{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Contribution model","Outputs>>","Tables","Validation","Historical outputs","Inputs>>","General","Financial","Energy","Exemptions","Calculations>>","Net costs","Adjustments","Apportionment","Lookups","Glossary"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":37,"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":"Contribution model","index":0,"n_rows":40,"n_cols":9,"rows_kept":40,"cut":false,"hidden":false,"merged":[[36,8,36,9],[9,8,9,9],[10,8,10,9],[11,8,11,9],[14,8,14,9],[12,8,12,9],[16,8,16,9]]}
[]
[null,null,null,null,null,null,"AER contribution determination model"]
[null,null,null,null,null,null,{"$f":"forecastyear","v":"2027–28"}]
[]
[]
[]
[null,"Legend"]
[]
[null,null,"Key:",null,null,null,"Version Record","Date","Description"]
[null,null,null,"Annual SFV input",null,null,"0","2022-05-31","Draft contribution determination model for public consultation"]
[null,null,null,"Calculation",null,null,0.1,"2022-06-16","Draft contribution determination model for public consultation revised"]
[null,null,null,"N/A",null,null,1,"2022-10-18","Contribution determination model for AER use after minor revisions"]
[null,null,null,null,null,null,1.1000000000000001,"2023-06-01","Draft contribution determination model for public consultation"]
[null,null,null,null,null,null,1.2,"2023-08-01","Final contribution determination model following public consultation"]
[null,null,"Each worksheet includes space for commentary and notes (in column W) ",null,null,null,2,"2024-07-01","Draft contribution determination model for public consultation"]
[null,null,null,null,null,null,2.1,"2024-08-01","Final contribution determination model following public consultation"]
[null,null,null,null,null,null,3,"2026-07-01","Draft contribution determination model for public consultation"]
[null,"Contents"]
[]
[null,null,"Outputs"]
[null,null,"Validation",null,"Validation checks"]
[null,null,"Tables",null,"Tables of outputs"]
[null,null,"Historical outputs",null,"Historical contribution determination (requires manual update every year)"]
[null,null,"Inputs"]
[null,null,"General",null,"General inputs including target year"]
[null,null,"Financial",null,"Financial inputs including costs and revenues"]
[null,null,"Energy",null,"Annual volumetric energy and annual peak demand for DNSPs"]
[null,null,"Exemptions",null,"Exemptions for emissions intensive trade exposed and green hydrogen"]
[null,null,"Calculations"]
[null,null,"Net costs",null,"Calculates 3-year rolling average of net costs and volumetric component "]
[null,null,"Adjustments",null,"Calculates contribution determination amount including true-up and minimum prudent balance allowance"]
[null,null,"Apportionment",null,"Calculates amounts apportioned to DNSPs"]
[null,null,{"$f":"Lookups!B2","v":"Lookups"},null,"Lookup tables"]
[null,null,"Glossary",null,"Glossary "]
[]
[null,"Link to Guideline"]
[]
[null,null,"https://www.aer.gov.au/networks-pipelines/guidelines-schemes-models-reviews/nsw-contribution-determination-guideline"]
[]
[null,"End"]

{"sheet":"Outputs>>","index":1,"n_rows":10,"n_cols":6,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Contribution model'!G2&\" - \"&'Contribution model'!G3","v":"AER contribution determination model - 2027–28"},null,null,null,"Back to Index"]
[]
[null,"Output sheets"]
[]
[null,null,"Sheet Name","Sheet Description"]
[null,null,"Validation","Validation checks"]
[null,null,"Tables","Tables of outputs"]
[null,null,"Historical outputs","Historical contribution determination (requires manual update every year)"]
[]
[null,"End"]

{"sheet":"Tables","index":2,"n_rows":45,"n_cols":23,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Inputs>>'!B1","v":"AER contribution determination model - 2027–28"},null,null,null,null,null,null,null,"Back to Index"]
[]
[null,"Table 1 | Contribution determination for target year (t)",null,null,null,"Unit",null,null,null,{"$f":"forecastyear","v":"2027–28"},null,null,null,null,null,null,null,null,null,null,null,null,"Notes"]
[]
[null,null,"Ausgrid",null,null,"$millions",null,null,null,{"$f":"INDEX(Apportionment!J240:T240,1,MATCH($J$3,Apportionment!$J$187:$T$187,0))","v":""}]
[null,null,"Endeavour Energy",null,null,"$millions",null,null,null,{"$f":"INDEX(Apportionment!J241:T241,1,MATCH($J$3,Apportionment!$J$187:$T$187,0))","v":""}]
[null,null,"Essential Energy",null,null,"$millions",null,null,null,{"$f":"INDEX(Apportionment!J242:T242,1,MATCH($J$3,Apportionment!$J$187:$T$187,0))","v":""}]
[null,null,"Contribution determination amount",null,null,"$millions",null,null,null,{"$f":"INDEX(Apportionment!J243:T243,1,MATCH($J$3,Apportionment!$J$187:$T$187,0))","v":""}]
[null,null,"Minimum prudent balance allowance",null,null,"$millions",null,null,null,{"$f":"INDEX(Financial!$L$76:$U$76,0,MATCH(Tables!J3,Financial!$L$72:$U$72,0))","v":0}]
[]
[null,"Table 2 | Proportion of amount for each DNSP linked to LTESAs (generation)",null,null,null,"Unit",null,null,null,{"$f":"forecastyear","v":"2027–28"},null,null,null,null,null,null,null,null,null,null,null,null,"Notes"]
[]
[null,null,"Ausgrid",null,null,"Per cent",null,null,null,{"$f":"INDEX(Apportionment!J253:T253,1,MATCH($J$11,Apportionment!$J$202:$T$202,0))","v":""}]
[null,null,"Endeavour Energy",null,null,"Per cent",null,null,null,{"$f":"INDEX(Apportionment!J254:T254,1,MATCH($J$11,Apportionment!$J$202:$T$202,0))","v":""}]
[null,null,"Essential Energy",null,null,"Per cent",null,null,null,{"$f":"INDEX(Apportionment!J255:T255,1,MATCH($J$11,Apportionment!$J$202:$T$202,0))","v":""}]
[]
[null,"Table 3 | Energy data",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"Annual Volumetric Energy by DNSP"]
[null,null,{"$f":"Energy!C7","v":"Ausgrid"},null,null,"GWh",null,null,null,{"$f":"Energy!J7","v":0},{"$f":"Energy!K7","v":0},{"$f":"Energy!L7","v":0},{"$f":"Energy!M7","v":0},{"$f":"Energy!N7","v":0},{"$f":"Energy!O7","v":0},{"$f":"Energy!P7","v":0},{"$f":"Energy!Q7","v":0},{"$f":"Energy!R7","v":0},{"$f":"Energy!S7","v":0},{"$f":"Energy!T7","v":0}]
[null,null,{"$f":"Energy!C8","v":"Endeavour Energy"},null,null,"GWh",null,null,null,{"$f":"Energy!J8","v":0},{"$f":"Energy!K8","v":0},{"$f":"Energy!L8","v":0},{"$f":"Energy!M8","v":0},{"$f":"Energy!N8","v":0},{"$f":"Energy!O8","v":0},{"$f":"Energy!P8","v":0},{"$f":"Energy!Q8","v":0},{"$f":"Energy!R8","v":0},{"$f":"Energy!S8","v":0},{"$f":"Energy!T8","v":0}]
[null,null,{"$f":"Energy!C9","v":"Essential Energy"},null,null,"GWh",null,null,null,{"$f":"Energy!J9","v":0},{"$f":"Energy!K9","v":0},{"$f":"Energy!L9","v":0},{"$f":"Energy!M9","v":0},{"$f":"Energy!N9","v":0},{"$f":"Energy!O9","v":0},{"$f":"Energy!P9","v":0},{"$f":"Energy!Q9","v":0},{"$f":"Energy!R9","v":0},{"$f":"Energy!S9","v":0},{"$f":"Energy!T9","v":0}]
[null,null,"Total",null,null,"GWh",null,null,null,{"$f":"Energy!J10","v":0},{"$f":"Energy!K10","v":0},{"$f":"Energy!L10","v":0},{"$f":"Energy!M10","v":0},{"$f":"Energy!N10","v":0},{"$f":"Energy!O10","v":0},{"$f":"Energy!P10","v":0},{"$f":"Energy!Q10","v":0},{"$f":"Energy!R10","v":0},{"$f":"Energy!S10","v":0},{"$f":"Energy!T10","v":0}]
[]
[null,null,"Annual Peak Demand by DNSP"]
[null,null,{"$f":"Energy!C14","v":"Ausgrid"},null,null,"MVA",null,null,null,{"$f":"Energy!J14","v":0},{"$f":"Energy!K14","v":0},{"$f":"Energy!L14","v":0},{"$f":"Energy!M14","v":0},{"$f":"Energy!N14","v":0},{"$f":"Energy!O14","v":0},{"$f":"Energy!P14","v":0},{"$f":"Energy!Q14","v":0},{"$f":"Energy!R14","v":0},{"$f":"Energy!S14","v":0},{"$f":"Energy!T14","v":0}]
[null,null,{"$f":"Energy!C15","v":"Endeavour Energy"},null,null,"MVA",null,null,null,{"$f":"Energy!J15","v":0},{"$f":"Energy!K15","v":0},{"$f":"Energy!L15","v":0},{"$f":"Energy!M15","v":0},{"$f":"Energy!N15","v":0},{"$f":"Energy!O15","v":0},{"$f":"Energy!P15","v":0},{"$f":"Energy!Q15","v":0},{"$f":"Energy!R15","v":0},{"$f":"Energy!S15","v":0},{"$f":"Energy!T15","v":0}]
[null,null,{"$f":"Energy!C16","v":"Essential Energy"},null,null,"MVA",null,null,null,{"$f":"Energy!J16","v":0},{"$f":"Energy!K16","v":0},{"$f":"Energy!L16","v":0},{"$f":"Energy!M16","v":0},{"$f":"Energy!N16","v":0},{"$f":"Energy!O16","v":0},{"$f":"Energy!P16","v":0},{"$f":"Energy!Q16","v":0},{"$f":"Energy!R16","v":0},{"$f":"Energy!S16","v":0},{"$f":"Energy!T16","v":0}]
[null,null,"Total",null,null,"MVA",null,null,null,{"$f":"Energy!J17","v":0},{"$f":"Energy!K17","v":0},{"$f":"Energy!L17","v":0},{"$f":"Energy!M17","v":0},{"$f":"Energy!N17","v":0},{"$f":"Energy!O17","v":0},{"$f":"Energy!P17","v":0},{"$f":"Energy!Q17","v":0},{"$f":"Energy!R17","v":0},{"$f":"Energy!S17","v":0},{"$f":"Energy!T17","v":0}]
[]
[null,"Table 4 | Energy data on exemptions",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"Total Volumetric Energy Exempted by DNSP"]
[null,null,{"$f":"Apportionment!C74","v":"Ausgrid"},null,null,"GWh",null,null,null,{"$f":"Apportionment!L74","v":0},{"$f":"Apportionment!M74","v":0},{"$f":"Apportionment!N74","v":0},{"$f":"Apportionment!O74","v":0},{"$f":"Apportionment!P74","v":0},{"$f":"Apportionment!Q74","v":0},{"$f":"Apportionment!R74","v":0},{"$f":"Apportionment!S74","v":0},{"$f":"Apportionment!T74","v":0},{"$f":"Apportionment!U74","v":0},{"$f":"Apportionment!V74","v":0}]
[null,null,{"$f":"Apportionment!C75","v":"Endeavour Energy"},null,null,"GWh",null,null,null,{"$f":"Apportionment!L75","v":0},{"$f":"Apportionment!M75","v":0},{"$f":"Apportionment!N75","v":0},{"$f":"Apportionment!O75","v":0},{"$f":"Apportionment!P75","v":0},{"$f":"Apportionment!Q75","v":0},{"$f":"Apportionment!R75","v":0},{"$f":"Apportionment!S75","v":0},{"$f":"Apportionment!T75","v":0},{"$f":"Apportionment!U75","v":0},{"$f":"Apportionment!V75","v":0}]
[null,null,{"$f":"Apportionment!C76","v":"Essential Energy"},null,null,"GWh",null,null,null,{"$f":"Apportionment!L76","v":0},{"$f":"Apportionment!M76","v":0},{"$f":"Apportionment!N76","v":0},{"$f":"Apportionment!O76","v":0},{"$f":"Apportionment!P76","v":0},{"$f":"Apportionment!Q76","v":0},{"$f":"Apportionment!R76","v":0},{"$f":"Apportionment!S76","v":0},{"$f":"Apportionment!T76","v":0},{"$f":"Apportionment!U76","v":0},{"$f":"Apportionment!V76","v":0}]
[null,null,"Total",null,null,"GWh",null,null,null,{"$f":"Apportionment!L77","v":0},{"$f":"Apportionment!M77","v":0},{"$f":"Apportionment!N77","v":0},{"$f":"Apportionment!O77","v":0},{"$f":"Apportionment!P77","v":0},{"$f":"Apportionment!Q77","v":0},{"$f":"Apportionment!R77","v":0},{"$f":"Apportionment!S77","v":0},{"$f":"Apportionment!T77","v":0},{"$f":"Apportionment!U77","v":0},{"$f":"Apportionment!V77","v":0}]
[]
[null,null,"Total Peak Demand Exempted by DNSP"]
[null,null,{"$f":"Apportionment!C155","v":"Ausgrid"},null,null,"MVA",null,null,null,{"$f":"Apportionment!L149","v":0},{"$f":"Apportionment!M149","v":0},{"$f":"Apportionment!N149","v":0},{"$f":"Apportionment!O149","v":0},{"$f":"Apportionment!P149","v":0},{"$f":"Apportionment!Q149","v":0},{"$f":"Apportionment!R149","v":0},{"$f":"Apportionment!S149","v":0},{"$f":"Apportionment!T149","v":0},{"$f":"Apportionment!U149","v":0},{"$f":"Apportionment!V149","v":0}]
[null,null,{"$f":"Apportionment!C156","v":"Endeavour Energy"},null,null,"MVA",null,null,null,{"$f":"Apportionment!L150","v":0},{"$f":"Apportionment!M150","v":0},{"$f":"Apportionment!N150","v":0},{"$f":"Apportionment!O150","v":0},{"$f":"Apportionment!P150","v":0},{"$f":"Apportionment!Q150","v":0},{"$f":"Apportionment!R150","v":0},{"$f":"Apportionment!S150","v":0},{"$f":"Apportionment!T150","v":0},{"$f":"Apportionment!U150","v":0},{"$f":"Apportionment!V150","v":0}]
[null,null,{"$f":"Apportionment!C157","v":"Essential Energy"},null,null,"MVA",null,null,null,{"$f":"Apportionment!L151","v":0},{"$f":"Apportionment!M151","v":0},{"$f":"Apportionment!N151","v":0},{"$f":"Apportionment!O151","v":0},{"$f":"Apportionment!P151","v":0},{"$f":"Apportionment!Q151","v":0},{"$f":"Apportionment!R151","v":0},{"$f":"Apportionment!S151","v":0},{"$f":"Apportionment!T151","v":0},{"$f":"Apportionment!U151","v":0},{"$f":"Apportionment!V151","v":0}]
[null,null,"Total",null,null,"MVA",null,null,null,{"$f":"Apportionment!L152","v":0},{"$f":"Apportionment!M152","v":0},{"$f":"Apportionment!N152","v":0},{"$f":"Apportionment!O152","v":0},{"$f":"Apportionment!P152","v":0},{"$f":"Apportionment!Q152","v":0},{"$f":"Apportionment!R152","v":0},{"$f":"Apportionment!S152","v":0},{"$f":"Apportionment!T152","v":0},{"$f":"Apportionment!U152","v":0},{"$f":"Apportionment!V152","v":0}]
[]
[null,"End"]

{"sheet":"Validation","index":3,"n_rows":13,"n_cols":23,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Outputs>>'!B1","v":"AER contribution determination model - 2027–28"},null,null,null,null,null,null,null,"Back to Index"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(T4:T98,\"NOT VALID\")>0,\"NOT VALID\",\"VALID\")","v":"VALID"}]
[]
[null,"Validation check",null,null,null,"Unit",null,null,null,"2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,"Compliance",null,null,"Notes"]
[]
[]
[null,{"$f":"Tables!C5","v":"Ausgrid"},null,null,null,"$millions",null,null,null,{"$f":"IF(J$4<forecastyear,'Historical outputs'!K5,Apportionment!L240)","v":0},{"$f":"IF(K$4<forecastyear,'Historical outputs'!L5,Apportionment!M240)","v":0},{"$f":"IF(L$4<forecastyear,'Historical outputs'!M5,Apportionment!N240)","v":0},{"$f":"IF(M$4<forecastyear,'Historical outputs'!N5,Apportionment!O240)","v":0},{"$f":"IF(N$4<forecastyear,'Historical outputs'!O5,Apportionment!P240)","v":""},{"$f":"IF(O$4<forecastyear,'Historical outputs'!P5,Apportionment!Q240)","v":""},{"$f":"IF(P$4<forecastyear,'Historical outputs'!Q5,Apportionment!R240)","v":""},{"$f":"IF(Q$4<forecastyear,'Historical outputs'!R5,Apportionment!S240)","v":""},{"$f":"IF(R$4<forecastyear,'Historical outputs'!S5,Apportionment!T240)","v":""}]
[null,{"$f":"Tables!C6","v":"Endeavour Energy"},null,null,null,"$millions",null,null,null,{"$f":"IF(J$4<forecastyear,'Historical outputs'!K6,Apportionment!L241)","v":0},{"$f":"IF(K$4<forecastyear,'Historical outputs'!L6,Apportionment!M241)","v":0},{"$f":"IF(L$4<forecastyear,'Historical outputs'!M6,Apportionment!N241)","v":0},{"$f":"IF(M$4<forecastyear,'Historical outputs'!N6,Apportionment!O241)","v":0},{"$f":"IF(N$4<forecastyear,'Historical outputs'!O6,Apportionment!P241)","v":""},{"$f":"IF(O$4<forecastyear,'Historical outputs'!P6,Apportionment!Q241)","v":""},{"$f":"IF(P$4<forecastyear,'Historical outputs'!Q6,Apportionment!R241)","v":""},{"$f":"IF(Q$4<forecastyear,'Historical outputs'!R6,Apportionment!S241)","v":""},{"$f":"IF(R$4<forecastyear,'Historical outputs'!S6,Apportionment!T241)","v":""}]
[null,{"$f":"Tables!C7","v":"Essential Energy"},null,null,null,"$millions",null,null,null,{"$f":"IF(J$4<forecastyear,'Historical outputs'!K7,Apportionment!L242)","v":0},{"$f":"IF(K$4<forecastyear,'Historical outputs'!L7,Apportionment!M242)","v":0},{"$f":"IF(L$4<forecastyear,'Historical outputs'!M7,Apportionment!N242)","v":0},{"$f":"IF(M$4<forecastyear,'Historical outputs'!N7,Apportionment!O242)","v":0},{"$f":"IF(N$4<forecastyear,'Historical outputs'!O7,Apportionment!P242)","v":""},{"$f":"IF(O$4<forecastyear,'Historical outputs'!P7,Apportionment!Q242)","v":""},{"$f":"IF(P$4<forecastyear,'Historical outputs'!Q7,Apportionment!R242)","v":""},{"$f":"IF(Q$4<forecastyear,'Historical outputs'!R7,Apportionment!S242)","v":""},{"$f":"IF(R$4<forecastyear,'Historical outputs'!S7,Apportionment!T242)","v":""}]
[null,{"$f":"Adjustments!C24","v":"Contribution determination amount"},null,null,null,"$millions",null,null,null,{"$f":"IF(J$4<forecastyear,'Historical outputs'!K8,Apportionment!L243)","v":0},{"$f":"IF(K$4<forecastyear,'Historical outputs'!L8,Apportionment!M243)","v":0},{"$f":"IF(L$4<forecastyear,'Historical outputs'!M8,Apportionment!N243)","v":0},{"$f":"IF(M$4<forecastyear,'Historical outputs'!N8,Apportionment!O243)","v":0},{"$f":"IF(N$4<forecastyear,'Historical outputs'!O8,Apportionment!P243)","v":""},{"$f":"IF(O$4<forecastyear,'Historical outputs'!P8,Apportionment!Q243)","v":""},{"$f":"IF(P$4<forecastyear,'Historical outputs'!Q8,Apportionment!R243)","v":""},{"$f":"IF(Q$4<forecastyear,'Historical outputs'!R8,Apportionment!S243)","v":""},{"$f":"IF(R$4<forecastyear,'Historical outputs'!S8,Apportionment!T243)","v":""}]
[null,"Check",null,null,null,null,null,null,null,{"$f":"IFERROR(J7+J8+J9=J10,\"\")","v":true},{"$f":"IFERROR(K7+K8+K9=K10,\"\")","v":true},{"$f":"IFERROR(L7+L8+L9=L10,\"\")","v":true},{"$f":"IFERROR(M7+M8+M9=M10,\"\")","v":true},"","","","","",null,{"$f":"IFERROR(IF(AND(J11:R11),\"VALID\",\"NOT VALID\"),\"\")","v":"VALID"}]
[]
[null,"End"]

{"sheet":"Historical outputs","index":4,"n_rows":20,"n_cols":23,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Inputs>>'!B1","v":"AER contribution determination model - 2027–28"},null,null,null,null,null,null,null,"Back to Index"]
