{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Fee based services","Quoted services","Prescribed metering","Meter exit fees","Public lighting fees"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":7,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Fee based services","index":0,"n_rows":54,"n_cols":7,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Indicative fee based charges - nominal"]
[]
[null,"Connection service","2026-27 ($)","2027-28 ($)","2028-29 ($)","2029-30 ($)","2030-31 ($)"]
[null,"Single-phase overhead - business hours",832.51970562596966,867.36581759204466,899.88381105220162,933.93027572688698,968.79020534909023]
[null,"Single-phase underground - business hours",425.4072253162654,443.21315555956443,459.82944617377461,477.22676658698447,495.03975748087731]
[null,"Single-phase underground with a directly connected meter on group metering panel - business hours",718.56364213258121,748.63998622305019,776.70688681131287,806.09304006757168,836.18131044068139]
[null,"Multi-phase overhead with a directly connected meter - business hours",896.18349380307052,933.69433007057899,968.69901379596524,1005.3490527771573,1042.87476335366]
[null,"Multi-phase overhead with a CT connected meter - business hours",1629.0745358438603,1697.2614067292936,1760.8926153898112,1827.5147364786255,1895.7286457531702]
[null,"Multi-phase underground with a directly connected meter - business hours",642.7493073915839,669.65235146384862,694.75796474007075,721.0436387498313,747.9573507844832]
[null,"Multi-phase underground with a directly connected meter on group metering panel - business hours",935.90572420789988,975.07918212733455,1011.6354053776092,1049.9099122304187,1089.0989037442876]
[null,"Multi-phase underground with a CT connected meter - business hours",1375.6403494323738,1433.2194281225632,1486.9515663339166,1543.2093224512994,1600.8112331839932]
[null,"95mm2 overhead service from LVABC - business hours",927.47564247901983,966.29624920487595,1002.5231957537394,1040.4529486291385,1079.2889490320554]
[null,"Establish temporary supply connection - business hours",832.00684476709603,866.83149032608117,899.329451580463,933.35494245837617,968.19339716133663]
[null,"Appointment - inspection of group or CT metering prior to connection - business hours",732.89104204078956,763.56707665871431,792.19360159384553,822.16568370146786,852.85388239950976]
[null,"Service truck - Disconnect/Reconnect at pole or pit - business hours",735.2966957141133,766.07342185523657,794.79391096909887,824.8643739345614,855.65330408337957]
[null,"Single-phase overhead - after hours",1456.0119783424182,1516.9551080706419,1573.8265402658103,1633.3711493021583,1694.3384450323392]
[null,"Single-phase underground - after hours",744.46264430346423,775.62302222923756,804.70153080410535,835.14684152722259,866.31957559153511]
[null,"Single-phase underground with a directly connected meter on group metering panel - after hours",1257.486373732017,1310.1199758903376,1359.2370519197973,1410.6628201182502,1463.3172932711923]
[null,"Multi-phase overhead with a directly connected meter - after hours",1568.3211141553729,1633.9650776235128,1695.2232741429389,1759.3608423600251,1825.0308358689047]
[null,"Multi-phase underground with a directly connected meter on group metering panel - after hours",2407.3706115066539,2508.1339992144858,2602.1652410843544,2700.6163142897744,2801.4196580719886]
[null,"Multi-phase overhead with a CT connected meter - after hours",2850.8804377267547,2970.2074617762628,3081.5620769321686,3198.1507888375936,3317.5251300680461]
