{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Cover page","Summary","Results","Inputs","Step Change","Progressive Change","Green Energy Exports","Weighted"],"not_rendered":{"charts":1,"images":2,"macros":1,"external_links":0,"defined_names":23,"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":"Cover page","index":0,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[null,"Increasing capacity for generation in the Wagga North area"]
[null,"Transgrid"]

{"sheet":"Summary","index":1,"n_rows":40,"n_cols":5,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[null,"Increasing capacity for generation in the Wagga North area"]
[null,"Transgrid"]
[]
[null,"About this workbook"]
[]
[null,"This workbook is designed to determine the preferred credible option to inform the Increasing capacity for generation in Molong and Parkes area RIT-T for Transgrid."]
[]
[null,"Tab colour meanings"]
[]
[null,null,null,"Control and reporting sheets"]
[null,null,null,"Calculation sheets"]
[null,null,null,"Primary input sheets"]
[null,null,null,"Secondary input sheets (feed in to primary input sheets). These sheets are ad-hoc, free form calculations"]
[null,null,null,"Variance sheets"]
[]
[null,"Cell colour meanings"]
[]
[null,null,null,"Fixed cell - should not be changed by user"]
[null,null,null,"Input cell - value can be changed by the user"]
[null,null,null,"Formula cell - should not be changed by user"]
[null,null,null,"Cell targeted by solver - should not be changed by user"]
[null,null,null,"Assertion/check passes"]
[null,null,null,"Assertion/check fails"]
[]
[null,"How to use this workbook"]
[]
[null,"Insert inputs and refer to the assumptions made in the 'Inputs' tab."]
[null,"A summary of the results on the NPV net economic benefits, gross benefits, costs, sensitivity and threshold analyses for the credible options are presented in the 'Results' tab."]
[null,"There are four scenarios considered in this workbook: Step Change, Progressive Change, Green Energy Exports and Weighted."]
[null,"Refer to the 'Increase Capacity for Generation in Wagga North Area' PADR for further details relating to the analyses performed in this workbook."]
[]
[null,"Source table"]
[]
[null,null,null,"Variable","Source"]
[null,null,1,"Discount rate","7% based on central rate in AEMO's 2025 Inputs, Assumptions and Scenarios Report"]
[null,null,2,"Network capital costs","Provided by Transgrid"]
[null,null,3,"Operating and maintenance costs","Provided by Transgrid"]
[null,null,4,"Market Benefits","Provided by Transgrid - 20250918 Wagga North Capacity Increase - Benefits SY.xlsx"]
[null,null,5," Emissions","Provided by Transgrid - Emissions - 9R5.xlsx"]
[null,null,6,"VER","AER - Valuing emissions reduction - Final guidance and explanatory statement - May 2024, Table 1 Interim VER"]

{"sheet":"Results","index":2,"n_rows":76,"n_cols":8,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[null,"Increasing capacity for generation in the Wagga North area"]
[null,"Results"]
[]
[null,"Description: This tab summarises the results produced under the central analysis"]
[]
[null,"Estimated net benefits - NPV"]
[]
[]
[null,"Option",null,"Step Change","Progressive Change","Green Energy Exports","Weighted scenario","Rank"]
[null,"Scenario weighting",null,0.43,0.42,0.15]
[null,"Option 1","June $2025 m",13.911650090462064,5.4989272430010718,16.310452510520296,10.738126857537184,2]
[null,"Option 2","June $2025 m",27.331351632952202,12.656540396321919,30.973615429255524,21.714270483012978,1]
[null,"Option 3","June $2025 m",-21.359398624807039,-14.353787316594261,-25.796602549711622,-19.082622464093365,4]
[null,"Option 4","June $2025 m",-12.77424875016435,-6.2331496300470617,-19.72853620532776,-11.070130237989595,3]
[null,"Option 5","June $2025 m",-122.81384325367941,-124.06381018957728,-101.43195880444323,-120.13154669937103,5]
[]
[]
[]
[]
[]
[]
[]
[null,"Estimated costs - Total PV"]
[]
[null,"Option",null,"Step Change","Progressive Change","Green Energy Exports","Weighted"]
[null,"Scenario weighting",null,0.43,0.42,0.15]
[null,"Option 1","June $2025 m",18.959251510426185,18.959251510426185,18.959251510426185,18.959251510426181]
[null,"Option 2","June $2025 m",17.386781392711836,17.386781392711836,17.386781392711836,17.386781392711836]
[null,"Option 3","June $2025 m",47.542661222167119,47.542661222167119,47.542661222167119,47.542661222167119]
[null,"Option 4","June $2025 m",38.075915876776001,38.075915876776001,38.075915876776001,38.075915876775994]
[null,"Option 5","June $2025 m",216.45231725374396,216.45231725374396,216.45231725374396,216.45231725374393]
[]
[]
[null,"Estimated benefits - Total PV"]
[]
[null,"Option",null,"Step Change","Progressive Change","Green Energy Exports","Weighted"]
[null,"Scenario weighting",null,0.43,0.42,0.15]
[null,"Option 1","June $2025 m",28.033678362466965,19.620955515005974,30.432480782525193,24.860155129542083]
[null,"Option 2","June $2025 m",40.282067153626805,25.607255916996529,43.92433094993013,34.664986003687581]
[null,"Option 3","June $2025 m",10.899734863269549,17.905346171482336,6.4625309383649903,13.176511023983235]
[null,"Option 4","June $2025 m",14.034634370187593,20.57573349030487,7.080346915024152,15.738752882362334]
[null,"Option 5","June $2025 m",78.396513192809195,77.146546256911392,99.77839764204542,81.078809747117546]
[]
[]
[]
[null,"Sensitivity - Capex"]
[]
[null,"% of baseline capital cost estimate",null,"Option 1","Option 2","Option 3","Option 4","Option 5"]
[null,0.75,"June $2025 m",15.256041075600857,25.85750805707314,-7.6558339851574875,-1.955851380396693,-71.541257169810024]
[null,0.8,"June $2025 m",14.35245823198812,25.0288605422611,-9.9411916809446605,-3.7787071519152775,-81.259315075722228]
[null,0.85,"June $2025 m",13.448875388375388,24.200213027449067,-12.226549376731834,-5.6015629234338489,-90.97737298163446]
[null,0.9,"June $2025 m",12.545292544762649,23.371565512637041,-14.511907072519014,-7.4244186949524336,-100.69543088754668]
[null,0.95,"June $2025 m",11.641709701149919,22.542917997825011,-16.797264768306185,-9.2472744664710191,-110.41348879345884]
[null,1,"June $2025 m",10.738126857537184,21.714270483012978,-19.082622464093365,-11.070130237989595,-120.13154669937103]
[null,1.05,"June $2025 m",9.8345440139244484,20.885622968200938,-21.367980159880538,-12.892986009508174,-129.84960460528328]
[null,1.1000000000000001,"June $2025 m",8.9309611703117113,20.056975453388905,-23.653337855667719,-14.715841781026754,-139.56766251119546]
[null,1.1499999999999999,"June $2025 m",8.0273783266989795,19.228327938576879,-25.938695551454884,-16.538697552545344,-149.28572041710765]
[null,1.2,"June $2025 m",7.1237954830862513,18.399680423764849,-28.224053247242065,-18.361553324063912,-159.00377832301984]
[null,1.25,"June $2025 m",6.2202126394735089,17.571032908952816,-30.509410943029248,-20.184409095582506,-168.72183622893206]
[]
[]
[null,"Sensitivity - Discount Rate"]
[]
[null,"Discount rate",null,"Option 1","Option 2","Option 3","Option 4","Option 5"]
[null,3.6299999999999999E-2,"June $2025 m",20.58861992852497,34.516939270383581,-6.2045406881308658,9.3004277685147352E-2,-95.421481933538772]
[null,0.05,"June $2025 m",15.954804549156153,28.557304593867283,-12.657532535339108,-5.4310112767946892,-107.49842355119542]
[null,7.0000000000000007E-2,"June $2025 m",10.738126857537184,21.714270483012978,-19.082622464093365,-11.070130237989595,-120.13154669937103]
[null,8.5000000000000006E-2,"June $2025 m",7.7344280506513972,17.687037198958578,-22.232612768354382,-13.934899334202431,-126.71193228123614]
[null,0.1,"June $2025 m",5.3173839778385261,14.383389793382655,-24.369414253237416,-15.961449632406353,-131.45581993093649]
[]
[]
[null,"Threshold Testing"]
[]
[null,null,null,"Option 2 no longer preferred"]
[null,"Total costs","%",1.6622926774821494]
[null,"Discount rate","%",4.1024763012685268]

{"sheet":"Inputs","index":3,"n_rows":399,"n_cols":40,"rows_kept":399,"cut":false,"hidden":false,"merged":[]}
[null,null,"Increasing capacity for generation in the Wagga North area"]
[null,null,"Inputs"]
[]
[null,null,"Description: This tab contains the inputs that feed into the other tabs under the central analysis"]
[]
[null,null,"General"]
[]
[null,null,null,"First year of analysis","FY ending",null,2025]
[null,null,null,"Discount year","FY ending",null,2025]
[null,null,null,"Analysis period","Years",null,20]
[null,null,null,null,"millions",null,1000000]
[null,null,null,null,"kw to MW",null,1000]
[]
[null,null,"Modelling scenarios"]
[]
[null,null,"Financial input scenarios",null,null,null,"Step Change","Progressive Change","Green Energy Exports","Weighted"," "]
[]
[null,null,null,"Discount rate","%",null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[]
[null,null,"Cost scenarios"]
[]
[null,null,null,"Network capital costs","Factor",null,1,1,1,1]
[null,null,null,"Non-Network capital costs","Factor",null,1,1,1,1]
[null,null,null,"Operating and maintenance costs","Factor",null,1,1,1,1]
[]
[null,null,"Market benefit scenarios"]
[]
[null,null,null,"Value in emissions reduction","Factor",null,1,1,1,1]
[null,null,null,"Change in fuel consumption","Factor",null,1,1,1,1]
[null,null,null,"Change in cost for parties","Factor",null,1,1,1,1]
[null,null,null,"Difference in timing of unrelated expenditure","Factor",null,1,1,1,1]
[null,null,null,"Changes in ancillary service costs","Factor",null,1,1,1,1]
[null,null,null,"Voluntary load curtailment","Factor",null,1,1,1,1]
[null,null,null,"Involuntary load shedding","Factor",null,1,1,1,1]
[]
[null,null,"Scenario weighting "]
[]
[null,null,null,"Scenario weighting","%",null,0.43,0.42,0.15]
[]
[null,null,"Options"]
[]
[null,null,"Description of options",null,null,null,"Short description"]
[]
[null,null,null,"Option 1",null,null,"Restring Lines 9R5 and 9R6 with a “Mango” ACSR/GZ  conductor (or equivalent) operating at 85°C"]
[null,null,null,"Option 2",null,null,"Restring Lines 9R5 and 9R6 with a high- temperature conductor operating at 180°C"]
[null,null,null,"Option 3",null,null,"Construct a new double circuit 132 kV transmission line from Wagga 330 kV substation to near Wagga North 132/66 kV substation"]
[null,null,null,"Option 4",null,null,"Construct a new single circuit 132kV transmission line between Wagga North 132/66 kV substation and Wagga 330 kV substation"]
[null,null,null,"Option 5",null,null,"Non-network Solution: Assumed to be Transgrid-funded Wagga North BESS (120MW/480MWh)"]
[null,null,null,"Option 6"]
[]
[null,null,"Build summary",null,null,null,"Amount","Build start","Build end","Commission","Asset life"]
[null,null,null,null,null,null,"June $2025 m","FY ending","FY ending","FY ending","Years"]
[null,null,null,"Base case"]
[null,null,null,"Option 1",null,null,14.27,2026,2027,2028,40]
[null,null,null,"Option 2",null,null,12.54,2026,2027,2028,40]
[null,null,null,"Option 3",null,null,49.92,2026,2030,2031,40,null,null,"CPI June 2023 to June 2025",5.983545250560951E-2,"Source: ABS, CPI, Index Numbers ;  All groups CPI ;  Australia ; series A2325846C"]
[null,null,null,"Option 4",null,null,38.56,2026,2029,2030,40,null,null,"CPI June 2025 to June 2026",3.1E-2,"Source: RBA SMP August 2025"]
[null,null,null,"Option 5",null,null,214.99912070490598,2026,2027,2028,20]
[null,null,null,"Option 6"]
[]
[null,null,null,"Busbar",null,null,6.5470417070805045,2026,2028,2028,40]
[]
[null,null,null,"AEMO 4h BESS specificiations"]
[null,null,null,"Capacity","MW",null,120,null,null,null,null,"Source: Transgrid"]
[null,null,null,"Capex","June $2025/kW",null,1791.6593392075499,null,null,null,null,"Source: AEMO, 2025-inputs-and-assumptions-workbook.xlsx, Regional Build Costs Summary tab, cell H28 (for 4h BESS, Step Change)."]
[null,null,null,"Economic life","years",null,20,null,null,null,null,"Source: AEMO, 2025-inputs-and-assumptions-workbook.xlsx, Lead time and project life tab, cell G16."]
[null,null,null,"FOM","June $2025 m /year",null,2.5905551999999998,null,null,null,null,"Source: AEMO, 2025-inputs-and-assumptions-workbook.xlsx, Fixed OPEX tab, cell H17."]
[null,null,null,"VOM","June $2025/MWh",null,0,null,null,null,null,"Source: AEMO, 2025-inputs-and-assumptions-workbook.xlsx, Variable OPEX tab, cell H17."]
[]
[null,null,"Terminal values",null,null,null,"Amount"]
[null,null,null,"Option 1","June $2025 m",null,18.718527607295968]
[null,null,null,"Option 2","June $2025 m",null,17.166175179587697]
[null,null,null,"Option 3","June $2025 m",null,59.142429804586826]
[null,null,null,"Option 4","June $2025 m",null,43.599861595857078]
[null,null,null,"Option 5","June $2025 m",null,58.981578913659384]
[null,null,null,"Option 6","June $2025 m"]
[]
[null,null,"Cost inputs"]
[]
[null,null,"Capital expenditure - network",null,"FY ending",null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058]
[]
[null,null,null,"Option 1","June $2025 m",null,0,1.1100000000000001,9.1999999999999993,3.96,0,0]
[null,null,null,"Option 2","June $2025 m",null,0,0.91,8.1,3.53,0,0]
[null,null,null,"Option 3","June $2025 m",null,0,2.82,5.41,20.3,15.2,6.19]
[null,null,null,"Option 4","June $2025 m",null,0,2.15,4.29,8.06,24.06,0]
[null,null,null,"Option 5","June $2025 m",null,null,107.49956035245299,107.49956035245299]
[null,null,null,"Option 6","June $2025 m"]
[]
[null,null,"Capital expenditure - busbar",null,"FY ending",null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058]
[]
[null,null,null,"Option 1","June $2025 m",null,null,0.87293889427740068,5.5741028128031038,0.1]
[null,null,null,"Option 2","June $2025 m",null,null,0.87293889427740068,5.5741028128031038,0.1]
[null,null,null,"Option 3","June $2025 m",null,null,0.87293889427740068,5.5741028128031038,0.1]
[null,null,null,"Option 4","June $2025 m",null,null,0.87293889427740068,5.5741028128031038,0.1]
[null,null,null,"Option 5","June $2025 m","No busbar"]
[null,null,null,"Option 6","June $2025 m"]
[]
[null,null,"Capital expenditure - total",null,"FY ending",null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058]
[]
[null,null,null,"Option 1","June $2025 m",20.817041707080502,0,1.9829388942774009,14.774102812803104,4.0599999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 2","June $2025 m",19.087041707080502,0,1.7829388942774007,13.674102812803103,3.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 3","June $2025 m",56.467041707080512,0,3.6929388942774004,10.984102812803105,20.400000000000002,15.2,6.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 4","June $2025 m",45.107041707080498,0,3.0229388942774005,9.8641028128031039,8.16,24.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 5","June $2025 m",214.99912070490598,0,107.49956035245299,107.49956035245299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 6","June $2025 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Static"]
[null,null,"Opex proportion of network capex",null,"June $2025 m",null,5.0000000000000001E-3]
[null,null,"Opex proportion of busbar capex",null,"June $2025 m",null,5.0000000000000001E-3]
[]
[]
[null,null,"Operating expenditure",null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058]
[]
[null,null,null,"Option 1","June $2025 m",null,0,0,0,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251]
[null,null,null,"Option 2","June $2025 m",null,0,0,0,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2]
[null,null,null,"Option 3","June $2025 m",null,0,0,0,3.2735208535402523E-2,3.2735208535402523E-2,3.2735208535402523E-2,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256]
[null,null,null,"Option 4","June $2025 m",null,0,0,0,3.2735208535402523E-2,3.2735208535402523E-2,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254]
[null,null,null,"Option 5","June $2025 m",null,null,null,null,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998]
[null,null,null,"Option 6","June $2025 m"]
[]
[null,null,null,null,"FY ending",null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058]
[null,null,"Value of reduced emissions"]
[null,null,null,"VER","June $2023/tCO2e",null,75,80,84,89,95,105,114,124,135,146,157,169,181,194,207,221,236,252,268,286]
[null,null,null,"VER","June $2025/tCO2e",null,79.487658937920713,84.786836200448761,89.026178010471199,94.325355272999246,100.6843679880329,111.282722513089,120.82124158563948,131.41959611069558,143.07778608825728,154.73597606581899,166.39416604338069,179.11219147344801,191.83021690351532,205.60807778608824,219.38593866866117,234.2236350037397,250.12116679132384,267.0785340314136,284.03590127150335,303.11293941660432]
[]
[null,null,"Benefit inputs"]
[]
[null,null,null,"Step change"]
[]
[null,null,null,null,"FY ending",null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058]
[null,null,null,"Emissions produced"]
[null,null,null,"Base case","tCO2e",null,101652076.97,93041552.670000002,80297839.219999999,70929891.180000007,56982512.140000001,39360729.600000001,34260016.840000004,28562769.960000001,28142462.239999998,15747404.640000001,8727325.9499999993,8463496.8300000001,8040082.7800000003,4436125.43,3996993.02,6671518.7400000002,7976922.6100000003,7299577.2999999998,8968309.3699999992,9854766.6899999995]
[null,null,null,"Option 1","tCO2e",null,101658569.95999999,93042493.950000003,80309284.269999996,70915115.659999996,56970925.340000004,39360090.740000002,34268139.68,28563057.640000001,28144381.109999999,15746655.5,8728174.3900000006,8460764.9900000002,8041419.0300000003,4435216.05,3996310.96,6670711.54,7977551.54,7299909.0599999996,8969841.3300000001,9855840.2300000004]
[null,null,null,"Option 2","tCO2e",null,101664143.44,93041606.310000002,80304869.739999995,70909193.849999994,56977903.859999999,39359940.399999999,34266960.719999999,28564814.260000002,28150800.579999998,15744653.91,8725594.8399999999,8459100.4700000007,8040917.0899999999,4433785.1100000003,3995102.44,6671175.9299999997,7975397.21,7298686.3099999996,8968006.6999999993,9855571.4700000007]
[null,null,null,"Option 3","tCO2e",null,101650612.65000001,93041552.310000002,80295949.769999996,70930091.969999999,56979571.880000003,39360636.539999999,34266204.25,28562270.629999999,28146826.09,15745700.18,8727958.2100000009,8461213,8041110.7300000004,4434589.0999999996,3996119.42,6671333.5499999998,7977928.1399999997,7299939.6699999999,8970190.2100000009,9855345.9100000001]
[null,null,null,"Option 4","tCO2e",null,101655186.29000001,93042198.640000001,80294118.579999998,70927572.510000005,56979454.759999998,39360673.659999996,34265415.420000002,28561915.41,28149143.789999999,15745351.779999999,8727098.5800000001,8460289.2599999998,8041420.3899999997,4434449.84,3995972.98,6670878.9199999999,7978119.7599999998,7300507.0300000003,8970283.8599999994,9854619.1400000006]
[null,null,null,"Option 5","tCO2e",null,101646367.45,93044541.689999998,80333607.540000007,70926660.370000005,56955036.090000004,39357973.259999998,34260433.170000002,28557563.59,28159315.920000002,15745687.26,8716859.4000000004,8460197.3100000005,8041544.2999999998,4438500.57,4000500,6670352.25,7981753.9800000004,7308044.8300000001,8969859.6699999999,9863193.4100000001]
[null,null,null,"Option 6","tCO2e"]
[]
[null,null,null,"Value of emissions reduced"]
[null,null,null,"Option 1","June $2025 m",null,-0.51611257460690341,-7.9808153178859489E-2,-1.0189090586384781,1.3937061733443179,1.1666096350034396,7.1094080104645699E-2,-0.98141161400102772,-3.7806789409085738E-2,-0.27454767139132352,0.11591890911003987,-0.14117546623806906,0.48930584915479752,-0.25633312733732233,0.18697587377708996,0.1496343733283593,0.18906531817506231,-0.15730870542999276,-8.8605974450202074E-2,-0.43513163931214621,-0.32540386498159496]
[null,null,null,"Option 2","June $2025 m",null,-0.9591354519445574,-4.5479658938426086E-3,-0.6259003250258065,1.9522830054537423,0.4639817593120123,8.7824324607661486E-2,-0.83896820302111419,-0.26866108032919284,-1.1930312268511378,0.4256368914435994,0.28804660477925753,0.78744167410610111,-0.16004586826469328,0.48118869660420788,0.41476666792821376,8.0294204315754167E-2,0.38153482782357856,0.2379643030367089,8.5969146237824756E-2,-0.24393923138405615]
[null,null,null,"Option 3","June $2025 m",null,0.11639536873540753,3.0523260981624663E-5,0.16821051204215012,-1.8939588084478407E-2,0.29603821982028361,1.035597015733338E-2,-0.74757055839896946,6.5621746926208202E-2,-0.62436999682145478,0.26374128176528422,-0.10520437542286061,0.40906179625281808,-0.19719187146600431,0.31588185814511627,0.19165555602096282,4.3375874966438542E-2,-0.25150433684351214,-9.6781248376993201E-2,-0.53422608454798104,-0.17556907676908881]
[null,null,null,"Option 4","June $2025 m",null,-0.24715256768947155,-5.4769752580302811E-2,0.33123435895293263,0.21870937151101383,0.30783037299952209,6.2251554979460009E-3,-0.65226313839918559,0.11230461585649282,-0.95598138163810198,0.31765129582667317,3.7833041533147094E-2,0.57451489200454098,-0.25659401643219676,0.34451483905756097,0.22378243287958932,0.14986096614816255,-0.29943255482409359,-0.24831092544514555,-0.56082604670163416,4.4724314210581213E-2]
[null,null,null,"Option 5","June $2025 m",null,0.45383637845890545,-0.2534295491395116,-3.1843168234561867,0.30474730106978359,2.7664087290572916,0.30673301937212566,-5.0301507509133238E-2,0.68421904260297928,-2.4113872218404304,0.265740470576043,1.7415728586011603,0.59098425801039112,-0.28036369860873994,-0.48834796987297219,-0.76938209919221723,0.2732195279955647,-1.2084279016006263,-2.261495499267085,-0.44034085774142323,-2.5542478688408914]
[null,null,null,"Option 6","June $2025 m"]
[]
[null,null,"Fuel consumption (NER clause 5.15A.2(i))"]
[null,null,null,"Base case","June $2025 m",null,3374.9046298037174,3147.4460331314449,2924.2249760637396,2631.7359084365994,2307.3943615497078,1624.7505383579517,1278.4270809113768,818.49585962013896,866.35494473213009,1138.8770934012125,992.47141425732241,935.93475718810737,1392.995286446049,1093.0230711979184,973.46726597441648,1625.0888041032331,1991.7047197984302,1839.8370883585496,2232.2577532900191,2493.335485758148]
[null,null,null,"Option 1","June $2025 m",null,3374.9046298037174,3147.4460331314449,2924.2249760637396,2629.4938176932596,2307.2858439874594,1624.9912253227274,1279.4131646978735,818.98816170591181,867.15061065928398,1138.7913702308504,990.94524727418866,935.66309232561082,1393.3122132031992,1092.9739232621309,973.34724541512173,1625.3233468573731,1991.7330817225727,1840.0026414567658,2232.29824847292,2493.4763098980725]
[null,null,null,"Option 2","June $2025 m",null,3374.9046298037174,3147.4460331314449,2924.2249760637396,2629.1432789544219,2307.8128766820873,1625.303056603572,1278.3596412293296,818.99362529948166,867.67187790907633,1138.8351656063808,990.13644050770642,935.71909353413855,1393.9238802720874,1093.0507826619598,973.47857774209922,1625.3292863389647,1992.3566511640636,1840.5865977393541,2232.4102046467679,2494.0835032922669]
[null,null,null,"Option 3","June $2025 m",null,3375.0661983499135,3147.439824339087,2924.2218699825971,2631.7359084365994,2307.3943615497078,1625.2356484335689,1278.8858601993693,818.81451798961575,867.2616409325766,1139.0066891523859,992.36358860375287,935.70872774392399,1393.4329451440328,1092.7911459613824,973.27250242973696,1624.9930554257462,1991.8105175507314,1839.9090471899358,2232.6715829100694,2493.5769615460422]
[null,null,null,"Option 4","June $2025 m",null,3375.0420244986972,3147.4397457676623,2924.2249760637396,2631.7359084365994,2306.7556816484021,1625.2181063225476,1278.9570476247543,818.85684963285701,867.3689320793211,1138.9508215002907,992.07766345977609,935.59568509241763,1393.3775024718332,1092.6218616746346,973.10256975325331,1624.8383599691952,1991.4118338000176,1839.8356317798757,2232.4252090312339,2493.5346105174749]
