ICP Count","Daily Fixed","Distribution","Operational costs",2166.2991953870542,null,null,"Load group 1 (incl residential)",24420.430528883495,17371.375826797757,24251.342804977201,3906.0541373578108,948.40882338052131,70897.6121213968]
["Load group Streetlighting","Dunedin","Business support","ICP Count","Distribution","Daily Fixed",1.6454196744970035,null,"Operational costs",null,null,"Business support","ICP Count","ICP Count","Daily Fixed","Distribution","Operational costs",48946.176241006011,null,null,"Load group 2",5037.5370587970492,4637.5596930343509,1445.3482509203263,-175.1485665031903,195.64129260615113,11140.937728854686]
["Load group Streetlighting","Dunedin","Depreciation","Regulated Asset Base (Depreciation)","Distribution","Capacity",73.681436126268267,null,"Capital related costs",null,null,"Depreciation","Regulated Asset Base (Depreciation)","Regulated Asset Base (Depreciation)","Capacity","Distribution","Capital related costs",37696.449673622323,null,null,"Load group 3",6000.6870043566514,3724.0217179713263,96.056208338016049,-247.60097118947482,117.07205073999123,9690.2360102165094]
["Load group Streetlighting","Dunedin","Asset revaluations and other regulatory revenue","Regulated Asset Base","Distribution","Capacity",-39.904491716132064,null,"Capital related costs",null,null,"Asset revaluations and other regulatory revenue","Regulated Asset Base","Regulated Asset Base","Capacity","Distribution","Capital related costs",-24109.287757542854,null,null,"Load group 4",6601.6815187962857,4306.7572153597202,35.922680299231345,-185.91980299788514,128.79731823650459,10887.238929693856]
["Load group Streetlighting","Dunedin","Tax","Regulated Asset Base","Distribution","Capacity",30.32565100808047,null,"Capital related costs",null,null,"Tax","Regulated Asset Base","Regulated Asset Base","Capacity","Distribution","Capital related costs",18321.993719144655,null,null,"Load group 5",2393.1507414409484,1789.290849182793,2.3490924393866481,-47.628192416657789,46.689831485463415,4183.8523221319329]
["Load group Streetlighting","Dunedin","Return on capital","Regulated Asset Base","Distribution","Capacity",117.88777467720948,null,"Capital related costs",null,null,"Return on capital","Regulated Asset Base","Regulated Asset Base","Capacity","Distribution","Capital related costs",71224.821080485373,null,null,"Load group Streetlighting",214.96455391911547,165.95674928990923,1.818491496025719,-26.955492568760771,8.3485129146192865,364.13281505090896]
["Load group Streetlighting","Dunedin","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",4.2408532118742279,null,"Passthrough and recoverable costs",null,null,"Local Authority rates","Regulated Asset Base","Regulated Asset Base","Capacity","Passthrough","Passthrough and recoverable costs",2051.9549999999999,null,null,"Grand Total",44668.451406193548,31994.962051635855,25832.837528470191,3222.8011116818416,1444.957829363251,107164.00992734468]
["Load group Streetlighting","Dunedin","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0.71996468888551779,null,"Passthrough and recoverable costs",null,null,"Commerce Act levies","Regulated Asset Base","Regulated Asset Base","Capacity","Passthrough","Passthrough and recoverable costs",348.358]
["Load group Streetlighting","Dunedin","Electricity Authority levies","MWh","Passthrough","Capacity",1.0148921344477992,null,"Passthrough and recoverable costs",null,null,"Electricity Authority levies","MWh","MWh","Capacity","Passthrough","Passthrough and recoverable costs",335.15039999999999]
["Load group Streetlighting","Dunedin","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",3.517107740662463E-3,null,"Passthrough and recoverable costs",null,null,"Electricity Authority levies","ICP Count","ICP Count","Daily Fixed","Passthrough","Passthrough and recoverable costs",83.787599999999998,null,null,"Pricing Area","Central Otago"]
["Load group Streetlighting","Dunedin","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",3.1734631652156507E-3,null,"Passthrough and recoverable costs",null,null,"Utilities Disputes levies","ICP Count","ICP Count","Daily Fixed","Passthrough","Passthrough and recoverable costs",75.600999999999999]
["Load group Streetlighting","Dunedin","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",-27.415615769866619,null,"Passthrough and recoverable costs",null,null,"Opex Incentive Amount","Prior year distribution revenue","Prior year distribution revenue","Daily Fixed","Passthrough","Operational costs",-6549.4679999999998,null,null,"Sum of Amount","Column Labels"]
["Load group Streetlighting","Dunedin","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",-2.7959967750684709,null,"Passthrough and recoverable costs",null,null,"Capex Incentive Amount","Regulated Asset Base","Regulated Asset Base","Capacity","Passthrough","Capital related costs",-1352.855021372,null,null,null,"Capacity",null,"Daily Fixed",null,"Distance","Grand Total"]
["Load group Streetlighting","Dunedin","Transpower  - Connection charge","MWh","Passthrough","Capacity",13.924830692226225,null,"Passthrough and recoverable costs",null,null,"Transmission costs and ACOT","Transpower connection charge","MWh","Capacity","Passthrough","Passthrough and recoverable costs",6938.4462999999996,null,null,"Row Labels","Distribution","Passthrough","Distribution","Passthrough","Distribution"]
["Load group Streetlighting","Dunedin","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",9.44089891256424,null,"Passthrough and recoverable costs",null,null,"Transmission costs and ACOT","Transpower benefit based charge","MWh","Capacity","Passthrough","Passthrough and recoverable costs",3075.3853919496337,null,null,"Load group 1 (incl residential)",15920.85577623702,7806.3826661552903,9585.5750789132235,1046.5035456921682,985.10872651395334,35344.425793511655]
["Load group Streetlighting","Dunedin","Transpower - Residual Charge","MWh","Passthrough","Capacity",78.787337679011273,null,"Passthrough and recoverable costs",null,null,"Transmission costs and ACOT","Transpower residual charge","MWh","Capacity","Passthrough","Passthrough and recoverable costs",24465.02968,null,null,"Load group 2",4316.6623403859303,3158.8007543471681,1027.5186911554035,-79.267685319731456,267.09504819931209,8690.8091487680813]
["Load group Streetlighting","Dunedin","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",4.9123005399045606E-2,null,"Passthrough and recoverable costs",null,null,"Transmission costs and ACOT","Transpower transitional price cap","MWh","Capacity","Passthrough","Passthrough and recoverable costs",15.333729999999996,null,null,"Load group 3",6124.2351633351491,2602.8413379010722,73.342502227382496,-155.52229239186946,105.40975715793665,8750.3064682296699]
["Load group Streetlighting","Dunedin","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs",null,null,"Transmission costs and ACOT","Transpower connection charge","CPD","CPD","Passthrough","Passthrough and recoverable costs",0,null,null,"Load group 4",6915.798242888749,2877.5723752604217,19.959812482063118,-191.83743826403898,119.03406611499084,9740.5270584821847]
["Load group Streetlighting","Dunedin","Transpower - New investment contract","MWh","Passthrough","Capacity",4.9520261724756809,null,"Passthrough and recoverable costs",null,null,"Transmission costs and ACOT","Transpower new investment contract","CPD","CPD","Passthrough","Passthrough and recoverable costs",2467.4890800000003,null,null,"Load group 5",1707.6154063803531,627.57050223382419,0.60657901271542825,-12.610289128877348,29.391315079364119,2352.5735135773793]
["Load group Streetlighting","Dunedin","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs",null,null,"Transmission costs and ACOT","Distributed Generation Allowance","CPD","CPD","Passthrough","Passthrough and recoverable costs",0,null,null,"Load group Streetlighting",99.914494464647646,48.96024395536741,3.1823601180450085,-5.2982113444566723,6.1822455894150519,152.94113278301847]
["Load group Streetlighting","Dunedin","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,null,"Passthrough and recoverable costs",null,null,"Wash-up Drawdown Amount","ICP Count","ICP Count","Daily Fixed","Passthrough","Operational costs",0,null,null,"Grand Total",35085.081423691852,17122.127879853142,10710.185023908833,601.96762924319444,1512.221158654972,65031.583115351983]
["Load group Streetlighting","Dunedin","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",1.2266364282738555E-3,null,"Passthrough and recoverable costs",null,null,"Quality Incentive Adjustments","ICP Count","ICP Count","Daily Fixed","Passthrough","Operational costs",29.222000000000001]
["Load group Streetlighting","Dunedin","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,null,"Passthrough and recoverable costs",null,null,"Capex Wash-up Adjustment","Regulated Asset Base","Regulated Asset Base","Capacity","Passthrough","Capital related costs",0]
["Load group Streetlighting","Dunedin","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",9.1348824099602197E-2,null,"Passthrough and recoverable costs",null,null,"Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Regulated Asset Base","Capacity","Passthrough","Passthrough and recoverable costs",44.19952,null,null,"Pricing Area","Queenstown"]
["Load group Streetlighting","Central Otago","Service interruptions and emergencies","CPD","Distribution","Capacity",4.4813821121040389,null,"Operational costs"]
["Load group Streetlighting","Central Otago","Service interruptions and emergencies","ICP Count","Distribution","Daily Fixed",0.17543315214550725,null,"Operational costs",null,null,null,null,null,null,null,null,212313.24266303793,null,null,"Sum of Amount","Column Labels"]
["Load group Streetlighting","Central Otago","Vegetation management","CPD","Distribution","Distance",6.1822455894150519,null,"Operational costs",null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,"Daily Fixed",null,"Distance","Grand Total"]
["Load group Streetlighting","Central Otago","Routine and corrective maintenance and inspection","CPD","Distribution","Capacity",23.986876714993908,null,"Operational costs",null,null,"Sum of Amount","Column Labels",null,null,null,null,null,null,null,"Row Labels","Distribution","Passthrough","Distribution","Passthrough","Distribution"]
["Load group Streetlighting","Central Otago","System operations and network support","ICP Count","Distribution","Daily Fixed",0.12744253552974469,null,"Operational costs",null,null,"Row Labels","Central Otago","Dunedin","Queenstown","Grand Total",null,null,null,null,"Load group 1 (incl residential)",7415.9952009754879,6148.6420935556298,5808.0961812041114,799.06905033827002,200.39793781067627,20372.200463884175]
["Load group Streetlighting","Central Otago","Business support","ICP Count","Distribution","Daily Fixed",2.8794844303697564,null,"Operational costs",null,null,"Distribution",47307.48760625565,71946.246764026975,25128.26562971736,144382,null,null,null,null,"Load group 2",2683.3555684704065,3238.7426462668013,915.22061356521272,-16.224459750353006,72.510689093155165,6893.6050576452226]
["Load group Streetlighting","Central Otago","Depreciation","Regulated Asset Base (Depreciation)","Distribution","Capacity",25.871162227497219,null,"Capital related costs",null,null,"Load group 1 (incl residential)",26491.539581664198,49620.182157241215,13424.489319990276,89536.211058895686,null,null,null,null,"Load group 3",2924.213749964807,1637.5802449447503,36.707371835187651,-118.11302285965435,23.40954551303086,4503.7978893981217]
["Load group Streetlighting","Central Otago","Asset revaluations and other regulatory revenue","Regulated Asset Base","Distribution","Capacity",-16.791321571602115,null,"Capital related costs",null,null,"Load group 2",5611.2760797406454,6678.5266023235263,3671.086871128774,15960.889553192945,null,null,null,null,"Load group 4",4653.7746749083663,2946.7156786343526,16.366423464231474,-71.675669829707317,37.255399014852777,7582.4365061920944]
["Load group Streetlighting","Central Otago","Tax","Regulated Asset Base","Distribution","Capacity",12.760662673445438,null,"Capital related costs",null,null,"Load group 3",6302.9874227204682,6213.8152634346588,2984.3306673130255,15501.133353468151,null,null,null,null,"Load group 5",293.51162627260021,394.9148400866589,0.9092457480128594,-2.6362340066359455,2.3496824655567101,689.04916056619277]
["Load group Streetlighting","Central Otago","Return on capital","Regulated Asset Base","Distribution","Capacity",49.605732308209163,null,"Capital related costs",null,null,"Load group 4",7054.7921214858025,6766.4015173320222,4707.3964973874517,18528.590136205275,null,null,null,null,"Load group Streetlighting",41.700990237319076,35.570087162772332,1.3638686220192895,-3.2012639190495684,1.1268605523264967,76.560542655387607]
["Load group Streetlighting","Central Otago","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",1.7844991116565008,null,"Passthrough and recoverable costs",null,null,"Load group 5",1737.6133004724329,2442.1896653657982,296.77055448616989,4476.5735203244012,null,null,null,null,"Grand Total",18012.551810828987,14402.165590650968,6778.6637044387744,587.21839997286975,337.05011444959831,40117.649620341203]
