{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Overview of the model","R1 Interface and results","R2 Report charts","I1 General Inputs","I2 CBA Inputs","S1","S2","S3","Weighted"],"not_rendered":{"charts":14,"images":3,"macros":0,"external_links":2,"defined_names":130,"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":"Overview of the model","index":0,"n_rows":15,"n_cols":6,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,"HumeLink MCC RIT-T assessment"]
[]
[null,null,null,null,"Cell legend applied throughout the model"]
[null,null,null,null,null,"Table Row Name"]
[null,null,null,null,null,"Input Cell"]
[null,null,null,null,null,"Calculation cell"]
[null,null,null,null,null,"Parameter Cell"]
[null,null,null,null,null,"Output Cell"]

{"sheet":"R1 Interface and results","index":1,"n_rows":42,"n_cols":11,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["R1 Interface and results"]
["Interface for scenario settings and key results"]
[]
[null,"Scenario settings"]
[]
[null,"Parameters",null,null,null,"S1","S2","S3",null,"Sensitivity parameters"]
[null,"General parameters",null,null,"Unit","Step","Progressive","Green energy export ",null,"Upper bound","Lower bound"]
[null,"Commercial discount rate",null,null,"Percent",7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,0.105,0.03]
[null,"VCR for involuntary load shedding",null,null,"$/MWh",1,1,1,null,1,1]
[null,"VCR for voluntary load curtailment",null,null,"$/MWh",1,1,1,null,1,1]
[]
[null,"Cost parameters",null,null,"Unit","Step","Progressive","Green energy export ",null,"Upper bound","Lower bound"]
[null,"Capital cost",null,null,"Factor",1,1,1,null,1.25,0.75]
[null,"Planned routine maintenance and refurbishment ",null,null,"Factor",1,1,1,null,1.25,0.75]
[null,"Contractor penalties and storage costs",null,null,"Factor",1,1,1,null,1.25,0.75]
[]
[null,"Benefit parameters",null,null,"Unit","Step","Progressive","Green energy export ",null,"Upper bound","Lower bound"]
[null,"Avoided involuntary load shedding",null,null,"Factor",1,1,1,null,1,1]
[null,"Avoided unrelated TNSP expenditure",null,null,"Factor",1,1,1,null,1,1]
[null,"Avoided fuel consumption from generation dispatch ",null,null,"Factor",1,1,1,null,1,1]
[null,"Avoided voluntary load curtailment ",null,null,"Factor",1,1,1,null,1,1]
[null,"Avoided costs for non RIT-T proponent parties",null,null,"Factor",1,1,1,null,1,1]
[null,"Competition benefits",null,null,"Factor",1,1,1,null,1,1]
[]
[null,"Scenario weightings",null,null,"Unit","Step","Progressive","Green energy export "]
[null,"Weightings",null,null,"%",0.43,0.42,0.15]
[]
[null,"Opex",5.0000000000000001E-3]
[null,"Option 3C capex",1]
[]
[null,"Weighted NPV results"]
[]
[null,"Net present value ($, PV)","S1","S2","S3"]
[null,"Option ","Step","Progressive","Green energy export ","Weighted NPV","Rank"]
[null,"Option 1C-new",2331271197.6583261,4289482073.7004538,3115182572.7252731,3271306471.8560619,3]
[null,"Option 2C",3313125690.3975863,4198974520.9871097,4023343570.4664202,3791714881.2555108,2]
[null,"Option 3C",3582821764.8322306,4687740796.459693,4507613130.4119244,4185606462.9527187,1]
[]
[null,"Option ","Step","Progressive","Green energy export ","Weighted NPV"]
[null,"1C-new",2331.2711976583259,4289.4820737004538,3115.1825727252731,3271.3064718560618]
[null,"2C",3313.1256903975864,4198.9745209871098,4023.3435704664203,3791.7148812555106]
[null,"3C",3582.8217648322307,4687.7407964596932,4507.6131304119244,4185.6064629527191]

{"sheet":"R2 Report charts","index":2,"n_rows":211,"n_cols":14,"rows_kept":211,"cut":false,"hidden":false,"merged":[[127,4,129,4],[130,4,132,4],[152,4,154,4],[155,4,157,4]]}
["Report charts"]