[null,null,null,"Option 5","June $2025 m",null,3374.7206880341537,3147.35728154351,2924.3948826526116,2628.0918786593588,2306.0274486996891,1624.6173186236513,1276.9174148649654,818.04065907740267,866.68336519249681,1138.4252568604552,989.96912348542321,935.46589445416134,1393.5999885303554,1093.6092953362447,974.34879134056109,1624.769887976159,1993.2097868136666,1841.8199463113951,2232.553661904924,2495.3643363394226]
[null,null,null,"Option 6","June $2025 m"]
[]
[null,null,"Costs for parties other than the RIT-T proponent (NER clause 5.15A.2(iv))"]
[null,null,null,"Capital costs"]
[null,null,null,"Base case","June $2025 m",null,0,137.26418579100999,1711.1363160377625,2784.5247287633911,4226.5503771657122,6435.4169727055951,8432.7418590246143,9051.9271703164941,9719.2062070675638,10725.287268817574,12543.578682387522,13439.260684248859,14269.124117927984,14857.770554469887,15349.854753543363,15805.858288456166,16150.764519098053,16318.988254973279,16920.906613828993,17447.326651920139]
[null,null,null,"Option 1","June $2025 m",null,0,137.26404649215399,1710.6231458079963,2783.6457744773934,4221.5906507442032,6430.5578154261684,8427.1372546057482,9047.8485418132423,9715.1303135215203,10722.079763466432,12544.438843886686,13436.632865873875,14267.036295822534,14855.763385555561,15348.031007324234,15803.674301736894,16148.806867847667,16316.998047001418,16918.956239639545,17445.728185436412]
[null,null,null,"Option 2","June $2025 m",null,0,137.25941051097081,1710.7296920215356,2783.2529244480575,4217.9622649740077,6429.5561175545536,8426.1891740525607,9046.841008356414,9712.0306172773799,10721.059109932918,12545.141369049928,13435.565039733008,14265.892964610626,14854.606089957339,15346.776346399432,15802.505299595159,16147.301114618718,16315.373845203667,16917.595856825847,17444.20067407977]
[null,null,null,"Option 3","June $2025 m",null,0,137.2638658688081,1711.2892921874209,2784.5113501576361,4226.8198586263052,6435.6957606625529,8430.1897194373523,9049.4599329509492,9715.7294399117509,10722.82644874469,12542.40402202455,13437.073253006183,14267.815979649988,14856.501345551038,15348.67094505412,15804.561012996557,16149.580211650389,16317.66139616466,16919.126483333115,17445.980180864732]
[null,null,null,"Option 4","June $2025 m",null,0,137.26414282291404,1710.7594219018924,2785.1556716449404,4227.0765086692118,6432.2870035230962,8429.8077030007589,9049.086556630793,9715.1876484800741,10722.540670285529,12543.001519558849,13437.225645446211,14268.097112006533,14856.826219986904,15349.051757496964,15804.828516849157,16149.978288735472,16317.95484530139,16919.528480637629,17446.195952659131]
[null,null,null,"Option 5","June $2025 m",null,0,137.259079797521,1706.381347705146,2781.4538064804678,4222.2925290850271,6424.9622344570416,8424.1078412304105,9043.5701755538976,9705.8571475103417,10717.476317469163,12537.636527507042,13427.971440084419,14258.104054781941,14846.657986438189,15338.943990954684,15796.04317652305,16140.230718332816,16308.577587999471,16913.004550561978,17437.146145190411]
[null,null,null,"Option 6","June $2025 m"]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Base case","June $2025 m",null,3126.578221864987,3103.0332183702776,3303.8384500172783,3257.9279254671301,3116.0607348936001,3322.9846945543636,3607.5620371963287,3704.1477251853871,3799.0178724683492,3555.3239261673707,3794.450780220785,4045.7971402343996,4225.3841071763172,4356.2574944444032,4512.6723408608286,4656.8250612346001,4694.5643409442728,4722.8037516097811,4828.5017478617701,4910.2214755300547]
[null,null,null,"Option 1","June $2025 m",null,3126.578221864987,3103.0332056571979,3303.4888429904481,3257.7885549565272,3115.3559308792114,3322.1489013946684,3606.7177916468345,3703.5286084146851,3798.4098964823174,3554.8400077807032,3794.5526409602066,4045.3874272902603,4225.1428718091156,4356.0240212621784,4512.4387853909893,4656.5109591532637,4694.2322052176651,4722.4698521787896,4828.1756251624965,4909.933830238363]
[null,null,null,"Option 2","June $2025 m",null,3126.578221864987,3103.0327825553863,3303.3512710191262,3257.720463232858,3114.8524410580026,3321.9548351164458,3606.6117400588078,3703.4115075406689,3798.0262154203388,3554.7364934121233,3794.7073919770801,4045.3069560427425,4225.0706806541102,4355.9506750010742,4512.3655480043853,4656.4565215324956,4694.0690171259348,4722.2779949337719,4828.0490453665616,4909.7833874086682]
[null,null,null,"Option 3","June $2025 m",null,3126.578221864987,3103.0331891726478,3303.8543416066723,3258.0641873703139,3115.7905980615137,3322.3507934671197,3607.0118014615791,3703.6045150780751,3798.3607470211659,3554.8081714365908,3794.1051621380088,4045.2891736297315,4225.1043855928665,4355.9816319960591,4512.396392060783,4656.5231877077204,4694.2248412698136,4722.4382786116375,4828.1096281629862,4909.9041835493163]
[null,null,null,"Option 4","June $2025 m",null,3126.578221864987,3103.0332144488029,3303.7995086661067,3257.983593502302,3115.7538194743161,3322.3370006403679,3606.9657288609451,3703.5561284879004,3798.2887927300417,3554.7720033635305,3794.1815018169364,4045.2933853843379,4225.1587943496543,4356.0406159259364,4512.4553167453705,4656.5571402111491,4694.2611232462978,4722.4521636960071,4828.1687691003408,4909.8751910578358]
[null,null,null,"Option 5","June $2025 m",null,3126.578221864987,3103.0327523728938,3303.2930179034288,3258.8656250666927,3116.8464916758885,3322.7236765445223,3607.7639471791699,3704.4071628433735,3798.5614556526452,3555.6383378247529,3795.2787480738875,4045.8897250356754,4225.6030509365601,4356.4630538786905,4512.8777977577874,4657.2741157451574,4694.9174916629017,4723.1846402095134,4829.2882486097305,4910.4357258491846]
[null,null,null,"Option 6","June $2025 m"]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Base case","June $2025 m",null,665.02273517548554,656.35205908342641,570.57378523319323,535.65449823510903,474.0522088577423,377.85622430727705,330.34712652796117,290.69965604593199,290.53531940723309,305.87351174835635,243.99519369272852,237.8742734944567,274.44177119040734,208.27417316484247,189.21089137003239,249.31708753967462,277.42935141665544,258.10419471779772,283.96658200073836,276.4498558566674]
[null,null,null,"Option 1","June $2025 m",null,664.86055536559547,656.16672716266044,570.65518846412181,535.42722013403466,474.20752071703907,378.02765509421658,330.48250950126709,290.79403808204813,290.62098706850492,305.84069260941845,243.76750289637963,237.84419562521501,274.45887972691037,208.22118135157584,189.16122581977569,249.30655551718738,277.41709273496758,258.10755086338946,283.93338072432459,276.44837351197378]
[null,null,null,"Option 2","June $2025 m",null,664.80385507679148,656.12261947321247,570.72181675043441,535.41504632816009,474.35082120495264,378.04116559021725,330.47680350207969,290.79039850881639,290.76244198104604,305.83189849449104,243.63046083865794,237.83716452086372,274.45119809940695,208.22155524626703,189.17526319670765,249.29061136860869,277.43558915598709,258.14222104785625,283.94553823115984,276.49059917249809]
[null,null,null,"Option 3","June $2025 m",null,664.99620711582895,656.35189846014407,570.53735033141868,535.56585697742844,474.04750216034597,377.94882079022165,330.3836836761937,290.75102667287422,290.65492306542285,305.82482259771206,243.98408931302271,237.85402004697545,274.44333102441618,208.21661090955749,189.15966493901439,249.28200576123467,277.41174667859326,258.09980286208537,283.96934879163774,276.45857083112759]
[null,null,null,"Option 4","June $2025 m",null,665.00052254878653,656.35171769573674,570.56094962811858,535.43090898004687,474.05493090162423,377.94794058203672,330.38870284042656,290.7635790002185,290.67106395259589,305.83407775806756,243.93724108532803,237.83924398465146,274.42844556610157,208.18731216139756,189.13496540588352,249.26800423019168,277.39177090526738,258.08734362085926,283.94176192899135,276.45573343820911]
[null,null,null,"Option 5","June $2025 m",null,665.03879256356481,656.34595373711181,570.90208164733269,534.93539984915833,473.65669928617115,377.82881047229955,330.17243617280729,290.51422673905046,290.61527975882001,305.6053062972897,243.54266329460413,237.74510445813524,274.45860465223836,208.14021217818564,189.15996561302089,249.19644796257688,277.44077373566427,258.26023771720361,283.95808534666293,276.52319677994279]
[null,null,null,"Option 6","June $2025 m"]
[]
[null,null,"Timing of unrelated network expenditure (NER clause 5.15A.2(v))"]
[null,null,null,"Base case","June $2025 m",null,0,0,0,0,0,64.557000712566321,115.74717760326584,117.05932152972876,119.80936879120834,131.10313866567816,164.51599896457839,170.76548780441703,192.63497416065334,206.41141412002983,213.36077661088913,224.61416113966635,230.92523679327667,235.77648143218718,257.43427962252503,270.62433238581559]
[null,null,null,"Option 1","June $2025 m",null,0,0,0,0,0,64.540627112260523,115.73325532390704,117.10180014476994,119.88147438299551,131.39194525124637,164.90075134373376,171.154655857433,192.98065281089055,206.97238847279448,213.97235364192628,225.13061174524651,231.35180401623887,236.19868591556894,257.74209314902777,270.97824485249316]
[null,null,null,"Option 2","June $2025 m",null,0,0,0,0,0,64.540627003417526,115.7344167154105,117.04986930460291,119.86288115270875,131.41016085634922,164.92233721374546,171.23176601876605,193.04093277330031,207.06103528169257,214.01677954841395,225.15151156592194,231.378775158976,236.2252346023858,257.78545900806677,270.88835031564173]
[null,null,null,"Option 3","June $2025 m",null,0,0,0,0,0,64.5406269087201,115.75145413107474,117.07144038480999,119.86565222691432,131.3511058877713,164.70225054178607,170.96350621202382,192.99158066460475,206.86105678512689,213.83303171492562,225.03976506346277,231.31483773371741,236.16347777079795,257.71959020945843,270.88445286588399]
[null,null,null,"Option 4","June $2025 m",null,0,0,0,0,0,64.540626973872591,115.73186538739077,117.05403690506192,119.85825972852675,131.20030118901366,164.67139041149386,170.93749530665553,193.00945255263892,206.95270794196011,213.93906527419452,225.09690213946016,231.33350660299183,236.17986436902865,257.71533376385935,270.90601331395033]
[null,null,null,"Option 5","June $2025 m",null,0,0,0,0,0,64.540627130282388,115.6299349800408,116.89623406648985,119.70471089437763,131.35734003411088,164.88026061224866,171.14786893804506,192.5371009046421,206.57755975247395,213.56273502525303,224.89390699786242,231.16153803288398,235.99092616742863,257.44233903620096,270.80808869902341]
[null,null,null,"Option 6","June $2025 m"]
[]
[null,null,"Ancillary service costs (NER clause 5.15A.2(vii))"]
[null,null,null,"Base case","June $2025 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 1","June $2025 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 2","June $2025 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 3","June $2025 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 4","June $2025 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 5","June $2025 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 6","June $2025 m"]
[]
[null,null,"Voluntary load curtailment (NER clause 5.15A.2(ii))"]
[null,null,null,"Base case","June $2025 m",null,0.13560358774908005,20.055603952471706,4.3712929249999988E-6,0.31842229131190486,2.3904052670039655,16.523660539401284,29.262595134777445,4.333810325E-6,4.8084623674302653,73.495467906626871,66.595907815072778,32.055564362385496,124.30885012977168,96.085785591973433,36.540697641635731,58.305182986545368,179.58007707799899,74.039044431677738,49.608244823406231,118.60284122736272]
[null,null,null,"Option 1","June $2025 m",null,0.13560101215108497,20.055601110637049,1.23323382E-6,0.33496555699358477,2.390401485387176,16.662277438762917,29.535506276916436,3.5075453900000004E-6,4.8030241794345345,73.706703855193652,66.437013761626304,32.083264517610239,124.25888179126309,96.091887591125854,36.550608451804102,58.383063638765769,179.53684618882647,73.998229186346038,49.616612415562415,118.62759025457838]
[null,null,null,"Option 2","June $2025 m",null,0.13560259481673503,20.055602878535026,3.1617947149999995E-6,0.33332336453995992,2.3904038128374787,16.691764212281228,29.597765979467326,3.5772349099999996E-6,4.8081192185320356,73.843139328569393,66.431042258669379,32.098680740122667,124.30202223411229,96.093564830204301,36.544310107959184,58.39981140406254,179.49850381384371,74.010920261128518,49.638345221576174,118.62112951911453]
[null,null,null,"Option 3","June $2025 m",null,0.13560317764973501,20.055603499618673,3.8715589150000013E-6,0.32234613603875489,2.3904046643474128,16.710523063880196,29.480952868249648,4.2129001600000005E-6,4.8114484364743966,73.870359867239642,66.519326649134698,32.075896956653324,124.30523654253673,96.083349160510167,36.544386339866165,58.344968575142282,179.53929466917307,73.99623910622806,49.608476640141916,118.62441949356635]
[null,null,null,"Option 4","June $2025 m",null,0.13560180280817502,20.055601968654351,2.1965534300000001E-6,0.337626135110765,2.3904026441213215,16.709868268231762,29.542798338705449,3.5555849850000004E-6,4.8154788136431073,73.977249733062692,66.483485822636027,32.080105849861958,124.28049466090087,96.085772432642358,36.554183840818467,58.360669498371337,179.53469309019187,73.977956450208424,49.605368620534826,118.63341198160596]
[null,null,null,"Option 5","June $2025 m",null,0.13560127474227998,20.055601401136943,1.5531486199999993E-6,0.35445164269660528,2.3904018694865958,16.672133674018003,29.200087468863916,4.4119638149999991E-6,4.7161777015492845,73.830778469506356,66.67647914511376,32.075826280465023,124.06442085911276,96.181964187055698,36.354177060214511,58.756866742003439,179.70040707767498,74.039827388378711,49.413002408568978,118.66796506009572]
[null,null,null,"Option 6","June $2025 m"]
[]
[null,null,"Involuntary load shedding (NER clause 5.15A.2(iii))"]
[null,null,null,"Base case","June $2025 m",null,1.5477533999999998E-6,20.524437503972894,1.7691495300000002E-6,1.898705030000001E-6,2.0232494999999995E-6,2.1613049900000009E-6,2.3162559799999997E-6,2.1840915699999997E-6,2.3258570950000012E-6,2.4882399900000002E-6,2.6586320450000012E-6,2.8483081399999989E-6,3.0423689000000001E-6,3.2517889149999988E-6,2.457420325000002E-6,2.6347195600000002E-6,2.8139219049999992E-6,3.0145684549999995E-6,3.2247340999999994E-6,3.4593821849999999E-6]
[null,null,null,"Option 1","June $2025 m",null,4.3694369000000009E-7,20.524548393271481,4.9944341499999987E-7,5.3603702000000039E-7,5.7117834999999974E-7,6.1014491999999978E-7,6.5388837999999999E-7,1.7302972650000005E-6,1.8429854749999995E-6,1.9717236199999985E-6,2.1072308400000008E-6,2.2576582999999999E-6,2.4115308099999994E-6,2.5775821899999988E-6,1.7350261400000007E-6,1.8608403200000006E-6,1.9872540050000004E-6,2.129298090000001E-6,2.2780034849999999E-6,2.444165565000001E-6]
[null,null,null,"Option 2","June $2025 m",null,1.1188603500000002E-6,20.528273219284241,1.2790797E-6,1.37265236E-6,1.4629854450000003E-6,1.5629165349999996E-6,1.6750246000000001E-6,1.7461348500000007E-6,1.8599353900000002E-6,1.9898878899999993E-6,2.1267484349999999E-6,2.2785862750000008E-6,2.4338974750000004E-6,2.6015065300000006E-6,1.8781816699999994E-6,2.0140718899999998E-6,2.1509349950000004E-6,2.3045304249999994E-6,2.4653755750000002E-6,2.6450431000000002E-6]
[null,null,null,"Option 3","June $2025 m",null,1.3708311250000004E-6,20.524694329603861,1.5669668399999993E-6,1.6816852649999999E-6,1.7920502750000003E-6,1.9143628299999995E-6,2.0516368799999999E-6,2.1366359250000015E-6,2.275198685E-6,2.4339423600000005E-6,2.6005114150000008E-6,2.7860294899999993E-6,2.9758564650000018E-6,3.1806397700000001E-6,2.0312528649999995E-6,2.1777472049999995E-6,2.3258435049999996E-6,2.4916506000000002E-6,2.665343044999999E-6,2.8593708650000019E-6]
[null,null,null,"Option 4","June $2025 m",null,7.777843800000004E-7,20.524471223612085,8.8912250000000018E-7,9.5417452999999984E-7,1.0168955050000003E-6,1.0863205249999999E-6,1.1642419599999995E-6,1.7485067700000003E-6,1.8623899750000007E-6,1.9925005850000003E-6,2.1294372700000002E-6,2.2814690899999996E-6,2.4369629900000003E-6,2.604766155000001E-6,2.2671211300000009E-6,2.431297494999999E-6,2.5964655650000004E-6,2.7819546649999991E-6,2.9761497949999984E-6,3.1931482850000014E-6]
[null,null,null,"Option 5","June $2025 m",null,5.4967959500000031E-7,20.528538110263611,6.2837438000000023E-7,6.7435074499999968E-7,7.1871378000000033E-7,7.6779965000000019E-7,8.2286689499999986E-7,2.1613734450000007E-6,2.3021968049999995E-6,2.4630402699999997E-6,2.6323777349999998E-6,2.8203102499999996E-6,3.0125334199999996E-6,3.2199904850000002E-6,2.8500472350000002E-6,3.0563242400000005E-6,3.2639648550000001E-6,3.4970803099999982E-6,3.7411515699999997E-6,4.0139245950000019E-6]
[null,null,null,"Option 6","June $2025 m"]
[]
[null,null,null,"Progressive change"]
[]
[null,null,null,null,"FY ending",null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058]
[null,null,null,"Emissions produced"]
[null,null,null,"Base case","tCO2e",null,107015937.23,99761081.590000004,95515576.439999998,77682533.900000006,59309081.479999997,37373737.479999997,44513816.229999997,40853736.380000003,35677350.020000003,25947287.780000001,20611428.350000001,21564302.170000002,21797486.289999999,18854632.75,17519547.98,20087318.82,17292568.329999998,15973991.65,16753953.24,17675518.649999999]
[null,null,null,"Option 1","tCO2e",null,107015878.78,99761018.510000005,95515499.870000005,77686299.239999995,59315816.579999998,37375275.840000004,44510267.93,40848855.399999999,35659224.82,25944426.859999999,20613178.27,21566218.530000001,21802336.460000001,18855039.27,17523881.670000002,20089350.93,17296797.66,15973705.529999999,16755537.390000001,17680927.949999999]
[null,null,null,"Option 2","tCO2e",null,107015935.31999999,99761085.310000002,95515580.370000005,77689520.200000003,59317606.039999999,37376345.890000001,44506731.020000003,40845257.170000002,35654663.399999999,25942974.559999999,20617344.84,21566887.140000001,21806574.390000001,18856220.41,17527561,20090721.379999999,17295242.91,15971016.119999999,16758151.77,17681806.859999999]
[null,null,null,"Option 3","tCO2e",null,107015938.26000001,99761080.280000001,95515581.599999994,77682548.700000003,59308952.450000003,37373017.979999997,44492376.82,40831132.369999997,35649591.079999998,25937182.539999999,20621521.920000002,21568513,21807079.890000001,18860797.91,17522453.68,20087655.59,17299483.850000001,15974966.710000001,16757910.18,17684984.34]
[null,null,null,"Option 4","tCO2e",null,107015935.63,99761085.370000005,95515586.599999994,77682718.409999996,59309137.009999998,37375730.100000001,44504834.439999998,40843255.57,35658233.880000003,25942999.280000001,20614533.77,21566123.440000001,21809648.260000002,18857132.73,17516072.23,20083197.280000001,17296496.850000001,15971782.859999999,16758466.75,17681363.84]
[null,null,null,"Option 5","tCO2e",null,107016241.52,99761196.959999993,95520483.060000002,77689281.230000004,59318591.57,37377402.310000002,44520023.119999997,40861816.909999996,35660516.549999997,25948507.399999999,20604088.27,21563532.649999999,21807932.370000001,18848492.859999999,17515578.609999999,20082559.98,17287398.34,15975304.99,16766091.35,17676125.079999998]
[null,null,null,"Option 6","tCO2e"]
[]
[null,null,null,"Value of emissions reduced"]
[null,null,null,"Option 1","June $2025 m",null,4.646053665158357E-3,5.3483536273726965E-3,6.8167344496250157E-3,-0.35516703322256676,-0.67811928683635048,-0.17119288900599838,0.42871001151796445,0.64145642022493121,2.5933134884073072,0.44268724864649955,-0.29117647904231037,-0.34324343925195006,-0.93040916311926591,-8.358379578150868E-2,-0.95075064854928448,-0.47596819092730985,-1.0578449543460342,7.6416510157346643E-2,-0.44995547299935784,-1.6396288231864637]
[null,null,null,"Option 2","June $2025 m",null,1.5182142947161697E-4,-3.1540703056459564E-4,-3.4987288021791666E-4,-0.65898522954347361,-0.85828993597630587,-0.29027096623079762,0.85604386909419661,1.1143343535378885,3.2459513634262618,0.66741030668700374,-0.98446941945372868,-0.46299964159290541,-1.7433721942411236,-0.32643572077789151,-1.7579439142706574,-0.79695997151801046,-0.66896907027722352,0.7947001903668105,-1.1925332525652546,-1.9060378167691563]
[null,null,null,"Option 3","June $2025 m",null,-8.1872288800815014E-5,1.1107075562473544E-4,-4.5937507821564895E-4,-1.3960152577592773E-3,1.2991304000865754E-2,8.0067918848167538E-2,2.5903361350631431,2.9706098646828289,3.9716876793574936,1.5636441747796794,-1.6795111625505357,-0.75421098922181873,-1.8403423688858505,-1.2676066968437105,-0.63746972198936525,-7.8879493560104721E-2,-1.7297179313695559,-0.2604175953928094,-1.1239130191771143,-2.8691731195067636]
[null,null,null,"Option 4","June $2025 m",null,1.271802550113482E-4,-3.2049424093877007E-4,-9.0450596826800495E-4,-1.7403971300521535E-2,-5.5910029544954925E-3,-0.22174417853456202,1.085191019461373,1.3773838171132526,2.7350949897532639,0.6635852333582648,-0.51672377111411294,-0.32621166096476656,-2.3330333430745323,-0.51401608230375684,0.76253067632759908,0.96536208061310391,-0.9826060061638715,0.5899203951835047,-1.2819988807478797,-1.771752722348948]
[null,null,null,"Option 5","June $2025 m",null,-2.4187299737556598E-2,-9.7818572915866469E-3,-0.43681762555016268,-0.63644429939399727,-0.95751740115967199,-0.40783225994827405,-0.74992415618556185,-1.0619399889595365,2.408495619783992,-0.18871909112897911,1.2213464902920201,0.13783041358323489,-2.003873792191845,1.2624109807181478,0.87082396337345247,1.1146328032011619,1.2931239310990663,-0.35076492188477693,-3.4476590135824781,-0.18381677985032105]
[null,null,null,"Option 6","June $2025 m"]
[]
[null,null,"Fuel consumption"]
[null,null,null,"Base case","June $2025 m",null,3293.1636178408207,3001.9935284709341,2684.0979001504184,2193.9351277973092,1939.5822281411652,1100.4823952083373,1147.1163306488056,1002.7786316840331,988.66119576955475,989.78341576648461,1019.0834703935811,990.96968460446476,1225.3292025217409,930.04450142015969,724.24620281222599,1110.8712902003303,1637.0118196289975,1285.5627006031107,1380.872596796348,1724.6770564857543]
[null,null,null,"Option 1","June $2025 m",null,3293.1636178408207,3001.9935284709341,2684.0979001504184,2194.0469284324022,1939.5030690301362,1100.6136323542562,1147.1717347232052,1002.4648623883934,988.45689854722252,990.66118952208706,1020.1746338648013,991.7245137093181,1227.3955918554373,930.85281758233225,724.93060796499128,1112.0960241091493,1638.8992627241823,1286.7202191422505,1381.6464852281777,1726.3459331231127]
[null,null,null,"Option 2","June $2025 m",null,3293.1636178408207,3001.9935284709341,2684.0979001504184,2194.1155469983682,1939.5604894238734,1100.8384320829432,1147.2203549196386,1002.5588248644809,988.66591862086977,991.01762923279557,1020.6801056206051,992.01434053973389,1229.0222148404846,931.29444940893075,725.25830214519101,1112.6679164315087,1639.3692063691171,1287.1115140799013,1382.3851957304428,1726.9108477282207]
[null,null,null,"Option 3","June $2025 m",null,3293.1631229431518,3001.9935317043041,2684.0979001504184,2193.9351277973092,1939.5822281411652,1100.6352645421393,1147.2436061588014,1002.5413481668669,988.57823882126661,990.74328244085029,1020.4846229163571,991.75362862944235,1227.9230328523863,930.72892073906269,724.78605709124542,1111.8276055998863,1638.9956550215679,1286.8733103177228,1381.7755542774605,1726.666450636229]
[null,null,null,"Option 4","June $2025 m",null,3293.1633945254307,3001.9938097941408,2684.0979001504184,2193.9351277973092,1939.5377684041521,1100.6370394724368,1147.2166812908442,1002.5672130126186,988.51065555272032,990.84895873656353,1020.5269675389733,991.78067053747316,1228.2855799990575,930.93179406050058,725.10206069147682,1112.3331508234226,1639.0470224309643,1286.865002628871,1382.0311511203822,1726.7178973736829]