["Load group Streetlighting","Central Otago","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0.30295232670230843,null,"Passthrough and recoverable costs",null,null,"Load group Streetlighting",109.27910017210772,225.13155832976048,44.191719411664863,378.60237791353302]
["Load group Streetlighting","Central Otago","Electricity Authority levies","MWh","Passthrough","Capacity",0.2250186694306438,null,"Passthrough and recoverable costs",null,null,"Passthrough",17724.09550909634,35217.763163317708,14989.383990623837,67931.242663037876]
["Load group Streetlighting","Central Otago","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",6.15493854615931E-3,null,"Passthrough and recoverable costs",null,null,"Load group 1 (incl residential)",8852.8862118474608,21277.429964155577,6947.711143893901,37078.027319896937]
["Load group Streetlighting","Central Otago","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",5.5535605391273885E-3,null,"Passthrough and recoverable costs",null,null,"Load group 2",3079.5330690274359,4462.4111265311603,3222.5181865164495,10764.462382075046]
["Load group Streetlighting","Central Otago","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",-6.1034269463919069,null,"Passthrough and recoverable costs",null,null,"Load group 3",2447.3190455092026,3476.4207467818519,1519.4672220850962,7443.2070143761512]
["Load group Streetlighting","Central Otago","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",-1.1765212121310509,null,"Passthrough and recoverable costs","Passthrough",null,"Load group 4",2685.7349369963831,4120.8374123618341,2875.0400088046454,9681.6123581628635]
["Load group Streetlighting","Central Otago","Transpower  - Connection charge","MWh","Passthrough","Capacity",3.5424597964991036,null,"Passthrough and recoverable costs",null,null,"Load group 5",614.96021310494712,1741.6626567661351,392.278606080023,2748.9014759511051]
["Load group Streetlighting","Central Otago","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",1.3909884091157181,null,"Passthrough and recoverable costs",null,null,"Load group Streetlighting",43.662032610910728,139.00125672114845,32.368823243722758,215.03211257578192]
["Load group Streetlighting","Central Otago","Transpower - Residual Charge","MWh","Passthrough","Capacity",15.200205192775712,null,"Passthrough and recoverable costs",null,null,"Grand Total",65031.58311535199,107164.00992734468,40117.649620341195,212313.24266303788]
["Load group Streetlighting","Central Otago","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",9.2375108510345683E-3,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Transpower - New investment contract","MWh","Passthrough","Capacity",1.2597893658412491,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",2.1466137494792468E-3,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,null,"Passthrough and recoverable costs",null,null,"Sum of Amount","Column Labels"]
["Load group Streetlighting","Central Otago","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",3.8438466816106465E-2,null,"Passthrough and recoverable costs",null,null,"Row Labels","Central Otago","Dunedin","Queenstown","(blank)","Grand Total"]
["Load group Streetlighting","Queenstown","Service interruptions and emergencies","CPD","Distribution","Capacity",1.3159328884862376,null,"Operational costs",null,null,"Capital related costs",28121.543219691604,38961.290673475705,15512.166300171852,null,82595.000193339161]
["Load group Streetlighting","Queenstown","Service interruptions and emergencies","ICP Count","Distribution","Daily Fixed",7.5185636633788841E-2,null,"Operational costs",null,null,"Operational costs",19185.944386564046,32984.956090551284,9616.09932954551,null,61786.999806660839]
["Load group Streetlighting","Queenstown","Vegetation management","CPD","Distribution","Distance",1.1268605523264967,null,"Operational costs",null,null,"Passthrough and recoverable costs",17724.095509096343,35217.763163317708,14989.383990623841,null,67931.24266303789]
["Load group Streetlighting","Queenstown","Routine and corrective maintenance and inspection","CPD","Distribution","Capacity",7.0436127006597005,null,"Operational costs",null,null,"(blank)"]
["Load group Streetlighting","Queenstown","System operations and network support","ICP Count","Distribution","Daily Fixed",5.461822951274773E-2,null,"Operational costs",null,null,"Grand Total",65031.583115351998,107164.0099273447,40117.649620341203,null,212313.24266303791]
["Load group Streetlighting","Queenstown","Business support","ICP Count","Distribution","Daily Fixed",1.2340647558727529,null,"Operational costs"]
["Load group Streetlighting","Queenstown","Depreciation","Regulated Asset Base (Depreciation)","Distribution","Capacity",13.307544770189837,null,"Capital related costs"]
["Load group Streetlighting","Queenstown","Asset revaluations and other regulatory revenue","Regulated Asset Base","Distribution","Capacity",-7.381132492269324,null,"Capital related costs"]
["Load group Streetlighting","Queenstown","Tax","Regulated Asset Base","Distribution","Capacity",5.6093346482715019,null,"Capital related costs"]
["Load group Streetlighting","Queenstown","Return on capital","Regulated Asset Base","Distribution","Capacity",21.805697721981126,null,"Capital related costs"]
["Load group Streetlighting","Queenstown","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",0.78443047614249173,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0.13317184431824586,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Electricity Authority levies","MWh","Passthrough","Capacity",0.17244356163175578,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",2.6378308054968475E-3,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",2.3800973739117382E-3,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",-3.5463563198789552,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",-0.51717542956185636,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Transpower  - Connection charge","MWh","Passthrough","Capacity",7.9088226386294682,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",2.1272216678060181,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Transpower - Residual Charge","MWh","Passthrough","Capacity",11.474081040515649,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",7.5728235334438961E-3,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Transpower - New investment contract","MWh","Passthrough","Capacity",2.8125797408672031,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",9.199773212053917E-4,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",1.6896788925132175E-2,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Service interruptions and emergencies","CPD","Distribution","Capacity",589.67346841534857,null,"Operational costs"]
["Load group 1 (incl residential)","Dunedin","Service interruptions and emergencies","ICP Count","Distribution","Daily Fixed",1336.897571055548,null,"Operational costs"]
["Load group 1 (incl residential)","Dunedin","Vegetation management","CPD","Distribution","Distance",948.40882338052131,null,"Operational costs"]
["Load group 1 (incl residential)","Dunedin","Routine and corrective maintenance and inspection","CPD","Distribution","Capacity",3156.2639460666114,null,"Operational costs"]
["Load group 1 (incl residential)","Dunedin","System operations and network support","ICP Count","Distribution","Daily Fixed",971.18255081891209,null,"Operational costs"]
["Load group 1 (incl residential)","Dunedin","Business support","ICP Count","Distribution","Daily Fixed",21943.262683102741,null,"Operational costs"]
["Load group 1 (incl residential)","Dunedin","Depreciation","Regulated Asset Base (Depreciation)","Distribution","Capacity",8370.3678554694834,null,"Capital related costs"]
["Load group 1 (incl residential)","Dunedin","Asset revaluations and other regulatory revenue","Regulated Asset Base","Distribution","Capacity",-4533.2351309922387,null,"Capital related costs"]
["Load group 1 (incl residential)","Dunedin","Tax","Regulated Asset Base","Distribution","Capacity",3445.0584535190233,null,"Capital related costs"]
["Load group 1 (incl residential)","Dunedin","Return on capital","Regulated Asset Base","Distribution","Capacity",13392.301936405265,null,"Capital related costs"]
["Load group 1 (incl residential)","Dunedin","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",481.76994465205991,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",81.789519935428558,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Electricity Authority levies","MWh","Passthrough","Capacity",101.39225584500868,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",46.904033198535188,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",42.32120043828035,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",-2230.1337452516632,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",-317.63118039559822,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Transpower  - Connection charge","MWh","Passthrough","Capacity",1391.1527621729242,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",943.18795609782387,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Transpower - Residual Charge","MWh","Passthrough","Capacity",7871.2068289344752,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",4.9076075794062186,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Transpower - New investment contract","MWh","Passthrough","Capacity",494.72952601413488,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",16.358383079687155,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",10.377420705642969,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Service interruptions and emergencies","CPD","Distribution","Capacity",714.08496502238165,null,"Operational costs"]
["Load group 1 (incl residential)","Central Otago","Service interruptions and emergencies","ICP Count","Distribution","Daily Fixed",528.42154528200479,null,"Operational costs"]
["Load group 1 (incl residential)","Central Otago","Vegetation management","CPD","Distribution","Distance",985.10872651395334,null,"Operational costs"]
["Load group 1 (incl residential)","Central Otago","Routine and corrective maintenance and inspection","CPD","Distribution","Capacity",3822.1842261026436,null,"Operational costs"]
["Load group 1 (incl residential)","Central Otago","System operations and network support","ICP Count","Distribution","Daily Fixed",383.86918741235826,null,"Operational costs"]
["Load group 1 (incl residential)","Central Otago","Business support","ICP Count","Distribution","Daily Fixed",8673.2843462188612,null,"Operational costs"]
["Load group 1 (incl residential)","Central Otago","Depreciation","Regulated Asset Base (Depreciation)","Distribution","Capacity",4122.4353362799829,null,"Capital related costs"]
["Load group 1 (incl residential)","Central Otago","Asset revaluations and other regulatory revenue","Regulated Asset Base","Distribution","Capacity",-2675.6098848949673,null,"Capital related costs"]
["Load group 1 (incl residential)","Central Otago","Tax","Regulated Asset Base","Distribution","Capacity",2033.3453231354679,null,"Capital related costs"]
["Load group 1 (incl residential)","Central Otago","Return on capital","Regulated Asset Base","Distribution","Capacity",7904.415810591513,null,"Capital related costs"]
["Load group 1 (incl residential)","Central Otago","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",284.35066545383654,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",48.273879844425238,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Electricity Authority levies","MWh","Passthrough","Capacity",35.905726065769684,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",18.539267509596364,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",16.727859050658985,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",-1378.8833749446162,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",-187.47254476325867,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Transpower  - Connection charge","MWh","Passthrough","Capacity",565.26239077821708,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",221.95691097428619,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Transpower - Residual Charge","MWh","Passthrough","Capacity",2425.462763495344,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",1.4740089566170589,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Transpower - New investment contract","MWh","Passthrough","Capacity",201.02177292630245,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",6.4658072932680373,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",6.1249700528228725,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Service interruptions and emergencies","CPD","Distribution","Capacity",234.02206830777513,null,"Operational costs"]
["Load group 1 (incl residential)","Queenstown","Service interruptions and emergencies","ICP Count","Distribution","Daily Fixed",320.18143240774168,null,"Operational costs"]
["Load group 1 (incl residential)","Queenstown","Vegetation management","CPD","Distribution","Distance",200.39793781067627,null,"Operational costs"]