[]
[null,"Table 1 | Historical gazetted numbers ",null,null,"Source","Unit",null,null,null,{"$f":"Financial!L7","v":"2022–23"},{"$f":"Financial!M7","v":"2023–24"},{"$f":"Financial!N7","v":"2024–25"},{"$f":"Financial!O7","v":"2025–26"},{"$f":"Financial!P7","v":"2026–27"},{"$f":"Financial!Q7","v":"2027–28"},{"$f":"Financial!R7","v":"2028–29"},{"$f":"Financial!S7","v":"2029–30"},{"$f":"Financial!T7","v":"2030–31"},{"$f":"Financial!U7","v":"2031–32"},null,null,null,"Notes"]
[]
[null,null,"Ausgrid",null,"Previous contribution determinations","$millions",null,null,null,0]
[null,null,"Endeavour Energy",null,"Previous contribution determinations","$millions",null,null,null,0]
[null,null,"Essential Energy",null,"Previous contribution determinations","$millions",null,null,null,0]
[null,null,"Contribution determination amount",null,"Previous contribution determinations","$millions",null,null,null,0]
[null,null,"Minimum prudent balance allowance",null,"Previous contribution determinations","$millions",null,null,null,0]
[]
[null,"End"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"Inputs>>","index":5,"n_rows":11,"n_cols":16384,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Contribution model'!G2&\" - \"&'Contribution model'!G3","v":"AER contribution determination model - 2027–28"},null,null,null,"Back to Index"]
[]
[null,"Input sheets"]
[]
[null,null,"Sheet Name","Sheet Description"]
[null,null,"General","General inputs including target year"]
[null,null,"Financial","Financial inputs including costs and revenues"]
[null,null,"Energy","Annual volumetric energy and annual peak demand for DNSPs"]
[null,null,"Exemptions","Exemptions for emissions intensive trade exposed and green hydrogen"]
[]
[null,"End",null,null,null,null,null,null,null,null,"End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End","End"]

{"sheet":"General","index":6,"n_rows":24,"n_cols":23,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Inputs>>'!B1","v":"AER contribution determination model - 2027–28"},null,null,null,null,null,"Back to Index"]
[]
[1,"Table 1 | General inputs"]
[]
[null,null,"Inputs",null,"Source",null,"Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes"]
[null,null,"Target year (t)",null,"SFV",null,"2027–28"]
[null,null,"Energy data year to underpin apportionment for target year",null,"Calculated",null,{"$f":"INDEX(Lookups!I39:I65,MATCH(forecastyear,Lookups!I39:I65,0)-2)","v":"2025–26"}]
[]
[null,null,"Unit for inputs and revenues",null,"AER",null,"$millions"]
[null,null,"Unit for output tables (from revenues)",null,"AER",null,"$millions"]
[null,null,"Unit for consumption totals and outputs",null,"AER",null,"GWh"]
[]
[1,"Input years summary"]
[]
[null,null,"Financials",null,"Actuals","Estimate","Forecast","Forecast","Forecast"]
[null,null,"Year ",null,"t-2","t-1","t","t+1"," t+2"]
[null,null,"Year ending",null,{"$f":"INDEX(Lookups!I39:I65,MATCH(forecastyear,Lookups!I39:I65,0)-2)","v":"2025–26"},{"$f":"INDEX(Lookups!I39:I65,MATCH(forecastyear,Lookups!I39:I65,0)-1)","v":"2026–27"},{"$f":"forecastyear","v":"2027–28"},{"$f":"INDEX(Lookups!I39:I65,MATCH(forecastyear,Lookups!I39:I65,0)+1)","v":"2028–29"},{"$f":"INDEX(Lookups!I39:I65,MATCH(forecastyear,Lookups!I39:I65,0)+2)","v":"2029–30"},{"$f":"forecastyear","v":"2027–28"},"2027–28","2027–28","2027–28","2027–28","2027–28","2027–28","2027–28","2027–28","2027–28","2027–28","2027–28"]
[]
[]
[null,null,"Energy Data",null,"Actuals"]
[null,null,"Year ",null,"t-2"]
[null,null,"Year ending",null,{"$f":"energy_forecastyear","v":"2025–26"}]
[]
[null,"End"]

{"sheet":"Financial","index":7,"n_rows":83,"n_cols":24,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Inputs>>'!B1","v":"AER contribution determination model - 2027–28"},null,null,null,null,null,null,null,null,"Back to Index"]
[null,"Financial"]
[null,"Table 1 | Interest rate ",null,null,"Source","Unit",{"$f":"\"Non - disclosure claimed re actuals data (\" &General!$E$17 & \")\"","v":"Non - disclosure claimed re actuals data (2025–26)"},{"$f":"\"Non - disclosure claimed re forecast data (\" & General!$F$17 & \" and beyond)\"","v":"Non - disclosure claimed re forecast data (2026–27 and beyond)"},null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"Interest rate",null,"SFV","Per cent","No","No"]
[]
[null,"Table 2 | Revenues",null,null,{"$f":"E3","v":"Source"},"Unit",{"$f":"\"Non - disclosure claimed re actuals data (\" &General!$E$17 & \")\"","v":"Non - disclosure claimed re actuals data (2025–26)"},{"$f":"\"Non - disclosure claimed re forecast data (\" & General!$F$17 & \" and beyond)\"","v":"Non - disclosure claimed re forecast data (2026–27 and beyond)"},null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"Contribution determinations"]
[null,null,"Contribution determination actual revenue ",null,"SFV","$millions","No","No"]
[]
[null,null,"Revenue (excluding contribution determinations)"]
[null,null,"LTESA - Generation",null,"SFV","$millions","No","No"]
[null,null,"LTESA - LDS & Firming",null,"SFV","$millions","No","No"]
[null,null,"Risk management contracts ",null,"SFV","$millions","No","No"]
[null,null,"Access fees",null,"SFV","$millions","No","No"]
[null,null,"Payments for shortfall in carbon offsets (LTESA for firming infrastructure)",null,"SFV","$millions","No","No"]
[null,null,"Revenues from investment activities ",null,"SFV","$millions","No","No"]
[null,null,"Other revenue",null,"SFV","$millions","No","No"]
[null,null,"Total ",null,"Calculation","$millions","No","No",null,null,{"$f":"SUM(K13:K19)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Table 3 | Expenditure",null,null,{"$f":"E7","v":"Source"},"Unit",{"$f":"\"Non - disclosure claimed re actuals data (\" &General!$E$17 & \")\"","v":"Non - disclosure claimed re actuals data (2025–26)"},{"$f":"\"Non - disclosure claimed re forecast data (\" & General!$F$17 & \" and beyond)\"","v":"Non - disclosure claimed re forecast data (2026–27 and beyond)"},null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"LTESA expenditure - Generation forecast as at reference year "]
[null,null,"2023–24",null,"SFV","$millions","No","No"]
[null,null,"2024–25",null,"SFV","$millions","No","No"]
[null,null,"2025–26",null,"SFV","$millions","No","No"]
[null,null,"2026–27",null,"SFV","$millions","No","No"]
[]
[null,null,"LTESA expenditure - Generation forecast as at target year "]
[null,null,"2027–28",null,"SFV","$millions","No","No"]
[]
[null,null,"LTESA expenditure - Other categories "]
[null,null,"LTESA - LDS & Firming ",null,"SFV","$millions","No","No"]
[null,null,"Risk management contracts ",null,"SFV","$millions","No","No"]
[null,null,"Total ",null,"Calculation","$millions","No","No",null,null,{"$f":"K31+K34+K35","v":0},{"$f":"L31+L34+L35","v":0},0,0,0,{"$f":"P31+P34+P35","v":0},{"$f":"Q31+Q34+Q35","v":0},{"$f":"R31+R34+R35","v":0},0,0,0]
[]
[null,null,"Payments to network operators "]
[null,null,"Payments to network operators",null,"EnergyCo","$millions","No","No"]
[null,null,"Total",null,"Calculation","$millions","No","No",null,null,{"$f":"K39","v":0},{"$f":"L39","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Administration expenditure"]
[null,null,"AER administration costs",null,"AER","$millions","No","No"]
[null,null,"Consumer Trustee administration costs",null,"Consumer Trustee","$millions","No","No"]
[null,null,"Financial Trustee administration costs",null,"Financial Trustee","$millions","No","No"]
[null,null,"SFV administration costs",null,"SFV","$millions","No","No"]
[null,null,"IPART administration costs",null,"IPART","$millions","No","No"]
[null,null,"EPA administration costs",null,"EPA","$millions","No","No"]
[null,null,"EnCo administration costs",null,"EnCo","$millions","No","No"]
[null,null,"Total",null,"Calculation","$millions","No","No",null,null,{"$f":"SUM(K43:K47)","v":0},{"$f":"SUM(L43:L49)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other costs"]
[null,null,"Access scheme costs (excluding administration costs and community payments)",null,"SFV","$millions","No","No"]
[null,null,"Community payments",null,"SFV","$millions","No","No"]
[null,null,"EPA invoices for shortfall in carbon offsets (LTESA for firming infrastructure)",null,"SFV","$millions","No","No"]
[null,null,"Interest and finance cost of loans (including additional loans and liquidity facilities)",null,"SFV","$millions","No","No"]
[null,null,"Other costs ",null,"SFV","$millions","No","No"]
[null,null,"Total",null,"Calculation","$millions","No","No",null,null,{"$f":"SUM(K53:K57)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total",null,"Calculation","$millions","No","No",null,null,{"$f":"K58+K50+K40+K36","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Table 4 | Repayable grant and other loans ",null,null,{"$f":"E22","v":"Source"},"Unit",{"$f":"\"Non - disclosure claimed re actuals data (\" &General!$E$17 & \")\"","v":"Non - disclosure claimed re actuals data (2025–26)"},{"$f":"\"Non - disclosure claimed re forecast data (\" & General!$F$17 & \" and beyond)\"","v":"Non - disclosure claimed re forecast data (2026–27 and beyond)"},null,null,"2021–22","2022–23","2023–24","2024–25 ","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"Establishment of NSW grant",null,"SFV","$millions","No","No"]
[null,null,"Repayment of grant",null,"SFV","$millions","No","No"]
[null,null,"Need to use grant money (to cover negative liquidity or grant repayments)",null,"Calculation","$millions","No","No",null,null,null,{"$f":"IF(L62<forecastyear,MIN(MAX(0,SUM(Adjustments!K20:K22)-L10),SUM($K$64:L64)-MAX(SUM($K$65:L65),SUM($K$66:K66))),0)","v":0},{"$f":"IF(M62<forecastyear,MIN(MAX(0,SUM(Adjustments!L20:L22)-M10),SUM($K$64:M64)-MAX(SUM($K$65:M65),SUM($K$66:L66))),0)","v":0},{"$f":"IF(N62<forecastyear,MIN(MAX(0,SUM(Adjustments!M20:M22)-N10),SUM($K$64:N64)-MAX(SUM($K$65:N65),SUM($K$66:M66))),0)","v":0},{"$f":"IF(O62<forecastyear,MIN(MAX(0,SUM(Adjustments!N20:N22)-O10),SUM($K$64:O64)-MAX(SUM($K$65:O65),SUM($K$66:N66))),0)","v":0},{"$f":"IF(P62<forecastyear,MIN(MAX(0,SUM(Adjustments!O20:O22)-P10),SUM($K$64:P64)-MAX(SUM($K$65:P65),SUM($K$66:O66))),0)","v":0},{"$f":"IF(Q62<forecastyear,MIN(MAX(0,SUM(Adjustments!P20:P22)-Q10),SUM($K$64:Q64)-MAX(SUM($K$65:Q65),SUM($K$66:P66))),0)","v":0},{"$f":"IF(R62<forecastyear,MIN(MAX(0,SUM(Adjustments!Q20:Q22)-R10),SUM($K$64:R64)-MAX(SUM($K$65:R65),SUM($K$66:Q66))),0)","v":0},{"$f":"IF(S62<forecastyear,MIN(MAX(0,SUM(Adjustments!R20:R22)-S10),SUM($K$64:S64)-MAX(SUM($K$65:S65),SUM($K$66:R66))),0)","v":0},{"$f":"IF(T62<forecastyear,MIN(MAX(0,SUM(Adjustments!S20:S22)-T10),SUM($K$64:T64)-MAX(SUM($K$65:T65),SUM($K$66:S66))),0)","v":0},{"$f":"IF(U62<forecastyear,MIN(MAX(0,SUM(Adjustments!T20:T22)-U10),SUM($K$64:U64)-MAX(SUM($K$65:U65),SUM($K$66:T66))),0)","v":0}]
[]
[null,null,"Use of grant to cover under-recovery (and subsequent recovery of funds)",null,"Calculation","$millions","No","No",null,null,{"$f":"IF(SUM($K$65:K65)-SUM($K$66:K66)>0,MIN(0,SUM(I$65:$K65)-SUM($K$66:K66)),-(K65-K66))","v":0},{"$f":"IF(SUM($K$65:L65)-SUM($K$66:L66)>0,MIN(0,SUM($K$65:K65)-SUM($K$66:L66)),-(L65-L66))","v":0},{"$f":"IF(SUM($K$65:M65)-SUM($K$66:M66)>0,MIN(0,SUM($K$65:L65)-SUM($K$66:M66)),-(M65-M66))","v":0},{"$f":"IF(SUM($K$65:N65)-SUM($K$66:N66)>0,MIN(0,SUM($K$65:M65)-SUM($K$66:N66)),-(N65-N66))","v":0},{"$f":"IF(SUM($K$65:O65)-SUM($K$66:O66)>0,MIN(0,SUM($K$65:N65)-SUM($K$66:O66)),-(O65-O66))","v":0},{"$f":"IF(SUM($K$65:P65)-SUM($K$66:P66)>0,MIN(0,SUM($K$65:O65)-SUM($K$66:P66)),-(P65-P66))","v":0},{"$f":"IF(SUM($K$65:Q65)-SUM($K$66:Q66)>0,MIN(0,SUM($K$65:P65)-SUM($K$66:Q66)),-(Q65-Q66))","v":0},{"$f":"IF(SUM($K$65:R65)-SUM($K$66:R66)>0,MIN(0,SUM($K$65:Q65)-SUM($K$66:R66)),-(R65-R66))","v":0},{"$f":"IF(SUM($K$65:S65)-SUM($K$66:S66)>0,MIN(0,SUM($K$65:R65)-SUM($K$66:S66)),-(S65-S66))","v":0},{"$f":"IF(SUM($K$65:T65)-SUM($K$66:T66)>0,MIN(0,SUM($K$65:S65)-SUM($K$66:T66)),-(T65-T66))","v":0},{"$f":"IF(SUM($K$65:U65)-SUM($K$66:U66)>0,MIN(0,SUM($K$65:T65)-SUM($K$66:U66)),-(U65-U66))","v":0}]
[null,null,"Use of an additional loan (and subsequent recovery of funds)",null,"SFV","$millions","No","No"]
[null,null,"Total",null,"Calculation","$millions","No","No",null,null,{"$f":"SUM(K68:K69)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Table 5 | Minimum prudent balance",null,null,{"$f":"E62","v":"Source"},"Unit",{"$f":"\"Non - disclosure claimed re actuals data (\" &General!$E$17 & \")\"","v":"Non - disclosure claimed re actuals data (2025–26)"},{"$f":"\"Non - disclosure claimed re forecast data (\" & General!$F$17 & \" and beyond)\"","v":"Non - disclosure claimed re forecast data (2026–27 and beyond)"},null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"Adjustment to reach updated minimum prudent balance",null,"SFV","$millions","No","No"]
[null,null,"Generation LTESA sub-component of minimum prudent balance ",null,"SFV","$millions","No","No"]
[null,null,"Minimum prudent balance",null,"Calculation","$millions","No","No",null,null,{"$f":"K74","v":0},{"$f":"K76+L74","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Table 6 | Data on Commonwealth Capacity Investment Scheme (for information)",null,null,{"$f":"E72","v":"Source"},"Unit",{"$f":"\"Non - disclosure claimed re actuals data (\" &General!$E$17 & \")\"","v":"Non - disclosure claimed re actuals data (2025–26)"},{"$f":"\"Non - disclosure claimed re forecast data (\" & General!$F$17 & \" and beyond)\"","v":"Non - disclosure claimed re forecast data (2026–27 and beyond)"},null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"Commonwealth Capacity Investment Scheme",null,"SFV","$millions","No","No"]
[null,null,"LTESA - funded by Commonwealth Capacity Investment Scheme",null,"SFV","$millions","No","No"]
[]
[null,"End"]

{"sheet":"Energy","index":8,"n_rows":19,"n_cols":23,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Inputs>>'!B1","v":"AER contribution determination model - 2027–28"},null,null,null,null,null,null,null,"Back to Index"]
[null,"Energy"]
[null,{"$f":" \"RIN Year \"&energy_forecastyear","v":"RIN Year 2025–26"}]
[]
[null,"Table 1 | Volumetric energy delivered by DNSP - DOPED01",null,null,"Source","Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"Ausgrid",null,"DNSPs","GWh"]
[null,null,"Endeavour Energy",null,"DNSPs","GWh"]
[null,null,"Essential Energy",null,"DNSPs","GWh"]
[null,null,"Total ",null,"Calculation","GWh",null,null,null,{"$f":"SUM(J7:J9)","v":0},{"$f":"SUM(K7:K9)","v":0},{"$f":"SUM(L7:L9)","v":0},{"$f":"SUM(M7:M9)","v":0},0,0,0,0,0,0,0]
[]
[null,"Table 2 |  Peak demand by DNSP - DOPSD0201",null,null,{"$f":"E5","v":"Source"},{"$f":"F5","v":"Unit"},null,null,null,{"$f":"J5","v":"2021–22"},"2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,{"$f":"W5","v":"Notes"}]
[]
[null,null,"Ausgrid",null,"DNSPs","MVA"]
[null,null,"Endeavour Energy",null,"DNSPs","MVA"]
[null,null,"Essential Energy",null,"DNSPs","MVA"]
[null,null,"Total ",null,"Calculation","MVA",null,null,null,{"$f":"SUM(J14:J16)","v":0},{"$f":"SUM(K14:K16)","v":0},{"$f":"SUM(L14:L16)","v":0},{"$f":"SUM(M14:M16)","v":0},0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Exemptions","index":9,"n_rows":89,"n_cols":23,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Inputs>>'!B1","v":"AER contribution determination model - 2027–28"},null,null,null,null,null,null,null,"Back to Index"]
[]
[null,"Table 1 | Exemption rates for emissions intensive trade exposed ",null,null,"Source","Unit",null,null,null,"Value",null,null,null,null,null,null,null,null,null,null,null,null,"Notes"]
[]
[null,null,"Per cent of volumetric energy exempted",null,"Regulation","Per cent",null,null,null,0.9]
[]
[null,"Table 2 | Volume of energy delivered to emissions intensive trade exposed entities",null,null,{"$f":"E3","v":"Source"},{"$f":"F3","v":"Unit"},null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"DNSP"]
[null,null,"Ausgrid",null,"SFV","GWh"]
[null,null,"Endeavour Energy",null,"SFV","GWh"]
[null,null,"Essential Energy",null,"SFV","GWh"]
[]
[null,"Table 3 | Exemption rates for green hydrogen producers",null,null,"Source","Unit",null,null,null,"Value",null,null,null,null,null,null,null,null,null,null,null,null,"Notes"]
[]
[null,null,"Reference year"]
[null,null,"2028 or earlier","Percent of volumetric energy exempted","SFV","Per cent",null,null,null,0.9]
[null,null,"2029","Percent of volumetric energy exempted","SFV","Per cent",null,null,null,0.6]
[null,null,"2030","Percent of volumetric energy exempted","SFV","Per cent",null,null,null,0.3]
[null,null,"2031 onwards","Percent of volumetric energy exempted","SFV","Per cent",null,null,null,0]
[null,null,"2028 or earlier","Percent of peak demand exempted","SFV","Per cent",null,null,null,0.9]
[null,null,"2029","Percent of peak demand exempted","SFV","Per cent",null,null,null,0.6]