[null,"Multi-phase underground with a directly connected meter - after hours",1124.811287935272,1171.8916150617354,1215.826438295124,1261.826367812205,1308.9253638728458]
[null,"Multi-phase underground with a CT connected meter - after hours",2407.3706115066539,2508.1339992144858,2602.1652410843544,2700.6163142897744,2801.4196580719886]
[null,"95mm2 overhead service from LVABC - after hours",1623.0823743382846,1691.0184361085328,1754.4155925690441,1820.7926601009926,1888.7556608060972]
[null,"Establish temporary supply connection - after hours",1456.0119783424182,1516.9551080706419,1573.8265402658103,1633.3711493021583,1694.3384450323392]
[null,"Service truck - Disconnect / Reconnect at pole or pit – After Hours",1286.7692174996982,1340.6284882466639,1390.8893441959228,1443.5126543854822,1497.3932821459139]
[]
[null,"Network ancillary services",{"$f":"C4","v":"2026-27 ($)"},{"$f":"D4","v":"2027-28 ($)"},{"$f":"E4","v":"2028-29 ($)"},{"$f":"F4","v":"2029-30 ($)"},{"$f":"G4","v":"2030-31 ($)"}]
[null,"Meter equipment test (Single Phase)",423.35105711327907,441.07092396740171,457.60690121037771,474.92013321388976,492.64702659157598]
[null,"Meter equipment test (Single Phase) Each Additional Meter at same site",97.623216385879005,101.70935333336773,105.52248963577944,109.5148580633975,113.60261530170339]
[null,"Meter equipment test (Multi Phase)",423.35105711327907,441.07092396740171,457.60690121037771,474.92013321388976,492.64702659157598]
[null,"Meter equipment test (Multi Phase) Each Additional Meter at same site",97.623216385879005,101.70935333336773,105.52248963577944,109.5148580633975,113.60261530170339]
[null,"Wasted Truck Visit – customer not ready for their requested works",398.68501108271442,415.37245096131556,430.94497914946498,447.24947627358779,463.94353328371079]
[null,"Pre Approval of PV and small generator installation 4.6kW to 15kW","NA","NA","NA","NA","NA"]
[null,"Manual assessment of PV & small generator installation enquiry, 15kW to 30kW.","NA","NA","NA","NA","NA"]
[null,"Manual assessment of PV & small generator installation enquiry, up to 15kW of export capacity (i.e. 5 kW per phase) ",442.52954048286074,461.05214578788105,478.33722937941951,496.43477862148336,514.96472876287885]
[null,"Type 7 metering services - Per NMI",40.753028697383655,42.458795649624072,44.050597875694734,45.717220950867059,47.423664297111031]
[null,"Type 7 metering services - Per light",2.3986916162901792,2.4990917342315146,2.59278397690679,2.6908801166469085,2.7913200466139383]
[null,"Type 9 meter data services - Per light Per Year",6.0534349391852107,6.3068087275108509,6.5432542511827529,6.7908136271647432,7.0442878867246606]
[]
[null,"Metering ancillary services",{"$f":"C29","v":"2026-27 ($)"},{"$f":"D29","v":"2027-28 ($)"},{"$f":"E29","v":"2028-29 ($)"},{"$f":"F29","v":"2029-30 ($)"},{"$f":"G29","v":"2030-31 ($)"}]
[null,"Remote special meter read",0,0,0,0,0]
[null,"Remote re-energisation",0,0,0,0,0]
[null,"Remote de-energisation",0,0,0,0,0]
[null,"Remote meter re-configuration",20.528964987128891,21.388229467783141,22.190085261326562,23.029631372390213,23.889236580329285]
[null,"Field officer visit - business hours",47.274384308456163,49.253110430621767,51.099635034648351,53.032953422788076,55.012464176454451]
[null,"Manual meter reading",47.274384308456163,49.253110430621767,51.099635034648351,53.032953422788076,55.012464176454451]
[null,"Priority re-energisation",47.897526240271333,49.902334716259972,51.77319907480117,53.732001279870971,55.737604729891466]
[null,"Non-standard AMI data subscription (per month)","NA","NA","NA","NA","NA"]