["Load group 1 (incl residential)","Queenstown","Routine and corrective maintenance and inspection","CPD","Distribution","Capacity",1252.6176881736442,null,"Operational costs"]
["Load group 1 (incl residential)","Queenstown","System operations and network support","ICP Count","Distribution","Daily Fixed",232.5941994232881,null,"Operational costs"]
["Load group 1 (incl residential)","Queenstown","Business support","ICP Count","Distribution","Daily Fixed",5255.3205493730811,null,"Operational costs"]
["Load group 1 (incl residential)","Queenstown","Depreciation","Regulated Asset Base (Depreciation)","Distribution","Capacity",2366.5790090561381,null,"Capital related costs"]
["Load group 1 (incl residential)","Queenstown","Asset revaluations and other regulatory revenue","Regulated Asset Base","Distribution","Capacity",-1312.6413264749522,null,"Capital related costs"]
["Load group 1 (incl residential)","Queenstown","Tax","Regulated Asset Base","Distribution","Capacity",997.54942497790773,null,"Capital related costs"]
["Load group 1 (incl residential)","Queenstown","Return on capital","Regulated Asset Base","Distribution","Capacity",3877.8683369349751,null,"Capital related costs"]
["Load group 1 (incl residential)","Queenstown","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",139.50106732395011,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",23.682933013071253,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Electricity Authority levies","MWh","Passthrough","Capacity",29.420887210687855,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",11.233321729614598,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",10.135752260246067,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",-670.52253866110664,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",-91.973127781047523,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Transpower  - Connection charge","MWh","Passthrough","Capacity",1349.3375839530504,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",362.92888043160832,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Transpower - Residual Charge","MWh","Passthrough","Capacity",1957.6123396255425,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",1.2920122093028417,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Transpower - New investment contract","MWh","Passthrough","Capacity",479.85897846290692,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",3.9177650103690502,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",3.0048808162002971,null,"Passthrough and recoverable costs"]
["Load group 2","Dunedin","Service interruptions and emergencies","CPD","Distribution","Capacity",121.64003194858995,null,"Operational costs"]
["Load group 2","Dunedin","Service interruptions and emergencies","ICP Count","Distribution","Daily Fixed",79.677343292850523,null,"Operational costs"]
["Load group 2","Dunedin","Vegetation management","CPD","Distribution","Distance",195.64129260615113,null,"Operational costs"]
["Load group 2","Dunedin","Routine and corrective maintenance and inspection","CPD","Distribution","Capacity",651.08584293179968,null,"Operational costs"]
["Load group 2","Dunedin","System operations and network support","ICP Count","Distribution","Daily Fixed",57.88120733926408,null,"Operational costs"]
["Load group 2","Dunedin","Business support","ICP Count","Distribution","Daily Fixed",1307.7897002882119,null,"Operational costs"]
["Load group 2","Dunedin","Depreciation","Regulated Asset Base (Depreciation)","Distribution","Capacity",1726.670552258234,null,"Capital related costs"]
["Load group 2","Dunedin","Asset revaluations and other regulatory revenue","Regulated Asset Base","Distribution","Capacity",-935.13257031255887,null,"Capital related costs"]
["Load group 2","Dunedin","Tax","Regulated Asset Base","Distribution","Capacity",710.6594459421101,null,"Capital related costs"]
["Load group 2","Dunedin","Return on capital","Regulated Asset Base","Distribution","Capacity",2762.6137560288744,null,"Capital related costs"]
["Load group 2","Dunedin","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",99.381292525898616,null,"Passthrough and recoverable costs"]
["Load group 2","Dunedin","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",16.871845777191506,null,"Passthrough and recoverable costs"]
["Load group 2","Dunedin","Electricity Authority levies","MWh","Passthrough","Capacity",30.805880915891919,null,"Passthrough and recoverable costs"]
["Load group 2","Dunedin","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",2.7954189130796667,null,"Passthrough and recoverable costs"]
["Load group 2","Dunedin","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",2.5222880861575683,null,"Passthrough and recoverable costs"]
["Load group 2","Dunedin","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",-540.85732311801587,null,"Passthrough and recoverable costs"]
["Load group 2","Dunedin","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",-65.522138947541023,null,"Passthrough and recoverable costs"]
["Load group 2","Dunedin","Transpower  - Connection charge","MWh","Passthrough","Capacity",422.6721850712517,null,"Passthrough and recoverable costs"]
["Load group 2","Dunedin","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",286.56760434710662,null,"Passthrough and recoverable costs"]
["Load group 2","Dunedin","Transpower - Residual Charge","MWh","Passthrough","Capacity",2391.4988202567683,null,"Passthrough and recoverable costs"]
["Load group 2","Dunedin","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",1.4910722067789852,null,"Passthrough and recoverable costs"]
["Load group 2","Dunedin","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 2","Dunedin","Transpower - New investment contract","MWh","Passthrough","Capacity",150.31304646445886,null,"Passthrough and recoverable costs"]
["Load group 2","Dunedin","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 2","Dunedin","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,null,"Passthrough and recoverable costs"]
["Load group 2","Dunedin","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0.97493819464949494,null,"Passthrough and recoverable costs"]
["Load group 2","Dunedin","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 2","Dunedin","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",2.1406928644265135,null,"Passthrough and recoverable costs"]
["Load group 2","Central Otago","Service interruptions and emergencies","CPD","Distribution","Capacity",193.61168266775638,null,"Operational costs"]
["Load group 2","Central Otago","Service interruptions and emergencies","ICP Count","Distribution","Daily Fixed",56.643760036986784,null,"Operational costs"]
["Load group 2","Central Otago","Vegetation management","CPD","Distribution","Distance",267.09504819931209,null,"Operational costs"]
["Load group 2","Central Otago","Routine and corrective maintenance and inspection","CPD","Distribution","Capacity",1036.3185835437585,null,"Operational costs"]
["Load group 2","Central Otago","System operations and network support","ICP Count","Distribution","Daily Fixed",41.14857604031765,null,"Operational costs"]
["Load group 2","Central Otago","Business support","ICP Count","Distribution","Daily Fixed",929.72635507809912,null,"Operational costs"]
["Load group 2","Central Otago","Depreciation","Regulated Asset Base (Depreciation)","Distribution","Capacity",1117.7264348664294,null,"Capital related costs"]
["Load group 2","Central Otago","Asset revaluations and other regulatory revenue","Regulated Asset Base","Distribution","Capacity",-725.44495032290752,null,"Capital related costs"]
["Load group 2","Central Otago","Tax","Regulated Asset Base","Distribution","Capacity",551.30611725529286,null,"Capital related costs"]
["Load group 2","Central Otago","Return on capital","Regulated Asset Base","Distribution","Capacity",2143.1444723755999,null,"Capital related costs"]
["Load group 2","Central Otago","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",77.096723083209042,null,"Passthrough and recoverable costs"]
["Load group 2","Central Otago","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",13.088620491102649,null,"Passthrough and recoverable costs"]
["Load group 2","Central Otago","Electricity Authority levies","MWh","Passthrough","Capacity",20.578834446293691,null,"Passthrough and recoverable costs"]
["Load group 2","Central Otago","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",1.9873031852148517,null,"Passthrough and recoverable costs"]
["Load group 2","Central Otago","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",1.7931305838265805,null,"Passthrough and recoverable costs"]
["Load group 2","Central Otago","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",-339.2552576585515,null,"Passthrough and recoverable costs"]
["Load group 2","Central Otago","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",-50.829910477786271,null,"Passthrough and recoverable costs"]
["Load group 2","Central Otago","Transpower  - Connection charge","MWh","Passthrough","Capacity",323.97175696248502,null,"Passthrough and recoverable costs"]
["Load group 2","Central Otago","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",127.21131211172099,null,"Passthrough and recoverable costs"]
["Load group 2","Central Otago","Transpower - Residual Charge","MWh","Passthrough","Capacity",1390.1180155553197,null,"Passthrough and recoverable costs"]
["Load group 2","Central Otago","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0.8448063753122248,null,"Passthrough and recoverable costs"]
["Load group 2","Central Otago","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 2","Central Otago","Transpower - New investment contract","MWh","Passthrough","Capacity",115.21264818801664,null,"Passthrough and recoverable costs"]
["Load group 2","Central Otago","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 2","Central Otago","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,null,"Passthrough and recoverable costs"]
["Load group 2","Central Otago","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0.69309747120514731,null,"Passthrough and recoverable costs"]
["Load group 2","Central Otago","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 2","Central Otago","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",1.6606787935655312,null,"Passthrough and recoverable costs"]
["Load group 2","Queenstown","Service interruptions and emergencies","CPD","Distribution","Capacity",84.677026227852565,null,"Operational costs"]
["Load group 2","Queenstown","Service interruptions and emergencies","ICP Count","Distribution","Daily Fixed",50.453132640728889,null,"Operational costs"]
["Load group 2","Queenstown","Vegetation management","CPD","Distribution","Distance",72.510689093155165,null,"Operational costs"]
["Load group 2","Queenstown","Routine and corrective maintenance and inspection","CPD","Distribution","Capacity",453.23905391459073,null,"Operational costs"]
["Load group 2","Queenstown","System operations and network support","ICP Count","Distribution","Daily Fixed",36.651425745459804,null,"Operational costs"]
["Load group 2","Queenstown","Business support","ICP Count","Distribution","Daily Fixed",828.11605517902399,null,"Operational costs"]
["Load group 2","Queenstown","Depreciation","Regulated Asset Base (Depreciation)","Distribution","Capacity",856.30758786637955,null,"Capital related costs"]
["Load group 2","Queenstown","Asset revaluations and other regulatory revenue","Regulated Asset Base","Distribution","Capacity",-474.95761760169808,null,"Capital related costs"]
["Load group 2","Queenstown","Tax","Regulated Asset Base","Distribution","Capacity",360.94680913315869,null,"Capital related costs"]
["Load group 2","Queenstown","Return on capital","Regulated Asset Base","Distribution","Capacity",1403.142708930123,null,"Capital related costs"]
["Load group 2","Queenstown","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",50.476160739970233,null,"Passthrough and recoverable costs"]
["Load group 2","Queenstown","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",8.569278762475081,null,"Passthrough and recoverable costs"]
["Load group 2","Queenstown","Electricity Authority levies","MWh","Passthrough","Capacity",17.781425776954492,null,"Passthrough and recoverable costs"]
["Load group 2","Queenstown","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",1.7701097373394217,null,"Passthrough and recoverable costs"]
["Load group 2","Queenstown","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",1.5971583653499759,null,"Passthrough and recoverable costs"]
["Load group 2","Queenstown","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",-247.79784865649964,null,"Passthrough and recoverable costs"]
["Load group 2","Queenstown","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",-33.278959585687282,null,"Passthrough and recoverable costs"]
["Load group 2","Queenstown","Transpower  - Connection charge","MWh","Passthrough","Capacity",815.51402326168375,null,"Passthrough and recoverable costs"]
["Load group 2","Queenstown","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",219.34732639073789,null,"Passthrough and recoverable costs"]
