jessicafang
Board Regular
- Joined
- Jul 8, 2015
- Messages
- 115
Good evening,
Could please someone help me with this index match formula, don't why it doesn't work.
<colgroup><col><col><col><col span="54"></colgroup><tbody>
</tbody>
Could please someone help me with this index match formula, don't why it doesn't work.
Jan-14 | Feb-14 | Mar-14 | Apr-14 | May-14 | Jun-14 | Jul-14 | Aug-14 | Sep-14 | Oct-14 | |||||||||||||||||||||||||||||||||||||||||||||||
Feb-14 | B2CNHH SEGMENTED VOLUME @ CT | =INDEX(C8:L81,MATCH(1,(B8:B81=B2)*(A8:A81=A2),0),MATCH(C1,C7:L7,0)) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Feb-14 | B2CCT VOLUME (SETTLEMENT ADJUSTMENT) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Feb-14 | Total SVA Adjustment (Elec Only) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Jan-14 | Feb-14 | Mar-14 | Apr-14 | May-14 | Jun-14 | Jul-14 | Aug-14 | Sep-14 | Oct-14 | |||||||||||||||||||||||||||||||||||||||||||||||
Feb-14 | B2CDOMESTIC GASUnbilled Adjustments | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | |||||||||||||||||
B2CDOMESTIC GASRevenue Completeness | -6 | -6 | -5 | -4 | -2 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CDOMESTIC GASFixed Sales Revenue | 16 | 14 | 16 | 15 | 16 | 16 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CDOMESTIC GASSales Revenue | 169 | 154 | 141 | 97 | 51 | 29 | 23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CRESIDENTIAL ELECTRICITYUnbilled Adjustments | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CRESIDENTIAL ELECTRICITYRevenue Completeness | -2 | -2 | -2 | -2 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CRESIDENTIAL ELECTRICITYFixed Sales Revenue | 20 | 18 | 20 | 19 | 20 | 19 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CRESIDENTIAL ELECTRICITYSales Revenue | 188 | 168 | 172 | 145 | 133 | 120 | 122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CNHH SEGMENTED VOLUME @ CT | 1571 | 1388 | 1420 | 1186 | 1066 | 944 | 951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CCT VOLUME (SETTLEMENT ADJUSTMENT) | -18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CDUOS VARIABLE COSTS (SETTLEMENT ADJ) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CRESIDENTIAL ELECTRICITY CONTINGENCY FUND (SETTLEMENT ADJ) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CRESIDENTIAL ELECTRICITY PERCENTAGE DD DISCOUNT (SETTLEMENT ADJ) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CRESIDENTIAL ELECTRICITY REVENUE (SETTLEMENT ADJ) | -2.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -2 | -2 | -3 | -3 | -4 | -4 | -3 | -4 | -3 | -2 | -2 | -2 | -2 | -2 | -3 | -3 | -4 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE COMPLETENESS RESIDENTIAL ELECTRICITY PERCENTAGE DD DISCOUNT (SETTLEMENT ADJ) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE COMPLETENESS RESIDENTIAL ELECTRICITY REVENUE (SETTLEMENT ADJ) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY PERCENTAGE DD DISCOUNT (SETTLEMENT ADJ) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY REVENUE (SETTLEMENT ADJ) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
Total SVA Adjustment (Elec Only) | -2 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -4 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -4 | -4 | -4 | -4 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -4 | -4 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING DOMESTIC GAS DIRECT DEBIT DISCOUNT | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
B2CREVENUE MODELLING DOMESTIC GAS DUAL FUEL DISCOUNT | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
B2CREVENUE MODELLING DOMESTIC GAS IGT PREMIUM | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
B2CREVENUE MODELLING DOMESTIC GAS STANDING CHARGE | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
B2CREVENUE MODELLING DOMESTIC GAS UNIT REVENUE | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rev Modlling Adjustment Gas | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY CORE PERCENTAGE DD DISCOUNT | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY CORE REVENUE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY MITIGATED DISCOUNT PERCENTAGE DD DISCOUNT | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1614 | 1553 | 1410 | 1237 | 1120 | 1018 | 1025 | 1005 | 1068 | 1300 | 1473 | 1640 | 1666 | 1484 | 1601 | 1199 | 1105 | 982 | 950 | 982 | 1009 | 1187 | 1445 | 1592 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY MITIGATED DISCOUNT REVENUE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | -6 | -5 | -5 | -4 | -3 | -3 | -3 | -3 | -4 | -5 | -12 | -16 | -15 | -17 | -13 | -12 | -11 | -17 | -19 | -20 | -35 | -44 | -49 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY PERCENTAGE DD DISCOUNT | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY PERCENTAGE DD DISCOUNT (SETTLEMENT ADJ) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY RATE DD DISCOUNT | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY REVENUE | -4 | -3 | -3 | -3 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -2 | -1 | -2 | -2 | -3 | -4 | -5 | -6 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY REVENUE (SETTLEMENT ADJ) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY STANDING CHARGES REVENUE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