[null,"Field officer visit - after hours",82.746933321825978,86.21040557827385,89.442478306911539,92.82647092983909,96.291316569598578]
[]
[null,"Security Lighting","2026-27 ($)","2027-28 ($)","2028-29 ($)","2029-30 ($)","2030-31 ($)"]
[null,"Security lighting fee per light per year",148.86617142203085,155.09714378494039,160.91181598552257,166.99980022460426,173.23324337775688]

{"sheet":"Quoted services","index":1,"n_rows":21,"n_cols":13,"rows_kept":21,"cut":false,"hidden":false,"merged":[[3,11,3,12],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,9,3,10]]}
[]
[null,"Indicative quoted services charges - nominal"]
[]
[null,null,null,"2026-27",null,"2027-28",null,"2028-29",null,"2029-30",null,"2030-31"]
[null,"Labour category","Service description","$/hour rate - BH","$/hour rate - AH",{"$f":"D5","v":"$/hour rate - BH"},{"$f":"E5","v":"$/hour rate - AH"},"$/hour rate - BH","$/hour rate - AH","$/hour rate - BH","$/hour rate - AH","$/hour rate - BH","$/hour rate - AH"]
[null,"Labour - wages","Construction Overhead Install",160.26084760306185,280.45648330535818,166.9687578202205,292.19532618538585,173.22850297587078,303.14988020777383,179.78248031692385,314.61934055461671,186.49305044623603,326.36283828091297]
[null,"Labour - wages","Construction Underground Install",156.52217184073419,273.91380072128482,163.07359529447029,284.18297089129351,169.18730879084882,294.83713756641777,175.58839042095116,305.99209120115773,182.14241173457253,317.41356777329372]
[null,"Labour - wages","Construction Substation Install",156.52217184073419,273.91380072128482,163.07359529447029,284.18297089129351,169.18730879084882,294.83713756641777,175.58839042095116,305.99209120115773,182.14241173457253,317.41356777329372]
[null,"Labour - wages","Electrical Tester Including Vehicle & Equipment",230.56536452255284,292.91709650223015,240.21595471682434,303.89871006739332,249.22177519772899,315.29203000932534,258.65090400438072,327.22087996760024,268.30532098245146,339.43474340372012]
[null,"Labour - wages","Planner Including Vehicle",214.97134238504532,"NA",223.96922605749768,"NA",232.36594827146854,"NA",241.15734884147545,"NA",250.15880047762457,"NA"]
[null,"Labour - wages","Supervisor Including Vehicle",214.97134238504532,"NA",223.96922605749768,"NA",232.36594827146854,"NA",241.15734884147545,"NA",250.15880047762457,"NA"]
[null,"Labour - wages","Administrative Officer",91.581159572759873,160.26702925232982,95.414398977052272,166.27552313507726,98.991534182304164,172.5092785635552,102.73680855021388,179.0360445599365,106.5715679629364,185.71875318969953]
[null,"Labour - design","Design",195.63143207879105,342.35500613788429,203.81982058207035,355.19007252492497,211.46113115520089,368.50633219439538,219.46161282130225,382.44850747009497,227.65324829620045,396.72380017773065]
[null,"Labour - design","Drafting",150.33394209444978,263.08439866528715,156.62634976134794,272.9475689467921,162.49835268552044,283.1805145874423,168.64636241350209,293.89444817314308,174.94126523180893,304.8643674979001]
[null,"Labour - design","Survey",177.07740902301649,309.88546579027889,184.48919661168256,321.50323230307629,191.40579208640756,333.55655489592942,198.64749424702353,346.17643017737868,206.06222085890963,359.09782945791551]
[null,"Labour - design","Tech Officer",177.07740902301649,309.88546579027889,184.48919661168256,321.50323230307629,191.40579208640756,333.55655489592942,198.64749424702353,346.17643017737868,206.06222085890963,359.09782945791551]
[null,"Labour - design","Line Inspector",170.68274893076364,298.69481062883636,177.82688034258032,309.89303368721806,184.49370213188433,321.51108392438891,191.47389027971928,333.67522736925474,198.62085458007397,346.130006109254]