["Load group 2","Queenstown","Transpower - Residual Charge","MWh","Passthrough","Capacity",1183.1437396101551,null,"Passthrough and recoverable costs"]
["Load group 2","Queenstown","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0.78086765494589416,null,"Passthrough and recoverable costs"]
["Load group 2","Queenstown","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 2","Queenstown","Transpower - New investment contract","MWh","Passthrough","Capacity",290.01765812975606,null,"Passthrough and recoverable costs"]
["Load group 2","Queenstown","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 2","Queenstown","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,null,"Passthrough and recoverable costs"]
["Load group 2","Queenstown","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0.61734847094955081,null,"Passthrough and recoverable costs"]
["Load group 2","Queenstown","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 2","Queenstown","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",1.0872665707335343,null,"Passthrough and recoverable costs"]
["Load group 3","Dunedin","Service interruptions and emergencies","CPD","Distribution","Capacity",72.789582416875433,null,"Operational costs"]
["Load group 3","Dunedin","Service interruptions and emergencies","ICP Count","Distribution","Daily Fixed",5.2952660248381687,null,"Operational costs"]
["Load group 3","Dunedin","Vegetation management","CPD","Distribution","Distance",117.07205073999123,null,"Operational costs"]
["Load group 3","Dunedin","Routine and corrective maintenance and inspection","CPD","Distribution","Capacity",389.61077093908489,null,"Operational costs"]
["Load group 3","Dunedin","System operations and network support","ICP Count","Distribution","Daily Fixed",3.8467195068704143,null,"Operational costs"]
["Load group 3","Dunedin","Business support","ICP Count","Distribution","Daily Fixed",86.914222806307464,null,"Operational costs"]
["Load group 3","Dunedin","Depreciation","Regulated Asset Base (Depreciation)","Distribution","Capacity",1870.8795314153392,null,"Capital related costs"]
["Load group 3","Dunedin","Asset revaluations and other regulatory revenue","Regulated Asset Base","Distribution","Capacity",-1351.1906327584297,null,"Capital related costs"]
["Load group 3","Dunedin","Tax","Regulated Asset Base","Distribution","Capacity",1026.8451949196094,null,"Capital related costs"]
["Load group 3","Dunedin","Return on capital","Regulated Asset Base","Distribution","Capacity",3991.7525574241727,null,"Capital related costs"]
["Load group 3","Dunedin","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",143.59789809003951,null,"Passthrough and recoverable costs"]
["Load group 3","Dunedin","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",24.378447179811445,null,"Passthrough and recoverable costs"]
["Load group 3","Dunedin","Electricity Authority levies","MWh","Passthrough","Capacity",19.950085023266059,null,"Passthrough and recoverable costs"]
["Load group 3","Dunedin","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0.18578037599992406,null,"Passthrough and recoverable costs"]
["Load group 3","Dunedin","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0.16762841048043217,null,"Passthrough and recoverable costs"]
["Load group 3","Dunedin","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",-271.90556109994264,null,"Passthrough and recoverable costs"]
["Load group 3","Dunedin","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",-94.674170481114203,null,"Passthrough and recoverable costs"]
["Load group 3","Dunedin","Transpower  - Connection charge","MWh","Passthrough","Capacity",273.72520370911059,null,"Passthrough and recoverable costs"]
["Load group 3","Dunedin","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",185.58300888221555,null,"Passthrough and recoverable costs"]
["Load group 3","Dunedin","Transpower - Residual Charge","MWh","Passthrough","Capacity",1548.7498938084382,null,"Passthrough and recoverable costs"]
["Load group 3","Dunedin","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0.96562787418047913,null,"Passthrough and recoverable costs"]
["Load group 3","Dunedin","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 3","Dunedin","Transpower - New investment contract","MWh","Passthrough","Capacity",97.343687890616948,null,"Passthrough and recoverable costs"]
["Load group 3","Dunedin","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 3","Dunedin","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,null,"Passthrough and recoverable costs"]
["Load group 3","Dunedin","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",6.4793288594849133E-2,null,"Passthrough and recoverable costs"]
["Load group 3","Dunedin","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 3","Dunedin","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",3.0931273680897799,null,"Passthrough and recoverable costs"]
["Load group 3","Central Otago","Service interruptions and emergencies","CPD","Distribution","Capacity",76.409355360711842,null,"Operational costs"]
["Load group 3","Central Otago","Service interruptions and emergencies","ICP Count","Distribution","Daily Fixed",4.0431333584876912,null,"Operational costs"]
["Load group 3","Central Otago","Vegetation management","CPD","Distribution","Distance",105.40975715793665,null,"Operational costs"]
["Load group 3","Central Otago","Routine and corrective maintenance and inspection","CPD","Distribution","Capacity",408.98583094692441,null,"Operational costs"]
["Load group 3","Central Otago","System operations and network support","ICP Count","Distribution","Daily Fixed",2.9371139969211297,null,"Operational costs"]
["Load group 3","Central Otago","Business support","ICP Count","Distribution","Daily Fixed",66.362254871973676,null,"Operational costs"]
["Load group 3","Central Otago","Depreciation","Regulated Asset Base (Depreciation)","Distribution","Capacity",1834.3942954180879,null,"Capital related costs"]
["Load group 3","Central Otago","Asset revaluations and other regulatory revenue","Regulated Asset Base","Distribution","Capacity",-1401.6800426591628,null,"Capital related costs"]
["Load group 3","Central Otago","Tax","Regulated Asset Base","Distribution","Capacity",1065.214916181704,null,"Capital related costs"]
["Load group 3","Central Otago","Return on capital","Regulated Asset Base","Distribution","Capacity",4140.9108080868837,null,"Capital related costs"]
["Load group 3","Central Otago","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",148.96366437184881,null,"Passthrough and recoverable costs"]
["Load group 3","Central Otago","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",25.289387044671304,null,"Passthrough and recoverable costs"]
["Load group 3","Central Otago","Electricity Authority levies","MWh","Passthrough","Capacity",10.138463295821497,null,"Passthrough and recoverable costs"]
["Load group 3","Central Otago","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0.14185025493230718,null,"Passthrough and recoverable costs"]
["Load group 3","Central Otago","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0.12799055138394411,null,"Passthrough and recoverable costs"]
["Load group 3","Central Otago","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",-174.07975442879876,null,"Passthrough and recoverable costs"]
["Load group 3","Central Otago","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",-98.211823040675327,null,"Passthrough and recoverable costs"]
["Load group 3","Central Otago","Transpower  - Connection charge","MWh","Passthrough","Capacity",159.60941691906746,null,"Passthrough and recoverable costs"]
["Load group 3","Central Otago","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",62.672510536196057,null,"Passthrough and recoverable costs"]
["Load group 3","Central Otago","Transpower - Residual Charge","MWh","Passthrough","Capacity",684.86193979300594,null,"Passthrough and recoverable costs"]
["Load group 3","Central Otago","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0.41620619722326302,null,"Passthrough and recoverable costs"]
["Load group 3","Central Otago","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 3","Central Otago","Transpower - New investment contract","MWh","Passthrough","Capacity",56.761193541696251,null,"Passthrough and recoverable costs"]
["Load group 3","Central Otago","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 3","Central Otago","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,null,"Passthrough and recoverable costs"]
["Load group 3","Central Otago","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",4.9472095508546379E-2,null,"Passthrough and recoverable costs"]
["Load group 3","Central Otago","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 3","Central Otago","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",3.2087070441002936,null,"Passthrough and recoverable costs"]
["Load group 3","Queenstown","Service interruptions and emergencies","CPD","Distribution","Capacity",27.337358452660773,null,"Operational costs"]
["Load group 3","Queenstown","Service interruptions and emergencies","ICP Count","Distribution","Daily Fixed",2.0235578970177084,null,"Operational costs"]
["Load group 3","Queenstown","Vegetation management","CPD","Distribution","Distance",23.40954551303086,null,"Operational costs"]
["Load group 3","Queenstown","Routine and corrective maintenance and inspection","CPD","Distribution","Capacity",146.32491283134459,null,"Operational costs"]
["Load group 3","Queenstown","System operations and network support","ICP Count","Distribution","Daily Fixed",1.4700035086485734,null,"Operational costs"]
["Load group 3","Queenstown","Business support","ICP Count","Distribution","Daily Fixed",33.213810429521367,null,"Operational costs"]
["Load group 3","Queenstown","Depreciation","Regulated Asset Base (Depreciation)","Distribution","Capacity",900.38094929186082,null,"Capital related costs"]
["Load group 3","Queenstown","Asset revaluations and other regulatory revenue","Regulated Asset Base","Distribution","Capacity",-681.66227713455805,null,"Capital related costs"]
["Load group 3","Queenstown","Tax","Regulated Asset Base","Distribution","Capacity",518.03321963875806,null,"Capital related costs"]
["Load group 3","Queenstown","Return on capital","Regulated Asset Base","Distribution","Capacity",2013.7995868847406,null,"Capital related costs"]
["Load group 3","Queenstown","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",72.443715809338954,null,"Passthrough and recoverable costs"]
["Load group 3","Queenstown","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",12.298684889244502,null,"Passthrough and recoverable costs"]
["Load group 3","Queenstown","Electricity Authority levies","MWh","Passthrough","Capacity",6.0950361229786454,null,"Passthrough and recoverable costs"]
["Load group 3","Queenstown","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",7.0994987825385908E-2,null,"Passthrough and recoverable costs"]
["Load group 3","Queenstown","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",6.4058310234294827E-2,null,"Passthrough and recoverable costs"]
["Load group 3","Queenstown","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",-127.40089331156562,null,"Passthrough and recoverable costs"]
["Load group 3","Queenstown","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",-47.7621803107331,null,"Passthrough and recoverable costs"]
["Load group 3","Queenstown","Transpower  - Connection charge","MWh","Passthrough","Capacity",279.53818174792872,null,"Passthrough and recoverable costs"]
["Load group 3","Queenstown","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",75.186877284219477,null,"Passthrough and recoverable costs"]
["Load group 3","Queenstown","Transpower - Residual Charge","MWh","Passthrough","Capacity",405.55262114841776,null,"Passthrough and recoverable costs"]
["Load group 3","Queenstown","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0.26766225745121414,null,"Passthrough and recoverable costs"]
["Load group 3","Queenstown","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 3","Queenstown","Transpower - New investment contract","MWh","Passthrough","Capacity",99.410931652821105,null,"Passthrough and recoverable costs"]
["Load group 3","Queenstown","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 3","Queenstown","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,null,"Passthrough and recoverable costs"]
["Load group 3","Queenstown","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",2.4760412450451227E-2,null,"Passthrough and recoverable costs"]
["Load group 3","Queenstown","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 3","Queenstown","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",1.5604520887588633,null,"Passthrough and recoverable costs"]
["Load group 4","Dunedin","Service interruptions and emergencies","CPD","Distribution","Capacity",80.079770975141003,null,"Operational costs"]
["Load group 4","Dunedin","Service interruptions and emergencies","ICP Count","Distribution","Daily Fixed",1.9803004074475834,null,"Operational costs"]
["Load group 4","Dunedin","Vegetation management","CPD","Distribution","Distance",128.79731823650459,null,"Operational costs"]