[null,null,"2030","Percent of peak demand exempted","SFV","Per cent",null,null,null,0.3]
[null,null,"2031 onwards","Percent of peak demand exempted","SFV","Per cent",null,null,null,0]
[]
[]
[null,"Table 4 | Volume of energy delivered to green hydrogen producers",null,null,{"$f":"E14","v":"Source"},{"$f":"F14","v":"Unit"},null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"DNSP","Reference year"]
[null,null,"Ausgrid",2022,"SFV","GWh"]
[null,null,"Ausgrid",2023,"SFV","GWh"]
[null,null,"Ausgrid",2024,"SFV","GWh"]
[null,null,"Ausgrid",2025,"SFV","GWh"]
[null,null,"Ausgrid",2026,"SFV","GWh"]
[null,null,"Ausgrid",2027,"SFV","GWh"]
[null,null,"Ausgrid",2028,"SFV","GWh"]
[null,null,"Ausgrid",2029,"SFV","GWh"]
[null,null,"Ausgrid",2030,"SFV","GWh"]
[null,null,"Endeavour Energy",2022,"SFV","GWh"]
[null,null,"Endeavour Energy",2023,"SFV","GWh"]
[null,null,"Endeavour Energy",2024,"SFV","GWh"]
[null,null,"Endeavour Energy",2025,"SFV","GWh"]
[null,null,"Endeavour Energy",2026,"SFV","GWh"]
[null,null,"Endeavour Energy",2027,"SFV","GWh"]
[null,null,"Endeavour Energy",2028,"SFV","GWh"]
[null,null,"Endeavour Energy",2029,"SFV","GWh"]
[null,null,"Endeavour Energy",2030,"SFV","GWh"]
[null,null,"Essential Energy",2022,"SFV","GWh"]
[null,null,"Essential Energy",2023,"SFV","GWh"]
[null,null,"Essential Energy",2024,"SFV","GWh"]
[null,null,"Essential Energy",2025,"SFV","GWh"]
[null,null,"Essential Energy",2026,"SFV","GWh"]
[null,null,"Essential Energy",2027,"SFV","GWh"]
[null,null,"Essential Energy",2028,"SFV","GWh"]
[null,null,"Essential Energy",2029,"SFV","GWh"]
[null,null,"Essential Energy",2030,"SFV","GWh"]
[]
[null,"Table 5 | Amount of peak demand for green hydrogen producers",null,null,{"$f":"E27","v":"Source"},{"$f":"F27","v":"Unit"},null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"DNSP","Reference year"]
[null,null,"Ausgrid",2022,"SFV","MVA"]
[null,null,"Ausgrid",2023,"SFV","MVA"]
[null,null,"Ausgrid",2024,"SFV","MVA"]
[null,null,"Ausgrid",2025,"SFV","MVA"]
[null,null,"Ausgrid",2026,"SFV","MVA"]
[null,null,"Ausgrid",2027,"SFV","MVA"]
[null,null,"Ausgrid",2028,"SFV","MVA"]
[null,null,"Ausgrid",2029,"SFV","MVA"]
[null,null,"Ausgrid",2030,"SFV","MVA"]
[null,null,"Endeavour Energy",2022,"SFV","MVA"]
[null,null,"Endeavour Energy",2023,"SFV","MVA"]
[null,null,"Endeavour Energy",2024,"SFV","MVA"]
[null,null,"Endeavour Energy",2025,"SFV","MVA"]
[null,null,"Endeavour Energy",2026,"SFV","MVA"]
[null,null,"Endeavour Energy",2027,"SFV","MVA"]
[null,null,"Endeavour Energy",2028,"SFV","MVA"]
[null,null,"Endeavour Energy",2029,"SFV","MVA"]
[null,null,"Endeavour Energy",2030,"SFV","MVA"]
[null,null,"Essential Energy",2022,"SFV","MVA"]
[null,null,"Essential Energy",2023,"SFV","MVA"]
[null,null,"Essential Energy",2024,"SFV","MVA"]
[null,null,"Essential Energy",2025,"SFV","MVA"]
[null,null,"Essential Energy",2026,"SFV","MVA"]
[null,null,"Essential Energy",2027,"SFV","MVA"]
[null,null,"Essential Energy",2028,"SFV","MVA"]
[null,null,"Essential Energy",2029,"SFV","MVA"]
[null,null,"Essential Energy",2030,"SFV","MVA"]
[]
[null,"End"]

{"sheet":"Calculations>>","index":10,"n_rows":19,"n_cols":5,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Contribution model'!G2&\" - \"&'Contribution model'!G3","v":"AER contribution determination model - 2027–28"},null,null,"Back to Index"]
[]
[null,"Calculation sheets"]
[]
[null,null,"Net costs","Calculates target costs and volumetric component "]
[null,null,"Adjustments","Calculates contribution determination amount including true-up and minimum prudent balance allowance"]
[null,null,"Apportionment","Calculates amounts apportioned to DNSPs"]
[]
[null,"End"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]

{"sheet":"Net costs","index":11,"n_rows":41,"n_cols":23,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Calculations>>'!B1","v":"AER contribution determination model - 2027–28"},null,null,null,null,null,null,null,"Back to Index"]
[]
[null,"Table 1 | Summary of revenues and expenditure",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"Revenue (excluding contribution determinations)"]
[null,null,"LTESA - Generation",null,null,"$millions",null,null,null,null,{"$f":"Financial!L13","v":0},{"$f":"Financial!M13","v":0},{"$f":"Financial!N13","v":0},{"$f":"Financial!O13","v":0},{"$f":"Financial!P13","v":0},{"$f":"Financial!Q13","v":0},{"$f":"Financial!R13","v":0},{"$f":"Financial!S13","v":0},{"$f":"Financial!T13","v":0},{"$f":"Financial!U13","v":0}]
[null,null,"LTESA - LDS & Firming",null,null,"$millions",null,null,null,null,{"$f":"Financial!L14","v":0},{"$f":"Financial!M14","v":0},{"$f":"Financial!N14","v":0},{"$f":"Financial!O14","v":0},{"$f":"Financial!P14","v":0},{"$f":"Financial!Q14","v":0},{"$f":"Financial!R14","v":0},{"$f":"Financial!S14","v":0},{"$f":"Financial!T14","v":0},{"$f":"Financial!U14","v":0}]
[null,null,"Risk management contracts ",null,null,"$millions",null,null,null,null,{"$f":"Financial!L15","v":0},{"$f":"Financial!M15","v":0},{"$f":"Financial!N15","v":0},{"$f":"Financial!O15","v":0},{"$f":"Financial!P15","v":0},{"$f":"Financial!Q15","v":0},{"$f":"Financial!R15","v":0},{"$f":"Financial!S15","v":0},{"$f":"Financial!T15","v":0},{"$f":"Financial!U15","v":0}]
[null,null,"Access fees",null,null,"$millions",null,null,null,null,{"$f":"Financial!L16","v":0},{"$f":"Financial!M16","v":0},{"$f":"Financial!N16","v":0},{"$f":"Financial!O16","v":0},{"$f":"Financial!P16","v":0},{"$f":"Financial!Q16","v":0},{"$f":"Financial!R16","v":0},{"$f":"Financial!S16","v":0},{"$f":"Financial!T16","v":0},{"$f":"Financial!U16","v":0}]
[null,null,"Payments for shortfall in carbon offsets (LTESA for firming infrastructure)",null,null,"$millions",null,null,null,null,{"$f":"Financial!L17","v":0},{"$f":"Financial!M17","v":0},{"$f":"Financial!N17","v":0},{"$f":"Financial!O17","v":0},{"$f":"Financial!P17","v":0},{"$f":"Financial!Q17","v":0},{"$f":"Financial!R17","v":0},{"$f":"Financial!S17","v":0},{"$f":"Financial!T17","v":0},{"$f":"Financial!U17","v":0},null,null," "]
[null,null,"Revenues from investment activities ",null,null,"$millions",null,null,null,null,{"$f":"Financial!L18","v":0},{"$f":"Financial!M18","v":0},{"$f":"Financial!N18","v":0},{"$f":"Financial!O18","v":0},{"$f":"Financial!P18","v":0},{"$f":"Financial!Q18","v":0},{"$f":"Financial!R18","v":0},{"$f":"Financial!S18","v":0},{"$f":"Financial!T18","v":0},{"$f":"Financial!U18","v":0}]
[null,null,"Other revenue",null,null,"$millions",null,null,null,null,{"$f":"Financial!L19","v":0},{"$f":"Financial!M19","v":0},{"$f":"Financial!N19","v":0},{"$f":"Financial!O19","v":0},{"$f":"Financial!P19","v":0},{"$f":"Financial!Q19","v":0},{"$f":"Financial!R19","v":0},{"$f":"Financial!S19","v":0},{"$f":"Financial!T19","v":0},{"$f":"Financial!U19","v":0}]
[null,null,"Total ",null,null,"$millions",null,null,null,null,{"$f":"SUM(K6:K12)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Expenditure (and loan repayments)"]
[null,null,"LTESA - Generation ",null,null,"$millions",null,null,null,null,{"$f":"Financial!L31","v":0},{"$f":"Financial!M31","v":0},{"$f":"Financial!N31","v":0},{"$f":"Financial!O31","v":0},{"$f":"Financial!P31","v":0},{"$f":"Financial!Q31","v":0},{"$f":"Financial!R31","v":0},{"$f":"Financial!S31","v":0},{"$f":"Financial!T31","v":0},{"$f":"Financial!U31","v":0}]
[null,null,"LTESA - LDS & Firming ",null,null,"$millions",null,null,null,null,{"$f":"Financial!L34","v":0},{"$f":"Financial!M34","v":0},{"$f":"Financial!N34","v":0},{"$f":"Financial!O34","v":0},{"$f":"Financial!P34","v":0},{"$f":"Financial!Q34","v":0},{"$f":"Financial!R34","v":0},{"$f":"Financial!S34","v":0},{"$f":"Financial!T34","v":0},{"$f":"Financial!U34","v":0}]
[null,null,"Risk management contracts ",null,null,"$millions",null,null,null,null,{"$f":"Financial!L35","v":0},{"$f":"Financial!M35","v":0},{"$f":"Financial!N35","v":0},{"$f":"Financial!O35","v":0},{"$f":"Financial!P35","v":0},{"$f":"Financial!Q35","v":0},{"$f":"Financial!R35","v":0},{"$f":"Financial!S35","v":0},{"$f":"Financial!T35","v":0},{"$f":"Financial!U35","v":0}]
[null,null,"Payments to network operators",null,null,"$millions",null,null,null,null,{"$f":"Financial!L39","v":0},{"$f":"Financial!M39","v":0},{"$f":"Financial!N39","v":0},{"$f":"Financial!O39","v":0},{"$f":"Financial!P39","v":0},{"$f":"Financial!Q39","v":0},{"$f":"Financial!R39","v":0},{"$f":"Financial!S39","v":0},{"$f":"Financial!T39","v":0},{"$f":"Financial!U39","v":0}]
[null,null,"AER administration costs",null,null,"$millions",null,null,null,null,{"$f":"Financial!L43","v":0},{"$f":"Financial!M43","v":0},{"$f":"Financial!N43","v":0},{"$f":"Financial!O43","v":0},{"$f":"Financial!P43","v":0},{"$f":"Financial!Q43","v":0},{"$f":"Financial!R43","v":0},{"$f":"Financial!S43","v":0},{"$f":"Financial!T43","v":0},{"$f":"Financial!U43","v":0}]
[null,null,"Consumer Trustee administration costs",null,null,"$millions",null,null,null,null,{"$f":"Financial!L44","v":0},{"$f":"Financial!M44","v":0},{"$f":"Financial!N44","v":0},{"$f":"Financial!O44","v":0},{"$f":"Financial!P44","v":0},{"$f":"Financial!Q44","v":0},{"$f":"Financial!R44","v":0},{"$f":"Financial!S44","v":0},{"$f":"Financial!T44","v":0},{"$f":"Financial!U44","v":0}]
[null,null,"Financial Trustee administration costs",null,null,"$millions",null,null,null,null,{"$f":"Financial!L45","v":0},{"$f":"Financial!M45","v":0},{"$f":"Financial!N45","v":0},{"$f":"Financial!O45","v":0},{"$f":"Financial!P45","v":0},{"$f":"Financial!Q45","v":0},{"$f":"Financial!R45","v":0},{"$f":"Financial!S45","v":0},{"$f":"Financial!T45","v":0},{"$f":"Financial!U45","v":0}]
[null,null,"SFV administration costs",null,null,"$millions",null,null,null,null,{"$f":"Financial!L46","v":0},{"$f":"Financial!M46","v":0},{"$f":"Financial!N46","v":0},{"$f":"Financial!O46","v":0},{"$f":"Financial!P46","v":0},{"$f":"Financial!Q46","v":0},{"$f":"Financial!R46","v":0},{"$f":"Financial!S46","v":0},{"$f":"Financial!T46","v":0},{"$f":"Financial!U46","v":0}]
[null,null,"IPART administration costs",null,null,"$millions",null,null,null,null,{"$f":"Financial!L47","v":0},{"$f":"Financial!M47","v":0},{"$f":"Financial!N47","v":0},{"$f":"Financial!O47","v":0},{"$f":"Financial!P47","v":0},{"$f":"Financial!Q47","v":0},{"$f":"Financial!R47","v":0},{"$f":"Financial!S47","v":0},{"$f":"Financial!T47","v":0},{"$f":"Financial!U47","v":0}]
[null,null,"EPA administration costs",null,null,"$millions",null,null,null,null,{"$f":"Financial!L48","v":0},{"$f":"Financial!M48","v":0},{"$f":"Financial!N48","v":0},{"$f":"Financial!O48","v":0},{"$f":"Financial!P48","v":0},{"$f":"Financial!Q48","v":0},{"$f":"Financial!R48","v":0},{"$f":"Financial!S48","v":0},{"$f":"Financial!T48","v":0},{"$f":"Financial!U48","v":0}]
[null,null,"EnCo administration costs",null,null,"$millions",null,null,null,null,{"$f":"Financial!L49","v":0},{"$f":"Financial!M49","v":0},{"$f":"Financial!N49","v":0},{"$f":"Financial!O49","v":0},{"$f":"Financial!P49","v":0},{"$f":"Financial!Q49","v":0},{"$f":"Financial!R49","v":0},{"$f":"Financial!S49","v":0},{"$f":"Financial!T49","v":0},{"$f":"Financial!U49","v":0}]
[null,null,"Access scheme costs (excluding administration costs and community payments)",null,null,"$millions",null,null,null,null,{"$f":"Financial!L53","v":0},{"$f":"Financial!M53","v":0},{"$f":"Financial!N53","v":0},{"$f":"Financial!O53","v":0},{"$f":"Financial!P53","v":0},{"$f":"Financial!Q53","v":0},{"$f":"Financial!R53","v":0},{"$f":"Financial!S53","v":0},{"$f":"Financial!T53","v":0},{"$f":"Financial!U53","v":0}]
[null,null,"Community payments",null,null,"$millions",null,null,null,null,{"$f":"Financial!L54","v":0},{"$f":"Financial!M54","v":0},{"$f":"Financial!N54","v":0},{"$f":"Financial!O54","v":0},{"$f":"Financial!P54","v":0},{"$f":"Financial!Q54","v":0},{"$f":"Financial!R54","v":0},{"$f":"Financial!S54","v":0},{"$f":"Financial!T54","v":0},{"$f":"Financial!U54","v":0}]
[null,null,"EPA invoices for shortfall in carbon offsets (LTESA for firming infrastructure)",null,null,"$millions",null,null,null,null,{"$f":"Financial!L55","v":0},{"$f":"Financial!M55","v":0},{"$f":"Financial!N55","v":0},{"$f":"Financial!O55","v":0},{"$f":"Financial!P55","v":0},{"$f":"Financial!Q55","v":0},{"$f":"Financial!R55","v":0},{"$f":"Financial!S55","v":0},{"$f":"Financial!T55","v":0},{"$f":"Financial!U55","v":0}]
[null,null,"Interest and finance cost of loans (including additional loans and liquidity facilities)",null,null,"$millions",null,null,null,null,{"$f":"Financial!L56","v":0},{"$f":"Financial!M56","v":0},{"$f":"Financial!N56","v":0},{"$f":"Financial!O56","v":0},{"$f":"Financial!P56","v":0},{"$f":"Financial!Q56","v":0},{"$f":"Financial!R56","v":0},{"$f":"Financial!S56","v":0},{"$f":"Financial!T56","v":0},{"$f":"Financial!U56","v":0}]
[null,null,"Other costs ",null,null,"$millions",null,null,null,null,{"$f":"Financial!L57","v":0},{"$f":"Financial!M57","v":0},{"$f":"Financial!N57","v":0},{"$f":"Financial!O57","v":0},{"$f":"Financial!P57","v":0},{"$f":"Financial!Q57","v":0},{"$f":"Financial!R57","v":0},{"$f":"Financial!S57","v":0},{"$f":"Financial!T57","v":0},{"$f":"Financial!U57","v":0}]
[null,null,"Total",null,null,"$millions",null,null,null,null,{"$f":"SUM(K16:K31)","v":0},0,0,0,{"$f":"SUM(O16:O31)","v":0},0,0,0,0,0]
[]
[null,"Table 2 | Calculation of 3-year rolling average of net costs",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"Total revenue (excluding contribution determinations)",null,null,"$millions",null,null,null,null,{"$f":"K13","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Total expenditure (and loan repayments)",null,null,"$millions",null,null,null,null,{"$f":"K32","v":0},0,{"$f":"M32","v":0},0,0,{"$f":"P32","v":0},0,0,0,0]
[null,null,"Net costs",null,null,"$millions",null,null,null,{"$f":"J37-J36","v":0},0,0,0,0,0,{"$f":"P37-P36","v":0},0,0,0,0]
[null,null,"3-year rolling average of net costs",null,null,"$millions",null,null,null,null,{"$f":"AVERAGE(J38:L38)","v":0},{"$f":"AVERAGE(K38:M38)","v":0},0,0,{"$f":"AVERAGE(N38:P38)","v":0},0,0,0,0,{"$f":"AVERAGE(S38:W38)","v":0}]
[]
[null,"End"]

{"sheet":"Adjustments","index":12,"n_rows":26,"n_cols":23,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Calculations>>'!B1","v":"AER contribution determination model - 2027–28"},null,null,null,null,null,null,null,"Back to Index"]
[]
[null,"Table 1 | True up ",null,null,null,"Unit",null,null,null,{"$f":"Financial!K7","v":"2021–22"},{"$f":"Financial!L7","v":"2022–23"},{"$f":"Financial!M7","v":"2023–24"},{"$f":"Financial!N7","v":"2024–25"},{"$f":"Financial!O7","v":"2025–26"},{"$f":"Financial!P7","v":"2026–27"},{"$f":"Financial!Q7","v":"2027–28"},{"$f":"Financial!R7","v":"2028–29"},{"$f":"Financial!S7","v":"2029–30"},{"$f":"Financial!T7","v":"2030–31"},{"$f":"Financial!U7","v":"2031–32"},null,null,"Notes"]
[]
[null,null,"Contribution determination actual revenue ",null,null,"$millions",null,null,null,null,{"$f":"Financial!L10","v":0},{"$f":"Financial!M10","v":0},{"$f":"Financial!N10","v":0},{"$f":"Financial!O10","v":0},{"$f":"Financial!P10","v":0},{"$f":"Financial!Q10","v":0},{"$f":"Financial!R10","v":0},{"$f":"Financial!S10","v":0},{"$f":"Financial!T10","v":0},{"$f":"Financial!U10","v":0}]
[null,null,"Contribution determination amount (recalculated)",null,null,"$millions",null,null,null,null,{"$f":"SUM(K20:K23)","v":0},{"$f":"SUM(L20:L23)","v":0},0,0,{"$f":"SUM(O20:O23)","v":0},0,0,0,0,0]
[null,null,"Net under/over-recovery ",null,null,"$millions",null,null,null,null,{"$f":"IF(K3<forecastyear,K5-K6,K24-K6)","v":0},0,{"$f":"IF(M3<forecastyear,M5-M6,M24-M6)","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Interest rate applicable to balance",null,null,"Per cent",null,null,null,null,{"$f":"Financial!L5","v":0},{"$f":"Financial!M5","v":0},{"$f":"Financial!N5","v":0},{"$f":"Financial!O5","v":0},{"$f":"Financial!P5","v":0},{"$f":"Financial!Q5","v":0},{"$f":"Financial!R5","v":0},{"$f":"Financial!S5","v":0},{"$f":"Financial!T5","v":0},{"$f":"Financial!U5","v":0}]
[]
[null,null,"Opening balance ",null,null,"$millions",null,null,null,null,{"$f":"J16","v":0},0,0,{"$f":"M16","v":0},{"$f":"N16","v":0},0,0,0,0,0]
[null,null,"Interest on opening balance ",null,null,"$millions",null,null,null,null,{"$f":"K11*K9","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Net under/over-recovery of revenue excluding true up adjustment (to avoid double counting)",null,null,"$millions",null,null,null,null,{"$f":"K7+K21","v":0},{"$f":"L7+L21","v":0},0,0,{"$f":"O7+O21","v":0},0,0,0,0,0]
[null,null,"Interest on under/over-recovery ",null,null,"$millions",null,null,null,null,{"$f":"K13*((1+K9)^0.5-1)","v":0},{"$f":"L13*((1+L9)^0.5-1)","v":0},{"$f":"M13*((1+M9)^0.5-1)","v":0},0,0,0,0,0,0,0]