[null,null,null,"Option 5","June $2025 m",null,3293.1811196192607,3001.9989515393981,2684.3002818891564,2192.8241440527968,1938.6735687897003,1100.1558899541801,1147.7298269667258,1003.3252681417048,989.24783101577361,990.57416945909597,1019.572483856846,990.37094498658257,1228.4802946556363,929.34380584609835,723.97933245807542,1110.4283437771903,1637.0813631063422,1285.9188027094669,1382.3694135003307,1724.8312386797613]
[null,null,null,"Option 6","June $2025 m"]
[]
[null,null,"Changes in costs for parties"]
[null,null,null,"Capital costs"]
[null,null,null,"Base case","June $2025 m",null,0,181.69076314024863,785.79808202563765,2143.6081395361716,3739.3684234075722,4959.3598262069299,5453.1867365334165,6009.1786382117871,6455.1194885848645,7267.0271114099978,8208.3032064201652,8829.8179276100709,9368.7967133756829,9892.5479114742466,10447.516307965607,10950.256431540114,11220.016763218664,11724.909527871092,12130.27437670588,12722.853373377397]
[null,null,null,"Option 1","June $2025 m",null,0,181.6903077525657,785.71133389673378,2141.0331884564898,3736.4037976916311,4957.2953661504753,5451.0965940270444,6007.088416026595,6453.2024312837348,7263.9561210143584,8204.9647518227484,8827.1438442647413,9366.5105220046244,9890.0126804914635,10444.211447303502,10946.950670115169,11216.62488803913,11722.977143454646,12128.866926678968,12720.135847396394]
[null,null,null,"Option 2","June $2025 m",null,0,181.69049968141559,785.72785744470355,2140.0375209796493,3735.3515531250068,4956.5323432536916,5450.330661097104,6006.3222906310411,6452.2115033143564,7262.8184358721155,8203.2812414302298,8825.826447026071,9365.5635452708539,9888.9014723141536,10442.851302531049,10945.590429764894,11215.578412075623,11722.609480771016,12128.430681368898,12719.594489976616]
[null,null,null,"Option 3","June $2025 m",null,0,181.68876697563897,785.79433595331011,2143.5117146589487,3739.5172361869732,4959.3008245046431,5450.8432741332745,6006.8347505721922,6452.7079645967242,7263.7427697957974,8204.1513778806511,8826.8125548753505,9366.3250548974029,9889.9717918102178,10444.452065856782,10947.19181310865,11216.253956487395,11722.303155723015,12128.314009916794,12719.598712529172]
[null,null,null,"Option 4","June $2025 m",null,0,181.69051658268867,785.79734848078203,2143.6027382086395,3739.3558720194114,4956.8633328081423,5450.6602968886673,6006.6517423583555,6452.5890060098336,7263.2420710127417,8203.8944848223764,8826.569540808383,9365.9610713087459,9889.472370061434,10443.403391221918,10946.142860839596,11216.069732056709,11722.63591970728,12128.359244618916,12719.584805609629]
[null,null,null,"Option 5","June $2025 m",null,0,181.69319556961025,785.4761555491832,2136.6964407828382,3732.6931113047108,4948.7865242372109,5442.5904693732537,5998.5885721481427,6445.1656532011311,7257.2461733876498,8198.6042691017828,8820.1691063154813,9359.0088389067387,9883.5741551184929,10437.686764823266,10940.430935188639,11210.549025968437,11715.596684735672,12119.971425430807,12713.637838288318]
[null,null,null,"Option 6","June $2025 m"]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Base case","June $2025 m",null,3126.578221864987,3105.9083469145112,3195.6937872907324,3268.6400004374486,3100.5398133497506,3090.6961482886368,3195.3189865762288,3405.7159884946323,3463.1691138104547,3228.343645690733,3280.3245618370124,3475.9622023498682,3631.229913056507,3792.3252245866884,3948.8812733455952,4115.8681854327097,4030.8986236101387,4103.3109843956081,4157.5532176798315,4231.2253103529047]
[null,null,null,"Option 1","June $2025 m",null,3126.578221864987,3105.9083083098226,3195.6921531919634,3268.3222713349573,3100.1150543940557,3090.337859736946,3194.9574776959416,3405.3534792162795,3462.8393546092511,3227.8338033955501,3279.7356966188108,3475.4076602197501,3630.7253891375649,3791.7977266788312,3948.2462095653182,4115.2312624128763,4030.2479087481843,4102.9721075410798,4157.2567474974066,4230.6768102775932]
[null,null,null,"Option 2","June $2025 m",null,3126.578221864987,3105.9083245802522,3195.6929549956981,3268.1977851409802,3099.922733451393,3090.2129028188197,3194.8321554345903,3405.2277894164467,3462.6724153768864,3227.6578330571519,3279.4312134913139,3475.1783458024806,3630.5496779146242,3791.6068170740691,3948.0205187668807,4115.0049414273044,4030.1000227769246,4102.9457317269444,4157.1795499122727,4230.6381767645526]
[null,null,null,"Option 3","June $2025 m",null,3126.578221864987,3105.9081776931712,3195.6924333165894,3268.6309009827892,3100.0595018066283,3090.295103577625,3194.9142367707395,3405.310076239376,3462.7515221257986,3227.7949303454398,3279.5661537577848,3475.3458903780215,3630.6828295979362,3791.7685133228679,3948.2563422043077,4115.2414920320007,4030.1968237802057,4102.8959675427786,4157.2097174898381,4230.5909237696987]
[null,null,null,"Option 4","June $2025 m",null,3126.578221864987,3105.9083260130287,3195.6940659407846,3268.2560620956806,3100.0334880012274,3090.2672059215174,3194.8862887515284,3405.2820479699612,3462.7354084523326,3227.7186782621848,3279.5377834650762,3475.3112706137376,3630.6399293363802,3791.7130988252538,3948.1241739804955,4115.1089252554684,4030.1803435471047,4102.9299470097303,4157.1764500898753,4230.6125099671035]
[null,null,null,"Option 5","June $2025 m",null,3126.578221864987,3105.9085531194269,3195.6691704628629,3269.1318690778389,3101.2273833034455,3090.7122508738175,3195.3322093930101,3405.7300291986267,3463.3004736694538,3228.5208143080463,3280.6286443595636,3476.1498356047546,3631.4529439337566,3792.6228266609201,3949.0593646641414,4116.0472987530693,4031.222703803056,4103.715130803188,4157.8979840856773,4231.6346723634342]
[null,null,null,"Option 6","June $2025 m"]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Base case","June $2025 m",null,676.8277455931343,630.87665148659767,569.30095772910659,521.26986750349545,452.64157100000233,369.87717289621753,334.36852470142736,320.80205330771906,320.98172739723805,305.72518458684993,286.41964527333863,272.20436307011124,295.65546846064387,236.0028060810771,229.85676212030003,262.6450168075076,290.20224316778558,247.93568271932574,259.66695521546905,253.91759728243611]
[null,null,null,"Option 1","June $2025 m",null,676.61598639818055,630.79121748712942,569.51784492832508,521.33270553548857,452.67924454809702,369.89974103835704,334.36495889171715,320.78033387831977,320.94439532353425,305.82797940048255,286.54116419431165,272.22673577864759,295.69303394863465,236.06534270244865,229.95131452885727,262.74805142545375,290.35196339420054,247.93579481067732,259.67755658881663,254.02230710784573]
[null,null,null,"Option 2","June $2025 m",null,676.52653446520424,630.77602492119956,569.65555669761738,521.33696832176747,452.67804283596729,369.93378616810969,334.37768905985723,320.78725010602301,320.97113383225172,305.79097524798505,286.61904116916907,272.28064182138922,295.71156951531293,236.10257799545477,230.01672534368666,262.77900830638634,290.39861427077119,247.91080649119365,259.70061778771702,254.02997934214218]
[null,null,null,"Option 3","June $2025 m",null,676.82789257751961,630.87670108778491,569.29994367273844,521.27569350369095,452.68583136410581,369.90764848990398,334.37408201716494,320.78751242404331,320.97393203616633,305.8305383525356,286.58872395608392,272.23659005189637,295.69107123292787,236.05908352395721,229.92112111565893,262.70117208345596,290.36908328479024,247.95761220857648,259.69126800167135,254.0497812354518]
[null,null,null,"Option 4","June $2025 m",null,676.82777658173563,630.87664002629867,569.3008540520085,521.33515775267938,452.67716996591935,369.90728379100636,334.36630390770614,320.78876091871319,320.96462356399212,305.83064584853986,286.59461266261502,272.24322801682524,295.70173947630963,236.07911258367685,229.98077949922967,262.7625849744789,290.37195418660087,247.92585287012696,259.69338996498414,254.03544222607161]
[null,null,null,"Option 5","June $2025 m",null,676.82668962630726,630.87617978350966,569.33578372150248,521.24297210774193,452.20508710924344,369.7191770236152,334.31078080655237,320.892585915567,320.98659370328068,305.67618984907909,286.37993643256425,272.00889768422661,295.53255984791099,235.76558179675678,229.72951244454026,262.51835062810744,290.10515356766859,247.84458295686025,259.70945055516194,253.79431279010996]
[null,null,null,"Option 6","June $2025 m"]
[]
[null,null,"Difference in timing of unrelated expenditure"]
[null,null,null,"Base case","June $2025 m",null,0,0,0,0,0,42.234329394559751,111.4027965123602,111.40279651236172,111.64374678998783,111.64374678998783,116.97422770150392,129.05072159658201,146.52626130624395,158.79734008381567,167.22739139249921,180.08436041233873,180.73631436853853,185.11548540357913,185.11548540357913,185.11548540357853]
[null,null,null,"Option 1","June $2025 m",null,0,0,0,0,0,42.234329394559751,111.4027965123602,111.40279651236172,111.58090369892204,111.58090369892204,116.9129330490932,128.99099245812835,146.44123942647383,158.743616592347,167.20413303905565,180.09674014484688,180.73649547422184,185.084098138619,185.084098138619,185.08409813862056]
[null,null,null,"Option 2","June $2025 m",null,0,0,0,0,0,42.234329394559751,111.4027965123602,111.40279651236172,111.58096711794032,111.58096711794032,116.91359998386581,129.00715693735182,146.43378752360405,158.73177118481144,167.19317858645326,180.08462432124631,180.73127419049993,185.07389007708846,185.07389007708846,185.07389007709153]
[null,null,null,"Option 3","June $2025 m",null,0,0,0,0,0,42.234329394559751,111.4027965123602,111.40279651236172,111.58098441584148,111.58098441584148,116.91647320460982,128.99180760463386,146.43996896748993,158.7314826814312,167.19341764633634,180.11041874473017,180.75521795976883,185.0634834447134,185.0634834447134,185.06348344471596]
[null,null,null,"Option 4","June $2025 m",null,0,0,0,0,0,42.234329394559751,111.4027965123602,111.40279651236172,111.58095319827112,111.58095319827112,116.91463281105054,128.99216171054348,146.44064014018048,158.7311423986595,167.19422322898566,180.09891891206647,180.74537875787229,185.06892872726394,185.06892872726394,185.06892872726667]
[null,null,null,"Option 5","June $2025 m",null,0,0,0,0,0,42.234329394559751,111.4027965123602,111.40279651236172,111.58970385357397,111.58970385357397,116.84303032024008,128.97865842866051,146.45023566438155,158.64389237594438,167.21290995286131,180.06654895939889,180.80366964185603,185.01025822155916,185.01025822155916,185.01025822156001]
[null,null,null,"Option 6","June $2025 m"]
[]
[null,null,"Changes in ancillary service costs"]
[null,null,null,"Base case","June $2025 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 1","June $2025 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 2","June $2025 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 3","June $2025 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 4","June $2025 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 5","June $2025 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 6","June $2025 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Voluntary load curtailment"]
[null,null,null,"Base case","June $2025 m",null,0.1544783364471001,19.686853966487483,1.3520755350000002E-6,0.35445163889510017,4.947363933060867,39.559136318237314,29.182810125246561,0.11629962742409006,0.12191415965483499,5.6655957490886975,16.078007058051387,8.12064232960428,21.504900468768398,12.577589522417489,7.6078241141157203,10.573136290011497,72.532151992663259,25.454656158312932,8.5933527143917861,16.586289645125351]
[null,null,null,"Option 1","June $2025 m",null,0.15447816940651499,19.686968369396926,1.1648773649999998E-6,0.35445141181154532,4.9666283631508064,39.71036771780993,29.221020624546387,0.11874279848017005,0.11954518269366002,5.6854333337427612,16.069811169087167,8.187815319040336,21.546998143596589,12.75922733634782,7.6247872200033449,10.590261569257819,72.814796768062692,25.439487173908127,8.5933238021424696,16.581941063794215]
[null,null,null,"Option 2","June $2025 m",null,0.15447895965313496,19.686920930854836,2.0513195199999998E-6,0.35445248613475522,4.9703355887344358,39.809122137999111,29.221819330865305,0.11863352469895502,0.11723901466963499,5.6831442895612652,16.064819884486713,8.1865816051291436,21.539975366375376,12.799733738970582,7.6326391538211027,10.59802061641914,72.804412975462213,25.425052672112653,8.5936493651151746,16.569247592979988]
[null,null,null,"Option 3","June $2025 m",null,0.15447873279880006,19.687356660449883,1.7970212850000004E-6,0.35445217757099501,4.9703059974784285,39.726771137636433,29.220440958472448,0.11892186024831511,0.12239003010921003,5.6937946854865986,16.071218885364548,8.1898892498477256,21.540743062521052,12.769062411290911,7.6243683598798091,10.593294657269952,72.811233333918764,25.445718167060978,8.5933199243731124,16.583144422646569]
[null,null,null,"Option 4","June $2025 m",null,0.15447901747961013,19.686916677929467,2.1160575200000009E-6,0.35445256435971489,4.9690984556703599,39.769987676724625,29.220489803011194,0.11872386949970506,0.11764051960390999,5.6967399925148019,16.066765594841332,8.1849649962999376,21.543969547399069,12.776453754883297,7.6281638665902358,10.595060047592627,72.814331682348666,25.438370611160433,8.5936635492158526,16.577696028713387]
[null,null,null,"Option 5","June $2025 m",null,0.15447839339342995,19.686241860749323,1.4158278649999994E-6,0.35445171559265493,4.9388404242677204,38.931413906873438,29.160592043784863,0.1160160812473201,0.12650623846002002,5.5290506291291255,16.118004215915899,7.8998649325864481,21.309394790072382,12.62500274964693,7.6395378208548301,10.388183584072216,72.333770120849636,25.390859359201951,8.5905451061069993,16.500106528787803]
[null,null,null,"Option 6","June $2025 m"]
[]
[null,null,"Involuntary load shedding"]
[null,null,null,"Base case","June $2025 m",null,6.9891937500000029E-7,18.075010017628387,8.0062017999999963E-7,8.5974648000000015E-7,9.1716244499999991E-7,9.8085681000000088E-7,1.049134755E-6,1.6813401200000002E-6,1.7920407450000001E-6,1.9163765800000002E-6,2.0518912300000012E-6,2.1987796550000004E-6,2.3473398400000001E-6,2.5094030650000001E-6,1.8126435199999997E-6,1.9450818999999998E-6,2.0768491199999996E-6,2.2239146000000004E-6,2.3779727049999999E-6,2.5522376599999989E-6]
[null,null,null,"Option 1","June $2025 m",null,6.0222976999999981E-7,18.07534954280651,6.8986178500000013E-7,7.4080890499999987E-7,7.9028026000000068E-7,8.45159815E-7,9.0399223500000047E-7,1.4470560199999998E-6,1.542072415E-6,1.6488706550000002E-6,1.7653606749999998E-6,1.8916411549999995E-6,2.0193772799999998E-6,2.1584520399999998E-6,1.8975470200000001E-6,2.0361401849999998E-6,2.1740471399999993E-6,2.3279430799999981E-6,2.4891304449999998E-6,2.6714189550000002E-6]
[null,null,null,"Option 2","June $2025 m",null,1.0605506299999999E-6,18.075206145441303,1.2148709299999996E-6,1.3045921099999995E-6,1.3917124149999998E-6,1.4883550900000004E-6,1.5919604800000004E-6,1.86814152E-6,1.990873225E-6,2.1288120600000004E-6,2.2792500049999993E-6,2.4423025850000003E-6,2.6072524800000004E-6,2.7869214750000005E-6,1.6309454050000006E-6,1.7501376749999991E-6,1.8687093950000003E-6,2.0010676050000003E-6,2.1397379549999993E-6,2.2966051549999991E-6]
[null,null,null,"Option 3","June $2025 m",null,9.2939815499999939E-7,18.076499404875939,1.0646317050000001E-6,1.1432613949999997E-6,1.2195977399999998E-6,1.3042713050000001E-6,1.3950625050000007E-6,2.0153854250000006E-6,2.1459904349999992E-6,2.2934734399999999E-6,2.4548565950000023E-6,2.629654065000001E-6,2.8069555650000005E-6,2.998225280000001E-6,1.8003599799999994E-6,1.9316047750000003E-6,2.0623627250000001E-6,2.2079507700000006E-6,2.3603444100000005E-6,2.5324814250000002E-6]
[null,null,null,"Option 4","June $2025 m",null,1.0941250449999997E-6,18.075194194531203,1.2533296799999998E-6,1.3458929999999997E-6,1.4357671099999998E-6,1.5354610800000004E-6,1.642345509999999E-6,1.6494128299999996E-6,1.7578184850000004E-6,1.879641239999999E-6,2.0124863000000005E-6,2.1564653299999998E-6,2.3021232100000001E-6,2.4608162449999993E-6,1.8431523199999994E-6,1.9778267599999988E-6,2.1118106949999994E-6,2.2613513100000011E-6,2.4180055250000004E-6,2.5952015700000006E-6]
[null,null,null,"Option 5","June $2025 m",null,7.3191559999999966E-7,18.073195105833097,8.3841662999999986E-7,9.0033399000000004E-7,9.6045613000000006E-7,1.0271537899999998E-6,1.0986613300000003E-6,1.5892902150000008E-6,1.6934982949999996E-6,1.8107824399999997E-6,1.9386887699999999E-6,2.0773689849999994E-6,2.2176196299999987E-6,2.3703458000000001E-6,1.6966383399999999E-6,1.8206309550000001E-6,1.9439794949999998E-6,2.0816632950000003E-6,2.2259139900000003E-6,2.3890839149999991E-6]
[null,null,null,"Option 6","June $2025 m"]
[]
[null,null,null,"Green energy exports"]
[]
[null,null,null,null,"FY ending",null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058]
[null,null,null,"Emissions produced"]
[null,null,null,"Base case","tCO2e",null,89960369.75,84060361.609999999,58064981.810000002,38024324.439999998,27262664.66,18525044.370000001,7978752.6900000004,3309032.87,2933163.14,2052852.32,1175760.18,976105.43,2919587.35,1447487.66,1335691.51,1309996.69,3045652.92,1891392.12,2539261.7799999998,1587114.24]
[null,null,null,"Option 1","tCO2e",null,89957742.349999994,84062504.290000007,58064677.789999999,38022784.689999998,27262509.52,18527161.050000001,7979120.9299999997,3310108.62,2932638.78,2051861.14,1175747.74,976841.59,2919533.42,1447257.4,1335727.02,1310187.76,3044322.41,1892816.28,2539118.33,1587044.58]
[null,null,null,"Option 2","tCO2e",null,89957780.950000003,84062567.439999998,58064698.829999998,38022763.07,27262494,18527052.66,7979142.6500000004,3310307.35,2931431.48,2052078.1,1176099.1299999999,977140.66,2919608.33,1447324.42,1335763.3799999999,1310230.8700000001,3043788.07,1893177.04,2539242.09,1586999.34]
[null,null,null,"Option 3","tCO2e",null,89960369.620000005,84060361.540000007,58064781.649999999,38024337.030000001,27262576.719999999,18525320.260000002,7978752.1799999997,3309408.46,2932874.97,2052471.55,1175817.26,976108.88,2919892.65,1447414.99,1335558.47,1310351.1299999999,3044561.35,1892306.17,2539513.04,1586891.78]
[null,null,null,"Option 4","tCO2e",null,89957786.379999995,84062563.040000007,58064563.859999999,38023243.310000002,27262345.850000001,18526960.460000001,7979035.3899999997,3310280.53,2931810.23,2052066.62,1175899.24,976831.08,2919719.36,1447381.62,1335765.56,1310279.8999999999,3044476.18,1892625.35,2539145.06,1586866.38]
[null,null,null,"Option 5","tCO2e",null,89961643.019999996,84063644.75,58088416.219999999,38006436.340000004,27255733.449999999,18526025.859999999,7974598.1399999997,3306803.67,2932779.38,2054554.4,1175140.05,982835.85,2915288.8,1446586.77,1337552.6499999999,1309930.8,3049623.41,1892357.54,2538242.73,1583142.12]
[null,null,null,"Option 6","tCO2e"]
[]
[null,null,null,"Value of emissions reduced"]
[null,null,null,"Option 1","June $2025 m",null,0.20884587509396665,-0.18167105819058399,2.7065738639035306E-2,0.1452374657816006,1.5620172849723437E-2,-0.23554991308897208,-4.4491214001410366E-2,-0.14137463051608076,7.5024267913286563E-2,0.15337120475694441,2.0699434255703579E-3,-0.13185523087507847,1.0345403597638738E-2,4.7343315991026598E-2,-7.7903946821262018E-3,-4.4753109940179815E-2,0.33278871362746837,-0.38036256502615562,4.0744950037317797E-2,2.1114847359735251E-2]
[null,null,null,"Option 2","June $2025 m",null,0.20577765145825225,-0.18702534689588429,2.5192627853774584E-2,0.14727677996234984,1.7182794240852697E-2,-0.223487978795712,-4.7115451368731479E-2,-0.16749164685115686,0.24776207905761291,0.11979968738967406,-5.6399302580396132E-2,-0.18542231397905426,-4.0245979506321784E-3,3.3563462617799134E-2,-1.5767267412090117E-2,-5.4850490845215025E-2,0.46643845789082355,-0.47671381696333082,5.5926668960200295E-3,3.4827676738939606E-2]
[null,null,null,"Option 3","June $2025 m",null,1.0333395282902999E-5,5.9350779275887025E-6,1.7819479790920828E-2,-1.1875562232243942E-3,8.854183321002641E-3,-3.0701790314202455E-2,6.1618833294194028E-5,-4.9359886103196575E-2,4.1230725617042448E-2,5.8918817606584781E-2,-9.4977789977685675E-3,-6.1793706057505511E-4,-5.8565765220607503E-2,1.4941539012699713E-2,2.9187105280486857E-2,-8.3018225190712419E-2,0.27302476203436349,-0.24412313403136385,-7.1366860553546713E-2,6.74305045026065E-2]
[null,null,null,"Option 4","June $2025 m",null,0.20534603347083524,-0.18665228481736038,3.7208491099741753E-2,0.10197797134584789,3.2099183358129744E-2,-0.21322771178008812,-3.4156164996170267E-2,-0.16396697328342885,0.19357136757668547,0.12157605639490678,-2.3138772730001814E-2,-0.12997276174269087,-2.532350693339018E-2,2.1802680568396588E-2,-1.6245528758424575E-2,-6.6334475669400386E-2,0.29432758180996188,-0.3293692605235552,3.31526703963358E-2,7.5129573163830607E-2]
[null,null,null,"Option 5","June $2025 m",null,-0.10120925149555467,-0.2783670534031919,-2.0862759562300481,1.6873013876583756,0.69786449824242347,-0.10922287931918932,0.50195788922970852,0.29296056364998707,5.4907531189264266E-2,-0.2633730101420847,0.10318601418846307,-1.2055002757367106,0.82459177887065938,0.18523026119668795,-0.40830794589376956,1.5432995310372415E-2,-0.99310359153333938,-0.25784295832458742,0.28944678519067257,1.2040009689154458]
[null,null,null,"Option 6","June $2025 m"]
[]
[null,null,"Fuel consumption"]
[null,null,null,"Base case","June $2025 m",null,5751.5295107724596,6218.6689855777622,3308.3891330582442,2495.6411782202931,2323.1859537975893,1902.06743417852,1303.7201343329386,832.97432679699352,786.27857814045854,996.6814145627842,562.72253832655099,469.70129717741958,1514.3185100960529,798.53317914200954,767.84865827684303,729.41589177520859,1751.3928307644135,1151.6097867322642,1595.7610136533924,982.8470512753313]
[null,null,null,"Option 1","June $2025 m",null,5751.5295107724596,6218.6689855777622,3308.3891330582442,2498.474634367758,2324.341414770106,1902.826234671013,1305.2802792609311,834.10907357764438,786.80715474714873,994.7814115210615,562.79882660060969,469.94277446729308,1514.6428215442895,798.5644401979423,768.29043508295933,729.72123953271944,1753.439082181181,1151.9534734396041,1596.4425254509708,983.28574128271998]
[null,null,null,"Option 2","June $2025 m",null,5751.5295107724596,6218.6689855777622,3308.3891330582442,2499.7836918100465,2325.1624676732872,1902.0746207020306,1305.6199263852191,834.22890794682326,786.65025781008148,994.94556568070232,562.74426840534977,469.95620881940567,1514.6326878207358,798.39782381155601,767.77299737689975,729.80792282297693,1751.5813624730201,1151.9447459863777,1596.4751114272883,982.65559366452999]
[null,null,null,"Option 3","June $2025 m",null,5751.5295107724596,6218.6689855777622,3308.3891330582442,2495.6411782202931,2323.1859537975893,1902.3190971070162,1304.2053283432829,833.4803489825174,785.88252482722964,996.26707218563888,562.7841271018649,470.03947046469244,1514.5265792982227,798.52712388776479,768.10816606661535,729.58172079448661,1750.8859805297561,1152.3855610998705,1595.6677784340548,982.66083589756204]
[null,null,null,"Option 4","June $2025 m",null,5751.5295107724596,6218.6689855777622,3308.3891330582442,2495.6411782202931,2323.131946800499,1902.3411183783878,1304.1495595201038,833.48976853975307,785.67831982238192,996.29797713897995,562.81674198547375,470.09311902583022,1514.583386577317,798.58844727859832,768.14314032490984,729.58731450308937,1752.8673992808401,1152.5368553669164,1595.9422020400743,983.21266979658981]
[null,null,null,"Option 5","June $2025 m",null,5751.4446487548257,6217.7703031948377,3303.6877969159418,2491.0226621088773,2321.1804803607552,1900.357021547456,1301.7424475032494,831.82375211240992,786.17812413096897,997.70294209767712,562.45349478470268,472.23664948007672,1511.6463337883918,797.11131381882831,768.46416959191902,729.60247906338839,1753.63611512539,1150.4916196626309,1595.1315737450361,980.69074663872607]