Rev Modlling Adjustment Elec | -4 | -3 | -4 | -3 | -3 | -3 | -3 | 1607 | 1546 | 1404 | 1231 | 1116 | 1014 | 1021 | 1002 | 1064 | 1295 | 1467 | 1626 | 1647 | 1468 | 1582 | 1185 | 1091 | 969 | 930 | 960 | 986 | 1147 | 1395 | 1537 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
2015 | 2016 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||||||||||||||||||||||||||||||||
Mar-14 | B2CDOMESTIC GASUnbilled Adjustments | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | |||||||||||||||||
B2CDOMESTIC GASRevenue Completeness | -6 | -6 | -5 | -4 | -2 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CDOMESTIC GASFixed Sales Revenue | 16 | 14 | 16 | 16 | 16 | 16 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CDOMESTIC GASSales Revenue | 169 | 150 | 139 | 98 | 52 | 29 | 23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CRESIDENTIAL ELECTRICITYUnbilled Adjustments | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CRESIDENTIAL ELECTRICITYRevenue Completeness | -2 | -2 | -2 | -2 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CRESIDENTIAL ELECTRICITYFixed Sales Revenue | 20 | 18 | 20 | 19 | 20 | 19 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CRESIDENTIAL ELECTRICITYSales Revenue | 187 | 164 | 168 | 145 | 133 | 119 | 121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CNHH SEGMENTED VOLUME @ CT | 1580 | 1367 | 1386 | 1179 | 1058 | 938 | 944 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CCT VOLUME (SETTLEMENT ADJUSTMENT) | -40 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CDUOS VARIABLE COSTS (SETTLEMENT ADJ) | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CRESIDENTIAL ELECTRICITY CONTINGENCY FUND (SETTLEMENT ADJ) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CRESIDENTIAL ELECTRICITY PERCENTAGE DD DISCOUNT (SETTLEMENT ADJ) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CRESIDENTIAL ELECTRICITY REVENUE (SETTLEMENT ADJ) | -5.0 | -1.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE COMPLETENESS RESIDENTIAL ELECTRICITY PERCENTAGE DD DISCOUNT (SETTLEMENT ADJ) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -2 | -2 | -3 | -3 | -4 | -4 | -3 | -4 | -3 | -2 | -2 | -2 | -2 | -2 | -3 | -3 | -4 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE COMPLETENESS RESIDENTIAL ELECTRICITY REVENUE (SETTLEMENT ADJ) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY PERCENTAGE DD DISCOUNT (SETTLEMENT ADJ) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY REVENUE (SETTLEMENT ADJ) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
Total SVA Adjustment (Elec Only) | -4 | -1 | 0 | 0 | 0 | 0 | 0 | -3 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -2 | -3 | -3 | -4 | -4 | -3 | -4 | -3 | -3 | -2 | -2 | -2 | -2 | -3 | -3 | -4 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING DOMESTIC GAS DIRECT DEBIT DISCOUNT | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
B2CREVENUE MODELLING DOMESTIC GAS DUAL FUEL DISCOUNT | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
B2CREVENUE MODELLING DOMESTIC GAS IGT PREMIUM | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
B2CREVENUE MODELLING DOMESTIC GAS STANDING CHARGE | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
B2CREVENUE MODELLING DOMESTIC GAS UNIT REVENUE | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rev Modlling Adjustment Gas | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY CORE PERCENTAGE DD DISCOUNT | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY CORE REVENUE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY MITIGATED DISCOUNT PERCENTAGE DD DISCOUNT | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY MITIGATED DISCOUNT REVENUE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1614 | 1553 | 1410 | 1237 | 1120 | 1018 | 1025 | 1005 | 1068 | 1300 | 1473 | 1637 | 1664 | 1484 | 1601 | 1199 | 1105 | 982 | 941 | 982 | 1009 | 1175 | 1441 | 1588 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY PERCENTAGE DD DISCOUNT | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | -6 | -5 | -5 | -4 | -3 | -3 | -3 | -3 | -4 | -5 | -6 | -12 | -15 | -17 | -13 | -12 | -11 | -11 | -19 | -20 | -22 | -40 | -42 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY PERCENTAGE DD DISCOUNT (SETTLEMENT ADJ) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY RATE DD DISCOUNT | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY REVENUE | -4 | -3 | -3 | -3 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY REVENUE (SETTLEMENT ADJ) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -2 | -3 | -3 | -5 | -5 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
B2CREVENUE MODELLING RESIDENTIAL ELECTRICITY STANDING CHARGES REVENUE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
Rev Modlling Adjustment Elec | -4 | -3 | -3 | -3 | -3 | -3 | -3 | 1607 | 1546 | 1404 | 1231 | 1116 | 1014 | 1021 | 1002 | 1064 | 1295 | 1467 | 1630 | 1650 | 1468 | 1582 | 1185 | 1091 | 969 | 928 | 960 | 986 | 1149 | 1395 | 1540 | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! |
<colgroup><col><col><col><col span="54"></colgroup><tbody>
</tbody>