["Load group 4","Dunedin","Routine and corrective maintenance and inspection","CPD","Distribution","Capacity",428.63195900154921,null,"Operational costs"]
["Load group 4","Dunedin","System operations and network support","ICP Count","Distribution","Daily Fixed",1.4385793218056229,null,"Operational costs"]
["Load group 4","Dunedin","Business support","ICP Count","Distribution","Daily Fixed",32.503800569978139,null,"Operational costs"]
["Load group 4","Dunedin","Depreciation","Regulated Asset Base (Depreciation)","Distribution","Capacity",2058.2561325847851,null,"Capital related costs"]
["Load group 4","Dunedin","Asset revaluations and other regulatory revenue","Regulated Asset Base","Distribution","Capacity",-1486.5181640328419,null,"Capital related costs"]
["Load group 4","Dunedin","Tax","Regulated Asset Base","Distribution","Capacity",1129.688140881852,null,"Capital related costs"]
["Load group 4","Dunedin","Return on capital","Regulated Asset Base","Distribution","Capacity",4391.5436793858007,null,"Capital related costs"]
["Load group 4","Dunedin","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",157.97984285311716,null,"Passthrough and recoverable costs"]
["Load group 4","Dunedin","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",26.820053118429108,null,"Passthrough and recoverable costs"]
["Load group 4","Dunedin","Electricity Authority levies","MWh","Passthrough","Capacity",23.916224362556093,null,"Passthrough and recoverable costs"]
["Load group 4","Dunedin","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",6.9477331745511031E-2,null,"Passthrough and recoverable costs"]
["Load group 4","Dunedin","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",6.2688939142455199E-2,null,"Passthrough and recoverable costs"]
["Load group 4","Dunedin","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",-195.00912713699046,null,"Passthrough and recoverable costs"]
["Load group 4","Dunedin","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",-104.15619430221376,null,"Passthrough and recoverable costs"]
["Load group 4","Dunedin","Transpower  - Connection charge","MWh","Passthrough","Capacity",328.14263086893487,null,"Passthrough and recoverable costs"]
["Load group 4","Dunedin","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",222.47749185675818,null,"Passthrough and recoverable costs"]
["Load group 4","Dunedin","Transpower - Residual Charge","MWh","Passthrough","Capacity",1856.6462197334342,null,"Passthrough and recoverable costs"]
["Load group 4","Dunedin","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",1.1575977176390821,null,"Passthrough and recoverable costs"]
["Load group 4","Dunedin","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 4","Dunedin","Transpower - New investment contract","MWh","Passthrough","Capacity",116.69591769436448,null,"Passthrough and recoverable costs"]
["Load group 4","Dunedin","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 4","Dunedin","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,null,"Passthrough and recoverable costs"]
["Load group 4","Dunedin","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",2.4231110430031691E-2,null,"Passthrough and recoverable costs"]
["Load group 4","Dunedin","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 4","Dunedin","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",3.4029173270287165,null,"Passthrough and recoverable costs"]
["Load group 4","Central Otago","Service interruptions and emergencies","CPD","Distribution","Capacity",86.285335466461476,null,"Operational costs"]
["Load group 4","Central Otago","Service interruptions and emergencies","ICP Count","Distribution","Daily Fixed",1.1003194767638962,null,"Operational costs"]
["Load group 4","Central Otago","Vegetation management","CPD","Distribution","Distance",119.03406611499084,null,"Operational costs"]
["Load group 4","Central Otago","Routine and corrective maintenance and inspection","CPD","Distribution","Capacity",461.84762922931316,null,"Operational costs"]
["Load group 4","Central Otago","System operations and network support","ICP Count","Distribution","Daily Fixed",0.79932157802902504,null,"Operational costs"]
["Load group 4","Central Otago","Business support","ICP Count","Distribution","Daily Fixed",18.060171427270195,null,"Operational costs"]
["Load group 4","Central Otago","Depreciation","Regulated Asset Base (Depreciation)","Distribution","Capacity",2071.4914608388135,null,"Capital related costs"]
["Load group 4","Central Otago","Asset revaluations and other regulatory revenue","Regulated Asset Base","Distribution","Capacity",-1582.8484892528895,null,"Capital related costs"]
["Load group 4","Central Otago","Tax","Regulated Asset Base","Distribution","Capacity",1202.8949328615397,null,"Capital related costs"]
["Load group 4","Central Otago","Return on capital","Regulated Asset Base","Distribution","Capacity",4676.1273737455103,null,"Capital related costs"]
["Load group 4","Central Otago","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",168.21735626429984,null,"Passthrough and recoverable costs"]
["Load group 4","Central Otago","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",28.558063794536896,null,"Passthrough and recoverable costs"]
["Load group 4","Central Otago","Electricity Authority levies","MWh","Passthrough","Capacity",10.807049003737497,null,"Passthrough and recoverable costs"]
["Load group 4","Central Otago","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",3.8603870920627378E-2,null,"Passthrough and recoverable costs"]
["Load group 4","Central Otago","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",3.4832018645603292E-2,null,"Passthrough and recoverable costs"]
["Load group 4","Central Otago","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",-196.88776312549189,null,"Passthrough and recoverable costs"]
["Load group 4","Central Otago","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",-110.90579233174249,null,"Passthrough and recoverable costs"]
["Load group 4","Central Otago","Transpower  - Connection charge","MWh","Passthrough","Capacity",170.13493463188254,null,"Passthrough and recoverable costs"]
["Load group 4","Central Otago","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",66.805478580868595,null,"Passthrough and recoverable costs"]
["Load group 4","Central Otago","Transpower - Residual Charge","MWh","Passthrough","Capacity",730.02548100047352,null,"Passthrough and recoverable costs"]
["Load group 4","Central Otago","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0.4436531097276688,null,"Passthrough and recoverable costs"]
["Load group 4","Central Otago","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 4","Central Otago","Transpower - New investment contract","MWh","Passthrough","Capacity",60.504337020044971,null,"Passthrough and recoverable costs"]
["Load group 4","Central Otago","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 4","Central Otago","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,null,"Passthrough and recoverable costs"]
["Load group 4","Central Otago","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",1.3463595043211327E-2,null,"Passthrough and recoverable costs"]
["Load group 4","Central Otago","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 4","Central Otago","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",3.623435407965109,null,"Passthrough and recoverable costs"]
["Load group 4","Queenstown","Service interruptions and emergencies","CPD","Distribution","Capacity",43.506363530168066,null,"Operational costs"]
["Load group 4","Queenstown","Service interruptions and emergencies","ICP Count","Distribution","Daily Fixed",0.90222763960546604,null,"Operational costs"]
["Load group 4","Queenstown","Vegetation management","CPD","Distribution","Distance",37.255399014852777,null,"Operational costs"]
["Load group 4","Queenstown","Routine and corrective maintenance and inspection","CPD","Distribution","Capacity",232.87051900733363,null,"Operational costs"]
["Load group 4","Queenstown","System operations and network support","ICP Count","Distribution","Daily Fixed",0.65541875415297268,null,"Operational costs"]
["Load group 4","Queenstown","Business support","ICP Count","Distribution","Daily Fixed",14.808777070473035,null,"Operational costs"]
["Load group 4","Queenstown","Depreciation","Regulated Asset Base (Depreciation)","Distribution","Capacity",1432.9219468429235,null,"Capital related costs"]
["Load group 4","Queenstown","Asset revaluations and other regulatory revenue","Regulated Asset Base","Distribution","Capacity",-1084.8395204377089,null,"Capital related costs"]
["Load group 4","Queenstown","Tax","Regulated Asset Base","Distribution","Capacity",824.43011505062179,null,"Capital related costs"]
["Load group 4","Queenstown","Return on capital","Regulated Asset Base","Distribution","Capacity",3204.8852509150288,null,"Capital related costs"]
["Load group 4","Queenstown","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",115.29141123620596,null,"Passthrough and recoverable costs"]
["Load group 4","Queenstown","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",19.572888019192547,null,"Passthrough and recoverable costs"]
["Load group 4","Queenstown","Electricity Authority levies","MWh","Passthrough","Capacity",12.096851721791662,null,"Passthrough and recoverable costs"]
["Load group 4","Queenstown","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",3.1653969665962164E-2,null,"Passthrough and recoverable costs"]
["Load group 4","Queenstown","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",2.8561168486940861E-2,null,"Passthrough and recoverable costs"]
["Load group 4","Queenstown","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",-75.816778639659958,null,"Passthrough and recoverable costs"]
["Load group 4","Queenstown","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",-76.011688663720932,null,"Passthrough and recoverable costs"]
["Load group 4","Queenstown","Transpower  - Connection charge","MWh","Passthrough","Capacity",554.80096704191249,null,"Passthrough and recoverable costs"]
["Load group 4","Queenstown","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",149.22380894557585,null,"Passthrough and recoverable costs"]
["Load group 4","Queenstown","Transpower - Residual Charge","MWh","Passthrough","Capacity",804.90251811975156,null,"Passthrough and recoverable costs"]
["Load group 4","Queenstown","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0.53123075476130488,null,"Passthrough and recoverable costs"]
["Load group 4","Queenstown","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 4","Queenstown","Transpower - New investment contract","MWh","Passthrough","Capacity",197.30142290635865,null,"Passthrough and recoverable costs"]
["Load group 4","Queenstown","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 4","Queenstown","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,null,"Passthrough and recoverable costs"]
["Load group 4","Queenstown","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",1.10397278544647E-2,null,"Passthrough and recoverable costs"]
["Load group 4","Queenstown","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 4","Queenstown","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",2.4833999950110557,null,"Passthrough and recoverable costs"]
["Load group 5","Dunedin","Service interruptions and emergencies","CPD","Distribution","Capacity",29.029416632404157,null,"Operational costs"]
["Load group 5","Dunedin","Service interruptions and emergencies","ICP Count","Distribution","Daily Fixed",0.12949781798294588,null,"Operational costs"]
["Load group 5","Dunedin","Vegetation management","CPD","Distribution","Distance",46.689831485463415,null,"Operational costs"]
["Load group 5","Dunedin","Routine and corrective maintenance and inspection","CPD","Distribution","Capacity",155.38175956674732,null,"Operational costs"]
["Load group 5","Dunedin","System operations and network support","ICP Count","Distribution","Daily Fixed",9.4073041882230313E-2,null,"Operational costs"]
["Load group 5","Dunedin","Business support","ICP Count","Distribution","Daily Fixed",2.1255215795214717,null,"Operational costs"]
["Load group 5","Dunedin","Depreciation","Regulated Asset Base (Depreciation)","Distribution","Capacity",746.13069045305667,null,"Capital related costs"]
["Load group 5","Dunedin","Asset revaluations and other regulatory revenue","Regulated Asset Base","Distribution","Capacity",-538.87210952116345,null,"Capital related costs"]
["Load group 5","Dunedin","Tax","Regulated Asset Base","Distribution","Capacity",409.51899970500148,null,"Capital related costs"]
["Load group 5","Dunedin","Return on capital","Regulated Asset Base","Distribution","Capacity",1591.961984604902,null,"Capital related costs"]
["Load group 5","Dunedin","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",57.268678741957395,null,"Passthrough and recoverable costs"]
["Load group 5","Dunedin","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",9.7224365978741236,null,"Passthrough and recoverable costs"]
["Load group 5","Dunedin","Electricity Authority levies","MWh","Passthrough","Capacity",10.809586058385721,null,"Passthrough and recoverable costs"]