[null,null,null,"Option 6","June $2025 m"]
[]
[null,null,"Changes in costs for parties"]
[null,null,null,"Capital costs"]
[null,null,null,"Base case","June $2025 m",null,0,229.58550790079317,5289.0970690205177,8271.3147748553947,11169.792940292176,15090.601702475386,19507.292474281832,21062.762708772581,22542.056151451226,23206.067460383005,24654.451669579852,25820.717549683544,27210.761014104624,27840.69483514571,28264.147253129435,30378.825555003834,32226.286841610214,33522.496296156853,34745.743860699709,37736.749912632848]
[null,null,null,"Option 1","June $2025 m",null,0,229.58400732296312,5289.225035735255,8262.1188753504539,11165.15201378327,15083.226925365405,19503.167537799014,21056.988568116976,22536.432614857596,23202.912826365657,24651.310703215368,25816.445495992833,27207.83309587555,27837.974464497878,28261.083062221383,30375.668910364464,32222.984372078467,33520.012242341742,34742.294616914318,37734.859392296559]
[null,null,null,"Option 2","June $2025 m",null,0,229.58605128033585,5289.2263012418261,8258.8733136652027,11162.408207772156,15081.074754143947,19501.926915849952,21055.576523877866,22535.164376997629,23201.448470345735,24650.274371664142,25815.147796874197,27206.716112750328,27836.677484028271,28260.341862953755,30374.080729718782,32223.944363040177,33519.748983805075,34742.064108239734,37732.359237921715]
[null,null,null,"Option 3","June $2025 m",null,0,229.58514635678515,5289.2108594714855,8271.2942529376396,11169.89278972188,15090.865546002451,19506.499789775306,21060.771033413312,22539.70562056273,23205.897383100222,24653.261289400678,25818.714295984668,27210.268379121695,27839.6532496945,28263.105281046996,30377.230476941859,32226.96712900668,33520.74028252365,34745.38308709889,37735.717994242543]
[null,null,null,"Option 4","June $2025 m",null,0,229.58507327405297,5289.2957112555287,8272.0117937706364,11170.275148463013,15088.827581482847,19506.559066821661,21060.724757829106,22539.508887215539,23205.749250612771,24653.198819367561,25818.617112944299,27210.086612182353,27839.476217291311,28262.942175085387,30377.12706114538,32224.896088119385,33519.954158529355,34744.111693032872,37736.426403458761]
[null,null,null,"Option 5","June $2025 m",null,0,229.58469613801969,5285.3689585442717,8264.7116692028667,11161.692042827088,15078.372231035606,19500.938084718106,21055.958818124054,22533.152026734908,23197.533854969839,24646.388686470189,25809.317514450428,27201.454326497733,27829.288946536217,28251.338688721404,30366.430580915232,32210.613892605579,33514.43208682735,34738.219037910821,37728.05623735454]
[null,null,null,"Option 6","June $2025 m"]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Base case","June $2025 m",null,3126.578221864987,3113.1442585289556,3734.7925337094221,3562.2951870907032,3583.9797919412485,3955.0151845206474,4553.2389492876209,4754.235159537594,5034.2527397366266,5186.1788168479879,5489.0287923294636,5801.3863495928563,6108.7639062970666,6327.3891157442858,6496.501584801792,6991.6244959123196,7328.1635848920359,7602.332690606172,7840.3155319583047,8436.9926923291805]
[null,null,null,"Option 1","June $2025 m",null,3126.578221864987,3113.1441105635163,3734.8103766277823,3561.1247377812201,3583.4507290455804,3953.9470458474661,4552.7844430230834,4753.458729652446,5033.4968616191827,5185.8926436881784,5488.7371943719118,5800.9045617159099,6108.5355196080827,6327.2080078696335,6496.2776077660146,6991.3604736333327,7327.9261792263405,7602.0011932766529,7839.8363418277058,8437.2356096871845]
[null,null,null,"Option 2","June $2025 m",null,3126.578221864987,3113.1443121092434,3734.8105246234904,3560.7001948609418,3583.1343570233689,3953.6359987981346,4552.636268753904,4753.2577084396562,5033.3173272063013,5185.6825767203954,5488.5860672597382,5800.707079809893,6108.3790497041682,6327.0335986762102,6496.1816073692544,6991.1725639116094,7328.295551490648,7602.0679565251121,7839.7991066481709,8436.4879327871477]
[null,null,null,"Option 3","June $2025 m",null,3126.578221864987,3113.1442228786755,3734.8416714421078,3562.3900904211864,3583.9752984389847,3954.627175932616,4553.0242568544518,4753.803613945578,5033.7742329436514,5186.1057440997965,5488.7664354415729,5801.0120060596446,6108.67459092633,6327.1636077200155,6496.2741748049448,6991.4019752831327,7328.4511575547003,7601.7926186773548,7839.9947467952625,8436.7584287023728]
[null,null,null,"Option 4","June $2025 m",null,3126.578221864987,3113.1442156723074,3734.8062411865071,3562.3575293720023,3583.989149855257,3954.6125617082926,4553.0363335686689,4753.8022723785534,5033.7526991269069,5186.0938900714682,5488.7691960832053,5801.0086677145409,6108.6484240664058,6327.1385113049382,6496.2498169762803,6991.3807403306091,7327.9528533944012,7601.645126579112,7839.9360877842628,8437.1688820036015]
[null,null,null,"Option 5","June $2025 m",null,3126.578221864987,3113.144178484567,3734.3175809383179,3563.145963224159,3584.548030164628,3954.7998663934254,4554.0576537785528,4754.8862930821779,5034.5781099457627,5186.6504069423436,5489.517040443644,5801.235091734372,6109.0698296681712,6327.2506162480704,6496.1194997849707,6991.1297271879712,7326.9018629790799,7602.5671627835518,7840.3683477784116,8437.0922629558481]
[null,null,null,"Option 6","June $2025 m"]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Base case","June $2025 m",null,766.03280266682248,788.06216104468911,520.01352036351238,409.37477817493482,353.56204115782219,258.2682691459749,218.00007572518103,222.78458232619869,184.78469735917173,190.47722977115509,151.68010281530135,144.75702596424523,213.13295191685924,130.37284180016988,163.26771434454875,167.83386096213735,221.73753964837985,182.50050371210222,220.56253455862213,147.58020904407368]
[null,null,null,"Option 1","June $2025 m",null,765.82915100059608,787.67882666380399,520.02757272958729,409.57755634841732,353.65140146019036,258.37194156866411,218.0376994918185,222.91031739779851,184.79873747426547,190.35775014800367,151.7109890527606,144.78442480939654,213.14224184313579,130.35436535498806,163.30658326249662,167.79654631034018,222.23345439883235,182.53926887645881,220.64221704860446,147.60479124624035]
[null,null,null,"Option 2","June $2025 m",null,765.72008885450373,787.56706891687179,520.04471554236659,409.63867068012303,353.72267991768354,258.2017820857447,218.01825861497684,222.91917857263701,184.78827882749314,190.35668141355694,151.7114102271764,144.78262893625725,213.1458640173023,130.34836742697681,163.24165095408659,167.84257601589653,221.90347745028217,182.49836179226781,220.63411997116248,147.62500765738744]
[null,null,null,"Option 3","June $2025 m",null,766.05229483453741,788.0773047972591,520.00637975720497,409.35534445013633,353.56031336320444,258.29119058957349,218.0051929953755,222.82114636090392,184.7959655896837,190.40349213338573,151.6894694557453,144.78083500610748,213.15331827876767,130.360026718575,163.29885183811157,167.83601975465288,221.71189030448488,182.57093291586685,220.57585599602072,147.60465531655905]
[null,null,null,"Option 4","June $2025 m",null,766.05230267580544,788.07731995871768,520.01191039655532,409.349125593758,353.55766014201731,258.2932683838103,217.99812417529509,222.81930880159857,184.7964047631979,190.40990046683717,151.6907262171332,144.78480152020521,213.15979718696275,130.36853744075742,163.312027275383,167.84030540857722,222.07922643159711,182.61451069130871,220.6037180431353,147.59513047586179]
[null,null,null,"Option 5","June $2025 m",null,766.03182497454395,788.03483136281818,519.92239317272572,409.03042328530859,353.31026191572204,258.15513223420237,217.71742830437182,222.57645752205539,184.78216725679013,190.5246150867552,151.58503317228991,144.80240528454709,212.98967678369345,130.18285034490003,163.2352417962671,167.72359087977986,221.91673997758252,182.30051079102032,220.3986583311453,147.50978346745265]
[null,null,null,"Option 6","June $2025 m"]
[]
[null,null,"Difference in timing of unrelated expenditure"]
[null,null,null,"Base case","June $2025 m",null,0,0,0,0,39.126998851752909,185.54481104611997,450.86717704226322,579.83541059978677,876.99772668137632,996.91152224480516,1056.5377843348829,1190.8404901593451,1327.2866629868363,1368.8646400417497,1409.4357364907485,1604.3893195797534,1685.0353727847325,1753.105085168203,1789.6006266545644,2196.9628288200606]
[null,null,null,"Option 1","June $2025 m",null,0,0,0,0,39.126998851752909,185.55343640445247,451.14543404121173,580.09812295825714,877.46677669564167,997.15127979954843,1056.8019973174594,1191.1316166650183,1327.7768172637798,1369.2513809832769,1409.797448748139,1604.5874446181376,1686.0968222204488,1753.3740061636167,1789.6350057763104,2196.8229128558719]
[null,null,null,"Option 2","June $2025 m",null,0,0,0,0,39.126998851752909,185.55548751666595,451.27960143588302,580.2010701796263,877.60976425575632,997.22938978668947,1056.9188206730798,1191.2244594041729,1328.1029776550201,1369.4307875565335,1410.1589076822502,1604.7187095943691,1685.2140746387583,1753.2983978116424,1789.7411838254313,2197.1499410665915]
[null,null,null,"Option 3","June $2025 m",null,0,0,0,0,39.126998851752909,185.5518112783034,450.9608084832509,580.00064879919296,877.25487339104893,997.06528888082596,1056.4519749841429,1190.5690700810696,1327.0808151494359,1368.8385960492867,1409.3989507969864,1604.1977016140702,1684.715140326434,1752.8806334457411,1789.5147016337573,2196.9208091965838]
[null,null,null,"Option 4","June $2025 m",null,0,0,0,0,39.126998851752909,185.55101889985207,450.97747161617662,580.00413816123614,877.21941484218803,997.03204114583684,1056.4434184827758,1190.5581937719649,1327.10222871567,1368.8567723369895,1409.4146393131787,1604.2132977569006,1685.7812913652569,1752.9890557234467,1789.5241352289545,2196.6546058486997]
[null,null,null,"Option 5","June $2025 m",null,0,0,0,0,39.126998851752909,185.49739628448637,450.53392120236174,579.94069906806078,876.49089434601058,996.56611024244876,1056.3430355543207,1190.871963618813,1329.4025532473247,1371.5374782852364,1411.8054881213736,1606.3485268970805,1687.6666310584692,1755.2748185852215,1791.3693849338817,2198.8052125305967]
[null,null,null,"Option 6","June $2025 m"]
[]
[null,null,"Changes in ancillary service costs"]
[null,null,null,"Base case","June $2025 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 1","June $2025 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 2","June $2025 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 3","June $2025 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 4","June $2025 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 5","June $2025 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 6","June $2025 m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Voluntary load curtailment"]
[null,null,null,"Base case","June $2025 m",null,828.13063862222805,1030.4170189238973,578.75018481223628,492.32678035064566,550.83084587690109,419.08052352345368,480.52462624640765,252.83998798759981,308.43188479716059,438.56404795993251,205.82938211550243,236.21516740020741,743.38643003259199,462.68027407256079,496.41731842681884,498.52208560721118,864.23596884187407,866.7660631528953,959.67167563532462,792.61646323055379]
[null,null,null,"Option 1","June $2025 m",null,828.13064342290374,1030.4170208623773,578.74586882375218,492.62743343157086,550.97518160228765,418.98499716625605,479.4338171241763,255.54072807659031,309.01424727188828,443.74936150171175,205.71886238466934,236.24909874543749,744.15646639458032,462.81624843991438,496.36577513870236,497.98357130270153,864.6012055511701,866.3889161638308,960.39411534839428,792.94681473284095]
[null,null,null,"Option 2","June $2025 m",null,828.13064375315025,1030.4170407086956,578.74593789764219,492.33600764716704,551.00601495611124,419.58053886352974,479.32502014963086,256.17253274635732,309.03001731155769,444.10131407412325,205.63340704033908,236.61826736460398,744.07568920018707,462.81911009241418,496.14457845510532,497.87317372160965,864.03216124385642,866.50972090897983,960.55012239217422,793.31443354803446]
[null,null,null,"Option 3","June $2025 m",null,828.13064178390709,1030.4169923028767,578.74117683345423,492.31319094933554,550.74850330560344,419.18815774275214,480.5894722315856,254.83386707678719,308.35385597311756,438.5255829919177,205.85304735946437,236.06077606382624,743.45639431546226,463.03649448400915,496.28102750125657,498.29793012610753,864.10594964646691,866.84664520892341,960.46226584216151,792.40399404567211]
[null,null,null,"Option 4","June $2025 m",null,828.13064543235191,1030.4169920794814,578.74617533623837,492.30196544469368,550.73438727805217,419.20054772191435,480.58090724502608,255.36096092758456,308.31972317011736,438.57191698936629,205.82844173487032,236.03759704132978,743.4307693651624,463.04504370324418,496.16740311278522,498.2716689351152,864.63418803088098,866.81599826169156,960.26712488414069,792.52753382784238]
[null,null,null,"Option 5","June $2025 m",null,827.85212840726933,1030.0538915905813,578.97626453129112,490.86259582771686,550.00440696380008,419.28041638849925,477.7131138713346,251.81126340142313,307.12058420390179,435.21435885851741,205.64658896040791,232.39315361283107,739.95887073051927,464.35086964354025,496.44745925851845,498.63215587134022,864.02026840750341,866.43432362842111,961.17788323786431,792.07000426755292]
[null,null,null,"Option 6","June $2025 m"]
[]
[null,null,"Involuntary load shedding"]
[null,null,null,"Base case","June $2025 m",null,3.8890740436178048,1.6270936200000004E-6,1.7367452600000001E-6,1.86251637E-6,1.9838519299999988E-6,2.1185434349999994E-6,2.270119785000001E-6,6.7668063349999991E-6,7.190970269999996E-6,7.6693777550000039E-6,8.1966100849999996E-6,8.7774725250000013E-6,9.3531349849999996E-6,9.9762862549999986E-6,8.3136622499999998E-7,8.9195499500000032E-7,9.5276466499999942E-7,1.0198825399999999E-6,1.0904878149999999E-6,1.1707640700000002E-6]
[null,null,null,"Option 1","June $2025 m",null,3.8890733636053674,9.0121442499999997E-7,9.6204042499999943E-7,1.0317214849999995E-6,1.0989609499999998E-6,1.1735840700000001E-6,1.257565785000001E-6,9.5590827699999988E-6,1.0155171234999999E-5,1.0839407870000004E-5,1.1580532865000001E-5,1.2396947284999997E-5,1.3211153504999999E-5,1.4087722285000006E-5,1.0059843499999998E-6,1.0792704999999997E-6,1.1528236200000001E-6,1.2340085800000002E-6,1.319419065E-6,1.4164995050000001E-6]
[null,null,null,"Option 2","June $2025 m",null,3.8890745843914836,2.20484685E-6,2.3534851550000009E-6,2.5239265250000001E-6,2.6883575350000002E-6,2.8708874650000009E-6,3.0762941950000012E-6,8.7016326449999979E-6,9.2528487249999994E-6,9.8761289399999989E-6,1.055842948E-5,1.1305414349999994E-5,1.2055855980000001E-5,1.2865575609999999E-5,8.1767765500000018E-7,8.7722626999999973E-7,9.3693428000000013E-7,1.0027772449999997E-6,1.0721429500000002E-6,1.15083027E-6]
[null,null,null,"Option 3","June $2025 m",null,3.8890745871370229,2.2067010800000001E-6,2.355580995000001E-6,2.5261906450000016E-6,2.6908161600000007E-6,2.8735243449999985E-6,3.0791491550000004E-6,8.5155328800000007E-6,9.057173275E-6,9.6684851800000016E-6,1.0333001339999998E-5,1.1067050045E-5,1.1802884759999996E-5,1.2598783894999998E-5,9.1317039500000039E-7,9.7972151000000022E-7,1.0465050850000002E-6,1.1202280099999998E-6,1.1977775300000004E-6,1.2859453500000002E-6]
[null,null,null,"Option 4","June $2025 m",null,3.8890736649244131,1.2228415749999997E-6,1.3053526500000004E-6,1.39989715E-6,1.49112848E-6,1.5923776450000005E-6,1.7063283650000006E-6,5.0769553150000013E-6,5.3994086100000017E-6,5.763908080000003E-6,6.1610168300000002E-6,6.5960369349999999E-6,7.0361122000000005E-6,7.5095954600000035E-6,6.9530455500000026E-7,7.4597861499999986E-7,7.9683467500000015E-7,8.5297131999999954E-7,9.120216249999999E-7,9.7915990500000044E-7]
[null,null,null,"Option 5","June $2025 m",null,3.8890740274247815,1.6114193550000002E-6,1.7196274599999999E-6,1.8441201600000001E-6,1.9641514099999995E-6,2.0974719300000003E-6,2.2474699799999983E-6,5.4634495199999993E-6,5.8128211249999999E-6,6.2067853400000019E-6,6.635546454999999E-6,7.106188395000001E-6,7.5802334899999975E-6,8.0913913950000055E-6,8.7535685000000019E-7,9.3911126500000014E-7,1.00308686E-6,1.0736855500000005E-6,1.1479743900000003E-6,1.2323854400000004E-6]
[null,null,null,"Option 6","June $2025 m"]

{"sheet":"Step Change","index":4,"n_rows":120,"n_cols":27,"rows_kept":120,"cut":false,"hidden":false,"merged":[]}
[null,null,"Increasing capacity for generation in the Wagga North area"]
[null,null,"Step Change scenario"]
[]
[null,null,"Description: This tab presents the NPV net economic benefit calculations for the credible options in this RIT-T using the assumptions made under the Step Change scenario. The calculations here determine the preferred option for this RIT-T under the Step Change scenario."]
[]
[null,null,"Net economic  benefit"]
[]
[null,null,"Net economic benefit",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",13.911650090462064,-0.35392907830913567,-1.8773711622184746,-15.011633438008461,0.70077270280999038,6.6802657990052152,5.1275998110800742,3.9828991856086224,3.9266918191384246,3.35723614280302,3.3217577300652015,0.32071709181584618,3.3076270738897624,1.3388941622350929,1.8585968331362359,1.6510498445005897,1.7647276946740691,1.6289543134522371,1.5811186232796699,1.4138059624583039,0.93862042799415391,18.718527607295968]
[null,null,null,"Option 2","June $2025 m",27.331351632952202,-0.74025393142510465,-1.5566707964015205,-13.554229941123003,2.5232951884750241,9.4478271129193452,5.9939148111283131,6.1839320903436059,4.879228593364525,5.2815559053681866,4.5746412572474426,0.83154742034911322,4.6212137782755978,1.9519479192106242,3.2245441488694713,3.0692330407987081,2.8604032711005054,3.2146943734387174,3.0745315396485187,3.2413068245336834,2.1536252646477916,17.166175179587697]
[null,null,null,"Option 3","June $2025 m",-21.359398624807039,-1.8644530782510032E-2,-3.6864462083223484,-10.945218354979497,-20.489840464075247,-14.931334085969617,-6.6054611403443859,1.3544991221901781,2.4115863281132337,2.1416180849113626,2.2542151479559376,1.1419985419168823,2.8500563871295195,0.31612139924913124,1.4208993461395021,1.13912423637167,1.025631053425105,0.55295651896851106,0.90145788393348902,0.65355064635033133,0.67396984222606116,59.142429804586826]
[null,null,null,"Option 4","June $2025 m",-12.77424875016435,-0.36233208106032039,-3.0710647416366634,-9.104194306967285,-8.4562503979518766,-23.368159433090955,2.82923588894919,1.8162331504226188,2.8993526619813075,2.360482923005764,2.7773994603551864,1.0674735451821655,3.0653265187972574,5.5176803958960352E-2,1.2269831431244687,0.86711489932454278,0.98331852339593029,0.53206120254521805,0.58716440453633822,0.50393733820920639,0.77891908188942982,43.599861595857078]
[null,null,null,"Option 5","June $2025 m",-122.81384325367941,0.62172407102395189,-107.65665903142617,-105.88167577353514,4.174514820591245,5.4103719510969048,8.4604694882173348,7.655359287946415,6.9949382046344786,8.5920957255039454,5.3022550473158967,6.7751929045455439,9.392477167732352,7.6509674975596189,7.1135180801404188,6.4993305578253162,6.7568474194672694,4.5085459214361352,2.823598548103412,3.9844369852270152,2.4703811367242521,58.981578913659384]
[]
[null,null,"Cost calculations"]
[]
[null,null,"Capital costs",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",18.071656872254703,0,1.9829388942774009,14.774102812803104,4.0599999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 2","June $2025 m",16.572950296240631,0,1.7829388942774007,13.674102812803103,3.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 3","June $2025 m",45.707153915743532,0,3.6929388942774004,10.984102812803105,20.400000000000002,15.2,6.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 4","June $2025 m",36.457115430371616,0,3.0229388942774005,9.8641028128031039,8.16,24.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 5","June $2025 m",194.36115811824411,0,107.49956035245299,107.49956035245299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating costs"]
[]
[null,null,null,"Option 1","June $2025 m",0.88759463817148876,0,0,0,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0]
[null,null,null,"Option 2","June $2025 m",0.81383109647121021,0,0,0,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,0]
[null,null,null,"Option 3","June $2025 m",1.8355073064236005,0,0,0,3.2735208535402523E-2,3.2735208535402523E-2,3.2735208535402523E-2,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0]
[null,null,null,"Option 4","June $2025 m",1.6188004464043853,0,0,0,3.2735208535402523E-2,3.2735208535402523E-2,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0]
[null,null,null,"Option 5","June $2025 m",22.091159135499897,0,0,0,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,0]
[]
[null,null,"Total costs"]
[]
[null,null,null,"Option 1","June $2025 m",18.959251510426185,0,1.9829388942774009,14.774102812803104,4.1640852085354023,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0]
[null,null,null,"Option 2","June $2025 m",17.386781392711836,0,1.7829388942774007,13.674102812803103,3.7254352085354023,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,0]
[null,null,null,"Option 3","June $2025 m",47.542661222167119,0,3.6929388942774004,10.984102812803105,20.432735208535405,15.232735208535402,6.2227352085354033,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0]
[null,null,null,"Option 4","June $2025 m",38.075915876776001,0,3.0229388942774005,9.8641028128031039,8.192735208535403,24.092735208535402,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0]
[null,null,null,"Option 5","June $2025 m",216.45231725374396,0,107.49956035245299,107.49956035245299,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,0]
[]
[null,null,"Market benefit calculations"]
[]
[null,null,"Value of emissions reduced",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",-0.22554562910404385,-0.51611257460690341,-7.9808153178859489E-2,-1.0189090586384781,1.3937061733443179,1.1666096350034396,7.1094080104645699E-2,-0.98141161400102772,-3.7806789409085738E-2,-0.27454767139132352,0.11591890911003987,-0.14117546623806906,0.48930584915479752,-0.25633312733732233,0.18697587377708996,0.1496343733283593,0.18906531817506231,-0.15730870542999276,-8.8605974450202074E-2,-0.43513163931214621,-0.32540386498159496,0]
[null,null,null,"Option 2","June $2025 m",0.31263711337377709,-0.9591354519445574,-4.5479658938426086E-3,-0.6259003250258065,1.9522830054537423,0.4639817593120123,8.7824324607661486E-2,-0.83896820302111419,-0.26866108032919284,-1.1930312268511378,0.4256368914435994,0.28804660477925753,0.78744167410610111,-0.16004586826469328,0.48118869660420788,0.41476666792821376,8.0294204315754167E-2,0.38153482782357856,0.2379643030367089,8.5969146237824756E-2,-0.24393923138405615,0]
[null,null,null,"Option 3","June $2025 m",-0.2440897559381226,0.11639536873540753,3.0523260981624663E-5,0.16821051204215012,-1.8939588084478407E-2,0.29603821982028361,1.035597015733338E-2,-0.74757055839896946,6.5621746926208202E-2,-0.62436999682145478,0.26374128176528422,-0.10520437542286061,0.40906179625281808,-0.19719187146600431,0.31588185814511627,0.19165555602096282,4.3375874966438542E-2,-0.25150433684351214,-9.6781248376993201E-2,-0.53422608454798104,-0.17556907676908881,0]
[null,null,null,"Option 4","June $2025 m",-0.21079949129583039,-0.24715256768947155,-5.4769752580302811E-2,0.33123435895293263,0.21870937151101383,0.30783037299952209,6.2251554979460009E-3,-0.65226313839918559,0.11230461585649282,-0.95598138163810198,0.31765129582667317,3.7833041533147094E-2,0.57451489200454098,-0.25659401643219676,0.34451483905756097,0.22378243287958932,0.14986096614816255,-0.29943255482409359,-0.24831092544514555,-0.56082604670163416,4.4724314210581213E-2,0]