[null,"Labour - design","Contract Supervision",177.07740902301649,309.88546579027889,184.48919661168256,321.50323230307629,191.40579208640756,333.55655489592942,198.64749424702353,346.17643017737868,206.06222085890963,359.09782945791551]
[null,"Labour - design","Protection Engineer",195.63143207879105,342.35500613788429,203.81982058207035,355.19007252492497,211.46113115520089,368.50633219439538,219.46161282130225,382.44850747009497,227.65324829620045,396.72380017773065]
[null,"Labour - design","Maintenance Planner Including Vehicle",224.93824022811569,309.88546579027889,234.35330037800998,321.50323230307629,243.13932691317444,333.55655489592942,252.33833061021505,346.17643017737868,261.75712414831935,359.09782945791551]
[null,"Labour - design","Senior Engineer",281.99500128010919,493.49125224019122,293.79824067741771,511.99249472348544,304.81288879379912,531.1873583639366,316.34526788902087,551.28445468910672,328.1531876679843,571.86172666727396]

{"sheet":"Prescribed metering","index":2,"n_rows":11,"n_cols":8,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Indicative prescribed metering charges - nominal"]
[]
[]
[null,"Meter provision (< 160 MWh per annum)","Units","2026-27","2027-28","2028-29","2029-30","2030-31"]
[null,"Single phase single element","$/meter/pa",46.43,44.3,42.24,40.25,38.32]
[null,"Single phase two element with contactor","$/meter/pa",56.14,53.56,51.08,48.67,46.33]
[null,"Multiphase with and without contactor","$/meter/pa",70.91,67.66,64.52,61.47,58.52]
[null,"Multiphase CT connected","$/meter/pa",74.540000000000006,71.12,67.81,64.62,61.51]
[null,"Single phase single element – not providing smart meter benefits","$/meter/pa",65.010000000000005,66.67,68.37,70.11,71.900000000000006]
[null,"Multiphase with and without contactor – not providing smart meter benefits","$/meter/pa",78.599999999999994,80.599999999999994,82.66,84.77,86.93]

{"sheet":"Meter exit fees","index":3,"n_rows":9,"n_cols":7,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Indicative meter exit fees - nominal"]
[]
[]
[null,"Meter Type ",{"$f":"'Fee based services'!C4","v":"2026-27 ($)"},{"$f":"'Fee based services'!D4","v":"2027-28 ($)"},{"$f":"'Fee based services'!E4","v":"2028-29 ($)"},{"$f":"'Fee based services'!F4","v":"2029-30 ($)"},{"$f":"'Fee based services'!G4","v":"2030-31 ($)"}]
[null,"Single phase single element",208.39,192.25,204.89,236.1,276.87]
[null,"Single phase two element with contactor",214.15,197.5,210.92,243.86,286.74]
[null,"Multiphase",237.6,218.87,235.49,275.48,326.95]
[null,"Multiphase CT connected",387.83,353.97,388.95,470.74,572.41999999999996]

{"sheet":"Public lighting fees","index":4,"n_rows":39,"n_cols":7,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Indicative public lighting fees"]
[]
[]
[null,"Existing Lights","2026-27 ($)","2027-28 ($)","2028-29 ($)","2029-30 ($)","2030-31 ($)"]
[null,"Mercury Vapour 80W",88.437787751327775,98.518441702105292,109.74814728182071,122.25788008515386,136.19354506763287]
[null,"HP Sodium 150W",153.88307042052523,171.42355872575371,190.96341401232115,212.73053576948391,236.97880079716117]
[null,"HP Sodium 250W",159.8778824595862,178.10169434404818,198.40276240985972,221.01786441078124,246.21076740751525]
[null,"Mercury Vapour 50W",135.29588935741779,150.71770254670503,167.89738379225659,187.03530512979265,208.35467816627178]
[null,"Mercury Vapour 125W",129.2044782245037,143.93195690742041,160.33815935700784,178.6144362820641,198.97394965925909]