["Load group 5","Dunedin","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",4.5433323280064421E-3,null,"Passthrough and recoverable costs"]
["Load group 5","Dunedin","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",4.0994188558881629E-3,null,"Passthrough and recoverable costs"]
["Load group 5","Dunedin","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",-48.222570743565754,null,"Passthrough and recoverable costs"]
["Load group 5","Dunedin","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",-37.757270312164238,null,"Passthrough and recoverable costs"]
["Load group 5","Dunedin","Transpower  - Connection charge","MWh","Passthrough","Capacity",148.31295918749896,null,"Passthrough and recoverable costs"]
["Load group 5","Dunedin","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",100.55473463631651,null,"Passthrough and recoverable costs"]
["Load group 5","Dunedin","Transpower - Residual Charge","MWh","Passthrough","Capacity",839.16159958787523,null,"Passthrough and recoverable costs"]
["Load group 5","Dunedin","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0.52320767526338696,null,"Passthrough and recoverable costs"]
["Load group 5","Dunedin","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 5","Dunedin","Transpower - New investment contract","MWh","Passthrough","Capacity",52.743884062003829,null,"Passthrough and recoverable costs"]
["Load group 5","Dunedin","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 5","Dunedin","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,null,"Passthrough and recoverable costs"]
["Load group 5","Dunedin","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",1.5845454135099257E-3,null,"Passthrough and recoverable costs"]
["Load group 5","Dunedin","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 5","Dunedin","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",1.2335787633884374,null,"Passthrough and recoverable costs"]
["Load group 5","Central Otago","Service interruptions and emergencies","CPD","Distribution","Capacity",21.305157121773046,null,"Operational costs"]
["Load group 5","Central Otago","Service interruptions and emergencies","ICP Count","Distribution","Daily Fixed",3.3438726064525255E-2,null,"Operational costs"]
["Load group 5","Central Otago","Vegetation management","CPD","Distribution","Distance",29.391315079364119,null,"Operational costs"]
["Load group 5","Central Otago","Routine and corrective maintenance and inspection","CPD","Distribution","Capacity",114.03717971141847,null,"Operational costs"]
["Load group 5","Central Otago","System operations and network support","ICP Count","Distribution","Daily Fixed",2.4291395226217483E-2,null,"Operational costs"]
["Load group 5","Central Otago","Business support","ICP Count","Distribution","Daily Fixed",0.54884889142468551,null,"Operational costs"]
["Load group 5","Central Otago","Depreciation","Regulated Asset Base (Depreciation)","Distribution","Capacity",511.48263851551536,null,"Capital related costs"]
["Load group 5","Central Otago","Asset revaluations and other regulatory revenue","Regulated Asset Base","Distribution","Capacity",-390.82928264909782,null,"Capital related costs"]
["Load group 5","Central Otago","Tax","Regulated Asset Base","Distribution","Capacity",297.01299075972321,null,"Capital related costs"]
["Load group 5","Central Otago","Return on capital","Regulated Asset Base","Distribution","Capacity",1154.6067229210209,null,"Capital related costs"]
["Load group 5","Central Otago","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",41.53541487027325,null,"Passthrough and recoverable costs"]
["Load group 5","Central Otago","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",7.0514187949436753,null,"Passthrough and recoverable costs"]
["Load group 5","Central Otago","Electricity Authority levies","MWh","Passthrough","Capacity",1.8054411223861524,null,"Passthrough and recoverable costs"]
["Load group 5","Central Otago","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",1.173172239522342E-3,null,"Passthrough and recoverable costs"]
["Load group 5","Central Otago","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",1.0585455900411107E-3,null,"Passthrough and recoverable costs"]
["Load group 5","Central Otago","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",-12.76376858020512,null,"Passthrough and recoverable costs"]
["Load group 5","Central Otago","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",-27.384321085023018,null,"Passthrough and recoverable costs"]
["Load group 5","Central Otago","Transpower  - Connection charge","MWh","Passthrough","Capacity",28.422986444555761,null,"Passthrough and recoverable costs"]
["Load group 5","Central Otago","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",11.160619165220282,null,"Passthrough and recoverable costs"]
["Load group 5","Central Otago","Transpower - Residual Charge","MWh","Passthrough","Capacity",121.95910496308142,null,"Passthrough and recoverable costs"]
["Load group 5","Central Otago","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",7.4117325469683346E-2,null,"Passthrough and recoverable costs"]
["Load group 5","Central Otago","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 5","Central Otago","Transpower - New investment contract","MWh","Passthrough","Capacity",10.10794140943764,null,"Passthrough and recoverable costs"]
["Load group 5","Central Otago","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 5","Central Otago","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,null,"Passthrough and recoverable costs"]
["Load group 5","Central Otago","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",4.0915886340367642E-4,null,"Passthrough and recoverable costs"]
["Load group 5","Central Otago","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 5","Central Otago","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0.89468112130477517,null,"Passthrough and recoverable costs"]
["Load group 5","Queenstown","Service interruptions and emergencies","CPD","Distribution","Capacity",2.7439281884007438,null,"Operational costs"]
["Load group 5","Queenstown","Service interruptions and emergencies","ICP Count","Distribution","Daily Fixed",5.012375775585922E-2,null,"Operational costs"]
["Load group 5","Queenstown","Vegetation management","CPD","Distribution","Distance",2.3496824655567101,null,"Operational costs"]
["Load group 5","Queenstown","Routine and corrective maintenance and inspection","CPD","Distribution","Capacity",14.687046434222296,null,"Operational costs"]
["Load group 5","Queenstown","System operations and network support","ICP Count","Distribution","Daily Fixed",3.6412153008498475E-2,null,"Operational costs"]
["Load group 5","Queenstown","Business support","ICP Count","Distribution","Daily Fixed",0.82270983724850177,null,"Operational costs"]
["Load group 5","Queenstown","Depreciation","Regulated Asset Base (Depreciation)","Distribution","Capacity",90.373789089358553,null,"Capital related costs"]
["Load group 5","Queenstown","Asset revaluations and other regulatory revenue","Regulated Asset Base","Distribution","Capacity",-68.420375744712928,null,"Capital related costs"]
["Load group 5","Queenstown","Tax","Regulated Asset Base","Distribution","Capacity",51.996463241181644,null,"Capital related costs"]
["Load group 5","Queenstown","Return on capital","Regulated Asset Base","Distribution","Capacity",202.13077506414999,null,"Capital related costs"]
["Load group 5","Queenstown","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",7.2713811843217897,null,"Passthrough and recoverable costs"]
["Load group 5","Queenstown","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",1.234453877696134,null,"Passthrough and recoverable costs"]
["Load group 5","Queenstown","Electricity Authority levies","MWh","Passthrough","Capacity",2.2342986629601378,null,"Passthrough and recoverable costs"]
["Load group 5","Queenstown","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",1.7585538703312313E-3,null,"Passthrough and recoverable costs"]
["Load group 5","Queenstown","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",1.5867315826078253E-3,null,"Passthrough and recoverable costs"]
["Load group 5","Queenstown","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",-2.8662956071888694,null,"Passthrough and recoverable costs"]
["Load group 5","Queenstown","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",-4.7940254769327861,null,"Passthrough and recoverable costs"]
["Load group 5","Queenstown","Transpower  - Connection charge","MWh","Passthrough","Capacity",102.47220412214337,null,"Passthrough and recoverable costs"]
["Load group 5","Queenstown","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",27.561762719493586,null,"Passthrough and recoverable costs"]
["Load group 5","Queenstown","Transpower - Residual Charge","MWh","Passthrough","Capacity",148.66617045561748,null,"Passthrough and recoverable costs"]
["Load group 5","Queenstown","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",9.8118766137169161E-2,null,"Passthrough and recoverable costs"]
["Load group 5","Queenstown","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 5","Queenstown","Transpower - New investment contract","MWh","Passthrough","Capacity",36.441738357897187,null,"Passthrough and recoverable costs"]
["Load group 5","Queenstown","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 5","Queenstown","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,null,"Passthrough and recoverable costs"]
["Load group 5","Queenstown","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",6.1331821413692766E-4,null,"Passthrough and recoverable costs"]
["Load group 5","Queenstown","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,null,"Passthrough and recoverable costs"]
["Load group 5","Queenstown","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0.15662700112042161,null,"Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Service interruptions and emergencies","CPD","Passthrough","Capacity",1.2907738704606571,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",2.492864413949343E-2,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Vegetation management","CPD","Passthrough","Capacity",2.0760325727791376,"changed Distance to Capacity Manually","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",6.9089474905630439,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","System operations and network support","ICP Count","Passthrough","Daily Fixed",1.8109288795202863E-2,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Business support","ICP Count","Passthrough","Daily Fixed",0.40916806083700008,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",18.322432147097416,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",-9.9230875546490367,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Tax","Regulated Asset Base","Passthrough","Capacity",7.5411082102133307,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Return on capital","Regulated Asset Base","Passthrough","Capacity",29.315264007529549,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Electricity Authority levies","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Transpower  - Connection charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Transpower - Residual Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Transpower - New investment contract","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Dunedin","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Service interruptions and emergencies","CPD","Passthrough","Capacity",1.1143895123532932,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",4.3625127244113521E-2,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Vegetation management","CPD","Passthrough","Capacity",1.5373448358774073,"changed Distance to Capacity Manually","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",5.9648392341063641,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","System operations and network support","ICP Count","Passthrough","Daily Fixed",3.1691255391605E-2,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Business support","ICP Count","Passthrough","Daily Fixed",0.71604410646475003,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",6.4334062879492784,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",-4.1755137566610152,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Tax","Regulated Asset Base","Passthrough","Capacity",3.1732060106093414,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Return on capital","Regulated Asset Base","Passthrough","Capacity",12.33550419357541,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Electricity Authority levies","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Transpower  - Connection charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Transpower - Residual Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Transpower - New investment contract","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Central Otago","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Service interruptions and