[null,null,"Interest on under/over-recovery where grant was used",null,null,"$millions",null,null,null,null,{"$f":"K23*((1+0%)^0.5-1)+SUM(Adjustments!$J$23:J23)*(0%)","v":0},{"$f":"L23*((1+0%)^0.5-1)+SUM(Adjustments!$J$23:K23)*(0%)","v":0},{"$f":"M23*((1+0%)^0.5-1)+SUM(Adjustments!$J$23:L23)*(0%)","v":0},{"$f":"N23*((1+0%)^0.5-1)+SUM(Adjustments!$J$23:M23)*(0%)","v":0},{"$f":"O23*((1+0%)^0.5-1)+SUM(Adjustments!$J$23:N23)*(0%)","v":0},{"$f":"P23*((1+0%)^0.5-1)+SUM(Adjustments!$J$23:O23)*(0%)","v":0},{"$f":"Q23*((1+0%)^0.5-1)+SUM(Adjustments!$J$23:P23)*(0%)","v":0},{"$f":"R23*((1+0%)^0.5-1)+SUM(Adjustments!$J$23:Q23)*(0%)","v":0},{"$f":"S23*((1+0%)^0.5-1)+SUM(Adjustments!$J$23:R23)*(0%)","v":0},{"$f":"T23*((1+0%)^0.5-1)+SUM(Adjustments!$J$23:S23)*(0%)","v":0}]
[null,null,"Closing balance ",null,null,"$millions",null,null,null,null,{"$f":"SUM(K11:K15)","v":0},{"$f":"SUM(L11:L15)","v":0},{"$f":"SUM(M11:M15)","v":0},{"$f":"SUM(N11:N15)","v":0},0,0,0,0,0,0]
[]
[null,"Table 2 | Contribution determination calculation",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"3-year rolling average of net costs",null,null,"$millions",null,null,null,null,{"$f":"'Net costs'!K39","v":0},{"$f":"'Net costs'!L39","v":0},{"$f":"'Net costs'!M39","v":0},{"$f":"'Net costs'!N39","v":0},{"$f":"'Net costs'!O39","v":0},{"$f":"'Net costs'!P39","v":0},{"$f":"'Net costs'!Q39","v":0},{"$f":"'Net costs'!R39","v":0},{"$f":"'Net costs'!S39","v":0},{"$f":"'Net costs'!T39","v":0}]
[null,null,"True up adjustment ",null,null,"$millions",null,null,null,null,{"$f":"-K11*(1+K9)^0.5","v":0},0,0,0,{"$f":"-O11*(1+O9)^0.5","v":0},0,0,0,0,0]
[null,null,"Minimum prudent balance adjustment",null,null,"$millions",null,null,null,null,{"$f":"Financial!L74","v":0},{"$f":"Financial!M74","v":0},{"$f":"Financial!N74","v":0},{"$f":"Financial!O74","v":0},{"$f":"Financial!P74","v":0},{"$f":"Financial!Q74","v":0},{"$f":"Financial!R74","v":0},{"$f":"Financial!S74","v":0},{"$f":"Financial!T74","v":0},{"$f":"Financial!U74","v":0}]
[null,null,"Adjustment for grants and loans",null,null,"$millions",null,null,null,null,{"$f":"-Financial!L70","v":0},{"$f":"-Financial!M70","v":0},{"$f":"-Financial!N70","v":0},{"$f":"-Financial!O70","v":0},{"$f":"-Financial!P70","v":0},{"$f":"-Financial!Q70","v":0},{"$f":"-Financial!R70","v":0},{"$f":"-Financial!S70","v":0},{"$f":"-Financial!T70","v":0},{"$f":"-Financial!U70","v":0}]
[null,null,"Contribution determination amount",null,null,"$millions",null,null,null,null,{"$f":"IF(K3<forecastyear,'Historical outputs'!J8,SUM(K20:K23))","v":0},{"$f":"IF(L3<forecastyear,'Historical outputs'!K8,SUM(L20:L23))","v":0},{"$f":"IF(M3<forecastyear,'Historical outputs'!L8,SUM(M20:M23))","v":0},{"$f":"IF(N3<forecastyear,'Historical outputs'!M8,SUM(N20:N23))","v":0},{"$f":"IF(O3<forecastyear,'Historical outputs'!N8,SUM(O20:O23))","v":0},{"$f":"IF(P3<forecastyear,'Historical outputs'!O8,SUM(P20:P23))","v":0},{"$f":"IF(Q3<forecastyear,'Historical outputs'!P8,SUM(Q20:Q23))","v":0},{"$f":"IF(R3<forecastyear,'Historical outputs'!Q8,SUM(R20:R23))","v":0},{"$f":"IF(S3<forecastyear,'Historical outputs'!R8,SUM(S20:S23))","v":0},{"$f":"IF(T3<forecastyear,'Historical outputs'!S8,SUM(T20:T23))","v":0}]
[]
[null,"End"]

{"sheet":"Apportionment","index":13,"n_rows":257,"n_cols":23,"rows_kept":257,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Calculations>>'!B1","v":"AER contribution determination model - 2027–28"},null,null,null,null,null,null,null,"Back to Index"]
[]
[null,"Table 1 | Volumetric energy data to underpin apportionment and exemptions",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,"Table 1.1 | Volumetric energy delivered data",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"Ausgrid",null,null,"GWh",null,null,null,{"$f":"Energy!J7","v":0},null,{"$f":"Energy!L7","v":0},{"$f":"Energy!M7","v":0},{"$f":"Energy!N7","v":0},{"$f":"Energy!O7","v":0},{"$f":"Energy!P7","v":0},{"$f":"Energy!Q7","v":0},{"$f":"Energy!R7","v":0},{"$f":"Energy!S7","v":0},{"$f":"Energy!T7","v":0}]
[null,null,"Endeavour Energy",null,null,"GWh",null,null,null,{"$f":"Energy!J8","v":0},{"$f":"Energy!K8","v":0},{"$f":"Energy!L8","v":0},{"$f":"Energy!M8","v":0},{"$f":"Energy!N8","v":0},{"$f":"Energy!O8","v":0},{"$f":"Energy!P8","v":0},{"$f":"Energy!Q8","v":0},{"$f":"Energy!R8","v":0},{"$f":"Energy!S8","v":0},{"$f":"Energy!T8","v":0}]
[null,null,"Essential Energy",null,null,"GWh",null,null,null,{"$f":"Energy!J9","v":0},{"$f":"Energy!K9","v":0},{"$f":"Energy!L9","v":0},{"$f":"Energy!M9","v":0},{"$f":"Energy!N9","v":0},{"$f":"Energy!O9","v":0},{"$f":"Energy!P9","v":0},{"$f":"Energy!Q9","v":0},{"$f":"Energy!R9","v":0},{"$f":"Energy!S9","v":0},{"$f":"Energy!T9","v":0}]
[null,null,"Total",null,null,"GWh",null,null,null,{"$f":"Energy!J10","v":0},{"$f":"Energy!K10","v":0},{"$f":"Energy!L10","v":0},{"$f":"Energy!M10","v":0},{"$f":"Energy!N10","v":0},{"$f":"Energy!O10","v":0},{"$f":"Energy!P10","v":0},{"$f":"Energy!Q10","v":0},{"$f":"Energy!R10","v":0},{"$f":"Energy!S10","v":0},{"$f":"Energy!T10","v":0}]
[]
[null,"Table 1.2 | Total volumetric energy data for emissions intensive trade exposed entities eligible for exemptions",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"Exemption rate",null,null,null,null,null,"Value"]
[null,null,"Per cent of volumetric energy exempted",null,null,"Per cent",null,null,{"$f":"Exemptions!J5","v":0.9}]
[]
[null,null,"Volumetric energy delivered to exempt entities (actuals data)"]
[null,null,"Ausgrid",null,null,"GWh",null,null,null,{"$f":"Exemptions!J10","v":0},{"$f":"Exemptions!K10","v":0},{"$f":"Exemptions!L10","v":0},{"$f":"Exemptions!M10","v":0},{"$f":"Exemptions!N10","v":0},{"$f":"Exemptions!O10","v":0},{"$f":"Exemptions!P10","v":0},{"$f":"Exemptions!Q10","v":0},{"$f":"Exemptions!R10","v":0},{"$f":"Exemptions!S10","v":0},{"$f":"Exemptions!T10","v":0}]
[null,null,"Endeavour Energy",null,null,"GWh",null,null,null,{"$f":"Exemptions!J11","v":0},{"$f":"Exemptions!K11","v":0},{"$f":"Exemptions!L11","v":0},{"$f":"Exemptions!M11","v":0},{"$f":"Exemptions!N11","v":0},{"$f":"Exemptions!O11","v":0},{"$f":"Exemptions!P11","v":0},{"$f":"Exemptions!Q11","v":0},{"$f":"Exemptions!R11","v":0},{"$f":"Exemptions!S11","v":0},{"$f":"Exemptions!T11","v":0}]
[null,null,"Essential Energy",null,null,"GWh",null,null,null,{"$f":"Exemptions!J12","v":0},{"$f":"Exemptions!K12","v":0},{"$f":"Exemptions!L12","v":0},{"$f":"Exemptions!M12","v":0},{"$f":"Exemptions!N12","v":0},{"$f":"Exemptions!O12","v":0},{"$f":"Exemptions!P12","v":0},{"$f":"Exemptions!Q12","v":0},{"$f":"Exemptions!R12","v":0},{"$f":"Exemptions!S12","v":0},{"$f":"Exemptions!T12","v":0}]
[null,null,"Total",null,null,"GWh",null,null,null,{"$f":"SUM(J18:J20)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Amount of volumetric energy exempted (brought forward to current year)"]
[null,null,"Ausgrid",null,null,"GWh",null,null,null,null,null,{"$f":"IF(L$3>=forecastyear,INDEX($J18:$V18,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J18:$V18,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(L$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(M$3>=forecastyear,INDEX($J18:$V18,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J18:$V18,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(M$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(N$3>=forecastyear,INDEX($J18:$V18,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J18:$V18,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(N$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(O$3>=forecastyear,INDEX($J18:$V18,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J18:$V18,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(O$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(P$3>=forecastyear,INDEX($J18:$V18,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J18:$V18,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(P$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(Q$3>=forecastyear,INDEX($J18:$V18,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J18:$V18,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(Q$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(R$3>=forecastyear,INDEX($J18:$V18,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J18:$V18,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(R$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(S$3>=forecastyear,INDEX($J18:$V18,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J18:$V18,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(S$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(T$3>=forecastyear,INDEX($J18:$V18,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J18:$V18,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(T$3,$J$3:$V$3,0)))*$I$15)","v":0}]
[null,null,"Endeavour Energy",null,null,"GWh",null,null,null,null,null,{"$f":"IF(L$3>=forecastyear,INDEX($J19:$V19,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J19:$V19,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(L$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(M$3>=forecastyear,INDEX($J19:$V19,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J19:$V19,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(M$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(N$3>=forecastyear,INDEX($J19:$V19,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J19:$V19,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(N$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(O$3>=forecastyear,INDEX($J19:$V19,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J19:$V19,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(O$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(P$3>=forecastyear,INDEX($J19:$V19,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J19:$V19,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(P$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(Q$3>=forecastyear,INDEX($J19:$V19,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J19:$V19,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(Q$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(R$3>=forecastyear,INDEX($J19:$V19,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J19:$V19,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(R$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(S$3>=forecastyear,INDEX($J19:$V19,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J19:$V19,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(S$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(T$3>=forecastyear,INDEX($J19:$V19,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J19:$V19,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(T$3,$J$3:$V$3,0)))*$I$15)","v":0}]
[null,null,"Essential Energy",null,null,"GWh",null,null,null,null,null,{"$f":"IF(L$3>=forecastyear,INDEX($J20:$V20,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J20:$V20,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(L$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(M$3>=forecastyear,INDEX($J20:$V20,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J20:$V20,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(M$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(N$3>=forecastyear,INDEX($J20:$V20,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J20:$V20,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(N$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(O$3>=forecastyear,INDEX($J20:$V20,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J20:$V20,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(O$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(P$3>=forecastyear,INDEX($J20:$V20,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J20:$V20,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(P$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(Q$3>=forecastyear,INDEX($J20:$V20,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J20:$V20,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(Q$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(R$3>=forecastyear,INDEX($J20:$V20,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J20:$V20,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(R$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(S$3>=forecastyear,INDEX($J20:$V20,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J20:$V20,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(S$3,$J$3:$V$3,0)))*$I$15)","v":0},{"$f":"IF(T$3>=forecastyear,INDEX($J20:$V20,MATCH(energy_forecastyear,$J$3:$V$3,0))*$I$15,INDEX($J20:$V20,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(T$3,$J$3:$V$3,0)))*$I$15)","v":0}]
[null,null,"Total",null,null,"GWh",null,null,null,null,null,{"$f":"SUM(L24:L26)","v":0},{"$f":"SUM(M24:M26)","v":0},0,{"$f":"SUM(O24:O26)","v":0},0,0,0,0,0]
[]
[]
[null,"Table 1.3 | Exempt volumetric energy for green hydrogen producers",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"Exemption rate by reference year",null,null,null,null,null,"Value"]
[null,null,"2028 or earlier","Percent of volumetric energy exempted",null,"Per cent",null,null,{"$f":"Exemptions!J17","v":0.9}]
[null,null,2029,"Percent of volumetric energy exempted",null,"Per cent",null,null,{"$f":"Exemptions!J18","v":0.6}]
[null,null,2030,"Percent of volumetric energy exempted",null,"Per cent",null,null,{"$f":"Exemptions!J19","v":0.3}]
[null,null,"2031 onwards","Percent of volumetric energy exempted",null,"Per cent",null,null,{"$f":"Exemptions!J20","v":0}]
[]
[null,null,"Volumetric energy delivered to exempt entities by reference year"]
[null,null,"Ausgrid","2028 or earlier",null,"GWh",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$30:J$56,Exemptions!$C$30:$C$56,\"=\"&$C39,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!K$30:K$56,Exemptions!$C$30:$C$56,\"=\"&$C39,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!L$30:L$56,Exemptions!$C$30:$C$56,\"=\"&$C39,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!M$30:M$56,Exemptions!$C$30:$C$56,\"=\"&$C39,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!N$30:N$56,Exemptions!$C$30:$C$56,\"=\"&$C39,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!O$30:O$56,Exemptions!$C$30:$C$56,\"=\"&$C39,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!P$30:P$56,Exemptions!$C$30:$C$56,\"=\"&$C39,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!Q$30:Q$56,Exemptions!$C$30:$C$56,\"=\"&$C39,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!R$30:R$56,Exemptions!$C$30:$C$56,\"=\"&$C39,Exemptions!$D$30:$D$56,\"<=2028\")","v":0}]
[null,null,"Ausgrid","2029",null,"GWh",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$30:J$56,Exemptions!$C$30:$C$56,\"=\"&$C40,Exemptions!$D$30:$D$56,$D40)","v":0},{"$f":"SUMIFS(Exemptions!K$30:K$56,Exemptions!$C$30:$C$56,\"=\"&$C40,Exemptions!$D$30:$D$56,$D40)","v":0},{"$f":"SUMIFS(Exemptions!L$30:L$56,Exemptions!$C$30:$C$56,\"=\"&$C40,Exemptions!$D$30:$D$56,$D40)","v":0},{"$f":"SUMIFS(Exemptions!M$30:M$56,Exemptions!$C$30:$C$56,\"=\"&$C40,Exemptions!$D$30:$D$56,$D40)","v":0},{"$f":"SUMIFS(Exemptions!N$30:N$56,Exemptions!$C$30:$C$56,\"=\"&$C40,Exemptions!$D$30:$D$56,$D40)","v":0},{"$f":"SUMIFS(Exemptions!O$30:O$56,Exemptions!$C$30:$C$56,\"=\"&$C40,Exemptions!$D$30:$D$56,$D40)","v":0},{"$f":"SUMIFS(Exemptions!P$30:P$56,Exemptions!$C$30:$C$56,\"=\"&$C40,Exemptions!$D$30:$D$56,$D40)","v":0},{"$f":"SUMIFS(Exemptions!Q$30:Q$56,Exemptions!$C$30:$C$56,\"=\"&$C40,Exemptions!$D$30:$D$56,$D40)","v":0},{"$f":"SUMIFS(Exemptions!R$30:R$56,Exemptions!$C$30:$C$56,\"=\"&$C40,Exemptions!$D$30:$D$56,$D40)","v":0}]
[null,null,"Ausgrid","2030",null,"GWh",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$30:J$56,Exemptions!$C$30:$C$56,\"=\"&$C41,Exemptions!$D$30:$D$56,$D41)","v":0},{"$f":"SUMIFS(Exemptions!K$30:K$56,Exemptions!$C$30:$C$56,\"=\"&$C41,Exemptions!$D$30:$D$56,$D41)","v":0},{"$f":"SUMIFS(Exemptions!L$30:L$56,Exemptions!$C$30:$C$56,\"=\"&$C41,Exemptions!$D$30:$D$56,$D41)","v":0},{"$f":"SUMIFS(Exemptions!M$30:M$56,Exemptions!$C$30:$C$56,\"=\"&$C41,Exemptions!$D$30:$D$56,$D41)","v":0},{"$f":"SUMIFS(Exemptions!N$30:N$56,Exemptions!$C$30:$C$56,\"=\"&$C41,Exemptions!$D$30:$D$56,$D41)","v":0},{"$f":"SUMIFS(Exemptions!O$30:O$56,Exemptions!$C$30:$C$56,\"=\"&$C41,Exemptions!$D$30:$D$56,$D41)","v":0},{"$f":"SUMIFS(Exemptions!P$30:P$56,Exemptions!$C$30:$C$56,\"=\"&$C41,Exemptions!$D$30:$D$56,$D41)","v":0},{"$f":"SUMIFS(Exemptions!Q$30:Q$56,Exemptions!$C$30:$C$56,\"=\"&$C41,Exemptions!$D$30:$D$56,$D41)","v":0},{"$f":"SUMIFS(Exemptions!R$30:R$56,Exemptions!$C$30:$C$56,\"=\"&$C41,Exemptions!$D$30:$D$56,$D41)","v":0}]