["Report charts/tables for the MCC assessment report"]
[]
[null,"Report Charts"]
[]
[null,null,"R","B","G"]
[null,"Green",71,168,67]
[null,"Blue",0,102,190]
[]
[]
[null,"Figure E1","Summary of the estimated net benefits, weighted across the three scenarios ($bn, PV 2023 dollars)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Height",6.75]
[null,null,null,null,null,null,null,null,null,null,null,"Width",4.5,18]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Figure 1.1","Summary of the estimated net benefits from the PACR Addendum ($m, PV 2021 dollars)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Height",6.75]
[null,null,null,null,null,null,null,null,null,null,null,null,"Width",18]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Option 1C-new",335.47166769447665]
[null,null,null,null,null,null,null,null,null,null,null,null,"Option 2C",398.92079380587671]
[null,null,null,null,null,null,null,null,null,null,null,null,"Option 3C",490.60279664956619]
[]
[]
[]
[]
[]
[]
[null,"Figure 2.1","Revised MCC HumeLink capital expenditure cost estimates compared to PACR Addendum capital expenditure cost estimates ($m, PV 2023 dollars)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Height",6.75]
[null,null,null,null,null,null,null,null,null,null,null,null,"Width",18]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Option 1C-new","Addendum",3102]
[null,null,null,null,null,null,null,null,null,null,null,"MCC",4324.6004359999997,0.3941329580915538]
[null,null,null,null,null,null,null,null,null,null,"Option 2C","Addendum",3912]
[null,null,null,null,null,null,null,null,null,null,null,"MCC",5614.624151,0.43523112244376283]
[null,null,null,null,null,null,null,null,null,null,"Option 3C","Addendum",3820]
[null,null,null,null,null,null,null,null,null,null,null,"MCC",4881.2452186469618,0.27781288446255537]
[]
[]
[]
[]
[]
[]
[null,"Table 2.1","Breakdown of revised MCC HumeLink capital expenditure cost estimates ($m, real 2023 dollars)"]
[]
[null,"MCC","Option 1C-new","Option 2C","Option 3C"]
[null,"Network capital costs"]
[null,"Lines",2818.2208869999999,3418.8234000000002,3250.9632854773631]
[null,"Substations",657.94140200000004,1243.4796819999999,872.48444728916093]
[null,"Land",173.36411899999999,276.61693300000002,248.06169603564078]
[null,"Network capital cost total",3649.5264079999997,4938.9200150000006,4371.5094288021655]
[]
[null,"Biodiversity costs"]
[null,"Lines",656.06321700000001,656.06321700000001,499.34409340487247]
[null,"Substations",19.010811,19.010811,10.391696439924431]
[null,"Biodiversity cost total",675.074028,675.074028,509.7357898447969]
[]
[null,"Total",4324.6004359999997,5613.9940430000006,4881.2452186469627]
[]
[]
[null,"Figure 3.1","Summary of the estimated net benefits, weighted across the three scenarios ($bn, PV 2023 dollars)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Figure 3.2","Breakdown of gross benefits for each option under the step change scenario ($m, PV 2023 dollars)"]
[]
[null,null,"Option 1C-new","Option 2C","Option 3C"]
[null,"Transmission capex",-2753.7522295152603,-3607.443468065037,-3525.3199633936401,null,null,null,null,null,null,null,"Height",6.75]
[null,"Transmission opex",-134.27687075408468,-180.09500601831203,-145.66951941071247,null,null,null,null,null,null,null,"Width",18]
[null,"Avoided unserved energy",-6.0789206043866981,-8.8122468248759009,-9.3730000830612923]
[null,"Avoided fuel costs",149.77875215630456,188.2709253929163,207.35810451870134]
[null,"Avoided gen/storage investment",4802.3376632003137,6289.2237763278936,6384.4731564402318]
[null,"Avoided REZ transmission costs",-109.43832046771385,179.76129086546536,199.6290647197045]