emergencies","CPD","Passthrough","Capacity",0.3272342713041545,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",1.8696483104620076E-2,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Vegetation management","CPD","Passthrough","Capacity",0.28021747531984009,"changed Distance to Capacity Manually","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",1.7515418070449496,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","System operations and network support","ICP Count","Passthrough","Daily Fixed",1.3581966596402144E-2,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Business support","ICP Count","Passthrough","Daily Fixed",0.30687604562775017,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",3.3091996969008246,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",-1.8354731716490802,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Tax","Regulated Asset Base","Passthrough","Capacity",1.3948785323237765,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Return on capital","Regulated Asset Base","Passthrough","Capacity",5.4224433987203149,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Electricity Authority levies","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Transpower  - Connection charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Transpower - Residual Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Transpower - New investment contract","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group Streetlighting","Queenstown","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Service interruptions and emergencies","CPD","Passthrough","Capacity",146.63465700462893,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",332.4475786724222,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Vegetation management","CPD","Passthrough","Capacity",235.84171573853121,"changed Distance to Capacity Manually","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",784.87112942575004,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","System operations and network support","ICP Count","Passthrough","Daily Fixed",241.5048799989471,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Business support","ICP Count","Passthrough","Daily Fixed",5456.6518072216022,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",2081.4672615129493,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",-1127.2838514181976,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Tax","Regulated Asset Base","Passthrough","Capacity",856.68593170760732,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Return on capital","Regulated Asset Base","Passthrough","Capacity",3330.2763412851873,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Electricity Authority levies","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Transpower  - Connection charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Transpower - Residual Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Transpower - New investment contract","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Dunedin","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Service interruptions and emergencies","CPD","Passthrough","Capacity",177.57218109135783,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",131.4030835650633,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Vegetation management","CPD","Passthrough","Capacity",244.96791523082948,"changed Distance to Capacity Manually","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",950.4661529188711,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","System operations and network support","ICP Count","Passthrough","Daily Fixed",95.457112530640075,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Business support","ICP Count","Passthrough","Daily Fixed",2156.7937906875577,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",1025.1298793952028,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",-665.3464311428329,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Tax","Regulated Asset Base","Passthrough","Capacity",505.63389740289495,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Return on capital","Regulated Asset Base","Passthrough","Capacity",1965.5985274746045,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Electricity Authority levies","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Transpower  - Connection charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Transpower - Residual Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Transpower - New investment contract","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Central Otago","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Service interruptions and emergencies","CPD","Passthrough","Capacity",58.194488230990629,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",79.619818484507391,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Vegetation management","CPD","Passthrough","Capacity",49.833144018284599,"changed Distance to Capacity Manually","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",311.48962078432305,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","System operations and network support","ICP Count","Passthrough","Daily Fixed",57.839418730090415,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Business support","ICP Count","Passthrough","Daily Fixed",1306.8455127845491,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",588.49943206681473,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",-326.41575547736761,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Tax","Regulated Asset Base","Passthrough","Capacity",248.06155543998159,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Return on capital","Regulated Asset Base","Passthrough","Capacity",964.31317322733003,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Electricity Authority levies","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Transpower  - Connection charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Transpower - Residual Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Transpower - New investment contract","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 1 (incl residential)","Queenstown","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Service interruptions and emergencies","CPD","Passthrough","Capacity",30.248341358729704,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",19.813440031793533,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Vegetation management","CPD","Passthrough","Capacity",48.650304573375109,"changed Distance to Capacity Manually","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",161.90613004081547,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","System operations and network support","ICP Count","Passthrough","Daily Fixed",14.393374367029395,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Business support","ICP Count","Passthrough","Daily Fixed",325.20929702211583,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",429.37279316769241,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",-232.54029737870758,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Tax","Regulated Asset Base","Passthrough","Capacity",176.72035403400639,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Return on capital","Regulated Asset Base","Passthrough","Capacity",686.98176575620755,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Electricity Authority levies","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Transpower  - Connection charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Transpower - Residual Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Transpower - New investment contract","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Dunedin","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Service interruptions and emergencies","CPD","Passthrough","Capacity",48.145599557615327,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",14.085657180400055,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Vegetation management","CPD","Passthrough","Capacity",66.418777303295599,"changed Distance to Capacity Manually","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",257.7023186303943,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","System operations and network support","ICP Count","Passthrough","Daily Fixed",10.232455175769978,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Business support","ICP Count","Passthrough","Daily Fixed",231.19592874240345,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",277.94608572451648,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",-180.39707933986926,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Tax","Regulated Asset Base","Passthrough","Capacity",137.09381164041429,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Return on capital","Regulated Asset Base","Passthrough","Capacity",532.93775530156199,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Electricity Authority levies","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Transpower  - Connection charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Transpower - Residual Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Transpower - New investment contract","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Central Otago","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Service interruptions and emergencies","CPD","Passthrough","Capacity",21.05671589814051,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",12.546228032717366,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Vegetation management","CPD","Passthrough","Capacity",18.031301379248788,"changed Distance to Capacity Manually","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",112.70738259679615,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","System operations and network support","ICP Count","Passthrough","Daily Fixed",9.1141445745538903,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Business support","ICP Count","Passthrough","Daily Fixed",205.92839972523643,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",212.93881472178407,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",-118.10815829296325,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Tax","Regulated Asset Base","Passthrough","Capacity",89.756983125575402,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Return on capital","Regulated Asset Base","Passthrough","Capacity",348.92081952649528,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Electricity Authority levies","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Transpower  - Connection charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Transpower - Residual Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Transpower - New investment contract","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 2","Queenstown","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Service interruptions and emergencies","CPD","Passthrough","Capacity",18.100654044842685,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",1.3167787918066667,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Vegetation management","CPD","Passthrough","Capacity",29.11241716745397,"changed Distance to Capacity Manually","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",96.884877516179415,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","System operations and network support","ICP Count","Passthrough","Daily Fixed",0.95656736430550993,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Business support","ICP Count","Passthrough","Daily Fixed",21.613041679280443,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",465.2333758941229,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",-336.00184779356891,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Tax","Regulated Asset Base","Passthrough","Capacity",255.34656215502355,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Return on capital","Regulated Asset Base","Passthrough","Capacity",992.63286964261897,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Electricity Authority levies","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Transpower  - Connection charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Transpower - Residual Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Transpower - New investment contract","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Dunedin","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Service interruptions and emergencies","CPD","Passthrough","Capacity",19.000786393480453,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",1.005409781856117,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Vegetation management","CPD","Passthrough","Capacity",26.212343633727826,"changed Distance to Capacity Manually","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",101.70289194428062,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","System operations and network support","ICP Count","Passthrough","Daily Fixed",0.73037490507994907,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Business support","ICP Count","Passthrough","Daily Fixed",16.502364448168436,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",456.16055788084668,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",-348.55709692671348,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Tax","Regulated