[null,null,"Ausgrid","2031 onwards",null,"GWh",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$30:J$56,Exemptions!$C$30:$C$56,\"=\"&$C42,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!K$30:K$56,Exemptions!$C$30:$C$56,\"=\"&$C42,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!L$30:L$56,Exemptions!$C$30:$C$56,\"=\"&$C42,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!M$30:M$56,Exemptions!$C$30:$C$56,\"=\"&$C42,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!N$30:N$56,Exemptions!$C$30:$C$56,\"=\"&$C42,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!O$30:O$56,Exemptions!$C$30:$C$56,\"=\"&$C42,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!P$30:P$56,Exemptions!$C$30:$C$56,\"=\"&$C42,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!Q$30:Q$56,Exemptions!$C$30:$C$56,\"=\"&$C42,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!R$30:R$56,Exemptions!$C$30:$C$56,\"=\"&$C42,Exemptions!$D$30:$D$56,\">=2031\")","v":0}]
[null,null,"Endeavour Energy","2028 or earlier",null,"GWh",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$30:J$56,Exemptions!$C$30:$C$56,\"=\"&$C43,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!K$30:K$56,Exemptions!$C$30:$C$56,\"=\"&$C43,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!L$30:L$56,Exemptions!$C$30:$C$56,\"=\"&$C43,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!M$30:M$56,Exemptions!$C$30:$C$56,\"=\"&$C43,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!N$30:N$56,Exemptions!$C$30:$C$56,\"=\"&$C43,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!O$30:O$56,Exemptions!$C$30:$C$56,\"=\"&$C43,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!P$30:P$56,Exemptions!$C$30:$C$56,\"=\"&$C43,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!Q$30:Q$56,Exemptions!$C$30:$C$56,\"=\"&$C43,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!R$30:R$56,Exemptions!$C$30:$C$56,\"=\"&$C43,Exemptions!$D$30:$D$56,\"<=2028\")","v":0}]
[null,null,"Endeavour Energy","2029",null,"GWh",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$30:J$56,Exemptions!$C$30:$C$56,\"=\"&$C44,Exemptions!$D$30:$D$56,$D44)","v":0},{"$f":"SUMIFS(Exemptions!K$30:K$56,Exemptions!$C$30:$C$56,\"=\"&$C44,Exemptions!$D$30:$D$56,$D44)","v":0},{"$f":"SUMIFS(Exemptions!L$30:L$56,Exemptions!$C$30:$C$56,\"=\"&$C44,Exemptions!$D$30:$D$56,$D44)","v":0},{"$f":"SUMIFS(Exemptions!M$30:M$56,Exemptions!$C$30:$C$56,\"=\"&$C44,Exemptions!$D$30:$D$56,$D44)","v":0},{"$f":"SUMIFS(Exemptions!N$30:N$56,Exemptions!$C$30:$C$56,\"=\"&$C44,Exemptions!$D$30:$D$56,$D44)","v":0},{"$f":"SUMIFS(Exemptions!O$30:O$56,Exemptions!$C$30:$C$56,\"=\"&$C44,Exemptions!$D$30:$D$56,$D44)","v":0},{"$f":"SUMIFS(Exemptions!P$30:P$56,Exemptions!$C$30:$C$56,\"=\"&$C44,Exemptions!$D$30:$D$56,$D44)","v":0},{"$f":"SUMIFS(Exemptions!Q$30:Q$56,Exemptions!$C$30:$C$56,\"=\"&$C44,Exemptions!$D$30:$D$56,$D44)","v":0},{"$f":"SUMIFS(Exemptions!R$30:R$56,Exemptions!$C$30:$C$56,\"=\"&$C44,Exemptions!$D$30:$D$56,$D44)","v":0}]
[null,null,"Endeavour Energy","2030",null,"GWh",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$30:J$56,Exemptions!$C$30:$C$56,\"=\"&$C45,Exemptions!$D$30:$D$56,$D45)","v":0},{"$f":"SUMIFS(Exemptions!K$30:K$56,Exemptions!$C$30:$C$56,\"=\"&$C45,Exemptions!$D$30:$D$56,$D45)","v":0},{"$f":"SUMIFS(Exemptions!L$30:L$56,Exemptions!$C$30:$C$56,\"=\"&$C45,Exemptions!$D$30:$D$56,$D45)","v":0},{"$f":"SUMIFS(Exemptions!M$30:M$56,Exemptions!$C$30:$C$56,\"=\"&$C45,Exemptions!$D$30:$D$56,$D45)","v":0},{"$f":"SUMIFS(Exemptions!N$30:N$56,Exemptions!$C$30:$C$56,\"=\"&$C45,Exemptions!$D$30:$D$56,$D45)","v":0},{"$f":"SUMIFS(Exemptions!O$30:O$56,Exemptions!$C$30:$C$56,\"=\"&$C45,Exemptions!$D$30:$D$56,$D45)","v":0},{"$f":"SUMIFS(Exemptions!P$30:P$56,Exemptions!$C$30:$C$56,\"=\"&$C45,Exemptions!$D$30:$D$56,$D45)","v":0},{"$f":"SUMIFS(Exemptions!Q$30:Q$56,Exemptions!$C$30:$C$56,\"=\"&$C45,Exemptions!$D$30:$D$56,$D45)","v":0},{"$f":"SUMIFS(Exemptions!R$30:R$56,Exemptions!$C$30:$C$56,\"=\"&$C45,Exemptions!$D$30:$D$56,$D45)","v":0}]
[null,null,"Endeavour Energy","2031 onwards",null,"GWh",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$30:J$56,Exemptions!$C$30:$C$56,\"=\"&$C46,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!K$30:K$56,Exemptions!$C$30:$C$56,\"=\"&$C46,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!L$30:L$56,Exemptions!$C$30:$C$56,\"=\"&$C46,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!M$30:M$56,Exemptions!$C$30:$C$56,\"=\"&$C46,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!N$30:N$56,Exemptions!$C$30:$C$56,\"=\"&$C46,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!O$30:O$56,Exemptions!$C$30:$C$56,\"=\"&$C46,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!P$30:P$56,Exemptions!$C$30:$C$56,\"=\"&$C46,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!Q$30:Q$56,Exemptions!$C$30:$C$56,\"=\"&$C46,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!R$30:R$56,Exemptions!$C$30:$C$56,\"=\"&$C46,Exemptions!$D$30:$D$56,\">=2031\")","v":0}]
[null,null,"Essential Energy","2028 or earlier",null,"GWh",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$30:J$56,Exemptions!$C$30:$C$56,\"=\"&$C47,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!K$30:K$56,Exemptions!$C$30:$C$56,\"=\"&$C47,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!L$30:L$56,Exemptions!$C$30:$C$56,\"=\"&$C47,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!M$30:M$56,Exemptions!$C$30:$C$56,\"=\"&$C47,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!N$30:N$56,Exemptions!$C$30:$C$56,\"=\"&$C47,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!O$30:O$56,Exemptions!$C$30:$C$56,\"=\"&$C47,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!P$30:P$56,Exemptions!$C$30:$C$56,\"=\"&$C47,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!Q$30:Q$56,Exemptions!$C$30:$C$56,\"=\"&$C47,Exemptions!$D$30:$D$56,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!R$30:R$56,Exemptions!$C$30:$C$56,\"=\"&$C47,Exemptions!$D$30:$D$56,\"<=2028\")","v":0}]
[null,null,"Essential Energy","2029",null,"GWh",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$30:J$56,Exemptions!$C$30:$C$56,\"=\"&$C48,Exemptions!$D$30:$D$56,$D48)","v":0},{"$f":"SUMIFS(Exemptions!K$30:K$56,Exemptions!$C$30:$C$56,\"=\"&$C48,Exemptions!$D$30:$D$56,$D48)","v":0},{"$f":"SUMIFS(Exemptions!L$30:L$56,Exemptions!$C$30:$C$56,\"=\"&$C48,Exemptions!$D$30:$D$56,$D48)","v":0},{"$f":"SUMIFS(Exemptions!M$30:M$56,Exemptions!$C$30:$C$56,\"=\"&$C48,Exemptions!$D$30:$D$56,$D48)","v":0},{"$f":"SUMIFS(Exemptions!N$30:N$56,Exemptions!$C$30:$C$56,\"=\"&$C48,Exemptions!$D$30:$D$56,$D48)","v":0},{"$f":"SUMIFS(Exemptions!O$30:O$56,Exemptions!$C$30:$C$56,\"=\"&$C48,Exemptions!$D$30:$D$56,$D48)","v":0},{"$f":"SUMIFS(Exemptions!P$30:P$56,Exemptions!$C$30:$C$56,\"=\"&$C48,Exemptions!$D$30:$D$56,$D48)","v":0},{"$f":"SUMIFS(Exemptions!Q$30:Q$56,Exemptions!$C$30:$C$56,\"=\"&$C48,Exemptions!$D$30:$D$56,$D48)","v":0},{"$f":"SUMIFS(Exemptions!R$30:R$56,Exemptions!$C$30:$C$56,\"=\"&$C48,Exemptions!$D$30:$D$56,$D48)","v":0}]
[null,null,"Essential Energy","2030",null,"GWh",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$30:J$56,Exemptions!$C$30:$C$56,\"=\"&$C49,Exemptions!$D$30:$D$56,$D49)","v":0},{"$f":"SUMIFS(Exemptions!K$30:K$56,Exemptions!$C$30:$C$56,\"=\"&$C49,Exemptions!$D$30:$D$56,$D49)","v":0},{"$f":"SUMIFS(Exemptions!L$30:L$56,Exemptions!$C$30:$C$56,\"=\"&$C49,Exemptions!$D$30:$D$56,$D49)","v":0},{"$f":"SUMIFS(Exemptions!M$30:M$56,Exemptions!$C$30:$C$56,\"=\"&$C49,Exemptions!$D$30:$D$56,$D49)","v":0},{"$f":"SUMIFS(Exemptions!N$30:N$56,Exemptions!$C$30:$C$56,\"=\"&$C49,Exemptions!$D$30:$D$56,$D49)","v":0},{"$f":"SUMIFS(Exemptions!O$30:O$56,Exemptions!$C$30:$C$56,\"=\"&$C49,Exemptions!$D$30:$D$56,$D49)","v":0},{"$f":"SUMIFS(Exemptions!P$30:P$56,Exemptions!$C$30:$C$56,\"=\"&$C49,Exemptions!$D$30:$D$56,$D49)","v":0},{"$f":"SUMIFS(Exemptions!Q$30:Q$56,Exemptions!$C$30:$C$56,\"=\"&$C49,Exemptions!$D$30:$D$56,$D49)","v":0},{"$f":"SUMIFS(Exemptions!R$30:R$56,Exemptions!$C$30:$C$56,\"=\"&$C49,Exemptions!$D$30:$D$56,$D49)","v":0}]
[null,null,"Essential Energy","2031 onwards",null,"GWh",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$30:J$56,Exemptions!$C$30:$C$56,\"=\"&$C50,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!K$30:K$56,Exemptions!$C$30:$C$56,\"=\"&$C50,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!L$30:L$56,Exemptions!$C$30:$C$56,\"=\"&$C50,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!M$30:M$56,Exemptions!$C$30:$C$56,\"=\"&$C50,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!N$30:N$56,Exemptions!$C$30:$C$56,\"=\"&$C50,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!O$30:O$56,Exemptions!$C$30:$C$56,\"=\"&$C50,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!P$30:P$56,Exemptions!$C$30:$C$56,\"=\"&$C50,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!Q$30:Q$56,Exemptions!$C$30:$C$56,\"=\"&$C50,Exemptions!$D$30:$D$56,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!R$30:R$56,Exemptions!$C$30:$C$56,\"=\"&$C50,Exemptions!$D$30:$D$56,\">=2031\")","v":0}]
[null,null,"Total",null,null,"GWh",null,null,null,null,null,{"$f":"SUM(L39:L50)","v":0},{"$f":"SUM(M39:M50)","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Volumetric energy delivered to exempt entities"]
[null,null,"Ausgrid",null,null,"GWh",null,null,null,null,null,{"$f":"SUM(L39:L42)","v":0},{"$f":"SUM(M39:M42)","v":0},0,0,0,0,0,0,0]
[null,null,"Endeavour Energy",null,null,"GWh",null,null,null,null,null,{"$f":"SUM(L43:L46)","v":0},{"$f":"SUM(M43:M46)","v":0},0,0,0,0,0,0,0]
[null,null,"Essential Energy",null,null,"GWh",null,null,null,null,null,{"$f":"SUM(L47:L50)","v":0},{"$f":"SUM(M47:M50)","v":0},0,0,0,0,0,0,0]
[null,null,"Total",null,null,"GWh",null,null,null,null,null,{"$f":"SUM(L54:L56)","v":0},{"$f":"SUM(M54:M56)","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Amount of volumetric energy exempted"]
[null,null,"Ausgrid",null,null,"GWh",null,null,null,null,null,{"$f":"SUMPRODUCT(L39:L42,$I$33:$I$36)","v":0},{"$f":"SUMPRODUCT(M39:M42,$I$33:$I$36)","v":0},{"$f":"SUMPRODUCT(N39:N42,$I$33:$I$36)","v":0},0,0,0,0,0,0]
[null,null,"Endeavour Energy",null,null,"GWh",null,null,null,null,null,{"$f":"SUMPRODUCT(L43:L46,$I$33:$I$36)","v":0},{"$f":"SUMPRODUCT(M43:M46,$I$33:$I$36)","v":0},0,0,0,0,0,0,0]
[null,null,"Essential Energy",null,null,"GWh",null,null,null,null,null,{"$f":"SUMPRODUCT(L47:L50,$I$33:$I$36)","v":0},{"$f":"SUMPRODUCT(M47:M50,$I$33:$I$36)","v":0},0,0,0,0,0,0,0]
[null,null,"Total",null,null,"GWh",null,null,null,null,null,{"$f":"SUM(L60:L62)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Table 1.4 | Proportion of exempted volumetric energy attributable to each DNSP",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"Amount of volumetric energy delivered (brought forward to current year)"]
[null,null,"Ausgrid",null,null,"GWh",null,null,null,null,null,{"$f":"IF(L$3>=forecastyear,INDEX($J7:$V7,0,MATCH(energy_forecastyear,$J$3:$V$3,0)),INDEX($J7:$V7,0,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(L$3,$J$3:$V$3,0))))","v":0},{"$f":"IF(M$3>=forecastyear,INDEX($J7:$V7,0,MATCH(energy_forecastyear,$J$3:$V$3,0)),INDEX($J7:$V7,0,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(M$3,$J$3:$V$3,0))))","v":0},{"$f":"IF(N$3>=forecastyear,INDEX($J7:$V7,0,MATCH(energy_forecastyear,$J$3:$V$3,0)),INDEX($J7:$V7,0,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(N$3,$J$3:$V$3,0))))","v":0},0,0,0,0,0,0]
[null,null,"Endeavour Energy",null,null,"GWh",null,null,null,null,null,{"$f":"IF(L$3>=forecastyear,INDEX($J8:$V8,0,MATCH(energy_forecastyear,$J$3:$V$3,0)),INDEX($J8:$V8,0,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(L$3,$J$3:$V$3,0))))","v":0},{"$f":"IF(M$3>=forecastyear,INDEX($J8:$V8,0,MATCH(energy_forecastyear,$J$3:$V$3,0)),INDEX($J8:$V8,0,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(M$3,$J$3:$V$3,0))))","v":0},0,0,0,0,0,0,0]
[null,null,"Essential Energy",null,null,"GWh",null,null,null,null,null,{"$f":"IF(L$3>=forecastyear,INDEX($J9:$V9,0,MATCH(energy_forecastyear,$J$3:$V$3,0)),INDEX($J9:$V9,0,MATCH(energy_forecastyear,$J$3:$V$3,0)-(MATCH(forecastyear,$J$3:$V$3,0)-MATCH(L$3,$J$3:$V$3,0))))","v":0},0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,"GWh",null,null,null,null,null,{"$f":"SUM(L68:L70)","v":0},{"$f":"SUM(M68:M70)","v":0},{"$f":"SUM(N68:N70)","v":0},0,0,0,0,0,0]
[]
[null,null,"Amount of volumetric energy exempted (all exemptions)"]
[null,null,"Ausgrid",null,null,"GWh",null,null,null,null,null,{"$f":"L60+L24","v":0},{"$f":"M60+M24","v":0},0,0,0,0,0,0,0]
[null,null,"Endeavour Energy",null,null,"GWh",null,null,null,null,null,{"$f":"L61+L25","v":0},0,0,0,0,0,0,0,0]
[null,null,"Essential Energy",null,null,"GWh",null,null,null,null,null,{"$f":"L62+L26","v":0},0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,"GWh",null,null,null,null,null,{"$f":"L63+L27","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"Amount of volumetric energy delivered after exemptions"]
[null,null,"Ausgrid",null,null,"GWh",null,null,null,null,null,{"$f":"L68-L74","v":0},{"$f":"M68-M74","v":0},0,0,0,0,0,0,0]
[null,null,"Endeavour Energy",null,null,"GWh",null,null,null,null,null,{"$f":"L69-L75","v":0},0,0,0,0,0,0,0,0]
[null,null,"Essential Energy",null,null,"GWh",null,null,null,null,null,{"$f":"L70-L76","v":0},0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,"GWh",null,null,null,null,null,{"$f":"L71-L77","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"Proportion of total volumetric energy attributable to each DNSP"]
[null,null,"Ausgrid",null,null,"Per cent",null,null,null,null,null,{"$f":"IFERROR(L68/L$71,\"\")","v":""},"",{"$f":"IFERROR(N68/N$71,\"\")","v":""},"","","","","",""]
[null,null,"Endeavour Energy",null,null,"Per cent",null,null,null,null,null,{"$f":"IFERROR(L69/L$71,\"\")","v":""},"","","","","","","",""]
[null,null,"Essential Energy",null,null,"Per cent",null,null,null,null,null,{"$f":"IFERROR(L70/L$71,\"\")","v":""},"","","","","","","",""]
[null,null,"Total",null,null,"Per cent",null,null,null,null,null,{"$f":"SUM(L86:L88)","v":0},0,{"$f":"SUM(N86:N88)","v":0},0,0,0,0,0,0]
[]
[null,null,"Proportion of volumetric energy attributable to each DNSP after exemptions"]
[null,null,"Ausgrid",null,null,"Per cent",null,null,null,null,null,{"$f":"IFERROR(L80/L$83,\"\")","v":""},{"$f":"IFERROR(M80/M$83,\"\")","v":""},"","","","","","",""]
[null,null,"Endeavour Energy",null,null,"Per cent",null,null,null,null,null,{"$f":"IFERROR(L81/L$83,\"\")","v":""},"","","","","","","",""]
[null,null,"Essential Energy",null,null,"Per cent",null,null,null,null,null,{"$f":"IFERROR(L82/L$83,\"\")","v":""},"","","","","","","",""]
[null,null,"Total",null,null,"Per cent",null,null,null,null,null,{"$f":"SUM(L92:L94)","v":0},{"$f":"SUM(M92:M94)","v":0},0,0,0,0,0,0,0]
[]
[null,"Table 2 | Peak demand data to underpin apportionment and exemptions",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,"Table 2.1 | Overall peak demand",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"Ausgrid",null,null,"MVA",null,null,null,{"$f":"Energy!J14","v":0},{"$f":"Energy!K14","v":0},{"$f":"Energy!L14","v":0},{"$f":"Energy!M14","v":0},{"$f":"Energy!N14","v":0},{"$f":"Energy!O14","v":0},{"$f":"Energy!P14","v":0},{"$f":"Energy!Q14","v":0},{"$f":"Energy!R14","v":0},{"$f":"Energy!S14","v":0},{"$f":"Energy!T14","v":0}]
[null,null,"Endeavour Energy",null,null,"MVA",null,null,null,{"$f":"Energy!J15","v":0},{"$f":"Energy!K15","v":0},{"$f":"Energy!L15","v":0},{"$f":"Energy!M15","v":0},{"$f":"Energy!N15","v":0},{"$f":"Energy!O15","v":0},{"$f":"Energy!P15","v":0},{"$f":"Energy!Q15","v":0},{"$f":"Energy!R15","v":0},{"$f":"Energy!S15","v":0},{"$f":"Energy!T15","v":0}]
[null,null,"Essential Energy",null,null,"MVA",null,null,null,{"$f":"Energy!J16","v":0},{"$f":"Energy!K16","v":0},{"$f":"Energy!L16","v":0},{"$f":"Energy!M16","v":0},{"$f":"Energy!N16","v":0},{"$f":"Energy!O16","v":0},{"$f":"Energy!P16","v":0},{"$f":"Energy!Q16","v":0},{"$f":"Energy!R16","v":0},{"$f":"Energy!S16","v":0},{"$f":"Energy!T16","v":0}]
[null,null,"Total",null,null,"MVA",null,null,null,{"$f":"Energy!J17","v":0},{"$f":"Energy!K17","v":0},{"$f":"Energy!L17","v":0},{"$f":"Energy!M17","v":0},{"$f":"Energy!N17","v":0},{"$f":"Energy!O17","v":0},{"$f":"Energy!P17","v":0},{"$f":"Energy!Q17","v":0},{"$f":"Energy!R17","v":0},{"$f":"Energy!S17","v":0},{"$f":"Energy!T17","v":0}]
[]
[null,"Table 2.2 | Exempt peak demand for green hydrogen producers",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"Exemption rate by reference year",null,null,"Unit",null,null,"Value"]
[null,null,"2028 or earlier","Percent of peak demand exempted",null,"Per cent",null,null,{"$f":"Exemptions!J21","v":0.9}]
[null,null,"2029","Percent of peak demand exempted",null,"Per cent",null,null,{"$f":"Exemptions!J22","v":0.6}]
[null,null,"2030","Percent of peak demand exempted",null,"Per cent",null,null,{"$f":"Exemptions!J23","v":0.3}]
[null,null,"2031 onwards","Percent of peak demand exempted",null,"Per cent",null,null,{"$f":"Exemptions!J24","v":0}]
[]
[null,null,"Peak demand for exempt entities by reference year"]