[null,"Avoided voluntary load curtailment",382.70112364315349,452.22041871953786,471.72392204100561]
[null,"NPV",2331.2711976583264,3313.1256903975886,3582.8217648322297]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Figure 3.3","Impact of 25 per cent higher and lower network capital costs, weighted NPVs"]
[]
[null,"Option","ACTIVE",null,"Sensitivity","Option","PV"]
[null,"Option 1C-new",3271.3064718560618,null,"25% lower capital cost","Option 1C-new",3959.7445292348771,null,null,null,null,null,"Height",6.75]
[null,"Option 2C",3791.7148812555106,null,null,"Option 2C",4693.5757482717681,null,null,null,null,null,"Width",18]
[null,"Option 3C",4185.6064629527191,null,null,"Option 3C",5066.9364538011287]
[null,null,null,null,"25% higher capital cost","Option 1C-new",2582.8684144772469]
[null,null,null,null,null,"Option 2C",2889.8540142392517]
[null,null,null,null,null,"Option 3C",3304.2764721043095]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Figure 3.4","Impact of 25 per cent higher and lower network capital costs, weighted NPVs"]
[]
[null,"Option","ACTIVE",null,"Sensitivity","Option","PV"]
[null,"Avoided involuntary load shedding",3271.3064718560618,null,"Low discount rate","Option 1C-new",5226.7658985442831,null,null,null,null,null,"Height",6.75]
[null,"Avoided unrelated TNSP expenditure",3791.7148812555106,null,null,"Option 2C",6486.4269246499798,null,null,null,null,null,"Width",18]
[null,"Avoided fuel consumption from generation dispatch ",4185.6064629527191,null,null,"Option 3C",6975.4489846451406]
[null,null,null,null,"High discount rate","Option 1C-new",2248.147419240303]
[null,null,null,null,null,"Option 2C",2442.5224951950049]
[null,null,null,null,null,"Option 3C",2707.7135365967279]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Figure 3.5","Higher opex percentage assumption"]
[]
[null,null,"0.5% opex","3.4% opex"]
[null,"Option 1C-new",3271.3064718560618,2492.5006214823707,null,null,null,null,null,null,null,null,"Height",6.75]
[null,"Option 2C",3791.7148812555106,2747.1638463493005,null,null,null,null,null,null,null,null,"Width",18]
[null,"Option 3C",4185.6064629527191,3085.2957069550725]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Cost estimate","Unit","Network capital costs","Biodiversity costs","Total",null,null,null,null,null,null,null,"CPI"]
[null,"PACR Addendum","Real 2021 dollars",1837,858,2695,null,null,null,null,null,null,"2021 dollars",3266]
[null,"PACR Addendum","Real 2023 dollars",2148.6037966932026,1003.5394978567053,3152.1432945499078,null,null,null,null,null,null,"2023 dollars",3820]
[null,"MCC","Real 2023 dollars",3649.5264080000002,675.074028,4324.6004360000006,null,null,null,null,null,null,null,1.1696264543784445]
[]
[null,"Cost estimate","Unit","Network capital costs","Biodiversity costs","Total"]
[null,"PACR Addendum","Real 2021 dollars",2544,803,3347]
[null,"PACR Addendum","Real 2023 dollars",2975.5296999387629,939.21004286589095,3914.7397428046538]
[null,"MCC","Real 2023 dollars",4938.9200149999997,675.70413599999995,5614.624151]
[]
[null,"Cost estimate","Unit","Network capital costs","Biodiversity costs","Total"]
[null,"PACR Addendum","Real 2021 dollars",1809,845,3266]
[null,"PACR Addendum","Real 2023 dollars",2115.8542559706061,988.33435394978562,3819.9999999999995]
[null,"MCC","Real 2023 dollars",4371.5094288021646,509.7357898447969,4881.2452186469618]

{"sheet":"I1 General Inputs","index":3,"n_rows":67,"n_cols":10,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
["I1 General Inputs"]
["Inputs and parameters for RIT-T assessment"]
[]
[null,"General parameter and option inputs"]
[]
[null,"General parameters"]