[null,"Mercury Vapour 250W",165.11557798543333,183.93641290086555,204.90255615870745,228.25854249425075,254.27678013564676]
[null,"Mercury Vapour 400W",173.01286969253107,192.73388389638515,214.70281411897116,239.17589091593078,266.43855149346439]
[null,"HP Sodium 100W",161.57823076485658,179.99585824892876,200.5128341448281,223.36845440737036,248.82929133753115]
[null,"HP Sodium 400W",231.60496933800434,258.00465219463263,287.41352460761038,320.17459152268708,356.6699555863737]
[null,"Metal Halide 70W",382.450991319742,426.04498201822889,474.60806958965577,528.70666062669841,588.97172404320054]
[null,"Metal Halide 150W",355.24112544484598,395.73357720951009,440.84159438164335,491.09128597915458,547.068729988928]
[]
[null,"Efficient lights - funded by Council or Developers",{"$f":"C5","v":"2026-27 ($)"},{"$f":"D5","v":"2027-28 ($)"},{"$f":"E5","v":"2028-29 ($)"},{"$f":"F5","v":"2029-30 ($)"},{"$f":"G5","v":"2030-31 ($)"}]
[null,"T5 2X14W - Partially-funded",58.351379635904493,65.002609620466927,72.411985523490586,80.665925230842205,89.860697042162258]
[null,"T5 2X24W - Partially-funded",63.415662626560113,70.644149071688432,78.696580487558393,87.666874919111223,97.659655736860572]
[null,"LED 18W - Partially-funded",31.785388335407383,35.408471958906453,39.444535748145533,43.940653586870624,48.949265114170885]
[null,"LED 14W - Partially-funded",33.697849036861449,37.538926065849452,41.817831418137274,46.584471315140632,51.894440579956445]
[null,"LED 18W Opt-in Smart Lighting - Partially-funded",38.142466002488852,42.49016635068773,47.333442897774624,52.728784304244741,58.73911813700505]
[null,"LED 14W Opt-in Smart Lighting - Partially-funded",40.437418844233726,45.046711279019334,50.181397701764716,55.901365578168743,62.273328695947711]
[null,"LED 70W-125W (L1) - Partially-funded",51.337893252891178,57.189685225566144,63.708498517615851,70.970364102557127,79.059979406936108]
[null,"LED 155W-250W (L2) - Partially-funded",52.988879559349265,59.028860563614138,65.757313768749398,73.252715244636136,81.602486220504247]
[null,"LED 275W-400W (L4) - Partially-funded",61.227479960107438,68.206544604866622,75.981123671376679,84.641894525076367,94.28987046545933]
[null,"Compact Fluorescent 32W - Partially-funded",50.989772942262789,56.801884135104707,63.276493601006386,70.489116750331561,78.523876679583395]
[null,"Compact Fluorescent 42W - Partially-funded",53.233778096714047,59.301674062117108,66.061224138187697,73.59126708741131,81.979628173436993]
[]
[]
[null,"Efficient lights - fully funded by AusNet",{"$f":"C18","v":"2026-27 ($)"},{"$f":"D18","v":"2027-28 ($)"},{"$f":"E18","v":"2028-29 ($)"},{"$f":"F18","v":"2029-30 ($)"},{"$f":"G18","v":"2030-31 ($)"}]
[null,"LED 18W - ASD-funded",94.591283827270942,105.3733490876967,117.38441692189407,130.76457619872585,145.66988393195376]
[null,"LED 14W - ASD-funded",100.28264462207447,111.71344432215805,124.44719312451001,138.63240875384298,154.43453784983282]
[null,"LED 18W Opt-in Smart Lighting - ASD-funded",113.50954059272512,126.44801890523601,140.86130030627285,156.91749143847096,174.80386071834442]
[null,"LED 14W Opt-in Smart Lighting - ASD-funded",120.33917354648936,134.05613318658968,149.33663174941202,166.35889050461157,185.32144541979937]
[null,"LED 70W-125W (L1) - ASD-funded",152.77828858138847,170.19284742032639,189.59241906684838,211.20326683791328,235.27744486069818]
[null,"LED 155W-250W (L2) - ASD-funded",157.69151829125329,175.66611565834947,195.68956228512801,217.99539793902676,242.84378260989249]
[null,"LED 275W-400W (L4) - ASD-funded",182.2090664370937,202.97831668803065,226.11496700539055,251.88886743223154,280.60062709064158]