[null,null,"Ausgrid","2028 or earlier",null,"MVA",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$61:J$87,Exemptions!$C$61:$C$87,\"=\"&$C115,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!K$61:K$87,Exemptions!$C$61:$C$87,\"=\"&$C115,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!L$61:L$87,Exemptions!$C$61:$C$87,\"=\"&$C115,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!M$61:M$87,Exemptions!$C$61:$C$87,\"=\"&$C115,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!N$61:N$87,Exemptions!$C$61:$C$87,\"=\"&$C115,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!O$61:O$87,Exemptions!$C$61:$C$87,\"=\"&$C115,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!P$61:P$87,Exemptions!$C$61:$C$87,\"=\"&$C115,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!Q$61:Q$87,Exemptions!$C$61:$C$87,\"=\"&$C115,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!R$61:R$87,Exemptions!$C$61:$C$87,\"=\"&$C115,Exemptions!$D$61:$D$87,\"<=2028\")","v":0}]
[null,null,"Ausgrid","2029",null,"MVA",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$61:J$87,Exemptions!$C$61:$C$87,\"=\"&$C116,Exemptions!$D$61:$D$87,$D116)","v":0},{"$f":"SUMIFS(Exemptions!K$61:K$87,Exemptions!$C$61:$C$87,\"=\"&$C116,Exemptions!$D$61:$D$87,$D116)","v":0},{"$f":"SUMIFS(Exemptions!L$61:L$87,Exemptions!$C$61:$C$87,\"=\"&$C116,Exemptions!$D$61:$D$87,$D116)","v":0},{"$f":"SUMIFS(Exemptions!M$61:M$87,Exemptions!$C$61:$C$87,\"=\"&$C116,Exemptions!$D$61:$D$87,$D116)","v":0},{"$f":"SUMIFS(Exemptions!N$61:N$87,Exemptions!$C$61:$C$87,\"=\"&$C116,Exemptions!$D$61:$D$87,$D116)","v":0},{"$f":"SUMIFS(Exemptions!O$61:O$87,Exemptions!$C$61:$C$87,\"=\"&$C116,Exemptions!$D$61:$D$87,$D116)","v":0},{"$f":"SUMIFS(Exemptions!P$61:P$87,Exemptions!$C$61:$C$87,\"=\"&$C116,Exemptions!$D$61:$D$87,$D116)","v":0},{"$f":"SUMIFS(Exemptions!Q$61:Q$87,Exemptions!$C$61:$C$87,\"=\"&$C116,Exemptions!$D$61:$D$87,$D116)","v":0},{"$f":"SUMIFS(Exemptions!R$61:R$87,Exemptions!$C$61:$C$87,\"=\"&$C116,Exemptions!$D$61:$D$87,$D116)","v":0}]
[null,null,"Ausgrid","2030",null,"MVA",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$61:J$87,Exemptions!$C$61:$C$87,\"=\"&$C117,Exemptions!$D$61:$D$87,$D117)","v":0},{"$f":"SUMIFS(Exemptions!K$61:K$87,Exemptions!$C$61:$C$87,\"=\"&$C117,Exemptions!$D$61:$D$87,$D117)","v":0},{"$f":"SUMIFS(Exemptions!L$61:L$87,Exemptions!$C$61:$C$87,\"=\"&$C117,Exemptions!$D$61:$D$87,$D117)","v":0},{"$f":"SUMIFS(Exemptions!M$61:M$87,Exemptions!$C$61:$C$87,\"=\"&$C117,Exemptions!$D$61:$D$87,$D117)","v":0},{"$f":"SUMIFS(Exemptions!N$61:N$87,Exemptions!$C$61:$C$87,\"=\"&$C117,Exemptions!$D$61:$D$87,$D117)","v":0},{"$f":"SUMIFS(Exemptions!O$61:O$87,Exemptions!$C$61:$C$87,\"=\"&$C117,Exemptions!$D$61:$D$87,$D117)","v":0},{"$f":"SUMIFS(Exemptions!P$61:P$87,Exemptions!$C$61:$C$87,\"=\"&$C117,Exemptions!$D$61:$D$87,$D117)","v":0},{"$f":"SUMIFS(Exemptions!Q$61:Q$87,Exemptions!$C$61:$C$87,\"=\"&$C117,Exemptions!$D$61:$D$87,$D117)","v":0},{"$f":"SUMIFS(Exemptions!R$61:R$87,Exemptions!$C$61:$C$87,\"=\"&$C117,Exemptions!$D$61:$D$87,$D117)","v":0}]
[null,null,"Ausgrid","2031 onwards",null,"MVA",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$61:J$87,Exemptions!$C$61:$C$87,\"=\"&$C118,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!K$61:K$87,Exemptions!$C$61:$C$87,\"=\"&$C118,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!L$61:L$87,Exemptions!$C$61:$C$87,\"=\"&$C118,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!M$61:M$87,Exemptions!$C$61:$C$87,\"=\"&$C118,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!N$61:N$87,Exemptions!$C$61:$C$87,\"=\"&$C118,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!O$61:O$87,Exemptions!$C$61:$C$87,\"=\"&$C118,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!P$61:P$87,Exemptions!$C$61:$C$87,\"=\"&$C118,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!Q$61:Q$87,Exemptions!$C$61:$C$87,\"=\"&$C118,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!R$61:R$87,Exemptions!$C$61:$C$87,\"=\"&$C118,Exemptions!$D$61:$D$87,\">=2031\")","v":0}]
[null,null,"Endeavour Energy","2028 or earlier",null,"MVA",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$61:J$87,Exemptions!$C$61:$C$87,\"=\"&$C119,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!K$61:K$87,Exemptions!$C$61:$C$87,\"=\"&$C119,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!L$61:L$87,Exemptions!$C$61:$C$87,\"=\"&$C119,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!M$61:M$87,Exemptions!$C$61:$C$87,\"=\"&$C119,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!N$61:N$87,Exemptions!$C$61:$C$87,\"=\"&$C119,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!O$61:O$87,Exemptions!$C$61:$C$87,\"=\"&$C119,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!P$61:P$87,Exemptions!$C$61:$C$87,\"=\"&$C119,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!Q$61:Q$87,Exemptions!$C$61:$C$87,\"=\"&$C119,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!R$61:R$87,Exemptions!$C$61:$C$87,\"=\"&$C119,Exemptions!$D$61:$D$87,\"<=2028\")","v":0}]
[null,null,"Endeavour Energy","2029",null,"MVA",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$61:J$87,Exemptions!$C$61:$C$87,\"=\"&$C120,Exemptions!$D$61:$D$87,$D120)","v":0},{"$f":"SUMIFS(Exemptions!K$61:K$87,Exemptions!$C$61:$C$87,\"=\"&$C120,Exemptions!$D$61:$D$87,$D120)","v":0},{"$f":"SUMIFS(Exemptions!L$61:L$87,Exemptions!$C$61:$C$87,\"=\"&$C120,Exemptions!$D$61:$D$87,$D120)","v":0},{"$f":"SUMIFS(Exemptions!M$61:M$87,Exemptions!$C$61:$C$87,\"=\"&$C120,Exemptions!$D$61:$D$87,$D120)","v":0},{"$f":"SUMIFS(Exemptions!N$61:N$87,Exemptions!$C$61:$C$87,\"=\"&$C120,Exemptions!$D$61:$D$87,$D120)","v":0},{"$f":"SUMIFS(Exemptions!O$61:O$87,Exemptions!$C$61:$C$87,\"=\"&$C120,Exemptions!$D$61:$D$87,$D120)","v":0},{"$f":"SUMIFS(Exemptions!P$61:P$87,Exemptions!$C$61:$C$87,\"=\"&$C120,Exemptions!$D$61:$D$87,$D120)","v":0},{"$f":"SUMIFS(Exemptions!Q$61:Q$87,Exemptions!$C$61:$C$87,\"=\"&$C120,Exemptions!$D$61:$D$87,$D120)","v":0},{"$f":"SUMIFS(Exemptions!R$61:R$87,Exemptions!$C$61:$C$87,\"=\"&$C120,Exemptions!$D$61:$D$87,$D120)","v":0}]
[null,null,"Endeavour Energy","2030",null,"MVA",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$61:J$87,Exemptions!$C$61:$C$87,\"=\"&$C121,Exemptions!$D$61:$D$87,$D121)","v":0},{"$f":"SUMIFS(Exemptions!K$61:K$87,Exemptions!$C$61:$C$87,\"=\"&$C121,Exemptions!$D$61:$D$87,$D121)","v":0},{"$f":"SUMIFS(Exemptions!L$61:L$87,Exemptions!$C$61:$C$87,\"=\"&$C121,Exemptions!$D$61:$D$87,$D121)","v":0},{"$f":"SUMIFS(Exemptions!M$61:M$87,Exemptions!$C$61:$C$87,\"=\"&$C121,Exemptions!$D$61:$D$87,$D121)","v":0},{"$f":"SUMIFS(Exemptions!N$61:N$87,Exemptions!$C$61:$C$87,\"=\"&$C121,Exemptions!$D$61:$D$87,$D121)","v":0},{"$f":"SUMIFS(Exemptions!O$61:O$87,Exemptions!$C$61:$C$87,\"=\"&$C121,Exemptions!$D$61:$D$87,$D121)","v":0},{"$f":"SUMIFS(Exemptions!P$61:P$87,Exemptions!$C$61:$C$87,\"=\"&$C121,Exemptions!$D$61:$D$87,$D121)","v":0},{"$f":"SUMIFS(Exemptions!Q$61:Q$87,Exemptions!$C$61:$C$87,\"=\"&$C121,Exemptions!$D$61:$D$87,$D121)","v":0},{"$f":"SUMIFS(Exemptions!R$61:R$87,Exemptions!$C$61:$C$87,\"=\"&$C121,Exemptions!$D$61:$D$87,$D121)","v":0}]
[null,null,"Endeavour Energy","2031 onwards",null,"MVA",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$61:J$87,Exemptions!$C$61:$C$87,\"=\"&$C122,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!K$61:K$87,Exemptions!$C$61:$C$87,\"=\"&$C122,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!L$61:L$87,Exemptions!$C$61:$C$87,\"=\"&$C122,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!M$61:M$87,Exemptions!$C$61:$C$87,\"=\"&$C122,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!N$61:N$87,Exemptions!$C$61:$C$87,\"=\"&$C122,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!O$61:O$87,Exemptions!$C$61:$C$87,\"=\"&$C122,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!P$61:P$87,Exemptions!$C$61:$C$87,\"=\"&$C122,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!Q$61:Q$87,Exemptions!$C$61:$C$87,\"=\"&$C122,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!R$61:R$87,Exemptions!$C$61:$C$87,\"=\"&$C122,Exemptions!$D$61:$D$87,\">=2031\")","v":0}]
[null,null,"Essential Energy","2028 or earlier",null,"MVA",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$61:J$87,Exemptions!$C$61:$C$87,\"=\"&$C123,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!K$61:K$87,Exemptions!$C$61:$C$87,\"=\"&$C123,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!L$61:L$87,Exemptions!$C$61:$C$87,\"=\"&$C123,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!M$61:M$87,Exemptions!$C$61:$C$87,\"=\"&$C123,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!N$61:N$87,Exemptions!$C$61:$C$87,\"=\"&$C123,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!O$61:O$87,Exemptions!$C$61:$C$87,\"=\"&$C123,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!P$61:P$87,Exemptions!$C$61:$C$87,\"=\"&$C123,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!Q$61:Q$87,Exemptions!$C$61:$C$87,\"=\"&$C123,Exemptions!$D$61:$D$87,\"<=2028\")","v":0},{"$f":"SUMIFS(Exemptions!R$61:R$87,Exemptions!$C$61:$C$87,\"=\"&$C123,Exemptions!$D$61:$D$87,\"<=2028\")","v":0}]
[null,null,"Essential Energy","2029",null,"MVA",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$61:J$87,Exemptions!$C$61:$C$87,\"=\"&$C124,Exemptions!$D$61:$D$87,$D124)","v":0},{"$f":"SUMIFS(Exemptions!K$61:K$87,Exemptions!$C$61:$C$87,\"=\"&$C124,Exemptions!$D$61:$D$87,$D124)","v":0},{"$f":"SUMIFS(Exemptions!L$61:L$87,Exemptions!$C$61:$C$87,\"=\"&$C124,Exemptions!$D$61:$D$87,$D124)","v":0},{"$f":"SUMIFS(Exemptions!M$61:M$87,Exemptions!$C$61:$C$87,\"=\"&$C124,Exemptions!$D$61:$D$87,$D124)","v":0},{"$f":"SUMIFS(Exemptions!N$61:N$87,Exemptions!$C$61:$C$87,\"=\"&$C124,Exemptions!$D$61:$D$87,$D124)","v":0},{"$f":"SUMIFS(Exemptions!O$61:O$87,Exemptions!$C$61:$C$87,\"=\"&$C124,Exemptions!$D$61:$D$87,$D124)","v":0},{"$f":"SUMIFS(Exemptions!P$61:P$87,Exemptions!$C$61:$C$87,\"=\"&$C124,Exemptions!$D$61:$D$87,$D124)","v":0},{"$f":"SUMIFS(Exemptions!Q$61:Q$87,Exemptions!$C$61:$C$87,\"=\"&$C124,Exemptions!$D$61:$D$87,$D124)","v":0},{"$f":"SUMIFS(Exemptions!R$61:R$87,Exemptions!$C$61:$C$87,\"=\"&$C124,Exemptions!$D$61:$D$87,$D124)","v":0}]
[null,null,"Essential Energy","2030",null,"MVA",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$61:J$87,Exemptions!$C$61:$C$87,\"=\"&$C125,Exemptions!$D$61:$D$87,$D125)","v":0},{"$f":"SUMIFS(Exemptions!K$61:K$87,Exemptions!$C$61:$C$87,\"=\"&$C125,Exemptions!$D$61:$D$87,$D125)","v":0},{"$f":"SUMIFS(Exemptions!L$61:L$87,Exemptions!$C$61:$C$87,\"=\"&$C125,Exemptions!$D$61:$D$87,$D125)","v":0},{"$f":"SUMIFS(Exemptions!M$61:M$87,Exemptions!$C$61:$C$87,\"=\"&$C125,Exemptions!$D$61:$D$87,$D125)","v":0},{"$f":"SUMIFS(Exemptions!N$61:N$87,Exemptions!$C$61:$C$87,\"=\"&$C125,Exemptions!$D$61:$D$87,$D125)","v":0},{"$f":"SUMIFS(Exemptions!O$61:O$87,Exemptions!$C$61:$C$87,\"=\"&$C125,Exemptions!$D$61:$D$87,$D125)","v":0},{"$f":"SUMIFS(Exemptions!P$61:P$87,Exemptions!$C$61:$C$87,\"=\"&$C125,Exemptions!$D$61:$D$87,$D125)","v":0},{"$f":"SUMIFS(Exemptions!Q$61:Q$87,Exemptions!$C$61:$C$87,\"=\"&$C125,Exemptions!$D$61:$D$87,$D125)","v":0},{"$f":"SUMIFS(Exemptions!R$61:R$87,Exemptions!$C$61:$C$87,\"=\"&$C125,Exemptions!$D$61:$D$87,$D125)","v":0}]
[null,null,"Essential Energy","2031 onwards",null,"MVA",null,null,null,null,null,{"$f":"SUMIFS(Exemptions!J$61:J$87,Exemptions!$C$61:$C$87,\"=\"&$C126,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!K$61:K$87,Exemptions!$C$61:$C$87,\"=\"&$C126,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!L$61:L$87,Exemptions!$C$61:$C$87,\"=\"&$C126,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!M$61:M$87,Exemptions!$C$61:$C$87,\"=\"&$C126,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!N$61:N$87,Exemptions!$C$61:$C$87,\"=\"&$C126,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!O$61:O$87,Exemptions!$C$61:$C$87,\"=\"&$C126,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!P$61:P$87,Exemptions!$C$61:$C$87,\"=\"&$C126,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!Q$61:Q$87,Exemptions!$C$61:$C$87,\"=\"&$C126,Exemptions!$D$61:$D$87,\">=2031\")","v":0},{"$f":"SUMIFS(Exemptions!R$61:R$87,Exemptions!$C$61:$C$87,\"=\"&$C126,Exemptions!$D$61:$D$87,\">=2031\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L115:L126)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Peak demand for exempt entities"]
[null,null,"Ausgrid",null,null,"MVA",null,null,null,null,null,{"$f":"SUM(L115:L118)","v":0},{"$f":"SUM(M115:M118)","v":0},0,0,0,0,0,0,0]
[null,null,"Endeavour Energy",null,null,"MVA",null,null,null,null,null,{"$f":"SUM(L119:L122)","v":0},{"$f":"SUM(M119:M122)","v":0},0,0,0,0,0,0,0]
[null,null,"Essential Energy",null,null,"MVA",null,null,null,null,null,{"$f":"SUM(L123:L126)","v":0},{"$f":"SUM(M123:M126)","v":0},0,0,0,0,0,0,0]
[null,null,"Total",null,null,"MVA",null,null,null,null,null,{"$f":"SUM(L129:L131)","v":0},{"$f":"SUM(M129:M131)","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Amount of peak demand exempted"]
[null,null,"Ausgrid",null,null,"MVA",null,null,null,null,null,{"$f":"SUMPRODUCT(L115:L118,I$109:I$112)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Endeavour Energy",null,null,"MVA",null,null,null,null,null,{"$f":"SUMPRODUCT(L119:L122,I$109:I$112)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Essential Energy",null,null,"MVA",null,null,null,null,null,{"$f":"SUMPRODUCT(L123:L126,I$109:I$112)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,"MVA",null,null,null,null,null,{"$f":"SUM(L135:L137)","v":0},{"$f":"SUM(M135:M137)","v":0},{"$f":"SUM(N135:N137)","v":0},0,0,0,0,0,0]
[]
[null,"Table 2.3 | Proportion of exempted peak demand attributable to each DNSP",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"Amount of peak demand (brought forward to current year)"]
[null,null,"Ausgrid",null,null,"MVA",null,null,null,null,null,{"$f":"IF(L$97>=forecastyear,INDEX($J101:$V101,0,MATCH(energy_forecastyear,$J$97:$V$97,0)),INDEX($J101:$V101,0,MATCH(energy_forecastyear,$J$97:$V$97,0)-(MATCH(forecastyear,$J$97:$V$97,0)-MATCH(L$97,$J$97:$V$97,0))))","v":0},{"$f":"IF(M$97>=forecastyear,INDEX($J101:$V101,0,MATCH(energy_forecastyear,$J$97:$V$97,0)),INDEX($J101:$V101,0,MATCH(energy_forecastyear,$J$97:$V$97,0)-(MATCH(forecastyear,$J$97:$V$97,0)-MATCH(M$97,$J$97:$V$97,0))))","v":0},0,0,0,0,0,0,0]
[null,null,"Endeavour Energy",null,null,"MVA",null,null,null,null,null,{"$f":"IF(L$97>=forecastyear,INDEX($J102:$V102,0,MATCH(energy_forecastyear,$J$97:$V$97,0)),INDEX($J102:$V102,0,MATCH(energy_forecastyear,$J$97:$V$97,0)-(MATCH(forecastyear,$J$97:$V$97,0)-MATCH(L$97,$J$97:$V$97,0))))","v":0},0,0,0,0,0,0,0,0]
[null,null,"Essential Energy",null,null,"MVA",null,null,null,null,null,{"$f":"IF(L$97>=forecastyear,INDEX($J103:$V103,0,MATCH(energy_forecastyear,$J$97:$V$97,0)),INDEX($J103:$V103,0,MATCH(energy_forecastyear,$J$97:$V$97,0)-(MATCH(forecastyear,$J$97:$V$97,0)-MATCH(L$97,$J$97:$V$97,0))))","v":0},0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,"MVA",null,null,null,null,null,{"$f":"SUM(L143:L145)","v":0},{"$f":"SUM(M143:M145)","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Amount of peak demand exempted"]
[null,null,"Ausgrid",null,null,"MVA",null,null,null,null,null,{"$f":"L135","v":0},{"$f":"M135","v":0},0,0,0,0,0,0,0]
[null,null,"Endeavour Energy",null,null,"MVA",null,null,null,null,null,{"$f":"L136","v":0},0,0,0,0,0,0,0,0]
[null,null,"Essential Energy",null,null,"MVA",null,null,null,null,null,{"$f":"L137","v":0},0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,"MVA",null,null,null,null,null,{"$f":"L138","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"Amount of peak demand after exemptions"]
[null,null,"Ausgrid",null,null,"MVA",null,null,null,null,null,{"$f":"L143-L149","v":0},{"$f":"M143-M149","v":0},0,0,0,0,0,0,0]
[null,null,"Endeavour Energy",null,null,"MVA",null,null,null,null,null,{"$f":"L144-L150","v":0},0,0,0,0,0,0,0,0]
[null,null,"Essential Energy",null,null,"MVA",null,null,null,null,null,{"$f":"L145-L151","v":0},0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,"MVA",null,null,null,null,null,{"$f":"L146-L152","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"Proportion of total peak demand attributable to each DNSP"]
[null,null,"Ausgrid",null,null,"Per cent",null,null,null,null,null,{"$f":"IFERROR(L143/L$146,\"\")","v":""},"",{"$f":"IFERROR(N143/N$146,\"\")","v":""},"","","","","",""]
[null,null,"Endeavour Energy",null,null,"Per cent",null,null,null,null,null,{"$f":"IFERROR(L144/L$146,\"\")","v":""},"","","","","","","",""]
[null,null,"Essential Energy",null,null,"Per cent",null,null,null,null,null,{"$f":"IFERROR(L145/L$146,\"\")","v":""},"","","","","","","",""]
[null,null,"Total",null,null,"Per cent",null,null,null,null,null,{"$f":"SUM(L161:L163)","v":0},0,{"$f":"SUM(N161:N163)","v":0},0,0,0,0,0,0]