[null,"Parameter",null,"Unit","Value","Note"]
[null,"First year of analysis",null,"Year",2023,"Earliest initiation of project options"]
[null,"Base year for dollar inputs",null,"Year",2023]
[null,"Analysis period",null,"Years",27,""]
[]
[null,"Option descriptions"]
[null,"Option name",null,"Option applicable 1/0","Short description"]
[null,"Base case",null,1,"No augmentation"]
[null,"Option 1C-new",null,1,"Maragle-Bannaby: Double circuit 500kV transmission lines, tie transformers and swtichgears"]
[null,"Option 2C",null,1,"Maragle-Wagga-Bannaby: Four new 500kV transmission lines, tie transformers and switchgear"]
[null,"Option 3C",null,1,"Maragle-Bannaby-Wagga-Maragle: Three new 500 kV transmission lines, tie transformers and switchgear"]
[]
[null,"Sensitivity inputs"]
[]
[]
[null,"Cost and benefit categories",null,null,null,null,null,null,"Scenarios"]
[]
[null,"Cost categories",null,null,null,null,null,null,"Scenario","Name"]
[null,"Capital cost",null,null,null,null,null,null,"S1","Step"]
[null,"Planned routine maintenance and refurbishment ",null,null,null,null,null,null,"S2","Progressive"]
[null,"Contractor penalties and storage costs",null,null,null,null,null,null,"S3","Green energy export "]
[]
[null,"Risk cost categories"]
[null,"Avoided costs for non RIT-T proponent parties"]
[null,"N/A"]
[null,"N/A"]
[null,"N/A"]
[null,"N/A"]
[]
[null,"Benefit categories",null,null,"Benefit input category"]
[null,"Avoided involuntary load shedding",null,null,"Involuntary load shedding"]
[null,"Avoided unrelated TNSP expenditure",null,null,"Timing of unrelated network expenditure"]
[null,"Avoided fuel consumption from generation dispatch ",null,null,"Avoided generation dispatch costs"]
[null,"Avoided voluntary load curtailment ",null,null,"Avoided voluntary load curtailment "]
[null,"Avoided costs for non RIT-T proponent parties",null,null,"Cost for non-RIT-T proponent parties"]
[null,"Competition benefits",null,null,"Competition benefits"]
[]
[]
[null,"RIT market benefits"]
[]
[null,"NER","RIT-T market benefits"]
[null,"5.15A.2(c)(4)(i)","changes in fuel consumption arising through different patterns of generation dispatch"]
[null,"5.15A.2(c)(4)(ii)","changes in voluntary load curtailment"]
[null,"5.15A.2(c)(4)(iii)","changes in involuntary load shedding"]
[null,"5.15A.2(c)(4)(iv)","changes in costs for parties, other than the RIT-T proponent"]
[null,"5.15A.2(c)(4)(v)","differences in the timing of expenditure"]
[null,"5.15A.2(c)(4)(vi)","changes in network losses"]
[null,"5.15A.2(c)(4)(vii)","changes in ancillary services costs"]
[null,"5.15A.2(c)(4)(viii)","competition benefits"]
[null,"5.15A.2(c)(4)(ix)","any additional option value"]
[]
[]
[null,"Colour scheme"]
[]
[null,"Colour","R","B","G"]
[null,"Green",0,134,152]
[null,"Dark grey",105,106,109]
[null,"Tan",181,169,145]
[null,"Red",201,75,32]
[null,"Brown",167,147,68]
[null,"Navy",36,44,49]

{"sheet":"I2 CBA Inputs","index":4,"n_rows":142,"n_cols":37,"rows_kept":142,"cut":false,"hidden":false,"merged":[]}
["I2 CBA Inputs"]
["Inputs and parameters for RIT-T assessment"]
[]
[]
[null,"Cost inputs"]
[]
[null,"Capital cost",null,null,null,"[DON’T INSERT AND DELETE ROWS]",null,"Build period"]
[null,"Option","Component","Total amount","Commissioning","Asset life",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new","Lines",2818220887,2029,50,null,null,233540464,55369750,282484110,997037983,1075509656,174278924]
[null,"Option 1C-new","Substations",657941402,2029,40,null,null,124476799,2038044,58698079,137395013,286238278,49095189]
[null,"Option 1C-new","Land/easements",173364119,2029,{"$error":"#N/A"},null,null,31085384,50103158,92175577,0,0,0]
