You are here

CEPA Spreadsheets

Date Published

CEPA Spreadsheets (Associated with CEPA Witness Statement)

24 November 2017

WIT-107266-DETIRHITMmodel050711Final.xlsm

WIT-107784 (Excel 55 KB)

WIT-107785 (Excel 614 KB)

WIT-107786 (Excel 38 KB)

WIT-107787 (Excel 37 KB)

WIT-107788 (Excel 133 KB)

WIT-107789-6Section4-NIBudgetBalanceReviewedbyLH.xlsm

WIT-107790-7Section4-NIBudgetBalance(ReviewedbyLHDM).xlsm

WIT-107791 (Excel 147 KB)

WIT-107792 (Excel 136 KB)

WIT-107793 (Excel 32 KB)

WIT-107794 (Excel 45 KB)

WIT-107795 (Excel 17 KB)

WIT-107796 (Excel 14.4 MB)

WIT-107797 (Excel 10.2 MB)

WIT-107798 (Excel 7 MB)

WIT-107799-16Section3-Compostion&loadfactorReviewedbyIJ.xlsm

WIT-107800 (Excel 23 KB)

WIT-107801 (Excel 135 KB)

WIT-107802 (Excel 35 KB)

WIT-107803-20AnnexB-NIAOcalculationsReviewedbyIJ.xlsm

WIT-107804-21AnnexB-NIAOcalculationsReviewedbyIJ_2.xlsm

WIT-107805 (Excel 16.3 MB)

WIT-107806 (Excel 93 KB)

WIT-107807 (Excel 7.8 MB)

WIT-107808 (Excel 86 KB)

WIT-107809-26Section3-Compostion&loadfactorDonotreviewyet.xlsm

WIT-107810 (Excel 18 KB)

WIT-107811-28NIRHITariffRfR.xlsm

WIT-107812 (Excel 24 KB)

WIT-107813 (Excel 8.1 MB)

WIT-107814 (Excel 6.4 MB)

WIT-107815-36Q24(d)calcs.xlsm

WIT-107832-DETIRHITMmodel140611-fortraining.xlsm