[]
[null,null,"Proportion of peak demand attributable to each DNSP after exemptions"]
[null,null,"Ausgrid",null,null,"Per cent",null,null,null,null,null,{"$f":"IFERROR(L155/L$158,\"\")","v":""},{"$f":"IFERROR(M155/M$158,\"\")","v":""},"","","","","","",""]
[null,null,"Endeavour Energy",null,null,"Per cent",null,null,null,null,null,{"$f":"IFERROR(L156/L$158,\"\")","v":""},"","","","","","","",""]
[null,null,"Essential Energy",null,null,"Per cent",null,null,null,null,null,{"$f":"IFERROR(L157/L$158,\"\")","v":""},"","","","","","","",""]
[null,null,"Total",null,null,"Per cent",null,null,null,null,null,{"$f":"SUM(L167:L169)","v":0},{"$f":"SUM(M167:M169)","v":0},0,0,0,0,0,0,0]
[]
[null,"Table 3 | Running account to produce % of contribution determination that relates to generation LTESAs (as required by clause 36 of EII Regulation)",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,"Table 3.1 | Comparison of historical generation LTESA forecasts against revised generation LTESA forecasts as at target year",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"3-year average generation LTESA forecast as at reference year (as a baseline for running account calculation) "]
[null,null,"3-year average generation LTESA forecast as at reference year",null,null,"$millions",null,null,null,{"$f":"IFERROR(IF(J174<=OFFSET(INDEX($J$174:$T$174,1,MATCH(forecastyear,$J$174:$T$174,0)),0,-4),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(J$174,Financial!$K$22:$U$22,0)),IF(J$174>=forecastyear,\" \",AVERAGE(INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!I$174,Financial!$K$3:$U$3,0)),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!J174,Financial!$K$3:$U$3,0)),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!K$174,Financial!$K$3:$U$3,0))))),\"\")","v":0},{"$f":"IFERROR(IF(K174<=OFFSET(INDEX($J$174:$T$174,1,MATCH(forecastyear,$J$174:$T$174,0)),0,-4),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(K$174,Financial!$K$22:$U$22,0)),IF(K$174>=forecastyear,\" \",AVERAGE(INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!J$174,Financial!$K$3:$U$3,0)),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!K174,Financial!$K$3:$U$3,0)),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!L$174,Financial!$K$3:$U$3,0))))),\"\")","v":0},{"$f":"IFERROR(IF(L174<=OFFSET(INDEX($J$174:$T$174,1,MATCH(forecastyear,$J$174:$T$174,0)),0,-4),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(L$174,Financial!$K$22:$U$22,0)),IF(L$174>=forecastyear,\" \",AVERAGE(INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!K$174,Financial!$K$3:$U$3,0)),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!L174,Financial!$K$3:$U$3,0)),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!M$174,Financial!$K$3:$U$3,0))))),\"\")","v":0},{"$f":"IFERROR(IF(M174<=OFFSET(INDEX($J$174:$T$174,1,MATCH(forecastyear,$J$174:$T$174,0)),0,-4),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(M$174,Financial!$K$22:$U$22,0)),IF(M$174>=forecastyear,\" \",AVERAGE(INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!L$174,Financial!$K$3:$U$3,0)),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!M174,Financial!$K$3:$U$3,0)),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!N$174,Financial!$K$3:$U$3,0))))),\"\")","v":""},{"$f":"IFERROR(IF(N174<=OFFSET(INDEX($J$174:$T$174,1,MATCH(forecastyear,$J$174:$T$174,0)),0,-4),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(N$174,Financial!$K$22:$U$22,0)),IF(N$174>=forecastyear,\" \",AVERAGE(INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!M$174,Financial!$K$3:$U$3,0)),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!N174,Financial!$K$3:$U$3,0)),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!O$174,Financial!$K$3:$U$3,0))))),\"\")","v":""},{"$f":"IFERROR(IF(O174<=OFFSET(INDEX($J$174:$T$174,1,MATCH(forecastyear,$J$174:$T$174,0)),0,-4),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(O$174,Financial!$K$22:$U$22,0)),IF(O$174>=forecastyear,\" \",AVERAGE(INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!N$174,Financial!$K$3:$U$3,0)),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!O174,Financial!$K$3:$U$3,0)),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!P$174,Financial!$K$3:$U$3,0))))),\"\")","v":""},{"$f":"IFERROR(IF(P174<=OFFSET(INDEX($J$174:$T$174,1,MATCH(forecastyear,$J$174:$T$174,0)),0,-4),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(P$174,Financial!$K$22:$U$22,0)),IF(P$174>=forecastyear,\" \",AVERAGE(INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!O$174,Financial!$K$3:$U$3,0)),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!P174,Financial!$K$3:$U$3,0)),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!Q$174,Financial!$K$3:$U$3,0))))),\"\")","v":" "},{"$f":"IFERROR(IF(Q174<=OFFSET(INDEX($J$174:$T$174,1,MATCH(forecastyear,$J$174:$T$174,0)),0,-4),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Q$174,Financial!$K$22:$U$22,0)),IF(Q$174>=forecastyear,\" \",AVERAGE(INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!P$174,Financial!$K$3:$U$3,0)),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!Q174,Financial!$K$3:$U$3,0)),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!R$174,Financial!$K$3:$U$3,0))))),\"\")","v":" "},{"$f":"IFERROR(IF(R174<=OFFSET(INDEX($J$174:$T$174,1,MATCH(forecastyear,$J$174:$T$174,0)),0,-4),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(R$174,Financial!$K$22:$U$22,0)),IF(R$174>=forecastyear,\" \",AVERAGE(INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!Q$174,Financial!$K$3:$U$3,0)),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!R174,Financial!$K$3:$U$3,0)),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!S$174,Financial!$K$3:$U$3,0))))),\"\")","v":" "},{"$f":"IFERROR(IF(S174<=OFFSET(INDEX($J$174:$T$174,1,MATCH(forecastyear,$J$174:$T$174,0)),0,-4),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(S$174,Financial!$K$22:$U$22,0)),IF(S$174>=forecastyear,\" \",AVERAGE(INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!R$174,Financial!$K$3:$U$3,0)),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!S174,Financial!$K$3:$U$3,0)),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!T$174,Financial!$K$3:$U$3,0))))),\"\")","v":" "},{"$f":"IFERROR(IF(T174<=OFFSET(INDEX($J$174:$T$174,1,MATCH(forecastyear,$J$174:$T$174,0)),0,-4),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(T$174,Financial!$K$22:$U$22,0)),IF(T$174>=forecastyear,\" \",AVERAGE(INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!S$174,Financial!$K$3:$U$3,0)),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!T174,Financial!$K$3:$U$3,0)),INDEX(Financial!$K$25:$U$28,MATCH(Apportionment!$O$174,Financial!$C$25:$C$28,0),MATCH(Apportionment!U$174,Financial!$K$3:$U$3,0))))),\"\")","v":" "}]
[]
[null,null,"3-year average generation LTESA forecast as at target year (revised forecasts as at target year)"]
[null,null,"3-year average generation LTESA forecast as at target year",null,null,"$millions",null,null,null,{"$f":"IFERROR(IF(J174<=OFFSET(INDEX($J$174:$T$174,1,MATCH(forecastyear,$J$174:$T$174,0)),0,-3),INDEX(Financial!$K$31:$U$31,MATCH(forecastyear,Financial!$C$31,0),MATCH(J174,Financial!$K$22:$U$22,0)),IF(J174>forecastyear,\" \",AVERAGE(INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!I174,Apportionment!$J$174:$T$174,0)),INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!J174,Apportionment!$J$174:$T$174,0)),INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!K174,Apportionment!$J$174:$T$174,0))))),\"\")","v":0},{"$f":"IFERROR(IF(K174<=OFFSET(INDEX($J$174:$T$174,1,MATCH(forecastyear,$J$174:$T$174,0)),0,-3),INDEX(Financial!$K$31:$U$31,MATCH(forecastyear,Financial!$C$31,0),MATCH(K174,Financial!$K$22:$U$22,0)),IF(K174>forecastyear,\" \",AVERAGE(INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!J174,Apportionment!$J$174:$T$174,0)),INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!K174,Apportionment!$J$174:$T$174,0)),INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!L174,Apportionment!$J$174:$T$174,0))))),\"\")","v":0},{"$f":"IFERROR(IF(L174<=OFFSET(INDEX($J$174:$T$174,1,MATCH(forecastyear,$J$174:$T$174,0)),0,-3),INDEX(Financial!$K$31:$U$31,MATCH(forecastyear,Financial!$C$31,0),MATCH(L174,Financial!$K$22:$U$22,0)),IF(L174>forecastyear,\" \",AVERAGE(INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!K174,Apportionment!$J$174:$T$174,0)),INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!L174,Apportionment!$J$174:$T$174,0)),INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!M174,Apportionment!$J$174:$T$174,0))))),\"\")","v":0},{"$f":"IFERROR(IF(M174<=OFFSET(INDEX($J$174:$T$174,1,MATCH(forecastyear,$J$174:$T$174,0)),0,-3),INDEX(Financial!$K$31:$U$31,MATCH(forecastyear,Financial!$C$31,0),MATCH(M174,Financial!$K$22:$U$22,0)),IF(M174>forecastyear,\" \",AVERAGE(INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!L174,Apportionment!$J$174:$T$174,0)),INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!M174,Apportionment!$J$174:$T$174,0)),INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!N174,Apportionment!$J$174:$T$174,0))))),\"\")","v":0},{"$f":"IFERROR(IF(N174<=OFFSET(INDEX($J$174:$T$174,1,MATCH(forecastyear,$J$174:$T$174,0)),0,-3),INDEX(Financial!$K$31:$U$31,MATCH(forecastyear,Financial!$C$31,0),MATCH(N174,Financial!$K$22:$U$22,0)),IF(N174>forecastyear,\" \",AVERAGE(INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!M174,Apportionment!$J$174:$T$174,0)),INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!N174,Apportionment!$J$174:$T$174,0)),INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!O174,Apportionment!$J$174:$T$174,0))))),\"\")","v":""},{"$f":"IFERROR(IF(O174<=OFFSET(INDEX($J$174:$T$174,1,MATCH(forecastyear,$J$174:$T$174,0)),0,-3),INDEX(Financial!$K$31:$U$31,MATCH(forecastyear,Financial!$C$31,0),MATCH(O174,Financial!$K$22:$U$22,0)),IF(O174>forecastyear,\" \",AVERAGE(INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!N174,Apportionment!$J$174:$T$174,0)),INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!O174,Apportionment!$J$174:$T$174,0)),INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!P174,Apportionment!$J$174:$T$174,0))))),\"\")","v":""},{"$f":"IFERROR(IF(P174<=OFFSET(INDEX($J$174:$T$174,1,MATCH(forecastyear,$J$174:$T$174,0)),0,-3),INDEX(Financial!$K$31:$U$31,MATCH(forecastyear,Financial!$C$31,0),MATCH(P174,Financial!$K$22:$U$22,0)),IF(P174>forecastyear,\" \",AVERAGE(INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!O174,Apportionment!$J$174:$T$174,0)),INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!P174,Apportionment!$J$174:$T$174,0)),INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!Q174,Apportionment!$J$174:$T$174,0))))),\"\")","v":""},{"$f":"IFERROR(IF(Q174<=OFFSET(INDEX($J$174:$T$174,1,MATCH(forecastyear,$J$174:$T$174,0)),0,-3),INDEX(Financial!$K$31:$U$31,MATCH(forecastyear,Financial!$C$31,0),MATCH(Q174,Financial!$K$22:$U$22,0)),IF(Q174>forecastyear,\" \",AVERAGE(INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!P174,Apportionment!$J$174:$T$174,0)),INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!Q174,Apportionment!$J$174:$T$174,0)),INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!R174,Apportionment!$J$174:$T$174,0))))),\"\")","v":" "},{"$f":"IFERROR(IF(R174<=OFFSET(INDEX($J$174:$T$174,1,MATCH(forecastyear,$J$174:$T$174,0)),0,-3),INDEX(Financial!$K$31:$U$31,MATCH(forecastyear,Financial!$C$31,0),MATCH(R174,Financial!$K$22:$U$22,0)),IF(R174>forecastyear,\" \",AVERAGE(INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!Q174,Apportionment!$J$174:$T$174,0)),INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!R174,Apportionment!$J$174:$T$174,0)),INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!S174,Apportionment!$J$174:$T$174,0))))),\"\")","v":" "},{"$f":"IFERROR(IF(S174<=OFFSET(INDEX($J$174:$T$174,1,MATCH(forecastyear,$J$174:$T$174,0)),0,-3),INDEX(Financial!$K$31:$U$31,MATCH(forecastyear,Financial!$C$31,0),MATCH(S174,Financial!$K$22:$U$22,0)),IF(S174>forecastyear,\" \",AVERAGE(INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!R174,Apportionment!$J$174:$T$174,0)),INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!S174,Apportionment!$J$174:$T$174,0)),INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!T174,Apportionment!$J$174:$T$174,0))))),\"\")","v":" "},{"$f":"IFERROR(IF(T174<=OFFSET(INDEX($J$174:$T$174,1,MATCH(forecastyear,$J$174:$T$174,0)),0,-3),INDEX(Financial!$K$31:$U$31,MATCH(forecastyear,Financial!$C$31,0),MATCH(T174,Financial!$K$22:$U$22,0)),IF(T174>forecastyear,\" \",AVERAGE(INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!S174,Apportionment!$J$174:$T$174,0)),INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!T174,Apportionment!$J$174:$T$174,0)),INDEX(Financial!$K$31:$U$31,1,MATCH(Apportionment!U174,Apportionment!$J$174:$T$174,0))))),\"\")","v":" "}]
[]
[null,"Table 3.2 | Generation LTESA sub-component of minimum prudent cash balance",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"Generation LTESA component of minimum prudent cash balance "]
[null,null,"Generation LTESA component of minimum prudent cash balance",null,null,"$millions",null,null,null,{"$f":"IFERROR(IF(J174<$L$174,0, IF(J174<= forecastyear,Financial!K75,\"\")),\"\")","v":0},{"$f":"IFERROR(IF(K174<$L$174,0, IF(K174<= forecastyear,Financial!L75,\"\")),\"\")","v":0},{"$f":"IFERROR(IF(L174<$L$174,0, IF(L174<= forecastyear,Financial!M75,\"\")),\"\")","v":0},{"$f":"IFERROR(IF(M174<$L$174,0, IF(M174<= forecastyear,Financial!N75,\"\")),\"\")","v":0},{"$f":"IFERROR(IF(N174<$L$174,0, IF(N174<= forecastyear,Financial!O75,\"\")),\"\")","v":0},{"$f":"IFERROR(IF(O174<$L$174,0, IF(O174<= forecastyear,Financial!P75,\"\")),\"\")","v":0},{"$f":"IFERROR(IF(P174<$L$174,0, IF(P174<= forecastyear,Financial!Q75,\"\")),\"\")","v":0},{"$f":"IFERROR(IF(Q174<$L$174,0, IF(Q174<= forecastyear,Financial!R75,\"\")),\"\")","v":""},{"$f":"IFERROR(IF(R174<$L$174,0, IF(R174<= forecastyear,Financial!S75,\"\")),\"\")","v":""},{"$f":"IFERROR(IF(S174<$L$174,0, IF(S174<= forecastyear,Financial!T75,\"\")),\"\")","v":""},{"$f":"IFERROR(IF(T174<$L$174,0, IF(T174<= forecastyear,Financial!U75,\"\")),\"\")","v":""}]
[]
[null,"Table 3.3 | Running account of exempted amounts in relation to generation LTESAs ",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"Running account "]
[null,null,"Opening balance as at target year (equal to closing balance as at previous year with time value of money adjustment)",null,null,"$millions",null,null,null,{"$f":"IF(J187 = forecastyear,I195+(I195*((1+Financial!J5)^0.5-1)),\"\")","v":""},{"$f":"IF(K187 = forecastyear,J195+(J195*((1+Financial!K5)^0.5-1)),\"\")","v":""},{"$f":"IF(L187 = forecastyear,K195+(K195*((1+Financial!L5)^0.5-1)),\"\")","v":""},{"$f":"IF(M187 = forecastyear,L195+(L195*((1+Financial!M5)^0.5-1)),\"\")","v":""},{"$f":"IF(N187 = forecastyear,M195+(M195*((1+Financial!N5)^0.5-1)),\"\")","v":""},{"$f":"IF(O187 = forecastyear,N195+(N195*((1+Financial!O5)^0.5-1)),\"\")","v":""},{"$f":"IF(P187 = forecastyear,O195+(O195*((1+Financial!P5)^0.5-1)),\"\")","v":0},{"$f":"IF(Q187 = forecastyear,P195+(P195*((1+Financial!Q5)^0.5-1)),\"\")","v":""},{"$f":"IF(R187 = forecastyear,Q195+(Q195*((1+Financial!R5)^0.5-1)),\"\")","v":""},{"$f":"IF(S187 = forecastyear,R195+(R195*((1+Financial!S5)^0.5-1)),\"\")","v":""},{"$f":"IF(T187 = forecastyear,S195+(S195*((1+Financial!T5)^0.5-1)),\"\")","v":""}]
[null,null,"Correct amount subject to exemptions as at target year",null,null,"$millions",null,null,null,{"$f":"IF(J187 = forecastyear,SUM(E180:J180)+J185,\"\")","v":""},"","","","","",0,"","","",""]
[null,null,"Adjustment to achieve corrected amount as at target year",null,null,"$millions",null,null,null,{"$f":"IF(J187 = forecastyear,J191-J190,\"\")","v":""},"","","","","",0,"","","",""]
[null,null,"Historical 3-year average LTESA forecast as (at reference year)",null,null,"$millions",null,null,null,{"$f":"IF(J187 = OFFSET(General!$G$17,0,-1),SUM(F177:J177),\"\")","v":""},{"$f":"IF(K187 = OFFSET(General!$G$17,0,-1),SUM(G177:K177),\"\")","v":""},{"$f":"IF(L187 = OFFSET(General!$G$17,0,-1),SUM(H177:L177),\"\")","v":""},{"$f":"IF(M187 = OFFSET(General!$G$17,0,-1),SUM(I177:M177),\"\")","v":""},{"$f":"IF(N187 = OFFSET(General!$G$17,0,-1),SUM(J177:N177),\"\")","v":""},{"$f":"IF(O187 = OFFSET(General!$G$17,0,-1),SUM(K177:O177),\"\")","v":0},{"$f":"IF(P187 = OFFSET(General!$G$17,0,-1),SUM(L177:P177),\"\")","v":""},{"$f":"IF(Q187 = OFFSET(General!$G$17,0,-1),SUM(M177:Q177),\"\")","v":""},{"$f":"IF(R187 = OFFSET(General!$G$17,0,-1),SUM(N177:R177),\"\")","v":""},{"$f":"IF(S187 = OFFSET(General!$G$17,0,-1),SUM(O177:S177),\"\")","v":""},{"$f":"IF(T187 = OFFSET(General!$G$17,0,-1),SUM(P177:T177),\"\")","v":""}]