[null,null,null,"Option 5","June $2025 m",-2.1749074361742764,0.45383637845890545,-0.2534295491395116,-3.1843168234561867,0.30474730106978359,2.7664087290572916,0.30673301937212566,-5.0301507509133238E-2,0.68421904260297928,-2.4113872218404304,0.265740470576043,1.7415728586011603,0.59098425801039112,-0.28036369860873994,-0.48834796987297219,-0.76938209919221723,0.2732195279955647,-1.2084279016006263,-2.261495499267085,-0.44034085774142323,-2.5542478688408914,0]
[]
[null,null,"Fuel consumption",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",0.99445472106714272,0,0,0,2.2420907433397588,0.10851756224838027,-0.24068696477570484,-0.98608378649669248,-0.49230208577284884,-0.79566592715389106,8.5723170362143719E-2,1.5261669831337485,0.27166486249655009,-0.31692675715021323,4.9147935787459573E-2,0.12002055929474409,-0.23454275413996584,-2.8361924142473072E-2,-0.16555309821615083,-4.0495182900940563E-2,-0.14082413992446163,0]
[null,null,null,"Option 2","June $2025 m",0.45847279676580349,0,0,0,2.5926294821774718,-0.41851513237952531,-0.55251824562037655,6.7439682047279348E-2,-0.49776567934270588,-1.316933176946236,4.192779483173581E-2,2.3349737496159833,0.21566365396881793,-0.92859382603842278,-2.77114640414311E-2,-1.1311767682741447E-2,-0.24048223573163341,-0.65193136563334519,-0.74950938080451124,-0.15245135674877019,-0.7480175341188442,0]
[null,null,null,"Option 3","June $2025 m",-1.6747506456228116,-0.16156854619612204,6.2087923579383641E-3,3.1060811425049906E-3,0,0,-0.48511007561728547,-0.45877928799245637,-0.31865836947679327,-0.90669620044650401,-0.12959575117338318,0.10782565356953455,0.22602944418338211,-0.43765869798380663,0.23192523653597164,0.19476354467951751,9.5748677486881206E-2,-0.10579775230121413,-7.1958831386154998E-2,-0.41382962005036461,-0.24147578789416002,0]
[null,null,null,"Option 4","June $2025 m",-0.60053223375933262,-0.13739469497977552,6.2873637825759943E-3,0,0,0.63867990130574981,-0.46756796459590078,-0.52996671337746193,-0.36099001271804809,-1.013987347191005,-7.3728099078152809E-2,0.3937507975463177,0.33907209568974395,-0.38221602578414604,0.40120952328379644,0.36469622116317169,0.25044413403793442,0.2928859984126575,1.4565786739240139E-3,-0.16745574121478057,-0.19912475932687812,0]
[null,null,null,"Option 5","June $2025 m",4.5456187167247437,0.18394176956371666,8.8751587934893905E-2,-0.16990658887198151,3.6440297772405756,1.3669128500187071,0.1332197343003827,1.5096660464114393,0.45520054273629285,-0.32842046036671491,0.45183654075731283,2.5022907718991974,0.4688627339460254,-0.60470208430638195,-0.58622413832631537,-0.88152536614461496,0.31891612707408967,-1.5050670152363637,-1.9828579528455066,-0.29590861490487441,-2.0288505812745825,0]
[]
[null,null,"Costs for parties other than the RIT-T proponent ",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,"Capital costs"]
[null,null,null,"Option 1","June $2025 m",25.187714011775128,0,1.3929885599850422E-4,0.51317022976627413,0.87895428599767911,4.9597264215090036,4.859157279426654,5.6046044188660744,4.0786285032518208,4.0758935460435168,3.2075053511416627,-0.86016149916395079,2.6278183749836899,2.0878221054499591,2.0071689143260301,1.8237462191282248,2.1839867192720703,1.9576512503863341,1.9902079718613095,1.9503741894477571,1.598466483726952,0]
[null,null,null,"Option 2","June $2025 m",36.417795390444304,0,4.7752800391833716E-3,0.40662401622694233,1.2718043153336112,8.5881121917045675,5.8608551510415055,6.552684972053612,5.0861619600800623,7.1755897901839489,4.2281588846562954,-1.5626866624061222,3.6956445158502902,3.2311533173578937,3.1644645125488751,3.0784071439302352,3.3529888610064518,3.463404479334713,3.6144097696123936,3.3107570031461364,3.1259778403691598,0]
[null,null,null,"Option 3","June $2025 m",11.465721711586122,0,3.19922201896361E-4,-0.15297614965834327,1.3378605754951423E-2,-0.26948146059294231,-0.27878795695778535,2.5521395872619905,2.4672373655448609,3.4767671558129223,2.4608200728835072,1.1746603629726451,2.1874312426753022,1.308138277996477,1.269208918849472,1.1838084892424376,1.2972754596084997,1.1843074476637412,1.3268588086193631,1.780130495877529,1.3464710554071644,0]
[null,null,null,"Option 4","June $2025 m",13.30800229975708,0,4.2968095954165619E-5,0.37689413587008858,-0.63094288154934475,-0.52613150349952775,3.1299691824988258,2.9341560238553939,2.8406136857011006,4.0185585874896788,2.7465985320450272,0.57716282867295376,2.0350388026472501,1.0270059214508365,0.94433448298332223,0.80299604639913014,1.0297716070090246,0.78623036258068169,1.0334096718888759,1.3781331913633039,1.130699261007976,0]
[null,null,null,"Option 5","June $2025 m",78.036712770967199,0,5.1059934889963188E-3,4.7549683326164995,3.0709222829232203,4.2578480806851076,10.45473824855344,8.6340177942038281,8.3569947625965142,13.349059557222063,7.8109513484105264,5.9421548804803024,11.289244164439879,11.020063146042958,11.112568031698174,10.910762588679063,9.8151119331159862,10.533800765237174,10.410666973808475,7.9020632670144551,10.180506729728222,0]
[]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Option 1","June $2025 m",4.063440302973544,0,1.2713079740933608E-5,0.34960702683019917,0.13937051060293015,0.70480401438862827,0.83579315969518575,0.84424554949418962,0.61911677070202131,0.60797598603176084,0.48391838666748299,-0.1018607394216815,0.40971294413930082,0.24123536720162519,0.23347318222477043,0.23355546983930253,0.31410208133638662,0.33213572660770296,0.33389943099155062,0.32612269927358284,0.28764529169166053,0]
[null,null,null,"Option 2","June $2025 m",5.4505087303109425,0,4.3581489126154338E-4,0.4871789981521033,0.20746223427204313,1.2082938355974875,1.0298594379178212,0.95029713752091993,0.73621764471818096,0.9916570480104383,0.58743275524739147,-0.2566117562951149,0.49018419165713567,0.31342652220700984,0.30681944332900457,0.30679285644328047,0.36853970210449916,0.49532381833796535,0.52575667600922316,0.45270249520854122,0.43808812138649955,0]
[null,null,null,"Option 3","June $2025 m",3.2074611206289432,0,2.9197629828559002E-5,-1.5891589393959293E-2,-0.13626190318382214,0.27013683208633665,0.63390108724388483,0.55023573474954901,0.54321010731200658,0.65712544718326171,0.51575473077991774,0.34561808277612727,0.50796660466812682,0.27972158345073694,0.27586244834401441,0.27594880004562583,0.30187352687971725,0.33949967445914808,0.36547299814355938,0.39211969878397213,0.317291980738446,0]
[null,null,null,"Option 4","June $2025 m",3.3306284081721942,0,3.9214746720972471E-6,3.8941351171615679E-2,-5.5668035171947849E-2,0.30691541928399602,0.64769391399568121,0.59630833538358274,0.5915966974866933,0.72907973830751871,0.55192280384017067,0.26927840384860247,0.50375485006179588,0.22531282666295738,0.21687851846672856,0.21702411545811628,0.26792102345098101,0.30321769797501474,0.35158791377398302,0.33297876142933092,0.34628447221894021,0]
[null,null,null,"Option 5","June $2025 m",-2.3254168802434285,0,4.6599738379882183E-4,0.54543211384952883,-0.93769959956262028,-0.78575678228844481,0.26101800984133661,-0.20190998284124362,-0.25943765798638196,0.45641681570396031,-0.31441165738215204,-0.82796785310256382,-9.2584801275734208E-2,-0.21894376024283702,-0.20555943428735191,-0.20545689695882174,-0.44905451055728918,-0.3531507186289673,-0.38088859973231592,-0.78650074796041736,-0.21425031912986015,0]
[]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Option 1","June $2025 m",0.20893386617876816,0.16217980989006264,0.18533192076597516,-8.1403230928572157E-2,0.22727810107437563,-0.15531185929677349,-0.17143078693953839,-0.13538297330592286,-9.4382036116144263E-2,-8.5667661271827455E-2,3.2819138937895787E-2,0.22769079634889522,3.0077869241694088E-2,-1.7108536503030791E-2,5.2991813266629606E-2,4.9665550256690949E-2,1.0532022487240056E-2,1.2258681687853823E-2,-3.3561455917379135E-3,3.3201276413763026E-2,1.4823446936134133E-3,0]
[null,null,null,"Option 2","June $2025 m",0.11224844127517654,0.21888009869405778,0.22943961021394443,-0.14803151724117924,0.23945190694894336,-0.29861234721033725,-0.18494128294020129,-0.12967697411852441,-9.0742462884406905E-2,-0.22712257381294876,4.1613253865307342E-2,0.36473285407058142,3.71089735929786E-2,-9.4269089996146249E-3,5.2617918575435851E-2,3.5628173324738555E-2,2.6476171065922927E-2,-6.2377393316523921E-3,-3.8026330058528401E-2,2.1043769578511728E-2,-4.0743315830695792E-2,0]
[null,null,null,"Option 3","June $2025 m",4.4120787158353117E-2,2.6528059656584446E-2,1.6062328234056622E-4,3.6434901774555328E-2,8.8641257680592389E-2,4.7066973963296732E-3,-9.2596482944600211E-2,-3.6557148232532199E-2,-5.1370626942230047E-2,-0.11960365818976015,4.8689150644293022E-2,1.1104379705813017E-2,2.0253447481252351E-2,-1.5598340088445184E-3,5.7562255284977937E-2,5.12264310179944E-2,3.508177843994531E-2,1.7604738062175329E-2,4.3918557123561186E-3,-2.7667908993862511E-3,-8.7149744601902057E-3,0]
[null,null,null,"Option 4","June $2025 m",0.18280347585796322,2.2212626699001703E-2,3.4138768967295618E-4,1.2835605074656087E-2,0.22358925506216565,-2.7220438819313131E-3,-9.1716274759676253E-2,-4.1576312465394949E-2,-6.3922954286510958E-2,-0.13574454536279745,3.9433990288785026E-2,5.7952607400494571E-2,3.5029509805241332E-2,1.332562430576445E-2,8.6861003444909102E-2,7.5925964148865432E-2,4.9083309482938375E-2,3.7580511388057403E-2,1.6851096938466981E-2,2.4820071747001293E-2,-5.8775815417106969E-3,0]
[null,null,null,"Option 5","June $2025 m",1.2743731458335941,-1.605738807927537E-2,6.1053463145981368E-3,-0.32829641413945865,0.71909838595070141,0.39550957157115363,2.7413834977494389E-2,0.17469035515387077,0.18542930688153092,-7.9960351586919387E-2,0.26820545106664895,0.45253039812439511,0.12916903632145704,-1.6833461831026852E-2,0.13396098665683098,5.0925757011498263E-2,0.12063957709773376,-1.1422319008829618E-2,-0.15604299940588362,8.4966540754294329E-3,-7.3340923275395653E-2,0]
[]
[null,null,"Difference in timing of unrelated expenditure",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",-1.8627580051183181,0,0,0,0,0,1.6373600305797709E-2,1.3922279358794754E-2,-4.2478615041176226E-2,-7.2105591787163803E-2,-0.28880658556821004,-0.38475237915537264,-0.38916805301596469,-0.34567865023720401,-0.5609743527646458,-0.61157703103714312,-0.51645060558016098,-0.42656722296220551,-0.42220448338176197,-0.3078135265027413,-0.35391246667757059,0]
[null,null,null,"Option 2","June $2025 m",-1.9717551767820629,0,0,0,0,0,1.6373709148794546E-2,1.2760887855336023E-2,9.4522251258553069E-3,-5.3512361500409611E-2,-0.30702219067106284,-0.40633824916707795,-0.46627821434901762,-0.40595861264696964,-0.64962116166273631,-0.65600293752481775,-0.53735042625558549,-0.45353836569933037,-0.44875317019861427,-0.35117938554174088,-0.2640179298261387,0]
[null,null,null,"Option 3","June $2025 m",-1.4482689648905422,0,0,0,0,0,1.6373803846221335E-2,-4.2765278088978675E-3,-1.2118855081226343E-2,-5.6283435705978491E-2,-0.24796722209313771,-0.1862515772076847,-0.19801840760678147,-0.35660650395141147,-0.44964266509705908,-0.47225510403649196,-0.42560392379641598,-0.38960094044074367,-0.38699633861077132,-0.28531058693340583,-0.2601204800683945,0]
[null,null,null,"Option 4","June $2025 m",-1.4340143431315064,0,0,0,0,0,1.6373738693729933E-2,1.5312215875070478E-2,5.2846246668423191E-3,-4.8890937318404326E-2,-9.7162523335498463E-2,-0.15539144691547335,-0.17200750223850036,-0.37447839198557631,-0.54129382193028164,-0.57828866330538631,-0.4827409997938048,-0.40826980971516491,-0.4033829368414672,-0.28105414133432305,-0.28168092813473322,0]
[null,null,null,"Option 5","June $2025 m",-0.65916412248227496,0,0,0,0,0,1.6373582283932819E-2,0.11724262322503876,0.16308746323890944,0.10465789683071591,-0.25420136843271735,-0.36426164767027558,-0.38238113362803006,9.7873256011240528E-2,-0.16614563244411329,-0.20195841436390083,-0.27974585819606546,-0.23630123960731453,-0.21444473524144314,-8.0594136759373214E-3,-0.18375631320782304,0]
[]
[null,null,"Changes in ancillary service costs",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 2","June $2025 m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 3","June $2025 m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 4","June $2025 m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 5","June $2025 m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Voluntary load curtailment",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",-0.33246757116612413,2.5755979950747854E-6,2.8418346573744202E-6,3.138059104999999E-6,-1.6543265681679908E-2,3.7816167894888508E-6,-0.13861689936163302,-0.27291114213899093,8.2626493499999957E-7,5.4381879957308144E-3,-0.21123594856678096,0.158894053446474,-2.7700155224742673E-2,4.9968338508591614E-2,-6.1019991524204897E-3,-9.9108101683711425E-3,-7.7880652220400748E-2,4.3230889172519937E-2,4.0815245331700112E-2,-8.3675921561834343E-3,-2.4749027215662522E-2,0]
[null,null,null,"Option 2","June $2025 m",-0.49426117362551908,9.9293234501196537E-7,1.0739366800294192E-6,1.2094982099999992E-6,-1.4901073228055062E-2,1.4541664867806503E-6,-0.1681036728799441,-0.33517084468988045,7.5657541500000038E-7,3.4314889822972816E-4,-0.34767142194252187,0.16486555640339873,-4.3116377737170808E-2,6.827895659398564E-3,-7.7792382308672359E-3,-3.612466323453134E-3,-9.4628417517171215E-2,8.1573264155281322E-2,2.812417054921923E-2,-3.0100398169942366E-2,-1.8288291751815677E-2,0]
[null,null,null,"Option 3","June $2025 m",-0.45022162508892799,4.1009934503843937E-7,4.5285303329478666E-7,4.9973400999999744E-7,-3.9238447268500343E-3,6.0265655266178442E-7,-0.1868625244789115,-0.21835773347220311,1.2091016499999948E-7,-2.9860690441312343E-3,-0.37489196061277141,7.6581165938080176E-2,-2.0332594267827631E-2,3.613587234951865E-3,2.4364314632663309E-3,-3.6886982304338289E-3,-3.9785588596913612E-2,4.0782408825918992E-2,4.2805325449677412E-2,-2.3181673568473116E-4,-2.1578266203633234E-2,0]
[null,null,null,"Option 4","June $2025 m",-0.54142917145677738,1.7849409050252341E-6,1.9838173557218397E-6,2.1747394949999986E-6,-1.9203843798860143E-2,2.6228826439655961E-6,-0.1862077288304782,-0.28020320392800357,7.7822533999999961E-7,-7.0164462128419203E-3,-0.4817818264358209,0.11242199243675088,-2.4541487476462009E-2,2.8355468870813638E-2,1.315933107548517E-5,-1.3486199182736414E-2,-5.5486511825968421E-2,4.5383987807127824E-2,6.108798146931349E-2,2.8762028714055532E-3,-3.0570754243242959E-2,0]
[null,null,null,"Option 5","June $2025 m",-0.29687581559803644,2.3130068000642989E-6,2.5513347630123917E-6,2.8181443049999994E-6,-3.6029351384700425E-2,3.3975173696632055E-6,-0.14847313461671874,6.2507665913528854E-2,-7.8153489999999155E-8,9.2284665880980832E-2,-0.33531056287948502,-8.0571330040982048E-2,-2.0261918079526708E-2,0.24442927065892661,-9.6178595082264451E-2,0.1865205814212203,-0.45168375545807038,-0.12032999967598812,-7.8295670097361381E-4,0.19524241483725291,-6.5123832733007703E-2,0]
[]
[null,null,"Involuntary load shedding",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",-9.3334139121220184E-5,1.1108097099999997E-6,-1.108892985861587E-4,1.2697061150000004E-6,1.3626680100000007E-6,1.4520711499999998E-6,1.5511600700000011E-6,1.6623675999999997E-6,4.5379430499999914E-7,4.8287162000000173E-7,5.1651637000000162E-7,5.5140120500000038E-7,5.9064983999999901E-7,6.308380900000007E-7,6.7420672499999998E-7,7.2239418500000131E-7,7.7387923999999956E-7,8.2666789999999882E-7,8.852703649999985E-7,9.4673061499999954E-7,1.0152166199999989E-6,0]
[null,null,null,"Option 2","June $2025 m",-3.5789681355979292E-3,4.288930499999996E-7,-3.8357153113466325E-3,4.9006983000000022E-7,5.2605267000000103E-7,5.6026405499999927E-7,5.9838845500000128E-7,6.4123137999999958E-7,4.3795671999999894E-7,4.6592170500000098E-7,4.9835210000000091E-7,5.3188361000000126E-7,5.6972186499999813E-7,6.0847142499999976E-7,6.5028238499999819E-7,5.7923865500000258E-7,6.2064767000000038E-7,6.6298690999999873E-7,7.1003803000000008E-7,7.5935852499999925E-7,8.1433908499999978E-7,0]
[null,null,null,"Option 3","June $2025 m",-2.3776456346514781E-4,1.7692227499999933E-7,-2.5682563096651734E-4,2.0218269000000089E-7,2.1701976500000107E-7,2.3119922499999921E-7,2.4694216000000144E-7,2.646190999999998E-7,4.7455644999998208E-8,5.0658410000001172E-8,5.4297629999999718E-8,5.8120630000000426E-8,6.2278649999999655E-8,6.6512434999998329E-8,7.1149144999998644E-8,4.261674600000025E-7,4.5697235500000065E-7,4.8807839999999961E-7,5.2291785499999934E-7,5.5939105500000037E-7,6.0001131999999805E-7,0]
[null,null,null,"Option 4","June $2025 m",-2.4573956200664086E-5,7.6996901999999936E-7,-3.3719639191076567E-5,8.8002703000000005E-7,9.4453050000000118E-7,1.0063539949999993E-6,1.074984465000001E-6,1.1520140200000002E-6,4.355847999999994E-7,4.6346712000000047E-7,4.9573940499999987E-7,5.2919477500000101E-7,5.6683904999999937E-7,6.0540590999999979E-7,6.4702275999999776E-7,1.9029919500000111E-7,2.034220650000012E-7,2.1745633999999878E-7,2.3261379000000037E-7,2.4858430500000102E-7,2.6623389999999855E-7,0]
[null,null,null,"Option 5","June $2025 m",-3.8271862183180023E-3,9.9807380499999955E-7,-4.1006062907165131E-3,1.14077515E-6,1.2243542850000014E-6,1.3045357199999991E-6,1.3935053400000006E-6,1.4933890849999999E-6,2.271812499999895E-8,2.3660290000001728E-8,2.5199720000000454E-8,2.6254310000001407E-8,2.799788999999932E-8,2.9835480000000499E-8,3.17984299999986E-8,-3.9262690999999815E-7,-4.2160468000000037E-7,-4.5004295000000093E-7,-4.8251185499999868E-7,-5.1641747000000031E-7,-5.5454241000000195E-7,0]
[]
[null,null,"Total market benefits",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",28.033678362466965,-0.35392907830913567,0.10556773205892632,-0.23753062520535698,4.8648579113453927,6.7843510075406179,5.2316850196154769,4.0869843941440251,4.0307770276738273,3.4613213513384227,3.4258429386006042,0.42480230035124872,3.4117122824251651,1.4429793707704954,1.9626820416716384,1.7551350530359922,1.8688129032094716,1.7330395219876396,1.6852038318150724,1.5178911709937064,1.0427056365295564,0]
[null,null,null,"Option 2","June $2025 m",40.282067153626805,-0.74025393142510465,0.22626809787588015,0.11987287168009989,6.2487303970104264,9.5432623214547476,6.0893500196637156,6.2793672988790084,4.9746638018999274,5.3769911139035891,4.6700764657828451,0.92698262888451577,4.7166489868110002,2.0473831277460266,3.3199793574048737,3.1646682493341105,2.9558384796359078,3.3101295819741199,3.1699667481839211,3.3367420330690858,2.249060473183194,0]
[null,null,null,"Option 3","June $2025 m",10.899734863269549,-1.8644530782510032E-2,6.4926859550522523E-3,3.8884457823607874E-2,-5.7105255539841769E-2,0.30140112256578527,-0.38272593180898301,1.6368343307255806,2.6939215366486362,2.4239532934467651,2.5365503564913401,1.4243337504522848,3.132391595664922,0.5984566077845338,1.7032345546749046,1.4214594449070725,1.3079662619605075,0.83529172750391367,1.1837930924688915,0.93588585488573384,0.95630505076146366,0]
[null,null,null,"Option 4","June $2025 m",14.034634370187593,-0.36233208106032039,-4.8125847359262952E-2,0.75990850583581804,-0.26351518941647328,0.72457577544444784,3.0547710974845925,2.0417683589580213,3.12488787051671,2.5860181315411666,3.0029346688905889,1.2930087537175681,3.2908617273326599,0.28071201249436289,1.4525183516598712,1.0926501078599453,1.2088537319313328,0.75759641108062059,0.81269961307174077,0.72947254674460893,1.0044542904248324,0]
[null,null,null,"Option 5","June $2025 m",78.396513192809195,0.62172407102395189,-0.15709867897317792,1.6178845789178564,6.7650700205912448,8.0009271510969047,11.051024688217334,10.245914487946415,9.5854934046344784,11.182650925503944,7.8928102473158965,9.3657481045455437,11.983032367732351,10.241522697559619,9.7040732801404186,9.089885757825316,9.3474026194672692,7.099101121436135,5.4141537481034119,6.574992185227015,5.0609363367242519,0]

{"sheet":"Progressive Change","index":5,"n_rows":118,"n_cols":27,"rows_kept":118,"cut":false,"hidden":false,"merged":[]}
[null,null,"Increasing capacity for generation in the Wagga North area"]
[null,null,"Progressive Change scenario"]
[]
[null,null,"Description: This tab presents the NPV net economic benefit calculations for the credible options in this RIT-T using the assumptions made under the Progressive Change scenario. The calculations here determine the preferred option for this RIT-T under the Progressive Change scenario."]
[]
[null,null,"Net economic  benefit"]
[]
[null,null,"Net economic benefit",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",5.4989272430010718,0.21640551234909119,-1.8921164768978127,-14.895790751942481,-1.8012103806498874,2.6294014359907427,1.8424339586699541,2.6862275707951406,3.3231484635013557,5.0428863962365513,2.9818719356159469,2.3888665637529729,1.9966514704267013,-0.3048093704366952,1.8762931312686479,2.1124261866273337,2.005357415737441,0.56067057872599124,1.1325180874417369,0.39680578867715643,-0.21553871106773201,18.718527607295968]
[null,null,null,"Option 2","June $2025 m",12.656540396321919,0.30136196452224157,-1.6826050349980572,-13.957995891720403,-0.6191078965044996,3.6425197875145412,2.2623857745311082,3.9513168608025024,4.5957217411059421,6.6285251908388227,4.2116900613083006,3.1131922486344616,3.0735927348944272,-1.6171189043572192,2.4366802451829583,2.509716282152775,2.6810848301438517,1.6515692577161563,1.911826537450493,-0.57556794890063823,-0.44299170407987143,17.166175179587697]
[null,null,null,"Option 3","June $2025 m",-14.353787316594261,2.6541416429564204E-4,-3.6927073533393839,-10.978448793999844,-20.334433714297067,-14.955447871769517,-6.0336009466907274,4.8857491272719926,5.6872763849709864,6.6715066027206618,4.0837085463381726,1.4427013087500522,1.7586341428774195,-1.6829194581142644,0.7165762853758304,2.1825845578918335,2.271409768401027,3.892993722442728E-3,1.2070369591967207,2.2383250564830814E-2,-1.3288917990046809,59.142429804586826]
[null,null,null,"Option 4","June $2025 m",-6.2331496300470617,3.1843080552362195E-4,-3.0235086807284923,-9.8644499635613787,-7.8860911713308202,-23.592323744924009,2.0825493068571008,3.6829831610827992,4.3349718369525565,5.7084590304410838,3.7087030038842763,2.9056128484753256,2.49195805025317,-2.0890391248790809,1.8518502417444367,4.4399646989301118,3.9967466697195113,0.9610120755271141,1.7894007458075389,-0.35437768445388668,-0.21945535912011296,43.599861595857078]
[null,null,null,"Option 5","June $2025 m",-124.06381018957728,-4.0633201293036797E-2,-107.51450519186452,-107.82704250636189,4.330709636529992,3.7933362557300105,8.6710354164164123,6.7090305960858858,6.2866447433975408,9.0983653484079028,6.2733243210327325,7.6675418002344928,8.095508943403356,2.2137625286188749,8.3919645403209593,8.3086084659827826,8.9428375201872896,8.0047986425462305,5.8713983854466241,2.4886935543323725,6.1923138585279736,58.981578913659384]
[]
[null,null,"Cost calculations"]
[]
[null,null,"Capital costs",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",18.071656872254703,0,1.9829388942774009,14.774102812803104,4.0599999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 2","June $2025 m",16.572950296240631,0,1.7829388942774007,13.674102812803103,3.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 3","June $2025 m",45.707153915743532,0,3.6929388942774004,10.984102812803105,20.400000000000002,15.2,6.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 4","June $2025 m",36.457115430371616,0,3.0229388942774005,9.8641028128031039,8.16,24.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 5","June $2025 m",194.36115811824411,0,107.49956035245299,107.49956035245299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating costs"]
[]
[null,null,null,"Option 1","June $2025 m",0.88759463817148876,0,0,0,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0]