Asset Base","Passthrough","Capacity",264.88799689474558,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Return on capital","Regulated Asset Base","Passthrough","Capacity",1029.7241923777492,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Electricity Authority levies","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Transpower  - Connection charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Transpower - Residual Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Transpower - New investment contract","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Central Otago","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Service interruptions and emergencies","CPD","Passthrough","Capacity",6.7980066847690708,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",0.50320004892808967,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Vegetation management","CPD","Passthrough","Capacity",5.8212737401298007,"changed Distance to Capacity Manually","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",36.386753946920408,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","System operations and network support","ICP Count","Passthrough","Daily Fixed",0.36554715759138601,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Business support","ICP Count","Passthrough","Daily Fixed",8.2593095348816661,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",223.89857903513166,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",-169.50960074434727,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Tax","Regulated Asset Base","Passthrough","Capacity",128.81980883906363,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Return on capital","Regulated Asset Base","Passthrough","Capacity",500.77344075265682,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Electricity Authority levies","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Transpower  - Connection charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Transpower - Residual Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Transpower - New investment contract","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 3","Queenstown","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Service interruptions and emergencies","CPD","Passthrough","Capacity",19.913512102732057,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",0.49244316823776035,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Vegetation management","CPD","Passthrough","Capacity",32.028150483825129,"changed Distance to Capacity Manually","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",106.58831311898706,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","System operations and network support","ICP Count","Passthrough","Daily Fixed",0.35773287544003129,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Business support","ICP Count","Passthrough","Daily Fixed",8.0827507141095367,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",511.82849186061185,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",-369.65387250655681,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Tax","Regulated Asset Base","Passthrough","Capacity",280.92061443016655,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Return on capital","Regulated Asset Base","Passthrough","Capacity",1092.0493046399051,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Electricity Authority levies","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Transpower  - Connection charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Transpower - Residual Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Transpower - New investment contract","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Dunedin","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Service interruptions and emergencies","CPD","Passthrough","Capacity",21.456655671918284,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",0.27361748105163164,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Vegetation management","CPD","Passthrough","Capacity",29.600313379444017,"changed Distance to Capacity Manually","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",114.84808513165012,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","System operations and network support","ICP Count","Passthrough","Daily Fixed",0.19876804996104513,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Business support","ICP Count","Passthrough","Daily Fixed",4.4910398458307732,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",515.11973340839313,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",-393.60842524528812,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Tax","Regulated Asset Base","Passthrough","Capacity",299.12501637010541,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Return on capital","Regulated Asset Base","Passthrough","Capacity",1162.817000062405,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Electricity Authority levies","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Transpower  - Connection charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Transpower - Residual Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Transpower - New investment contract","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Central Otago","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Service interruptions and emergencies","CPD","Passthrough","Capacity",10.818768412472188,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",0.22435779725544092,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Vegetation management","CPD","Passthrough","Capacity",9.264335176541465,"changed Distance to Capacity Manually","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",57.908131381414336,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","System operations and network support","ICP Count","Passthrough","Daily Fixed",0.1629835991568257,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Business support","ICP Count","Passthrough","Daily Fixed",3.6825125475330012,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",356.32605067745317,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",-269.76806572616852,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Tax","Regulated Asset Base","Passthrough","Capacity",205.0118135204674,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Return on capital","Regulated Asset Base","Passthrough","Capacity",796.96183511533263,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Electricity Authority levies","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Transpower  - Connection charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Transpower - Residual Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Transpower - New investment contract","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 4","Queenstown","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Service interruptions and emergencies","CPD","Passthrough","Capacity",7.2187723866503433,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",3.2202344415811379E-2,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Vegetation management","CPD","Passthrough","Capacity",11.610404388505543,"changed Distance to Capacity Manually","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",38.638928558334044,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","System operations and network support","ICP Count","Passthrough","Daily Fixed",2.3393231964214112E-2,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Business support","ICP Count","Passthrough","Daily Fixed",0.52855545393053571,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",185.5410218289602,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",-134.00183522135194,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Tax","Regulated Asset Base","Passthrough","Capacity",101.8354755217245,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Return on capital","Regulated Asset Base","Passthrough","Capacity",395.8746867215707,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Electricity Authority levies","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Transpower  - Connection charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Transpower - Residual Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Transpower - New investment contract","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Dunedin","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Service interruptions and emergencies","CPD","Passthrough","Capacity",5.2979734960373186,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",8.3152395177625363E-3,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Vegetation management","CPD","Passthrough","Capacity",7.3087660144509812,"changed Distance to Capacity Manually","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",28.357732929202655,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","System operations and network support","ICP Count","Passthrough","Daily Fixed",6.0405641392217747E-3,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Business support","ICP Count","Passthrough","Daily Fixed",0.13648277097782124,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",127.19086965892899,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",-97.187885971238529,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Tax","Regulated Asset Base","Passthrough","Capacity",73.858500269667843,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Return on capital","Regulated Asset Base","Passthrough","Capacity",287.1171417051255,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Electricity Authority levies","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Transpower  - Connection charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Transpower - Residual Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Transpower - New investment contract","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Central Otago","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Service interruptions and emergencies","CPD","Passthrough","Capacity",0.68233520804783554,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Service interruptions and emergencies","ICP Count","Passthrough","Daily Fixed",1.2464322069746715E-2,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Vegetation management","CPD","Passthrough","Capacity",0.58429775267421658,"changed Distance to Capacity Manually","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Routine and corrective maintenance and inspection","CPD","Passthrough","Capacity",3.6522416755170859,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","System operations and network support","ICP Count","Passthrough","Daily Fixed",9.0546443976014315E-3,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Business support","ICP Count","Passthrough","Daily Fixed",0.20458403041850004,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Depreciation","Regulated Asset Base (Depreciation)","Passthrough","Capacity",22.473335286627645,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Asset revaluations and other regulatory revenue","Regulated Asset Base","Passthrough","Capacity",-17.014159304835815,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Tax","Regulated Asset Base","Passthrough","Capacity",12.930009507319397,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Return on capital","Regulated Asset Base","Passthrough","Capacity",50.264050290854044,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Local Authority rates","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Commerce Act levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Electricity Authority levies","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Electricity Authority levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Utilities Disputes levies","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Opex Incentive Amount","Prior year distribution revenue","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Capex Incentive Amount","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Transpower  - Connection charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Transpower - Benefit-based Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Transpower - Residual Charge","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Transpower - Transitional Price Cap ","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Transpower - Interconnection costs","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Transpower - New investment contract","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Distributed Generation Allowance","MWh","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Wash-up Drawdown Amount",0,"Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Quality Incentive Adjustments","ICP Count","Passthrough","Daily Fixed",0,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Capex Wash-up Adjustment","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]
["Load group 5","Queenstown","Fire and Emergency Management New Zealand (FENZ) levies","Regulated Asset Base","Passthrough","Capacity",0,"","Passthrough and recoverable costs"]