[null,null,"Historical amount included in minimum prudent cash balance (as at reference year)",null,null,"$millions",null,null,null,{"$f":"IF(J187 = OFFSET(General!$G$17,0,-1),J185,\"\")","v":""},{"$f":"IF(K187 = OFFSET(General!$G$17,0,-1),K185,\"\")","v":""},{"$f":"IF(L187 = OFFSET(General!$G$17,0,-1),L185,\"\")","v":""},{"$f":"IF(M187 = OFFSET(General!$G$17,0,-1),M185,\"\")","v":""},{"$f":"IF(N187 = OFFSET(General!$G$17,0,-1),N185,\"\")","v":""},{"$f":"IF(O187 = OFFSET(General!$G$17,0,-1),O185,\"\")","v":0},{"$f":"IF(P187 = OFFSET(General!$G$17,0,-1),P185,\"\")","v":""},{"$f":"IF(Q187 = OFFSET(General!$G$17,0,-1),Q185,\"\")","v":""},{"$f":"IF(R187 = OFFSET(General!$G$17,0,-1),R185,\"\")","v":""},{"$f":"IF(S187 = OFFSET(General!$G$17,0,-1),S185,\"\")","v":""},{"$f":"IF(T187 = OFFSET(General!$G$17,0,-1),T185,\"\")","v":""}]
[null,null,"Closing balance (as at reference year)",null,null,"$millions",null,null,null,{"$f":"IF(Apportionment!J187 = OFFSET(General!$G$17,0,-1),SUM(J193:J194),\"\")","v":""},{"$f":"IF(Apportionment!K187 = OFFSET(General!$G$17,0,-1),SUM(K193:K194),\"\")","v":""},{"$f":"IF(Apportionment!L187 = OFFSET(General!$G$17,0,-1),SUM(L193:L194),\"\")","v":""},{"$f":"IF(Apportionment!M187 = OFFSET(General!$G$17,0,-1),SUM(M193:M194),\"\")","v":""},{"$f":"IF(Apportionment!N187 = OFFSET(General!$G$17,0,-1),SUM(N193:N194),\"\")","v":""},{"$f":"IF(Apportionment!O187 = OFFSET(General!$G$17,0,-1),SUM(O193:O194),\"\")","v":0},{"$f":"IF(Apportionment!P187 = OFFSET(General!$G$17,0,-1),SUM(P193:P194),\"\")","v":""},{"$f":"IF(Apportionment!Q187 = OFFSET(General!$G$17,0,-1),SUM(Q193:Q194),\"\")","v":""},{"$f":"IF(Apportionment!R187 = OFFSET(General!$G$17,0,-1),SUM(R193:R194),\"\")","v":""},{"$f":"IF(Apportionment!S187 = OFFSET(General!$G$17,0,-1),SUM(S193:S194),\"\")","v":""},{"$f":"IF(Apportionment!T187 = OFFSET(General!$G$17,0,-1),SUM(T193:T194),\"\")","v":""}]
[]
[null,null,"Breakdown of contribution determination by energy type"]
[null,null,"Contribution determination amount ",null,null,"$millions",null,null,null,{"$f":"IF(J174=forecastyear,Adjustments!J24,\"\")","v":""},{"$f":"IF(K174=forecastyear,Adjustments!K24,\"\")","v":""},{"$f":"IF(L174=forecastyear,Adjustments!L24,\"\")","v":""},{"$f":"IF(M174=forecastyear,Adjustments!M24,\"\")","v":""},{"$f":"IF(N174=forecastyear,Adjustments!N24,\"\")","v":""},{"$f":"IF(O174=forecastyear,Adjustments!O24,\"\")","v":""},{"$f":"IF(P174=forecastyear,Adjustments!P24,\"\")","v":0},{"$f":"IF(Q174=forecastyear,Adjustments!Q24,\"\")","v":""},{"$f":"IF(R174=forecastyear,Adjustments!R24,\"\")","v":""},{"$f":"IF(S174=forecastyear,Adjustments!S24,\"\")","v":""},{"$f":"IF(T174=forecastyear,Adjustments!T24,\"\")","v":""}]
[null,null,"Amount of contribution determination attributable to LTESAs(Generation) (volumetric)",null,null,"$millions",null,null,null,{"$f":"IF(J187 = forecastyear,J192,\"\")","v":""},"","","","","",0,"","","",""]
[null,null,"Amount of contribution determination attributable to all other cost categories (peak demand)",null,null,"$millions",null,null,null,{"$f":"IF(J187 = forecastyear,J198-J199,\"\")","v":""},"","","","","",0,"","","",""]
[]
[null,"Table 3.4 | Percentage of contribution determination related to LTESAs for generation for each DNSP",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"DNSP"]
[null,null,"Ausgrid",null,null,"Per cent",null,null,null,{"$f":"IFERROR((IF(J$172=forecastyear,(J$199*J92)/((J$199*J92)+(J$200*J167)),\"\")),\"\")","v":""},"","","","","","","","","",""]
[null,null,"Endeavour Energy",null,null,"Per cent",null,null,null,{"$f":"IFERROR(IF(J$172 = forecastyear,(J199*J93)/((J199*J93)+(J200*J168)),\"\"),\"\")","v":""},"","","","","","","","","",""]
[null,null,"Essential Energy",null,null,"Per cent",null,null,null,{"$f":"IFERROR(IF(J$172 = forecastyear,(J199*J94)/((J199*J94)+(J200*J169)),\"\"),\"\")","v":""},"","","","","","","","","",""]
[null,null,"Total",null,null,"Per cent",null,null,null,{"$f":"IFERROR(IF(J202 = forecastyear,(J199*J95)/((J199*J95)+((J200)*J170)),\"\"),\"\")","v":""},"","","","","","","","","",""]
[]
[null,"Table 4 | Apportionment of contribution determination to DNSPs",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,"Table 4.1 | Split between LTESA (Generation) and other cost categories",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"Net costs in current year",null,null,"$millions",null,null,null,null,{"$f":"'Net costs'!K38","v":0},{"$f":"'Net costs'!L38","v":0},{"$f":"'Net costs'!M38","v":0},{"$f":"'Net costs'!N38","v":0},{"$f":"'Net costs'!O38","v":0},{"$f":"'Net costs'!P38","v":0},{"$f":"'Net costs'!Q38","v":0},{"$f":"'Net costs'!R38","v":0},{"$f":"'Net costs'!S38","v":0},{"$f":"'Net costs'!T38","v":0}]
[null,null,"Amount of net costs attributable to LTESAs (Generation)",null,null,"$millions",null,null,null,null,{"$f":"'Net costs'!K16","v":0},{"$f":"'Net costs'!L16","v":0},{"$f":"'Net costs'!M16","v":0},{"$f":"'Net costs'!N16","v":0},{"$f":"'Net costs'!O16","v":0},{"$f":"'Net costs'!P16","v":0},{"$f":"'Net costs'!Q16","v":0},{"$f":"'Net costs'!R16","v":0},{"$f":"'Net costs'!S16","v":0},{"$f":"'Net costs'!T16","v":0}]
[null,null,"Amount of net costs attributable to all other cost categories",null,null,"$millions",null,null,null,null,{"$f":"K214-K215","v":0},{"$f":"L214-L215","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"Three year rolling average of proportion attributable to LTESAs (Generation)",null,null,"Per cent",null,null,null,null,{"$f":"IFERROR(AVERAGE(J215:L215)/AVERAGE(J214:L214),\"\")","v":""},{"$f":"IFERROR(AVERAGE(K215:M215)/AVERAGE(K214:M214),\"\")","v":""},"","",{"$f":"IFERROR(AVERAGE(N215:P215)/AVERAGE(N214:P214),\"\")","v":""},"","","","",""]
[null,null,"Three year rolling average of proportion attributable to all other cost categories",null,null,"Per cent",null,null,null,null,{"$f":"IFERROR(AVERAGE(J216:L216)/AVERAGE(J214:L214),\"\")","v":""},{"$f":"IFERROR(AVERAGE(K216:M216)/AVERAGE(K214:M214),\"\")","v":""},"","","","","","","",""]
[]
[null,null,"Contribution determination amount",null,null,"$millions",null,null,null,null,{"$f":"Adjustments!K24","v":0},{"$f":"Adjustments!L24","v":0},{"$f":"Adjustments!M24","v":0},{"$f":"Adjustments!N24","v":0},{"$f":"Adjustments!O24","v":0},{"$f":"Adjustments!P24","v":0},{"$f":"Adjustments!Q24","v":0},{"$f":"Adjustments!R24","v":0},{"$f":"Adjustments!S24","v":0},{"$f":"Adjustments!T24","v":0}]
[null,null,"Amount of contribution determination attributable to LTESAs (Generation)",null,null,"$millions",null,null,null,null,{"$f":"IFERROR(IF(K212<forecastyear,\"\",K221*K218),\"\")","v":""},"","","","","","","","",""]
[null,null,"Amount of contribution determination attributable to all other cost categories",null,null,"$millions",null,null,null,null,{"$f":"IFERROR(IF(K212<forecastyear,\"\",K221*K219),\"\")","v":""},"","","","","","","","",""]
[]
[null,"Table 4.2 | Apportionment of amounts",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"Apportioned amount for LTESAs (generation)"]
[null,null,"Ausgrid",null,null,"$millions",null,null,null,null,{"$f":"IFERROR(IF(K$212<forecastyear,\"\",K$222*K92),\"\")","v":""},"","","","","","","","",""]
[null,null,"Endeavour Energy",null,null,"$millions",null,null,null,null,{"$f":"IFERROR(IF(K$212<forecastyear,\"\",K$222*K93),\"\")","v":""},"","","","","","","","",""]
[null,null,"Essential Energy",null,null,"$millions",null,null,null,null,{"$f":"IFERROR(IF(K$212<forecastyear,\"\",K$222*K94),\"\")","v":""},"","","","","","","","",""]
[null,null,"Total",null,null,"$millions",null,null,null,null,{"$f":"IFERROR(IF(K$212<forecastyear,\"\",K$222*K95),\"\")","v":""},"","","","","","","","",""]
[]
[null,null,"Apportioned amount for all other cost categories"]
[null,null,"Ausgrid",null,null,"$millions",null,null,null,null,{"$f":"IFERROR(IF(K$212<forecastyear,\"\",K$223*K167),\"\")","v":""},"","","",{"$f":"IFERROR(IF(O$212<forecastyear,\"\",O$223*O167),\"\")","v":""},"","","","",""]
[null,null,"Endeavour Energy",null,null,"$millions",null,null,null,null,{"$f":"IFERROR(IF(K$212<forecastyear,\"\",K$223*K168),\"\")","v":""},"","","","","","","","",""]
[null,null,"Essential Energy",null,null,"$millions",null,null,null,null,{"$f":"IFERROR(IF(K$212<forecastyear,\"\",K$223*K169),\"\")","v":""},"","","","","","","","",""]
[null,null,"Total",null,null,"$millions",null,null,null,null,{"$f":"IFERROR(IF(K$212<forecastyear,\"\",K$223*K170),\"\")","v":""},"","","","","","","","",""]
[]
[null,null,"Apportioned contribution determination amounts"]
[null,null,"Ausgrid",null,null,"$millions",null,null,null,null,{"$f":"IFERROR(IF(K$212<forecastyear,\"\",K228+K234),\"\")","v":""},"","","",{"$f":"IFERROR(IF(O$212<forecastyear,\"\",O228+O234),\"\")","v":""},"","","","",""]
[null,null,"Endeavour Energy",null,null,"$millions",null,null,null,null,{"$f":"IFERROR(IF(K$212<forecastyear,\"\",K229+K235),\"\")","v":""},"","","","","","","","",""]
[null,null,"Essential Energy",null,null,"$millions",null,null,null,null,{"$f":"IFERROR(IF(K$212<forecastyear,\"\",K230+K236),\"\")","v":""},"","","","","","","","",""]
[null,null,"Total",null,null,"$millions",null,null,null,null,{"$f":"IFERROR(IF(K$212<forecastyear,\"\",K231+K237),\"\")","v":""},"","","","","","","","",""]
[]
[null,"Table 4.3 | Proportion of amount for each DNSP linked to LTESAs (generation)",null,null,null,"Unit",null,null,null,"2021–22","2022–23","2023–24","2024–25","2025–26","2026–27","2027–28","2028–29","2029–30","2030–31","2031–32",null,null,"Notes"]
[]
[null,null,"Before exemptions"]
[null,null,"Ausgrid",null,null,"Per cent",null,null,null,null,{"$f":"IFERROR(IF(K$245<forecastyear,\"\",(K86*K$222)/(K86*K$222+K161*K$223)),\"\")","v":""},{"$f":"IFERROR(IF(L$172<forecastyear,\"\",(L86*L$222)/(L86*L$222+L161*L$223)),\"\")","v":""},"","","","","","","",""]
[null,null,"Endeavour Energy",null,null,"Per cent",null,null,null,null,{"$f":"IFERROR(IF(K$172<forecastyear,\"\",(K87*K$222)/(K87*K$222+K162*K$223)),\"\")","v":""},{"$f":"IFERROR(IF(L$172<forecastyear,\"\",(L87*L$222)/(L87*L$222+L162*L$223)),\"\")","v":""},"","","","","","","",""]
[null,null,"Essential Energy",null,null,"Per cent",null,null,null,null,{"$f":"IFERROR(IF(K$172<forecastyear,\"\",(K88*K$222)/(K88*K$222+K163*K$223)),\"\")","v":""},{"$f":"IFERROR(IF(L$172<forecastyear,\"\",(L88*L$222)/(L88*L$222+L163*L$223)),\"\")","v":""},"","","","","","","",""]
[]
[null,null,"After exemptions"]
[null,null,"Ausgrid",null,null,"Per cent",null,null,null,null,{"$f":"IFERROR(IF(K$245<forecastyear,\"\",K228/K240),\"\")","v":""},"","","",{"$f":"IFERROR(IF(O$245<forecastyear,\"\",O228/O240),\"\")","v":""},"","","","",""]
[null,null,"Endeavour Energy",null,null,"Per cent",null,null,null,null,{"$f":"IFERROR(IF(K$245<forecastyear,\"\",K229/K241),\"\")","v":""},"","","","","","","","",""]
[null,null,"Essential Energy",null,null,"Per cent",null,null,null,null,{"$f":"IFERROR(IF(K$245<forecastyear,\"\",K230/K242),\"\")","v":""},"","","",{"$f":"IFERROR(IF(O$245<forecastyear,\"\",O230/O242),\"\")","v":""},"","","","",""]
[]
[null,"End"]

{"sheet":"Lookups","index":14,"n_rows":68,"n_cols":9,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Contribution model'!G2&\" - \"&'Contribution model'!G3","v":"AER contribution determination model - 2027–28"},null,null,null,null,"Back to Index"]
[null,"Lookups"]
[null,0]
[]
[null,"Unit Denominations"]
[]
[null,null,{"$f":"B5","v":"Unit Denominations"},"Source",null,null,"Ref"]
[null,null,"Cents","AER",null,null,"cents"]
[null,null,"Dollars","AER",null,null,"$dollars"]
[null,null,"Thousands","AER",null,null,"$000"]
[null,null,"Millions","AER",null,null,"$millions"]
[]
[null,null,"Percent","AER",null,null,"Per cent"]
[null,null,"Unit","AER",null,null,"unit"]
[null,null,"Number","AER",null,null,"number"]
[null,null,"Factor","AER",null,null,"factor"]
[]
[null,null,"Kilowatt hours","AER",null,null,"kWh"]
[null,null,"Megawatt hours","AER",null,null,"MWh"]
[null,null,"Gigawatt hours","AER",null,null,"GWh"]
[null,null,"Kilowatts","AER",null,null,"kW"]
[null,null,"Kilovolt-amperes","AER",null,null,"kVA"]
[null,null,"Megavolt-amperes","AER",null,null,"MVA"]
[null,null,"Lamp Watts","AER",null,null,"LmpWtts"]
[null,null,"Daily charges","AER",null,null,"day"]
[null,null,"Monthly charges","AER",null,null,"month"]
[null,null,"Low season charges","AER",null,null,"lowsn"]
[null,null,"High season charges","AER",null,null,"highsn"]
[null,null,"Season charges",null,null,null,"season"]
[null,null,"Annual charges","AER",null,null,"year"]
[null,null,"Dollars per Kilowatt hours","AER",null,null,"$/kWh"]
[]
[null,null,"Actual","AER",null,null,"Actual"]
[null,null,"Estimate","AER",null,null,"Estimate"]
[]
[null,"Years"]
[]
[null,null,{"$f":"B36","v":"Years"},"Source",null,null,"Calendar Year",null,"Financial Year"]
[null,null,"2016-06-01","AER",null,null,2016,null,{"$f":"G39-1&\"–\"&RIGHT(G39,2)","v":"2015–16"}]
[null,null,"2017-06-01","AER",null,null,2017,null,{"$f":"G40-1&\"–\"&RIGHT(G40,2)","v":"2016–17"}]
[null,null,"2018-06-01","AER",null,null,2018,null,{"$f":"G41-1&\"–\"&RIGHT(G41,2)","v":"2017–18"}]
[null,null,"2019-06-01","AER",null,null,2019,null,{"$f":"G42-1&\"–\"&RIGHT(G42,2)","v":"2018–19"}]
[null,null,"2020-06-01","AER",null,null,2020,null,{"$f":"G43-1&\"–\"&RIGHT(G43,2)","v":"2019–20"}]
[null,null,"2021-06-01","AER",null,null,2021,null,"2020–21"]
[null,null,"2022-06-01","AER",null,null,2022,null,"2021–22"]
[null,null,"2023-06-01","AER",null,null,2023,null,"2022–23"]
[null,null,"2024-06-01","AER",null,null,2024,null,"2023–24"]
[null,null,"2025-06-01","AER",null,null,2025,null,"2024–25"]
[null,null,"2026-06-01","AER",null,null,2026,null,"2025–26"]
[null,null,"2027-06-01","AER",null,null,2027,null,"2026–27"]
[null,null,"2028-06-01","AER",null,null,2028,null,"2027–28"]
[null,null,"2029-06-01","AER",null,null,2029,null,"2028–29"]
[null,null,"2030-06-01","AER",null,null,2030,null,"2029–30"]
[null,null,"2031-06-01","AER",null,null,2031,null,"2030–31"]
[null,null,"2032-06-01","AER",null,null,2032,null,"2031–32"]
[null,null,"2033-06-01","AER",null,null,2033,null,"2032–33"]
[null,null,"2034-06-01","AER",null,null,2034,null,"2033–34"]
[null,null,"2035-06-01","AER",null,null,2035,null,"2034–35"]
[null,null,"2036-06-01","AER",null,null,2036,null,"2035–36"]
[null,null,"2037-06-01","AER",null,null,2037,null,"2036–37"]
[null,null,"2038-06-01","AER",null,null,2038,null,"2037–38"]
[null,null,"2039-06-01","AER",null,null,2039,null,"2038–39"]
[null,null,"2040-06-01","AER",null,null,2040,null,{"$f":"G63-1&\"–\"&RIGHT(G63,2)","v":"2039–40"}]
[null,null,"2041-06-01","AER",null,null,2041,null,{"$f":"G64-1&\"–\"&RIGHT(G64,2)","v":"2040–41"}]
[null,null,"2042-06-01","AER",null,null,2042,null,{"$f":"G65-1&\"–\"&RIGHT(G65,2)","v":"2041–42"}]
[]
[]
[null,"End"]

{"sheet":"Glossary","index":15,"n_rows":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":false,"merged":[[17,3,17,8],[18,3,18,8],[19,3,19,8],[20,3,20,8],[21,3,21,8],[22,3,22,8],[29,3,29,8],[30,3,30,8],[23,3,23,8],[24,3,24,8],[25,3,25,8],[26,3,26,8],[27,3,27,8],[28,3,28,8],[16,3,16,8],[7,3,7,8],[14,3,14,8],[10,3,10,8],[6,3,6,8],[8,3,8,8],[9,3,9,8],[12,3,12,8],[13,3,13,8],[11,3,11,8],[15,3,15,8]]}
[null,{"$f":"'Contribution model'!G2&\" - \"&'Contribution model'!G3","v":"AER contribution determination model - 2027–28"},null,null,null,null,"Back to Index"]
[null,"Glossary"]
[null,0]
[]
[null,"Glossary"]
[]
[null,null,"Term","Definition or extended form"]
[null,null,"Administration Expenditure","The costs of administering the fund."]
[null,null,"AER","Australian Energy Regulator"]
[null,null,"Consumer Trustee","A person or body authorised under section 60 of the EII Act to exercise the functions of the Consumer Trustee. The Consumer Trustee is required to act independently and in the long-term financial interests of NSW electricity consumers. AEMO Services Ltd has been appointed to undertake this role."]
[null,null,"Contribution Determination","The annual contribution determination to be made by the AER as Regulator under section 56 of the EII Act. "]
[null,null,"DNSP","Distribution Network Service Provider"]
[null,null,"Financial Trustee","A person or body authorised under section 61 of the EII Act to exercise the functions of the Financial Trustee. "]
[null,null,"IPART","NSW Independent Pricing and Regulatory Tribunal"]
[null,null,"LTESA","Long-term Energy Service Agreements"]
[null,null,"Payments to Network Operators ","Costs associated from operating the REZ network infrastructure"]
[null,null,"NSW EnCo","Energy Corporation of NSW"]
[null,null,"SFV","Scheme Financial Vehicle - A person or body authorised under section 62 of the EII Act to exercise the functions of the Scheme Financial Vehicle."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End"]