[null,null,null,"Option 2","June $2025 m",0.81383109647121021,0,0,0,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,0]
[null,null,null,"Option 3","June $2025 m",1.8355073064236005,0,0,0,3.2735208535402523E-2,3.2735208535402523E-2,3.2735208535402523E-2,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0]
[null,null,null,"Option 4","June $2025 m",1.6188004464043853,0,0,0,3.2735208535402523E-2,3.2735208535402523E-2,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0]
[null,null,null,"Option 5","June $2025 m",22.091159135499897,0,0,0,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,0]
[]
[null,null,"Total costs"]
[]
[null,null,null,"Option 1","June $2025 m",18.959251510426185,0,1.9829388942774009,14.774102812803104,4.1640852085354023,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0]
[null,null,null,"Option 2","June $2025 m",17.386781392711836,0,1.7829388942774007,13.674102812803103,3.7254352085354023,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,0]
[null,null,null,"Option 3","June $2025 m",47.542661222167119,0,3.6929388942774004,10.984102812803105,20.432735208535405,15.232735208535402,6.2227352085354033,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0]
[null,null,null,"Option 4","June $2025 m",38.075915876776001,0,3.0229388942774005,9.8641028128031039,8.192735208535403,24.092735208535402,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0]
[null,null,null,"Option 5","June $2025 m",216.45231725374396,0,107.49956035245299,107.49956035245299,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,0]
[]
[null,null,"Market benefit calculations"]
[]
[null,null,"Value of emissions reduced",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",-0.69920971280057431,4.646053665158357E-3,5.3483536273726965E-3,6.8167344496250157E-3,-0.35516703322256676,-0.67811928683635048,-0.17119288900599838,0.42871001151796445,0.64145642022493121,2.5933134884073072,0.44268724864649955,-0.29117647904231037,-0.34324343925195006,-0.93040916311926591,-8.358379578150868E-2,-0.95075064854928448,-0.47596819092730985,-1.0578449543460342,7.6416510157346643E-2,-0.44995547299935784,-1.6396288231864637,0]
[null,null,null,"Option 2","June $2025 m",-1.3390109346803258,1.5182142947161697E-4,-3.1540703056459564E-4,-3.4987288021791666E-4,-0.65898522954347361,-0.85828993597630587,-0.29027096623079762,0.85604386909419661,1.1143343535378885,3.2459513634262618,0.66741030668700374,-0.98446941945372868,-0.46299964159290541,-1.7433721942411236,-0.32643572077789151,-1.7579439142706574,-0.79695997151801046,-0.66896907027722352,0.7947001903668105,-1.1925332525652546,-1.9060378167691563,0]
[null,null,null,"Option 3","June $2025 m",2.1782655471541474,-8.1872288800815014E-5,1.1107075562473544E-4,-4.5937507821564895E-4,-1.3960152577592773E-3,1.2991304000865754E-2,8.0067918848167538E-2,2.5903361350631431,2.9706098646828289,3.9716876793574936,1.5636441747796794,-1.6795111625505357,-0.75421098922181873,-1.8403423688858505,-1.2676066968437105,-0.63746972198936525,-7.8879493560104721E-2,-1.7297179313695559,-0.2604175953928094,-1.1239130191771143,-2.8691731195067636,0]
[null,null,null,"Option 4","June $2025 m",1.3196090583321567,1.271802550113482E-4,-3.2049424093877007E-4,-9.0450596826800495E-4,-1.7403971300521535E-2,-5.5910029544954925E-3,-0.22174417853456202,1.085191019461373,1.3773838171132526,2.7350949897532639,0.6635852333582648,-0.51672377111411294,-0.32621166096476656,-2.3330333430745323,-0.51401608230375684,0.76253067632759908,0.96536208061310391,-0.9826060061638715,0.5899203951835047,-1.2819988807478797,-1.771752722348948,0]
[null,null,null,"Option 5","June $2025 m",-1.4992710449512843,-2.4187299737556598E-2,-9.7818572915866469E-3,-0.43681762555016268,-0.63644429939399727,-0.95751740115967199,-0.40783225994827405,-0.74992415618556185,-1.0619399889595365,2.408495619783992,-0.18871909112897911,1.2213464902920201,0.13783041358323489,-2.003873792191845,1.2624109807181478,0.87082396337345247,1.1146328032011619,1.2931239310990663,-0.35076492188477693,-3.4476590135824781,-0.18381677985032105,0]
[]
[null,null,"Fuel consumption",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",-4.8962701387696166,0,0,0,-0.11180063509300453,7.9159111028957341E-2,-0.13123714591893076,-5.540407439957562E-2,0.31376929563975864,0.20429722233222947,-0.87777375560244764,-1.0911634712201703,-0.75482910485334287,-2.0663893336964065,-0.80831616217255942,-0.68440515276529368,-1.2247339088189619,-1.8874430951848353,-1.1575185391398009,-0.77388843182961864,-1.6688766373583803,0]
[null,null,null,"Option 2","June $2025 m",-7.8551516098363834,0,0,0,-0.18041920105906684,2.173871729178245E-2,-0.35603687460593392,-0.10402427083295152,0.21980681955221826,-4.7228513150230356E-3,-1.2342134663109618,-1.5966352270239668,-1.0446559352691338,-3.6930123187437403,-1.249947988771055,-1.0120993329650219,-1.7966262311783794,-2.3573867401196367,-1.5488134767906558,-1.5125989340947399,-2.2337912424663955,0]
[null,null,null,"Option 3","June $2025 m",-5.4999005004750838,4.948976688865514E-4,-3.2333700801245868E-6,0,0,0,-0.15286933380207302,-0.12727550999579762,0.23728351716624729,8.2956948288142485E-2,-0.95986667436568496,-1.4011525227759876,-0.7839440249775862,-2.59383033064546,-0.68441931890299657,-0.53985427901943694,-0.95631539955593325,-1.9838353925704268,-1.3106097146121556,-0.90295748111248031,-1.989394150474709,0]
[null,null,null,"Option 4","June $2025 m",-6.1740278446877825,2.2331539003062062E-4,-2.8132320676377276E-4,0,0,4.4459737013085032E-2,-0.15464426409948828,-0.10035064203862021,0.21141867141454895,0.15054021683442897,-1.0655429700789227,-1.4434971453921435,-0.81098593300839639,-2.9563774773166642,-0.88729264034088828,-0.85585787925083423,-1.4618606230922069,-2.0352028019667614,-1.3023020257603548,-1.1585543240341849,-2.0408408879286526,0]
[null,null,null,"Option 5","June $2025 m",-1.3174265432895964,-1.7501778439964255E-2,-5.4230684640970139E-3,-0.20238173873804044,1.1109837445123958,0.90865935146484844,0.32650525415715492,-0.61349631792018045,-0.54663645767163871,-0.58663524621886154,-0.79075369261136075,-0.48901346326488238,0.59873961788218821,-3.1510921338954176,0.70069557406134209,0.26687035415056926,0.44294642314002886,-6.9543477344723215E-2,-0.35610210635627482,-1.4968167039826312,-0.15418219400703492,0]
[]
[null,null,"Costs for parties other than the RIT-T proponent ",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,"Capital costs"]
[null,null,null,"Option 1","June $2025 m",21.835376722337156,0,4.5538768293340581E-4,8.6748128903877841E-2,2.5749510796817958,2.9646257159411107,2.0644600564546636,2.0901425063721035,2.0902221851920331,1.9170573011297165,3.0709903956394555,3.338454597416785,2.6740833453295636,2.2861913710585213,2.535230982783105,3.3048606621050567,3.3057614249446488,3.3918751795335993,1.932384416446439,1.4074500269125565,2.7175259810028365,0]
[null,null,null,"Option 2","June $2025 m",30.296744412772533,0,2.6345883304657036E-4,7.0224580934109326E-2,3.5706185565222768,4.0168702825653781,2.8274829532383592,2.8560754363124943,2.8563475807459326,2.9079852705081066,4.2086755378823,5.0219649899354408,3.9914805839998735,3.2331681048290193,3.6464391600929957,4.6650054345573153,4.6660017752201384,4.4383511430405633,2.3000471000759717,1.8436953369819093,3.2588834007801779,0]
[null,null,null,"Option 3","June $2025 m",17.807209162037662,0,1.9961646096646746E-3,3.7460723275444252E-3,9.6424877222943906E-2,-0.14881277940094151,5.9001702286877844E-2,2.3434624001420161,2.3438876395948682,2.4115239881402886,3.2843416142004571,4.1518285395140992,3.0053727347203676,2.4716584782800055,2.576119664028738,3.0642421088250558,3.0646184314646234,3.7628067312689382,2.6063721480768436,1.9603667890860379,3.2546608482243755,0]
[null,null,null,"Option 4","June $2025 m",21.51642234323629,0,2.4655755996150219E-4,7.3354485562049376E-4,5.4013275321267429E-3,1.2551388160773058E-2,2.4964933987876066,2.526439644749189,2.5268958534315971,2.5304825750308737,3.7850403972561253,4.4087215977888263,3.2483868016879569,2.8356420669369982,3.0755414128125267,4.1129167436884018,4.1135707005178119,3.9470311619552376,2.2736081638122414,1.9151320869641495,3.2685677677673084,0]
[null,null,null,"Option 5","June $2025 m",80.030439260043224,0,-2.4324293616189152E-3,0.32192647645445049,6.9116987533334395,6.675312102861426,10.573301969719068,10.596267160162824,10.590066063644372,9.9538353837333489,9.780938022347982,9.6989373183823773,9.6488212945896521,9.7878744689442101,8.9737563557537214,9.8295431423412083,9.8254963514755218,9.4677372502264916,9.3128431354198256,10.302951275072701,9.2155350890789123,0]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Option 1","June $2025 m",3.8261444490981429,0,3.8604688597843051E-5,1.6340987690455222E-3,0.31772910249128472,0.42475895569486966,0.35828855169074814,0.36150888028714689,0.36250927835271796,0.32975920120361479,0.50984229518280699,0.58886521820159032,0.55454213011807951,0.50452391894214088,0.52749790785719597,0.63506378027705068,0.63692301983337529,0.65071486195438411,0.33887685452828009,0.29647018242485501,0.54850007531149458,0]
[null,null,null,"Option 2","June $2025 m",5.2000075638772367,0,2.2334259028866654E-5,8.3229503434267826E-4,0.44221529646847557,0.61707989835758781,0.48324546981712047,0.48683114163850405,0.48819907818551656,0.49669843356832644,0.68581263358100841,0.89334834569854138,0.78385654738758603,0.68023514188280387,0.71840751261925107,0.86075457871447725,0.86324400540524948,0.79860083321409547,0.36525266866374295,0.37366776755879982,0.58713358835211693,0]
[null,null,null,"Option 3","June $2025 m",3.9930461811009645,0,1.692213400019682E-4,1.3539741430577124E-3,9.0994546594629355E-3,0.48031154312229773,0.40104471101176387,0.40474980548924577,0.40591225525622576,0.41759168465614493,0.54871534529320343,0.75840807922759268,0.61631197184669873,0.54708345857079621,0.55671126382048897,0.62493114128756133,0.62669340070897306,0.70179982993295198,0.4150168528294671,0.34350018999339227,0.63438658320592367,0]
[null,null,null,"Option 4","June $2025 m",4.5950477009754511,0,2.0901482457702514E-5,-2.7865005222338368E-4,0.38393834176804376,0.50632534852320532,0.42894236711936173,0.43269782470042628,0.43394052467101574,0.4337053581220971,0.62496742854818876,0.78677837193617961,0.65093173613058752,0.58998372012683831,0.61212576143452679,0.75709936509974796,0.75926017724123085,0.71828006303394432,0.38103738587778935,0.3767675899562164,0.61280038580116525,0]
[null,null,null,"Option 5","June $2025 m",-2.1597502026455659,0,-2.0620491568479338E-4,2.461682786952224E-2,-0.49186864039029388,-0.68756995369494689,-1.6102585180760798E-2,-1.3222816781308211E-2,-1.4040703994396608E-2,-0.1313598589990761,-0.17716861731332756,-0.30408252255119805,-0.18763325488635019,-0.22303087724958459,-0.29760207423169049,-0.17809131854619409,-0.17911332035964733,-0.32408019291733581,-0.40414640757990128,-0.34476640584580309,-0.40936201052954857,0]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Option 1","June $2025 m",-0.284131383506667,0.21175919495374274,8.5433999468250477E-2,-0.21688719921849042,-6.2838031993123877E-2,-3.7673548094687703E-2,-2.2568142139505198E-2,3.5658097102100328E-3,2.1719429399297496E-2,3.7332073703794322E-2,-0.10279481363261311,-0.12151892097301698,-2.2372708536352093E-2,-3.7565487990775637E-2,-6.2536621371549472E-2,-9.4552408557234457E-2,-0.10303461794615032,-0.14972022641495641,-1.1209135158196659E-4,-1.0601373347583376E-2,-0.10470982540962837,0]
[null,null,null,"Option 2","June $2025 m",-0.47812826026122213,0.30121112793005977,0.10062656539810177,-0.35459896851079975,-6.7100818272024298E-2,-3.6471835964960064E-2,-5.661327189216081E-2,-9.1643584298708447E-3,1.4803201696054202E-2,1.059356498632269E-2,-6.5790661135110895E-2,-0.19939589583043471,-7.6278751277982337E-2,-5.6101054669056794E-2,-9.9771914377669191E-2,-0.15996322338662594,-0.13399149887874273,-0.19637110298560856,2.4876228132086453E-2,-3.3662572247976641E-2,-0.11238205970607851,0]
[null,null,null,"Option 3","June $2025 m",-0.39991020240971031,-1.469843853101338E-4,-4.960118724284257E-5,1.0140563681488857E-3,-5.826000195497727E-3,-4.4260364103479333E-2,-3.04755936864467E-2,-5.5573157375761184E-3,1.4540883675749683E-2,7.7953610717145239E-3,-0.10535376568566335,-0.16907868274529392,-3.2226981785129283E-2,-3.5602772283994E-2,-5.6277442880116268E-2,-6.4358995358901439E-2,-5.615527594835612E-2,-0.16684011700465362,-2.1929489250737788E-2,-2.4312786202301595E-2,-0.13218395301569785,0]
[null,null,null,"Option 4","June $2025 m",-0.48461253762803802,-3.0988601338322042E-5,1.1460298992460594E-5,1.0367709808178915E-4,-6.5290249183931337E-2,-3.5598965917017722E-2,-3.0110894788833775E-2,2.2207937212215256E-3,1.3292389005869154E-2,1.7103833245926126E-2,-0.10546126168992487,-0.17496738927638944,-3.8864946713999871E-2,-4.6271015665752202E-2,-7.6306502599749138E-2,-0.12401737892963638,-0.1175681669712958,-0.16971101881529194,9.8298491987804937E-3,-2.6434749515090061E-2,-0.1178449436355038,0]
[null,null,null,"Option 5","June $2025 m",0.88915490953179954,1.0559668270389011E-3,4.7170308801014471E-4,-3.48259923958949E-2,2.6895395753513185E-2,0.43648389075889327,0.15799587260232784,5.7743894874988655E-2,-9.0532607847933377E-2,-4.8663060426292759E-3,4.8994737770840402E-2,3.970884077438086E-2,0.19546538588463136,0.12290861273288556,0.23722428432031961,0.12724967575977075,0.12666617940016067,9.708960011698764E-2,9.1099762465489675E-2,-4.2495339692891321E-2,0.12328449232614958,0]
[]
[null,null,"Difference in timing of unrelated expenditure",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",0.22271103849627275,0,0,0,0,0,0,0,0,6.2843091065786894E-2,6.2843091065786894E-2,6.1294652410722961E-2,5.972913845366179E-2,8.5021879770124542E-2,5.3723491468673501E-2,2.3258353443566193E-2,-1.2379732508151164E-2,-1.81105683310534E-4,3.1387264960130778E-2,3.1387264960130778E-2,3.1387264957970729E-2,0]
[null,null,null,"Option 2","June $2025 m",0.24232783490291399,0,0,0,0,0,0,0,0,6.2779672047511781E-2,6.2779672047511781E-2,6.0627717638112699E-2,4.3564659230185043E-2,9.2473782639899582E-2,6.5568899004233572E-2,3.4212806045957223E-2,-2.6390890758420937E-4,5.040178038598242E-3,4.1595326490664775E-2,4.1595326490664775E-2,4.1595326486998374E-2,0]
[null,null,null,"Option 3","June $2025 m",0.23721375992583743,0,0,0,0,0,0,0,0,6.2762374146345223E-2,6.2762374146345223E-2,5.77544968941055E-2,5.8913991948145394E-2,8.6292338754020648E-2,6.5857402384466468E-2,3.3973746162871521E-2,-2.6058332391443173E-2,-1.8903591230298389E-2,5.2001958865730558E-2,5.2001958865730558E-2,5.2001958862575748E-2,0]
[null,null,null,"Option 4","June $2025 m",0.24020739747936656,0,0,0,0,0,0,0,0,6.2793591716712172E-2,6.2793591716712172E-2,5.9594890453382732E-2,5.8559886038523246E-2,8.5621166063475584E-2,6.6197685156168973E-2,3.3168163513551008E-2,-1.4558499727741037E-2,-9.0643893337585268E-3,4.6556676315191226E-2,4.6556676315191226E-2,4.6556676311865886E-2,0]
[null,null,null,"Option 5","June $2025 m",0.34200931376959182,0,0,0,0,0,0,0,0,5.4042936413864595E-2,5.4042936413864595E-2,0.13119738126384561,7.2063167921498916E-2,7.6025641862401017E-2,0.15344770787129391,1.4481439637904714E-2,1.7811452939838546E-2,-6.7355273317502906E-2,0.1052271820199735,0.1052271820199735,0.10522718201852399,0]
[]
[null,null,"Changes in ancillary service costs",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 2","June $2025 m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 3","June $2025 m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 4","June $2025 m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 5","June $2025 m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Voluntary load curtailment",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",-0.38334954946748134,1.6704058511396447E-7,-1.1440290944264575E-4,1.8719817000000044E-7,2.2708355484901688E-7,-1.9264430089939388E-2,-0.151231399572616,-3.8210499299825784E-2,-2.4431710560799957E-3,2.3689769611749678E-3,-1.9837584654063711E-2,8.1958889642201882E-3,-6.7172989436055985E-2,-4.20976748281916E-2,-0.1816378139303314,-1.6963105887624508E-2,-1.7125279246322123E-2,-0.282644775399433,1.5168984404805741E-2,2.8912249316448424E-5,4.3485813311363586E-3,0]
[null,null,null,"Option 2","June $2025 m",-0.45934723449936499,-6.2320603486099024E-7,-6.6964367352539966E-5,-6.9924398499999959E-7,-8.4723965504407417E-7,-2.2971655673568847E-2,-0.24998581976179679,-3.9009205618743437E-2,-2.3338972748649656E-3,4.6751449851999971E-3,-1.7548540472567709E-2,1.3187173564674026E-2,-6.5939275524863561E-2,-3.5074897606978794E-2,-0.2221442165530938,-2.4815039705382347E-2,-2.4884326407642376E-2,-0.27226098279895439,2.960348620027986E-2,-2.9665072338858067E-4,1.7042052145363584E-2,0]
[null,null,null,"Option 3","June $2025 m",-0.40918303549291585,-3.9635169996055097E-7,-5.0269396239954744E-4,-4.4494575000000012E-7,-5.3867589483447276E-7,-2.2942064417561525E-2,-0.16763481939911884,-3.7630833225886562E-2,-2.6222328242250514E-3,-4.7587045437504083E-4,-2.8198936397901164E-2,6.7881726868392889E-3,-6.9246920243445587E-2,-3.584259375265475E-2,-0.19147288887342206,-1.654424576408875E-2,-2.0158367258455101E-2,-0.27908134125550532,8.9379912519547133E-3,3.2790018673622967E-5,3.1452224787820171E-3,0]
[null,null,null,"Option 4","June $2025 m",-0.43673819468516661,-6.8103251002482601E-7,-6.2711441984220073E-5,-7.6398198500000063E-7,-9.254646147205392E-7,-2.1734522609492934E-2,-0.21085135848731085,-3.7679677764632657E-2,-2.4242420756150074E-3,4.2736400509249955E-3,-3.1144243426104445E-2,1.1241463210055258E-2,-6.432266669565756E-2,-3.9069078630671328E-2,-0.19886423246580875,-2.0339752474515471E-2,-2.1923757581129522E-2,-0.28217968968540674,1.6285547152499191E-2,-3.1083482406657481E-4,8.5936164119644332E-3,0]
[null,null,null,"Option 5","June $2025 m",0.85969391050518673,-5.6946329846097044E-8,6.1210573815984048E-4,-6.375232999999916E-8,-7.6697554751703478E-8,8.5235087931465614E-3,0.62772241136387663,2.2218081461698347E-2,2.8354617676995542E-4,-4.5920788051850292E-3,0.13654511995957197,-3.9997157864512189E-2,0.22077739701783194,0.19550567869601565,-4.7413227229441191E-2,-3.1713706739109782E-2,0.18495270593928126,0.19838187181362343,6.3796799110981794E-2,2.8076082847867667E-3,8.6183116337547716E-2,0]
[]
[null,null,"Involuntary load shedding",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",-3.1591038126105417E-4,9.6689605000000474E-8,-3.3952517812352312E-4,1.1075839499999949E-7,1.1893757500000029E-7,1.2688218499999923E-7,1.3569699500000088E-7,1.4514251999999955E-7,2.3428410000000037E-7,2.4996833000000004E-7,2.6750592499999998E-7,2.8653055500000139E-7,3.0713850000000095E-7,3.2796256000000021E-7,3.5095102500000023E-7,-8.490350000000044E-8,-9.1058285000000048E-8,-9.7198019999999697E-8,-1.0402847999999762E-7,-1.111577399999999E-7,-1.1918129500000135E-7,0]
[null,null,null,"Option 2","June $2025 m",-1.8585527886214696E-4,-3.6163125499999962E-7,-1.9612781291655779E-4,-4.1425074999999996E-7,-4.4484562999999936E-7,-4.7454996999999986E-7,-5.0749827999999949E-7,-5.4282572500000037E-7,-1.8680139999999984E-7,-1.9883247999999998E-7,-2.1243548000000024E-7,-2.2735877499999809E-7,-2.4352292999999983E-7,-2.5991264000000037E-7,-2.7751841000000039E-7,1.8169811499999908E-7,1.9494422500000069E-7,2.0813972499999933E-7,2.2284699500000012E-7,2.3823475000000059E-7,2.5563250499999979E-7,0]
[null,null,null,"Option 3","June $2025 m",-1.3947403585706135E-3,-2.304787799999991E-7,-1.4893872475525427E-3,-2.6401152500000044E-7,-2.8351491499999959E-7,-3.0243529499999987E-7,-3.2341449499999927E-7,-3.4592775000000065E-7,-3.3404530500000044E-7,-3.539496899999991E-7,-3.7709685999999979E-7,-4.0296536500000109E-7,-4.3087441000000053E-7,-4.5961572500000041E-7,-4.8882221500000095E-7,1.2283540000000296E-8,1.3477124999999456E-8,1.4486394999999489E-8,1.5963829999999803E-8,1.762829499999946E-8,1.975623499999869E-8,0]
[null,null,null,"Option 4","June $2025 m",-1.7443271741039099E-4,-3.9520566999999944E-7,-1.8417690281680166E-4,-4.5270950000000018E-7,-4.8614651999999955E-7,-5.1860466499999987E-7,-5.5460426999999956E-7,-5.9321075499999898E-7,3.1927290000000594E-8,3.4222259999999673E-8,3.6735340000001145E-8,3.9404930000000727E-8,4.2314325000000614E-8,4.5216629999999982E-8,4.8586820000000734E-8,-3.0508799999999697E-8,-3.2744859999998956E-8,-3.4961574999999721E-8,-3.7436710000000662E-8,-4.003282000000051E-8,-4.2963910000001699E-8,0]
[null,null,null,"Option 5","June $2025 m",1.6966539480466139E-3,-3.2996224999999373E-8,1.8149117952894755E-3,-3.7796450000000233E-8,-4.0587509999999883E-8,-4.3293685000000145E-8,-4.6296979999998876E-8,-4.9526575000000276E-8,9.2049904999999371E-8,9.8542450000000451E-8,1.0559414000000044E-7,1.1320246000000133E-7,1.2141067000000103E-7,1.2972021000000132E-7,1.3905726499999995E-7,1.1600517999999977E-7,1.2445094499999965E-7,1.3286962499999986E-7,1.4225130500000017E-7,1.5205871499999963E-7,1.631537449999998E-7,0]
[]
[null,null,"Total market benefits",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",19.620955515005974,0.21640551234909119,9.0822417379588252E-2,-0.12168793913937703,2.362874827885515,2.7334866445261454,1.9465191672053566,2.7903127793305433,3.4272336720367584,5.146971604771954,3.0859571441513496,2.4929517722883756,2.1007366789621038,-0.20072416190129272,1.9803783398040504,2.2165113951627364,2.1094426242728437,0.66475578726139373,1.2366032959771394,0.50089099721255892,-0.1114535025323295,0]
[null,null,null,"Option 2","June $2025 m",25.607255916996529,0.30136196452224157,0.10033385927934352,-0.28389307891730065,3.1063273120309027,3.7379549960499436,2.3578209830665107,4.0467520693379049,4.6911569496413446,6.7239603993742252,4.307125269843703,3.2086274571698641,3.1690279434298296,-1.5216836958218167,2.5321154537183608,2.6051514906881774,2.7765200386792541,1.7470044662515587,2.0072617459858955,-0.48013274036523573,-0.34755649554446894,0]
[null,null,null,"Option 3","June $2025 m",17.905346171482336,2.6541416429564204E-4,2.31540938016321E-4,5.6540188032603743E-3,9.8301494238340004E-2,0.27728733676588618,0.18913426184467572,5.1680843358073956,5.9696115935063894,6.9538418112560647,4.3660437548735755,1.7250365172854547,2.040969351412822,-1.4005842495788619,0.99891149391123302,2.464919766427236,2.5537449769364295,0.28622820225784529,1.4893721677321232,0.30471845910023337,-1.0465565904692784,0]
[null,null,null,"Option 4","June $2025 m",20.57573349030487,3.1843080552362195E-4,-5.6978645109189926E-4,-3.4715075827410573E-4,0.30664403720458294,0.50041146361139233,2.3080845153925034,3.9085183696182018,4.5605070454879586,5.9339942389764868,3.9342382124196789,3.1311480570107282,2.7174932587885725,-1.8635039163436784,2.0773854502798392,4.6654999074655139,4.2222818782549139,1.1865472840625166,2.0149359543429415,-0.12884247591848413,6.0798494152895918E-3,0]
[null,null,null,"Option 5","June $2025 m",77.146546256911392,-4.0633201293036797E-2,-1.494483941152791E-2,-0.32748215390890534,6.9212648365299918,6.3838914557300104,11.261590616416413,9.2995857960858856,8.8771999433975406,11.688920548407904,8.8638795210327324,10.258097000234493,10.686064143403357,4.8043177286188747,10.982519740320958,10.899163665982782,11.53339272018729,10.595353842546231,8.4619535854466239,5.0792487543323723,8.7828690585279734,0]

{"sheet":"Green Energy Exports","index":6,"n_rows":118,"n_cols":27,"rows_kept":118,"cut":false,"hidden":false,"merged":[]}
[null,null,"Increasing capacity for generation in the Wagga North area"]
[null,null,"Green Energy Exports scenario"]
[]
[null,null,"Description: This tab presents the NPV net economic benefit calculations for the credible options in this RIT-T using the assumptions made under the Green Energy Exports scenario. The calculations here determine the preferred option for this RIT-T under the Green Energy Exports scenario."]
[]
[null,null,"Net economic  benefit"]
[]
[null,null,"Net economic benefit",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",16.310452510520296,0.41249342065709926,-1.7796282409142874,-14.902582310147574,3.0106145005923972,3.6923682535080147,7.3277096901797503,3.6456507660257089,2.0811736097136793,4.75632159547383,8.4501571700723643E-2,3.0696779097423699,3.9239635228438594,1.4687692416564477,2.3092325988722866,2.3854774726548515,3.3441845729774857,-0.20027380975654935,2.0568772788969523,2.34708030618456,0.91092462371945437,18.718527607295968]
[null,null,null,"Option 2","June $2025 m",30.973615429255524,0.51848579208111689,-1.4754914357379807,-13.823082201326198,6.0426609385072068,5.8395926043304422,10.135818840373886,4.694894260599483,2.8133254675753667,6.394080565845031,1.1408560205706917,4.2300873587931118,4.9005787186323762,2.4976317770830856,3.7658397193179565,3.6654582165752676,4.9652473705684752,2.2521514700938217,2.1701096906409418,2.3016481326616871,4.096403174778481,17.166175179587697]
[null,null,null,"Option 3","June $2025 m",-25.796602549711622,-1.9485539517911311E-2,-3.7076534760681521,-11.113063550411999,-20.475281715052432,-15.235167293703089,-6.5184915164413351,7.6313834260058111E-2,-0.61017940090216194,2.7935985294371353,0.39250998784643903,1.1520906341605892,2.1584708824362133,0.14849492061198877,0.68839110031448381,0.89866523021665401,1.7000308046626524,5.5806328859791532E-3,1.0672932141709952,-0.2968948166073519,1.4675351115407345,59.142429804586826]
[null,null,null,"Option 4","June $2025 m",-19.72853620532776,0.18583959305740394,-3.2242453610669406,-10.033624159451827,-8.7996504839823313,-24.397355005555305,1.3130659208480089,8.2283159572153486E-2,-1.1585311090456569,3.4943671762917834,0.62155809773944815,1.2542536848621149,2.1628821706053039,0.38740094171454209,0.85762652937169292,1.1472827810295958,1.8989512225639542,-1.2901155515074632,1.6998160745108446,1.0778997868054603,1.352647692347822E-2,43.599861595857078]
[null,null,null,"Option 5","June $2025 m",-101.43195880444323,0.26314068956860376,-106.48789618490834,-100.81638943018086,11.276131249097642,8.7236601516873229,11.416082948178232,8.8521902501473555,6.1372993775796276,7.9642252570166923,7.834276824538942,5.8290224912511635,8.9650479920979969,11.36192306997027,6.4074880157854848,7.2088550058488705,8.1690257738259504,8.5129695461899395,4.4615050381662735,2.689248750461168,8.1383558246251511,58.981578913659384]
[]
[null,null,"Cost calculations"]
[]
[null,null,"Capital costs",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",18.071656872254703,0,1.9829388942774009,14.774102812803104,4.0599999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 2","June $2025 m",16.572950296240631,0,1.7829388942774007,13.674102812803103,3.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 3","June $2025 m",45.707153915743532,0,3.6929388942774004,10.984102812803105,20.400000000000002,15.2,6.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 4","June $2025 m",36.457115430371616,0,3.0229388942774005,9.8641028128031039,8.16,24.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 5","June $2025 m",194.36115811824411,0,107.49956035245299,107.49956035245299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating costs"]
[]
[null,null,null,"Option 1","June $2025 m",0.88759463817148876,0,0,0,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0]
[null,null,null,"Option 2","June $2025 m",0.81383109647121021,0,0,0,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,0]
[null,null,null,"Option 3","June $2025 m",1.8355073064236005,0,0,0,3.2735208535402523E-2,3.2735208535402523E-2,3.2735208535402523E-2,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0]
[null,null,null,"Option 4","June $2025 m",1.6188004464043853,0,0,0,3.2735208535402523E-2,3.2735208535402523E-2,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0]
[null,null,null,"Option 5","June $2025 m",22.091159135499897,0,0,0,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,0]
[]
[null,null,"Total costs"]
[]
[null,null,null,"Option 1","June $2025 m",18.959251510426185,0,1.9829388942774009,14.774102812803104,4.1640852085354023,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0]
[null,null,null,"Option 2","June $2025 m",17.386781392711836,0,1.7829388942774007,13.674102812803103,3.7254352085354023,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,0]
[null,null,null,"Option 3","June $2025 m",47.542661222167119,0,3.6929388942774004,10.984102812803105,20.432735208535405,15.232735208535402,6.2227352085354033,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0]
[null,null,null,"Option 4","June $2025 m",38.075915876776001,0,3.0229388942774005,9.8641028128031039,8.192735208535403,24.092735208535402,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0.22553520853540254,0]
[null,null,null,"Option 5","June $2025 m",216.45231725374396,0,107.49956035245299,107.49956035245299,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,0]
[]
[null,null,"Market benefit calculations"]
[]
[null,null,"Value of emissions reduced",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",-1.1755328072814458E-2,0.20884587509396665,-0.18167105819058399,2.7065738639035306E-2,0.1452374657816006,1.5620172849723437E-2,-0.23554991308897208,-4.4491214001410366E-2,-0.14137463051608076,7.5024267913286563E-2,0.15337120475694441,2.0699434255703579E-3,-0.13185523087507847,1.0345403597638738E-2,4.7343315991026598E-2,-7.7903946821262018E-3,-4.4753109940179815E-2,0.33278871362746837,-0.38036256502615562,4.0744950037317797E-2,2.1114847359735251E-2,0]
[null,null,null,"Option 2","June $2025 m",-1.1608706580560457E-2,0.20577765145825225,-0.18702534689588429,2.5192627853774584E-2,0.14727677996234984,1.7182794240852697E-2,-0.223487978795712,-4.7115451368731479E-2,-0.16749164685115686,0.24776207905761291,0.11979968738967406,-5.6399302580396132E-2,-0.18542231397905426,-4.0245979506321784E-3,3.3563462617799134E-2,-1.5767267412090117E-2,-5.4850490845215025E-2,0.46643845789082355,-0.47671381696333082,5.5926668960200295E-3,3.4827676738939606E-2,0]
[null,null,null,"Option 3","June $2025 m",-6.1434440575644034E-3,1.0333395282902999E-5,5.9350779275887025E-6,1.7819479790920828E-2,-1.1875562232243942E-3,8.854183321002641E-3,-3.0701790314202455E-2,6.1618833294194028E-5,-4.9359886103196575E-2,4.1230725617042448E-2,5.8918817606584781E-2,-9.4977789977685675E-3,-6.1793706057505511E-4,-5.8565765220607503E-2,1.4941539012699713E-2,2.9187105280486857E-2,-8.3018225190712419E-2,0.27302476203436349,-0.24412313403136385,-7.1366860553546713E-2,6.74305045026065E-2,0]
[null,null,null,"Option 4","June $2025 m",-7.0117543179363806E-3,0.20534603347083524,-0.18665228481736038,3.7208491099741753E-2,0.10197797134584789,3.2099183358129744E-2,-0.21322771178008812,-3.4156164996170267E-2,-0.16396697328342885,0.19357136757668547,0.12157605639490678,-2.3138772730001814E-2,-0.12997276174269087,-2.532350693339018E-2,2.1802680568396588E-2,-1.6245528758424575E-2,-6.6334475669400386E-2,0.29432758180996188,-0.3293692605235552,3.31526703963358E-2,7.5129573163830607E-2,0]
[null,null,null,"Option 5","June $2025 m",-0.17562437679184489,-0.10120925149555467,-0.2783670534031919,-2.0862759562300481,1.6873013876583756,0.69786449824242347,-0.10922287931918932,0.50195788922970852,0.29296056364998707,5.4907531189264266E-2,-0.2633730101420847,0.10318601418846307,-1.2055002757367106,0.82459177887065938,0.18523026119668795,-0.40830794589376956,1.5432995310372415E-2,-0.99310359153333938,-0.25784295832458742,0.28944678519067257,1.2040009689154458,0]
[]
[null,null,"Fuel consumption",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",-6.4732195763361524,0,0,0,-2.8334561474648581,-1.1554609725167211,-0.75880049249303738,-1.5601449279924964,-1.1347467806508575,-0.52857660669019424,1.9000030417226981,-7.6288274058697425E-2,-0.24147728987350092,-0.32431144823658542,-3.1261055932759518E-2,-0.44177680611630876,-0.30534775751084453,-2.0462514167675181,-0.34368670733988438,-0.68151179757842328,-0.43869000738868635,0]
[null,null,null,"Option 2","June $2025 m",-6.8703273703001564,0,0,0,-4.1425135897534346,-1.9765138756979468,-7.1865235106542968E-3,-1.8997920522804179,-1.2545811498297326,-0.3716796696229494,1.735848882081882,-2.1730078798782415E-2,-0.25491164198609795,-0.31417772468284966,0.13535533045353532,7.5660899943272852E-2,-0.39203104776834152,-0.18853170860666069,-0.334959254113528,-0.7140977738959009,0.19145761080130796,0]
[null,null,null,"Option 3","June $2025 m",-0.7993992083800463,0,0,0,0,0,-0.25166292849621641,-0.48519401034423026,-0.50602218552387512,0.39605331322889015,0.41434237714531719,-6.1588775313907718E-2,-0.33817328727286622,-0.20806920216978142,6.0552542447567248E-3,-0.25950778977232858,-0.16582901927802141,0.50685023465734957,-0.77577436760634555,9.3235219337657327E-2,0.18621537776925834,0]
[null,null,null,"Option 4","June $2025 m",-1.7017430335497816,0,0,0,0,5.4006997090255027E-2,-0.2736841998678301,-0.42942518716517952,-0.51544174275954902,0.60025831807661234,0.38343742380425283,-9.4203658922765499E-2,-0.39182184841064327,-0.26487648126408203,-5.5268136588779271E-2,-0.29448204806681133,-0.17142272788078117,-1.4745685164266433,-0.92706863465218703,-0.18118838668192438,-0.36561852125851146,0]
[null,null,null,"Option 5","June $2025 m",13.866769228526756,8.4862017633895448E-2,0.89868238292456226,4.7013361423023525,4.6185161114158291,2.0054734368341087,1.7104126310639458,1.9776868296892189,1.1505746845836029,0.1004540094895674,-1.0215275348929254,0.26904354184830481,-2.5353523026571452,2.6721763076611751,1.4218653231812368,-0.61551131507599166,-0.18658728817979409,-2.2432843609765314,1.1181670696332731,0.62943990835628938,2.1563046366052276,0]
[]
[null,null,"Costs for parties other than the RIT-T proponent ",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,"Capital costs"]
[null,null,null,"Option 1","June $2025 m",39.364181709531557,0,1.5005778300576367E-3,-0.12796671473734023,9.1958995049408259,4.6409265089059772,7.3747771099806414,4.1249364828181569,5.7741406556051516,5.6235365936299786,3.154634017348144,3.1409663644844841,4.2720536907108908,2.927918229073839,2.7203706478321692,3.0641909080513869,3.1566446393699152,3.3024695317471924,2.4840538151111105,3.4492437853914453,1.8905203362883185,0]
[null,null,null,"Option 2","June $2025 m",52.437135299165931,0,-5.4337954267680288E-4,-0.12923222130848444,12.441461190192058,7.3847325200204068,9.5269483314386889,5.3655584318803449,7.1861848947155522,6.8917744535974634,4.6189900372701231,4.1772979157103691,5.5697528093478468,4.0449013542965986,4.01735111743983,3.8053901756793493,4.7448252850517747,2.3424785700372013,2.7473123517775093,3.6797524599751341,4.3906747111323057,0]
[null,null,null,"Option 3","June $2025 m",6.7900525897906983,0,3.6154400802956843E-4,-0.11379045096782647,2.0521917755104369E-2,-9.984942970368138E-2,-0.26384352706554637,0.79268450652671163,1.9916753592697205,2.3505308884959959,0.17007728278258583,1.1903801791740989,2.003253698876506,0.49263498292930308,1.0415854512102669,1.0419720824393153,1.5950780619750731,-0.68028739646615577,1.7560136332031107,0.36077360081981169,1.0319183903047815,0]
[null,null,null,"Option 4","June $2025 m",8.9395289071870589,0,4.3462674020133818E-4,-0.19864223501099332,-0.69701891524164239,-0.48220817083711154,1.774120992538883,0.73340746017129277,2.0379509434751526,2.5472642356871802,0.31820977023380692,1.2528502122913778,2.1004367392451968,0.67440192227149964,1.2186178543997812,1.2050780440476956,1.6984938584537304,1.3907534908285015,2.5421376274971408,1.6321676668376313,0.32350917408621171,0]
[null,null,null,"Option 5","June $2025 m",82.174218468130292,0,8.1176277348049553E-4,3.7281104762460018,6.6031056525280292,8.1008974650885648,12.229471439779445,6.3543895637267269,6.8038906485271582,8.9041247163186199,8.5336054131657875,8.0629831096630369,11.400035233116796,9.3066876068915008,11.405888609493559,12.808564408031089,12.394974088601884,15.672949004634575,8.0642093295027735,7.5248227888878318,8.6936752783076372,0]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Option 1","June $2025 m",4.483352715723659,0,1.479654392824159E-4,-1.784291836020202E-2,1.1704493094830468,0.52906289566817577,1.0681386731812381,0.45450626453748555,0.77642988514799072,0.7558781174438991,0.28617315980955027,0.29159795755185769,0.48178787694632774,0.2283866889838464,0.18110787465229805,0.22397703577735228,0.26402227898688579,0.23740566569540533,0.33149732951915212,0.47919013059890858,-0.24291735800397873,0]
[null,null,null,"Option 2","June $2025 m",6.2247275717517248,0,-5.3580287840304663E-5,-1.7990914068377606E-2,1.5949922297613739,0.84543491787962921,1.3791857225128297,0.60268053371692076,0.97745109793777374,0.93541253032526583,0.49624012759250036,0.44272506972538395,0.67926978296327434,0.38485659289835894,0.35551706807564187,0.31997743253759836,0.45193200071025785,-0.13196659861205262,0.26473408105994167,0.51642531013385451,0.50475954203284346,0]
[null,null,null,"Option 3","June $2025 m",1.7363072718406838,0,3.5650280096888309E-5,-4.9137732685721858E-2,-9.4903330483248283E-2,4.493502263812843E-3,0.38800858803142546,0.21469243316914799,0.43154559201593656,0.47850679297516763,7.30727481914073E-2,0.26235688789074629,0.37434353321168601,8.9315370736585464E-2,0.22550802427031158,0.22740999684720009,0.22252062918687443,-0.28757266266438819,0.54007192881726951,0.32078516304227378,0.23426362680766033,0]
[null,null,null,"Option 4","June $2025 m",1.9641656488221468,0,4.2856648178712931E-5,-1.3707477085063147E-2,-6.2342281299152091E-2,-9.3579140084329993E-3,0.40262281235482078,0.20261571895207453,0.43288715904054698,0.50004060971969011,8.4926776519751002E-2,0.25959624625829747,0.37768187831534306,0.1154822306607457,0.25060443934762588,0.25176782551170618,0.24375558171050216,0.21073149763469701,0.68756402706003428,0.37944417404196429,-0.17618967442103894,0]
[null,null,null,"Option 5","June $2025 m",-1.573661623384544,0,8.0044388596434146E-5,0.4749527711041992,-0.85077613345583813,-0.56823822337946694,0.21531812722196264,-0.81870449093185016,-0.65113354458389949,-0.32537020913605375,-0.47159009435563348,-0.48824811418035097,0.15125785848431406,-0.30592337110465451,0.13849949621544511,0.38208501682129281,0.49476872434843244,1.2617219129560908,-0.23447217737975734,-5.2815820106843603E-2,-9.9570626667627948E-2,0]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Option 1","June $2025 m",-4.1890141636045042E-2,0.20365166622639208,0.38333438088511684,-1.4052366074906786E-2,-0.20277817348249982,-8.9360302368163502E-2,-0.10367242268921473,-3.762376663746636E-2,-0.12573507159982,-1.4040115093735039E-2,0.11947962315142036,-3.0886237459242238E-2,-2.7398845151310525E-2,-9.2899262765513413E-3,1.8476445181818235E-2,-3.8868917947866066E-2,3.7314651797174747E-2,-0.49591475045249922,-3.8765164356590276E-2,-7.9682489982332072E-2,-2.4582202166669731E-2,0]
[null,null,null,"Option 2","June $2025 m",0.31935419506363344,0.31271381231874784,0.49509212781731549,-3.1195178854204642E-2,-0.26389250518820973,-0.16063875986134235,6.6487060230201678E-2,-1.8182889795809842E-2,-0.13459624643832058,-3.5814683214141496E-3,0.12054835759815319,-3.1307411875047819E-2,-2.5602972012023884E-2,-1.2912100443060126E-2,2.4474373193072552E-2,2.6063390462155667E-2,-8.7150537591753618E-3,-0.16593780190231655,2.1419198344005963E-3,-7.1585412540343896E-2,-4.4798613313759006E-2,0]
[null,null,null,"Option 3","June $2025 m",-7.6164012888065513E-2,-1.9492167714929565E-2,-1.5143752569997559E-2,7.1406063074164194E-3,1.9433724798489038E-2,1.727794617750078E-3,-2.292144359859094E-2,-5.1172701944608434E-3,-3.6564034705236281E-2,-1.1268230511973343E-2,7.3737637769369258E-2,-9.3666404439431972E-3,-2.3809041862250524E-2,-2.0366361908429553E-2,1.2815081594879985E-2,-3.1137493562823693E-2,-2.1587925155301946E-3,2.5649343894968979E-2,-7.0429203764632575E-2,-1.3321437398587932E-2,-2.4446272485363352E-2,0]
[null,null,null,"Option 4","June $2025 m",-0.23271370217915147,-1.9500008982959116E-2,-1.5158914028575055E-2,1.60996695706217E-3,2.5652581176814238E-2,4.3810158048813719E-3,-2.4999237835402255E-2,1.9515498859448144E-3,-3.4726475399878609E-2,-1.1707404026168433E-2,6.7329304317922833E-2,-1.0623401831850288E-2,-2.7775555959976828E-2,-2.6845270103507346E-2,4.3043594124583251E-3,-4.4312930834252029E-2,-6.4444464398718537E-3,-0.34168678321725565,-0.1140069792064935,-4.1183484513169333E-2,-1.492143178811034E-2,0]
[null,null,null,"Option 5","June $2025 m",1.2459582591949951,9.7769227852495533E-4,2.7329681870924105E-2,9.1127190786664869E-2,0.3443548896262314,0.2517792421001559,0.11313691177252849,0.28264742080921224,0.20812480414329571,2.5301023815984536E-3,-4.7385315600109834E-2,9.506964301144194E-2,-4.5379320301861981E-2,0.14327513316578688,0.18999145526984762,3.2472548281646141E-2,0.11027008235748781,-0.17920032920267204,0.19999292108190048,0.16387622747683395,7.042557662103377E-2,0]
[]
[null,null,"Difference in timing of unrelated expenditure",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",-2.0375691362396249,0,0,0,0,0,-8.6253583324946703E-3,-0.27825699894850686,-0.26271235847036678,-0.46905001426534909,-0.23975755474327798,-0.2642129825765096,-0.29112650567321907,-0.49015427694348546,-0.38674094152725047,-0.36171225739053625,-0.19812503838420525,-1.061449435716213,-0.26892099541373682,-3.4379121746042074E-2,0.13991596418873087,0]
[null,null,null,"Option 2","June $2025 m",-2.6276564152692328,0,0,0,0,0,-1.0676470545973871E-2,-0.41242439361980132,-0.36565957983953012,-0.61203757437999684,-0.31786754188431132,-0.3810363381969637,-0.3839692448277674,-0.81631466818384979,-0.56614751478377912,-0.72317119150170583,-0.32939001461568296,-0.17870185402580319,-0.19331264343941257,-0.14055717086694131,-0.18711224653088721,0]
[null,null,null,"Option 3","June $2025 m",0.17148045835841214,0,0,0,0,0,-7.0002321834294889E-3,-9.3631440987678616E-2,-0.16523819940618978,-0.257146709672611,-0.15376663602080498,8.580935073996443E-2,0.27142007827546877,0.20584783740036983,2.604399246297362E-2,3.6785693762112714E-2,0.19161796568323552,0.32023245829850566,0.22445172246193579,8.5925020807053443E-2,4.2019623476790002E-2,0]
[null,null,null,"Option 4","June $2025 m",-0.14642923030451213,0,0,0,0,0,-6.2078537320928717E-3,-0.11029457391339292,-0.16872756144937284,-0.22168816081170917,-0.12051890103168716,9.436585210710291E-2,0.28229638738025642,0.18443427116631028,7.8677047602013772E-3,2.1097177569799896E-2,0.17602182285281742,-0.7459185805244033,0.11602944475635013,7.6491425609901853E-2,0.30822297136091947,0]
[null,null,null,"Option 5","June $2025 m",-5.5314672978482644,0,0,0,0,0,4.741476163360403E-2,0.33325583990148289,-0.10528846827401139,0.50683233536574335,0.34541200235639735,0.19474878056212219,-3.1473459467861176E-2,-2.1158902604884133,-2.6728382434866944,-2.36975163062516,-1.9592073173271274,-2.6312582737366483,-2.1697334170185059,-1.7687582793173533,-1.842383710536069,0]
[]
[null,null,"Changes in ancillary service costs",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 2","June $2025 m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 3","June $2025 m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 4","June $2025 m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 5","June $2025 m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Voluntary load curtailment",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",-4.8506117430916591,-4.8006756969698472E-6,-1.938479954333161E-6,4.3159884841088569E-3,-0.30065308092520127,-0.14433572538655426,9.5526357197627476E-2,1.0908091222313487,-2.7007400889905,-0.5823624747276881,-5.1853135417792373,0.11051973083309008,-3.3931345230087118E-2,-0.77003636198833192,-0.13597436735358315,5.1543288116477015E-2,0.53851430450964699,-0.36523670929602758,0.37714698906449939,-0.72243971306966159,-0.33035150228715793,0]
[null,null,null,"Option 2","June $2025 m",-5.5472814799799695,-5.1309222044437774E-6,-2.178479826397961E-5,4.2469145940913222E-3,-9.2272965213737734E-3,-0.1751690792101499,-0.50001534007606097,1.1996060967767903,-3.332544758757507,-0.59813251439709347,-5.5372661141907429,0.19597507516334645,-0.40309996439657425,-0.68925916759508254,-0.13883601985338601,0.27273997171351994,0.64891188560153523,0.20380759801764725,0.25634224391546923,-0.87844675684959839,-0.69797031748066729,0]
[null,null,null,"Option 3","June $2025 m",-1.3535911291469471,-3.161679046570498E-6,2.662102065187355E-5,9.0079787820513957E-3,1.3589401310127869E-2,8.2342571297658651E-2,-0.10763421929846118,-6.484598517795348E-2,-1.9938790891873737,7.8028824043030909E-2,3.8464968014807255E-2,-2.3665243961943361E-2,0.15439133638116687,-6.9964282870273564E-2,-0.35622041144836203,0.13629092556226396,0.2241554811036508,0.13001919540715789,-8.0582056028106308E-2,-0.79059020683689596,0.21246918488168376,0]
[null,null,null,"Option 4","June $2025 m",-1.735460130462583,-6.810123863942863E-6,2.6844415970117552E-5,4.0094759979183436E-3,2.4814905951984656E-2,9.6458598848926158E-2,-0.12002419846066914,-5.6280998618433387E-2,-2.5209729399847447,0.11216162704323551,-7.8690294337775413E-3,9.4038063210177825E-4,0.17757035887763095,-4.4339332570416445E-2,-0.36476963068338364,0.24991531403361478,0.25041667209598018,-0.39821918900690889,-4.9935108796262284E-2,-0.59544924881606676,8.8929402711414696E-2,0]
[null,null,null,"Option 5","June $2025 m",9.7721994142915616,0.27851021495871464,0.36312733331601521,-0.22607971905483737,1.4641845229288037,0.8264389131010148,-0.19989286504556958,2.8115123750730504,1.0287245861766792,1.3113005932588067,3.3496891014150947,0.18279315509451521,3.8220137873763349,3.4275593020727229,-1.670595570979458,-3.0140831699611681E-2,-0.11007026412903542,0.21570043437066033,0.33173952447418742,-1.5062076025396891,0.54645896300087315,0]
[]
[null,null,"Involuntary load shedding",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",-7.7173537243671992E-6,6.800124374706229E-7,7.2587919500000045E-7,7.7470483500000067E-7,8.3079488500000056E-7,8.8489097999999903E-7,9.449593649999993E-7,1.0125540000000001E-6,-2.7922764349999997E-6,-2.9642009650000029E-6,-3.1700301150000002E-6,-3.3839227800000016E-6,-3.6194747599999955E-6,-3.8580185199999996E-6,-4.1114360300000074E-6,-1.7461812499999977E-7,-1.8731550499999938E-7,-2.0005895500000072E-7,-2.1412604000000022E-7,-2.2893125000000011E-7,-2.4573543499999993E-7,0]
[null,null,null,"Option 2","June $2025 m",-1.2143921230978803E-5,-5.4077367872551463E-7,-5.7775322999999954E-7,-6.1673989500000079E-7,-6.6141015500000002E-7,-7.0450560500000137E-7,-7.5234403000000152E-7,-8.0617441000000014E-7,-1.9348263099999988E-6,-2.0618784550000034E-6,-2.206751184999995E-6,-2.3618193950000001E-6,-2.5279418249999928E-6,-2.7027209950000013E-6,-2.889289355E-6,1.3688569999999801E-8,1.472872500000059E-8,1.5830384999999282E-8,1.7105295000000269E-8,1.8344864999999692E-8,1.9933800000000226E-8,0]
[null,null,null,"Option 3","June $2025 m",-1.1587152181488361E-5,-5.435192180769377E-7,-5.7960745999999967E-7,-6.1883573500000089E-7,-6.6367427500000154E-7,-7.0696423000000192E-7,-7.5498090999999912E-7,-8.0902936999999939E-7,-1.7487265450000016E-6,-1.866203005000004E-6,-1.9991074249999977E-6,-2.136391254999998E-6,-2.289577519999999E-6,-2.4497497749999969E-6,-2.6224976399999998E-6,-8.1804170000000414E-8,-8.7766514999999903E-8,-9.3740420000000773E-8,-1.0034546999999989E-7,-1.072897150000005E-7,-1.1518128000000004E-7,0]
[null,null,null,"Option 4","June $2025 m",1.020982891140223E-5,3.7869339175600203E-7,4.0425204500000073E-7,4.3139260999999967E-7,4.6261922000000008E-7,4.9272344999999884E-7,5.2616578999999887E-7,5.6379142000000043E-7,1.6898510199999978E-6,1.7915616599999943E-6,1.9054696750000009E-6,2.0355932549999994E-6,2.1814355900000014E-6,2.3170227849999991E-6,2.4666907949999951E-6,1.3606166999999972E-7,1.4597638000000046E-7,1.5592998999999927E-7,1.6691122000000041E-7,1.7846619000000003E-7,1.9160416499999975E-7,0]
[null,null,null,"Option 5","June $2025 m",5.5699264767196626E-6,1.6193023366639636E-8,1.5674265000000258E-8,1.7117800000000209E-8,1.8396209999999916E-8,1.9700519999999343E-8,2.1071504999999123E-8,2.2649805000002688E-8,1.3033568149999998E-6,1.378149144999996E-6,1.462592415000002E-6,1.5610636300000006E-6,1.6712841300000002E-6,1.7729014950000021E-6,1.8848948599999932E-6,-4.3990625000000215E-8,-4.7156269999999817E-8,-5.0322195000000541E-8,-5.3803010000000561E-8,-5.7486575000000408E-8,-6.1621370000000197E-8,0]
[]
[null,null,"Total market benefits",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",30.432480782525193,0.41249342065709926,0.20331065336311357,-0.12847949734446987,7.1746997091277995,3.7964534620434174,7.431794898715153,3.7497359745611116,2.185258818249082,4.8604068040092328,0.18858678023612616,3.1737631182777726,4.0280487313792621,1.5728544501918502,2.4133178074076893,2.4895626811902543,3.4482697815128884,-9.6188601221146849E-2,2.160962487432355,2.4511655147199627,1.0150098322548569,0]
[null,null,null,"Option 2","June $2025 m",43.92433094993013,0.51848579208111689,0.30744745853942013,-0.14897938852309578,9.7680961470426091,5.9350278128658447,10.231254048909289,4.7903294691348854,2.9087606761107692,6.4895157743804335,1.2362912291060941,4.3255225673285143,4.9960139271677786,2.593066985618488,3.8612749278533589,3.76089342511067,5.0606825791038776,2.3475866786292241,2.2655448991763443,2.3970833411970895,4.1918383833138835,0]
[null,null,null,"Option 3","June $2025 m",6.4625309383649903,-1.9485539517911311E-2,-1.471458179075164E-2,-0.12896073760889468,-4.2546506517026399E-2,-2.4320851676871659E-3,-0.29575630790593133,0.35864904279546067,-0.32784419236675932,3.0759337379725378,0.67484519638184159,1.4344258426959917,2.4408060909716158,0.43083012914739133,0.97072630884988642,1.1810004387520565,1.9823660131980549,0.28791584142138171,1.3496284227063977,-1.4559608071949335E-2,1.749870320076137,0]
[null,null,null,"Option 4","June $2025 m",7.080346915024152,0.18583959305740394,-0.20130646678954026,-0.1695213466487242,-0.60691527544692769,-0.30461979701990222,1.5386011293834114,0.30781836810755603,-0.93299590051025438,3.7199023848271859,0.84709330627485069,1.4797888933975174,2.3884173791407064,0.61293615024994463,1.0831617379070955,1.3728179895649983,2.1244864310993568,-1.0645803429720606,1.9253512830462471,1.3034349953408628,0.23906168545888076,0]
[null,null,null,"Option 5","June $2025 m",99.77839764204542,0.26314068956860376,1.0116641675446516,6.6831709222721321,13.866686449097642,11.314215351687322,14.006638148178233,11.442745450147354,8.7278545775796275,10.554780457016692,10.424832024538942,8.4195776912511633,11.555603192097996,13.952478269970271,8.9980432157854846,9.7994102058488703,10.759580973825949,11.10352474618994,7.0520602381662734,5.2798039504611678,10.728911024625152,0]

{"sheet":"Weighted","index":7,"n_rows":118,"n_cols":27,"rows_kept":118,"cut":false,"hidden":false,"merged":[]}
[null,null,"Increasing capacity for generation in the Wagga North area"]
[null,null,"Weighted scenario"]
[]
[null,null,"Description: This tab presents the calculations to determine the preferred option for this RIT-T based on the assigned scenario weights (from 'inputs' tab) being applied to the costs and benefits in this tab. "]
[]
[null,null,"Net economic  benefit"]
[]
[null,null,"Net economic benefit",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",10.738126857537184,5.7482461225485612E-4,-1.8689027561881684,-14.946621840681615,-3.5839225757987592E-3,4.5307181347145571,4.0778466349327749,3.3877098444495224,3.3963758783571429,4.2750720671457243,2.6934172726418426,1.6016839927184179,2.8494677877783907,0.66801994042614532,1.933624643212257,1.9549920524169619,2.1027107092661979,0.90589092638589586,1.4640701965703304,1.1266570410291601,0.44971921894695732,18.718527607295968]
[null,null,null,"Option 2","June $2025 m",21.714270483012978,-0.11396429660128601,-1.597386272512535,-13.764139479404392,1.7313907552884507,6.4683628599609913,5.0479582201443236,5.0228780194747236,4.4502702465475465,6.014161704337381,3.9071339694514906,2.2996192389955592,4.0131176811090219,0.53479243199299908,2.974835644888409,2.923669778533899,3.1008161408189068,2.4138003893335065,2.4505321613742113,1.4972706159104685,1.3544628243017767,17.166175179587697]
[null,null,null,"Option 3","June $2025 m",-19.082622464093365,-1.0828505215161849E-2,-3.6922569793913738,-10.984351918682918,-20.422385816814987,-14.987036857165593,-6.352234415424391,2.6458963311350217,3.3341112926411807,4.141968329070135,2.7433466012600518,1.2698075178233696,2.2879212188396418,-0.54861973263906627,1.0152074237450073,1.5413087204868858,1.650018076400624,0.24024345545278242,1.0546763950796725,0.24589352067676823,-4.8197256693649826E-2,59.142429804586826]
[null,null,null,"Option 4","June $2025 m",-11.070130237989595,-0.12779311495900725,-3.0740682889697726,-9.5629161606094844,-8.2682935356756015,-23.616687779930491,2.2882020292553356,2.3401756562723248,2.8936301498151868,3.9367155261215019,2.8451707442450429,1.8675090735172848,2.6891451097799473,-0.79556026548967995,1.434023832481939,2.4097369974146394,2.3863032497270376,0.43889405608971255,1.2590014183664182,0.22953939598014525,0.24479292592052923,43.599861595857078]
[null,null,null,"Option 5","June $2025 m",-120.13154669937103,0.2897465094325144,-107.42163999183258,-105.93893684981921,5.3053591075614781,5.2282101891313717,8.9922491970550809,7.4374258816951349,6.5688091268567375,8.7105483968505162,6.0899074088604239,7.0080538787407454,8.7836361371690188,5.9239847464661066,7.5445610837630062,7.3656559464549867,7.8867900149234815,6.5776356080154459,4.3493604532969901,3.1619465090363876,4.8837890830669499,58.981578913659384]
[]
[null,null,"Cost calculations"]
[]
[null,null,"Capital costs",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",18.0716568722547,0,1.9829388942774009,14.774102812803102,4.0599999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 2","June $2025 m",16.572950296240634,0,1.7829388942774007,13.674102812803104,3.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 3","June $2025 m",45.707153915743532,0,3.6929388942774004,10.984102812803105,20.400000000000002,15.199999999999998,6.1899999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 4","June $2025 m",36.457115430371609,0,3.0229388942774,9.8641028128031021,8.16,24.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 5","June $2025 m",194.36115811824408,0,107.49956035245297,107.49956035245297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating costs"]
[]
[null,null,null,"Option 1","June $2025 m",0.88759463817148876,0,0,0,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0]
[null,null,null,"Option 2","June $2025 m",0.81383109647121021,0,0,0,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,0]
[null,null,null,"Option 3","June $2025 m",1.8355073064236005,0,0,0,3.2735208535402523E-2,3.2735208535402523E-2,3.2735208535402523E-2,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0]
[null,null,null,"Option 4","June $2025 m",1.618800446404385,0,0,0,3.2735208535402523E-2,3.2735208535402523E-2,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0]
[null,null,null,"Option 5","June $2025 m",22.091159135499897,0,0,0,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,0]
[]
[null,null,"Total costs"]
[]
[null,null,null,"Option 1","June $2025 m",18.959251510426181,0,1.9829388942774009,14.774102812803102,4.1640852085354023,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0.10408520853540251,0]
[null,null,null,"Option 2","June $2025 m",17.386781392711836,0,1.7829388942774007,13.674102812803104,3.7254352085354023,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,9.5435208535402521E-2,0]
[null,null,null,"Option 3","June $2025 m",47.542661222167119,0,3.6929388942774004,10.984102812803105,20.432735208535405,15.2327352085354,6.2227352085354024,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0.28233520853540256,0]
[null,null,null,"Option 4","June $2025 m",38.075915876775994,0,3.0229388942774,9.8641028128031021,8.192735208535403,24.092735208535402,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0.22553520853540251,0]
[null,null,null,"Option 5","June $2025 m",216.45231725374393,0,107.49956035245297,107.49956035245297,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,2.5905551999999998,0]
[]
[null,null,"Market benefit calculations"]
[]
[null,null,"Value of emissions reduced",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",-0.39241599910190195,-0.18865018327750693,-5.9321856072000641E-2,-0.43120800594984776,0.47190912045181876,0.21917506850767035,-7.6663045900867477E-2,-0.24862247128310838,0.23194858247115216,0.98238980661979269,0.25877945606238861,-0.18268908016630447,4.6460986019482148E-2,-0.49944328272549443,5.2395928894569031E-2,-0.3361410510618239,-0.1253215198652203,-0.46201931711611099,-6.3060019501424647E-2,-0.36997616105835551,-0.82540054057644019,0]
[null,null,null,"Option 2","June $2025 m",-0.42969193980209686,-0.38149783161704376,-3.0141898321572096E-2,-0.26550519219272206,0.58479941293120286,-0.15839219746975527,-0.11767254305499734,-8.2852199848262344E-3,0.32737241691668673,0.88746045695168241,0.48130614523774046,-0.29807701150254473,0.1163267232997451,-0.80163973462768479,7.4842656205764815E-2,-0.56235186689635774,-0.30842425380857241,-4.6941264868671589E-2,0.36459165771534563,-0.46305833316073924,-0.9002056010273487,0]
[null,null,null,"Option 3","June $2025 m",0.80899141814271458,5.0017172204221326E-2,6.0664981273625792E-5,7.4810504613912102E-2,-8.9084827180682703E-3,0.13408090970123598,3.3476324536753352E-2,0.76649507943995743,1.2684695114295781,1.4058143355394781,0.77897712720752532,-0.75205723655272028,-0.14096473364353837,-0.86652116444553007,-0.39432438282005344,-0.18094732835444638,-2.6930494838282276E-2,-0.79367468171276911,-0.18760979697179159,-0.71246571349305188,-1.2704328375281579,0]
[null,null,null,"Option 4","June $2025 m",0.46254026009460802,-7.5420283378742722E-2,-5.1683443913328547E-2,0.14763215550804973,0.10203205750539408,0.13483371665262586,-0.12243989488741248,0.17018365391270127,0.60219714201334362,0.76670360672848969,0.43353226367517667,-0.20422659191817444,9.053659169534703E-2,-1.0940079571971568,-6.4474971687567148E-2,0.41405250088205131,0.45994211795080348,-0.49730138389169198,9.1587478957126101E-2,-0.77462182943636182,-0.71363525230143354,0]
[null,null,null,"Option 5","June $2025 m",-1.5912476929532544,0.16980958912322239,-0.15483814420293515,-1.8656610302517356,0.11682994186328444,0.89207811974393658,-5.5777782746139468E-2,-0.26130411044240698,-0.10785652249622615,-1.7092215403718823E-2,-4.4995674477854367E-3,1.2773197572494166,0.13118696328892027,-0.83849461629173405,0.3480075240357472,-2.6334429919868833E-2,0.58794512367913665,-0.12547748535666231,-1.1584407756251409,-1.5939463367548519,-0.99492948580140117,0]
[]
[null,null,"Fuel consumption",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",-2.599800864674791,0,0,0,0.49212433077730561,-9.3409767478542571E-2,-0.27243507001345957,-0.68130747864027397,-0.25011880981125501,-0.33561800630016592,-4.6803557838901499E-2,0.18651990372623567,-0.23643392664591259,-1.0528087429625703,-0.32304833411378125,-0.30210784458212969,-0.66104378961077603,-1.111859439874022,-0.60889862477264389,-0.44467283965260773,-0.82728606896634105,0]
[null,null,null,"Option 2","June $2025 m",-4.1325694790670093,0,0,0,0.41767757442848963,-0.46730832701533931,-0.38819631147785227,-0.29965993831157223,-0.30990755037989171,-0.62401681408263354,-0.23996337176067523,0.33019240516498943,-0.38425686790435915,-1.9974871777713201,-0.51659078525362812,-0.41859664495739707,-0.91679503562477282,-1.2987126743635851,-1.0230345821150446,-0.80796030180614709,-1.2311212198867929,0]
[null,null,null,"Option 3","June $2025 m",-3.1500108690743516,-6.926661784340013E-2,2.668422698479844E-3,1.335614891277146E-3,0,0,-0.31055189198673588,-0.32350990958662579,-0.11326734949377849,-0.29562945092664333,-0.39671881966634481,-0.55135734482810106,-0.28278982258266183,-1.3088123593295973,-0.18681997409207726,-0.18191664144182026,-0.38535488938583623,-0.80267636317049895,-0.69776453277410377,-0.54320359578824995,-0.9114478253284779,0]
[null,null,null,"Option 4","June $2025 m",-3.1065820103178488,-5.8985926377490616E-2,2.5854106796668929E-3,0,0,0.3014064966705064,-0.30705744567819693,-0.33444673448330609,-0.14374612488858246,-0.28274892051018014,-0.42171551646611538,-0.45108650695819846,-0.25358636797853307,-1.4457629037497939,-0.20843303441945749,-0.24681324139520824,-0.53200389324453234,-0.95002947497259349,-0.68540081718738977,-0.585777042819002,-0.99761959762936836,0]
[null,null,null,"Option 5","June $2025 m",3.481312284289023,8.4473516612697488E-2,0.17068785149576796,0.54714025786042386,2.726323393621028,1.2702304686483967,0.45097858715476147,0.68814097088382598,0.13873512384205811,-0.37253949994617414,-0.29105596860506577,0.91095590862264997,7.27787697087382E-2,-1.1826541463386433,0.25549556010263363,-0.35929705596034411,0.29518333913370159,-1.0128797311828999,-0.8344667439482123,-0.66148773382835768,-0.61371657594024098,0]
[]
[null,null,"Costs for parties other than the RIT-T proponent ",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,"Capital costs"]
[null,null,null,"Option 1","June $2025 m",25.906202504874642,0,4.762480094200327E-4,0.23790240572852556,2.8388147221864797,4.0739641382800347,4.062727420361516,3.9065802252114188,3.4978246725197093,3.4013287803176899,3.1422383697617073,1.5034264409472233,2.893884959888037,2.2971516155491374,2.3359352431039224,2.6318809885169685,2.8010307836692299,2.761748042832314,2.0399989550745339,1.9471764805745257,2.1122795504670284,0]
[null,null,null,"Option 2","June $2025 m",36.249854966130393,0,2.0825161953268887E-3,0.18495781777363846,3.9127548278616175,6.4876836391134836,5.1367528050237619,4.8220399860163523,4.4646433609550513,5.3406235914321218,4.2786005519032919,2.0638647182948082,4.1010119084977488,3.3540617336365721,3.4948268552510489,3.8538258807559758,4.1132297485829987,3.7047431916965428,2.9323128357318637,2.7499404218815107,3.3715027063562593,0]
[null,null,null,"Option 3","June $2025 m",13.427796072506457,0,1.0301872840790339E-3,-8.127496162069292E-2,4.9329536571531205E-2,-0.19335580985891282,-0.13467463559119094,2.2005769065613094,2.3440961797045929,2.8604295852928772,2.4630877017214878,2.4274289695502738,2.5033400377644099,1.6744912678554829,1.7839679116788829,1.9523151484466688,2.0842298981430574,1.9875879201584392,1.9286276348790672,1.642926204766445,2.1007278686250355,0]
[null,null,null,"Option 4","June $2025 m",16.100267709132847,0,1.8722446747432286E-4,0.13257623201184973,-0.37358971878897135,-0.293296189102839,2.6605321248461227,2.4328028600781724,2.5884527848140166,3.1728725094866057,2.8184858011620055,2.2877706192443834,2.554454652734039,1.7337425026781237,1.8805838992240569,2.2534750389079092,2.425275563999421,2.2044451675551682,1.7806022318379291,1.6417778988368081,1.907525520808631,0]
[null,null,null,"Option 5","June $2025 m",79.494703750953576,0,1.2957212844105471E-3,2.7390620745728644,5.2138759059362334,5.8496403776596804,10.770744990126904,9.1162182933350415,9.0619190919262103,11.256325178221285,8.7467438611775457,7.8381277387765831,10.61688521940432,10.245537570788764,10.258265214470812,10.741320694119967,10.206452712149876,10.856926324842297,9.5976123150393864,8.8538501586799239,9.5521939229424238,0]
[null,null,null,"Fixed Operating & Maintenance "]
[null,null,null,"Option 1","June $2025 m",4.0267629062583943,0,4.3875409392057915E-5,0.14834090526595445,0.36894293902805653,0.56082392192918173,0.67009305135622976,0.58303525568372605,0.5349385910822092,0.5133102561157602,0.46514464421522916,0.24726296732612355,0.48135244217144185,0.34988925719997493,0.34910877085451825,0.40075219511386417,0.4421749051526967,0.45172945431646433,0.33562963365611725,0.33662875689591598,0.31761990335764495,0]
[null,null,null,"Option 2","June $2025 m",5.4614310666249031,0,1.8874374885854194E-4,0.20713789600957169,0.51418801971794437,0.90555514429905082,0.85268051400477807,0.70349892867970543,0.66823486475740079,0.77533775229197543,0.61507340999927695,0.33127201044529553,0.64188941975984559,0.47820065307454568,0.48699107614290366,0.54143446621133084,0.58882435428167812,0.52860660204343723,0.41919160368172925,0.42906633183444681,0.51068793060901041,0]
[null,null,null,"Option 3","June $2025 m",3.3167337687089535,0,8.8975485641640259E-5,-1.3635374202176535E-2,-6.9006346984556322E-2,0.31856371124806176,0.49921753434452509,0.43880014922316146,0.46879533215416808,0.5297284687906586,0.46319589148722118,0.50650070205293563,0.53342819816466092,0.36345263909403908,0.38626578723307831,0.41524056288747491,0.42639493923407823,0.39760488918961523,0.41247125671269713,0.36099932473067381,0.43801746068516878,0]
[null,null,null,"Option 4","June $2025 m",3.6567150972470546,0,1.6893353968043813E-5,1.4571626419101449E-2,0.12796550622376798,0.34322658957059959,0.51905759906149795,0.46853802843193076,0.5015746741371867,0.57066662934146739,0.51255214211947531,0.48517606680683911,0.54665819644872038,0.36200001251745562,0.38794124864533841,0.44906727681564007,0.4706586517818141,0.46367096124871748,0.41435310905048933,0.35833988130251782,0.37985003392747785,0]
[null,null,null,"Option 5","June $2025 m",-2.1430735871234932,0,1.2577946873534529E-4,0.31611779232612658,-0.73741207679422582,-0.71189053044282902,0.13777237753914959,-0.21518054930966171,-0.21512532029937576,9.2282558602682918E-2,-0.28034634609926795,-0.55697805343265827,-9.5928752828185679E-2,-0.23370729101494364,-0.19260850348855457,-0.10583206695850092,-0.19410572543842133,-9.8710203092323368E-2,-0.36869441567541794,-0.49091958509424327,-0.27899527564839444,0]
[null,null,null,"Variable Operating & Maintenance "]
[null,null,null,"Option 1","June $2025 m",-3.5777139861336626E-2,0.18922393006725768,0.17307516283880203,-0.12820386788228802,4.0920884002494523E-2,-9.6011035052605956E-2,-9.8744721485975906E-2,-6.2360603438878573E-2,-5.0322375922210089E-2,-2.3263640655352445E-2,-1.1139648509689265E-2,4.2236160002471483E-2,-5.7288058403599882E-4,-2.4527664593911709E-2,-7.0743449412731269E-4,-2.4186162675841269E-2,-3.3148572098293694E-2,-0.13199847453637942,-7.3049956256002694E-3,-2.1284014454167281E-3,-4.7028048778790604E-2,0]
[null,null,null,"Option 2","June $2025 m",-0.10464391030184228,0.26753418801688211,0.21518600903179619,-0.21726439601637365,3.5198100535563978E-2,-0.16781729438492959,-9.3329266824463838E-2,-6.2337562880882727E-2,-5.2991351293700292E-2,-9.3750629693524559E-2,8.3438751250585613E-3,6.8392739220310264E-2,-1.9920662693575363E-2,-2.9552828897297163E-2,-1.5607343072222758E-2,-4.7954930723421961E-2,-4.6198934034601388E-2,-0.1100487614519136,-5.5820181345308129E-3,-1.582727130644173E-2,-7.1439882880816014E-2,0]
[null,null,null,"Option 3","June $2025 m",-0.16041494846719634,8.4215070532616208E-3,-2.2233273727351841E-3,1.7164002383793786E-2,3.858387944031904E-2,-1.6306303850377048E-2,-5.6054453554274339E-2,-1.8821236878939943E-2,-2.1466803647129492E-2,-4.9845755948272764E-2,-1.225160114552722E-2,-6.7643159546115328E-2,-8.3977062121533674E-3,-1.8678847269345055E-2,3.0375060021236799E-3,-9.6740367474245637E-3,-8.8238700464626143E-3,-5.8655410190973784E-2,-1.7886268093691628E-2,-1.3399305901490948E-2,-6.2931640157279395E-2,0]
[null,null,null,"Option 4","June $2025 m",-0.15983882651172454,6.613412920564771E-3,-2.1222270721500533E-3,5.8043496068557951E-3,7.2569362196002199E-2,-1.54648921836457E-2,-5.5834459633281312E-2,-1.6652348514315064E-2,-2.7113038270716455E-2,-5.2942655146639199E-2,-1.723771843790246E-2,-5.0160192588648442E-2,-5.4269217976226983E-3,-1.773059864366331E-2,5.9471543012850261E-3,-2.6086074191572942E-2,-2.9239474016261511E-2,-0.10637202548814628,-5.7265385339454154E-3,-6.6074866221026698E-3,-5.4260451158063744E-2,0]
[null,null,null,"Option 5","June $2025 m",1.1083192535910504,-6.3145169649533274E-3,6.922866492880075E-3,-0.14212529626824336,0.37216160561921185,0.39115923620935461,9.5116752299179541E-2,0.14176640168504151,7.2929627284420623E-2,-3.6047284363039868E-2,0.12879833648239553,0.22552623077044615,0.13083124964449241,6.5874498735338419E-2,0.1857361419674487,8.0213821576294891E-2,0.12161532585371616,8.9859854949372667E-3,1.1623486532607863E-3,1.0386952702945394E-2,3.0806726261717751E-2,0]
[]
[null,null,"Difference in timing of unrelated expenditure",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",-1.0130826764683862,0,0,0,0,0,5.7468443816188139E-3,-3.5751969717994284E-2,-5.7672658238260788E-2,-7.4968808360652311E-2,-0.13375636675819152,-0.17933171641078302,-0.18592500049730973,-0.18645577164006821,-0.27666624650104238,-0.30746645350825419,-0.25699200381052351,-0.34271738561817078,-0.20870342588296326,-0.12433403337483014,-0.118012314760698,0]
[null,null,null,"Option 2","June $2025 m",-1.1402254976474482,0,0,0,0,0,5.4392243520855746E-3,-5.6376477265175709E-2,-5.0784480171811738E-2,-8.8448489342220701E-2,-0.15333221101124878,-0.20641725646338074,-0.23979786201756498,-0.25817041495701659,-0.33672028915076535,-0.37618756332162545,-0.28058002722343955,-0.21970990057837128,-0.20449072257523682,-0.15462067428691059,-0.12412450968033341,0]
[null,null,null,"Option 3","June $2025 m",-0.49740380698031961,0,0,0,0,0,5.9907008263607505E-3,-1.5883623105977875E-2,-2.9996837595855794E-2,-3.6413686662997408E-2,-0.10333070376170497,-4.2959886892785445E-2,-1.969102691137465E-2,-8.6220838812362796E-2,-0.16177963812081342,-0.18328286728296858,-0.16521149198437968,-0.12743304396146926,-0.11089984450973447,-8.795397653669966E-2,-8.3708040185609317E-2,0]
[null,null,null,"Option 4","June $2025 m",-0.53770344515089064,0,0,0,0,0,6.1095295784899407E-3,-9.9599332607286303E-3,-2.3036745610663729E-2,-2.7903018647651122E-2,-3.3484411667998301E-2,-2.7633590367167352E-2,-7.0236157193369342E-3,-9.7399678132191497E-2,-0.20377315995039993,-0.23156891991015471,-0.18728992636906466,-0.29125084877635998,-0.13649644207599806,-8.9825762879893314E-2,-5.5335549342813699E-2,0]
[null,null,null,"Option 5","June $2025 m",-0.96951675556138905,0,0,0,0,0,1.4152854627131718E-2,0.1004027039719891,5.4334338951629355E-2,0.14372577923589247,-3.479675477878573E-2,-7.231729128308502E-2,-0.13887837585320256,-0.24336726940622014,-0.40792032116802945,-0.43622265812233135,-0.40669100638864508,-0.52458748888499374,-0.37347583225820752,-0.22458387332986718,-0.31117735481199416,0]
[]
[null,null,"Changes in ancillary service costs",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 2","June $2025 m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 3","June $2025 m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 4","June $2025 m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option 5","June $2025 m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Voluntary load curtailment",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",-1.0315596278415247,4.5756282908454556E-7,-4.7118005056390187E-5,6.4882626126287844E-4,-5.2211471006809514E-2,-2.9739793350538196E-2,-0.10879350096635679,3.0221167509009383E-2,-0.40613678989820651,-8.4020980047295468E-2,-0.87696027470530813,8.834467597191982E-2,-4.5213424094295934E-2,-0.11170009216739586,-9.9307896589317463E-2,-3.6546596277303323E-3,4.009584793821943E-2,-0.15490702971798243,8.0493577302324371E-2,-0.1119518784428952,-5.8368402886731299E-2,0]
[null,null,null,"Option 2","June $2025 m",-1.2375503651457016,-6.0442395695303739E-7,-3.0930961255251074E-5,6.3726359087029833E-4,-7.7919118069248615E-3,-3.5922831972832081E-2,-0.25228092464973978,1.9433584939997695E-2,-0.5008616253416408,-8.7608762239541241E-2,-0.98745901556237425,0.10582706342512652,-0.10669953280691227,-0.11518433700065209,-0.11747104636958021,2.8935318561682556E-2,4.6195146216636868E-2,-4.870196948614279E-2,6.2978194127602194E-2,-0.14483477804433817,-0.10540185117432813,0]
[null,null,null,"Option 3","June $2025 m",-0.5684908430673058,-4.6437685260247711E-7,-2.0694358430571215E-4,1.3512248257170094E-3,3.5093072009783526E-4,2.7159777815906026E-3,-0.16690264256833104,-0.11942567312461272,-0.30018314917290961,1.0220448326640687E-2,-0.16727735114838913,3.2231147287555467E-2,-1.4668021580237996E-2,-2.3994689295626724E-2,-0.13280400951488705,1.1908915374335773E-2,8.049004820323627E-3,-8.0174848221093373E-2,1.0072937864966323E-2,-0.11867444041403591,2.3912716705778721E-2,0]
[null,null,null,"Option 4","June $2025 m",-0.67656360506357172,-5.4002764464100566E-7,-2.1459101774894406E-5,6.0203566523690149E-4,-4.535805635850345E-3,5.341418170888795E-3,-0.18663052373087652,-0.14475499214295226,-0.37916378803257383,1.5602101006351798E-2,-0.22142712202143347,5.3203928390841357E-2,-1.0932805795410193E-2,-1.0867061295994559E-2,-0.13823276372578475,2.3145535417169058E-2,4.4953225451562079E-3,-0.15873323326184219,2.561749551641512E-2,-8.8211170713813583E-2,3.8033049751427933E-3,0]
[null,null,null,"Option 5","June $2025 m",1.6992447538487572,4.1777502919272687E-2,5.472728148137751E-2,-3.3910772832153054E-2,0.20413502513092638,0.12754717159074272,0.16981603513080368,0.45793674681768826,0.15442774371474455,0.23444882221946503,0.4156187735571058,-2.4025504956540118E-2,0.65731595007974319,0.70135086674657332,-0.31185968696865773,6.2362968425756879E-2,-0.13305441797182746,6.3933551456646004E-2,7.621891291632181E-2,-0.14079770652132417,9.0162505236707699E-2,0]
[]
[null,null,"Involuntary load shedding",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",-1.739736430104225E-4,6.2025967502059344E-7,-1.9017409132467792E-4,7.0869788060000005E-7,7.6052025855000048E-7,8.1041475919999948E-7,8.6573547275000083E-7,9.2766102639999966E-7,-1.2531059210000016E-7,-1.3200864954999967E-7,-1.4104998964999929E-7,-1.5014306574999949E-7,-1.5994361279999929E-7,-1.6969812409999945E-7,-1.7940708225000092E-7,2.487773108000004E-7,2.6642626774999987E-7,2.8463518534999946E-7,3.0485538935000025E-7,3.2606822614999982E-7,3.49626687449999E-7,0]
[null,null,null,"Option 2","June $2025 m",-1.6188371036138577E-3,-4.8577167408827211E-8,-1.731817928288506E-3,-5.5766272350000014E-8,-5.9844039749999274E-8,-6.4073284500000457E-8,-6.8693846449999452E-8,-7.3183472600000334E-8,-1.8035914490000022E-7,-1.9244507670000008E-7,-2.0594417634999895E-7,-2.2105364244999865E-7,-2.3649050239999965E-7,-2.5292874530000041E-7,-2.703297099000009E-7,3.2743911545000064E-7,3.509643813500005E-7,3.7487761354999904E-7,4.0147788505000011E-7,4.2933449049999987E-7,4.6052152864999983E-7,0]
[null,null,null,"Option 3","June $2025 m",-6.8976778571689442E-4,-1.0225239206154056E-7,-7.3606460640667035E-4,-1.1677164404999992E-7,-1.253089065999996E-7,-1.3365179165000056E-7,-1.4289609559999892E-7,-1.5285784750000025E-7,-3.8220208250000117E-7,-4.0680620424999973E-7,-4.3489881404999966E-7,-4.6471227064999997E-7,-4.9762406070000025E-7,-5.3190072370000044E-7,-5.6808584395000093E-7,1.7614046910000113E-7,1.8899352790000004E-7,2.018969348999995E-7,2.1650766574999966E-7,2.3184858029999981E-7,2.4902529429999861E-7,0]
[null,null,null,"Option 4","June $2025 m",-8.2297068141939426E-5,2.2190430596340023E-7,-9.1793106228469618E-5,2.5298252439999985E-7,2.7135945960000067E-7,2.8882677604999954E-7,3.0823439505000047E-7,3.3078622450000061E-7,4.5418857879999964E-7,4.8239845979999917E-7,5.1441723820000053E-7,5.4944281210000067E-7,5.8872814650000016E-7,6.2686894364999972E-7,6.6862987044999851E-7,8.9424208350000559E-8,9.5615103750001024E-8,1.0221186319999948E-7,1.0933719449999993E-7,1.1684739525000023E-7,1.2517635954999862E-7,0]
[null,null,null,"Option 5","June $2025 m",-9.3225992672565548E-4,4.1774227515499599E-7,-1.0009953998467709E-3,4.7722647549999991E-7,5.1218501985000065E-7,5.4572208989999951E-7,5.8292329035000064E-7,6.2475361580000029E-7,2.4393327609999924E-7,2.5828412545000032E-7,2.7457428065000066E-7,2.9299393100000122E-7,3.1372419360000013E-7,3.3324696885000107E-7,3.5481160519999833E-7,-1.2670598944999934E-7,-1.3609405600000028E-7,-1.4526155525000055E-7,-1.5580500104999944E-7,-1.6681783805000033E-7,-1.7917186890000092E-7,0]
[]
[null,null,"Total market benefits",null,null,"NPV",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[null,null,null,"Option 1","June $2025 m",24.860155129542083,5.7482461225485612E-4,0.11403613808923242,-0.17251902787851228,4.1605012859596036,4.6348033432499598,4.1819318434681776,3.4917950529849251,3.5004610868925456,4.379157275681127,2.7975024811772453,1.7057692012538204,2.9535529963137934,0.7721051489615478,2.0377098517476595,2.0590772609523644,2.2067959178016006,1.0099761349212983,1.5681554051057329,1.2307422495645626,0.55380442748235981,0]
[null,null,null,"Option 2","June $2025 m",34.664986003687581,-0.11396429660128601,0.18555262176486578,-9.0036666601287618E-2,5.456825963823853,6.5637980684963937,5.143393428679726,5.118313228010126,4.545705455082949,6.1095969128727834,4.002569177986893,2.3950544475309616,4.1085528896444243,0.63022764052840163,3.0702708534238115,3.0191049870693014,3.1962513493543092,2.5092355978689089,2.5459673699096137,1.5927058244458709,1.4498980328371791,0]
[null,null,null,"Option 3","June $2025 m",13.176511023983235,-1.0828505215161849E-2,6.8191488602657767E-4,-2.4910587981345989E-4,1.0349391720416891E-2,0.24569835136980683,-0.12949920688898861,2.9282315396704242,3.6164465011765832,4.424303537605538,3.0256818097954543,1.5521427263587722,2.5702564273750443,-0.26628452410366377,1.2975426322804098,1.8236439290222883,1.9323532849360265,0.52257866398818498,1.337011603615075,0.52822872921217079,0.23413795184175273,0]
[null,null,null,"Option 4","June $2025 m",15.738752882362334,-0.12779311495900725,-5.1129394692372702E-2,0.30118665219361795,-7.5558327140197848E-2,0.47604742860491195,2.5137372377907381,2.5657108648077274,3.1191653583505894,4.1622507346569044,3.0707059527804454,2.0930442820526873,2.9146803183153498,-0.57002505695427741,1.6595590410173415,2.635272205950042,2.6118384582624401,0.66442926462511509,1.4845366269018208,0.45507460451554776,0.47032813445593175,0]
[null,null,null,"Option 5","June $2025 m",81.078809747117546,0.2897465094325144,7.7920360620389512E-2,1.5606235026337585,7.8959143075614779,7.8187653891313715,11.582804397055082,10.027981081695135,9.1593643268567373,11.301103596850517,8.6804626088604238,9.5986090787407452,11.37419133716902,8.5145399464661065,10.135116283763006,9.9562111464549865,10.477345214923481,9.1681908080154457,6.9399156532969899,5.7525017090363875,7.4743442830669498,0]