[null,"Option 1C-new","Bio - lines",656063217,2029,50,null,null,19977125,223996384,412089708,0,0,0]
[null,"Option 1C-new","Bio - substations",19010811,2029,40,null,null,19010811,0,0,0,0,0]
[]
[null,"Option 2C","Lines",3418823400,2029,50,null,null,262216918,67637132,345079238,1212139017,1315316632,216434463]
[null,"Option 2C","Substations",1243479682,2029,40,null,null,182956799,4044261,110807322,263714678,574391376,107565246]
[null,"Option 2C","Land/easements",276616933,2029,{"$error":"#N/A"},null,null,35148182,86872917,154595834,0,0,0]
[null,"Option 2C","Bio - lines",656693325,2029,50,null,null,22409660,228195458,406088207,0,0,0]
[null,"Option 2C","Bio - substations",19010811,2029,40,null,null,19010811,0,0,0,0,0]
[]
[null,"Option 3C","Lines",3250963285.4773631,2027,50,null,null,437535207.46727586,1351618264.7702057,1257965222.5029674,203844590.73691434,0,0]
[null,"Option 3C","Substations",872484447.28916097,2027,40,null,null,128813859.97357608,279677683.74993074,396471436.14432997,67521467.421324208,0,0]
[null,"Option 3C","Land/easements",248061696.03564078,2027,{"$error":"#N/A"},null,null,32736372.389018998,214913904.22852835,264467.92563734099,146951.4924561212,0,0]
[null,"Option 3C","Bio - lines",499344093.40487248,2027,50,null,null,0,246131341.29590067,246303489.32180828,6909262.7871635826,0,0]
[null,"Option 3C","Bio - substations",10391696.43992443,2027,40,null,null,0,5122163.6880855467,5125746.2077380093,143786.54410087297,0,0]
[]
[null,"Base case","Lines",130368955,2029,50,null,null,130368955]
[null,"Base case","Substations",58516799,2029,40,null,null,58516799]
[null,"Base case","Property",26616932,2029,{"$error":"#N/A"},null,null,26616932]
[]
[]
[null,"Planned routine maintenance and refurbishment "]
[null,"Option name",null,"Unit",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Base case",null,"$, real"]
[null,"Option 1C-new",null,"$, real",0,0,0,0,0,0,17380811.445,17380811.445,17380811.445,17380811.445,17380811.445,17380811.445,17380811.445,17380811.445,17380811.445,17380811.445,17380811.445,17380811.445,17380811.445,17380811.445,17380811.445,17380811.445,17380811.445,17380811.445,17380811.445,17380811.445,17380811.445]
[null,"Option 2C",null,"$, real",0,0,0,0,0,0,23311515.41,23311515.41,23311515.41,23311515.41,23311515.41,23311515.41,23311515.41,23311515.41,23311515.41,23311515.41,23311515.41,23311515.41,23311515.41,23311515.41,23311515.41,23311515.41,23311515.41,23311515.41,23311515.41,23311515.41,23311515.41]
[null,"Option 3C",null,"$, real",0,0,0,0,20617238.663832624,20617238.663832624,20617238.663832624,20617238.663832624,20617238.663832624,20617238.663832624,20617238.663832624,20617238.663832624,20617238.663832624,20617238.663832624,20617238.663832624,20617238.663832624,20617238.663832624,20617238.663832624,20617238.663832624,20617238.663832624,20617238.663832624,20617238.663832624,20617238.663832624,20617238.663832624,20617238.663832624,20617238.663832624,20617238.663832624]
[]
[null,"Contractor penalties and storage costs"]
[null,"Option name",null,"Unit",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Base case",null,"$, real",null,47121977.836999997]
[null,"Option 1C-new",null,"$, real",null,47121977.836999997]
[null,"Option 2C",null,"$, real",null,47121977.836999997]
[null,"Option 3C",null,"$, real",null,0]
[]
[]
[null,"'Market benefit' inputs"]
[]
[null,"Involuntary load shedding",null,"5.15A.2(c)(4)(ii)"]
[null,"Step","S1","Unit",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Base case",null,"$, real",null,null,48.197087485720004,13213787.918915486,56.848635979246708,61.01534819581515,65.116294224134279,69.752226903451714,74.442739400751663,79.894871374479919,85.280142356352982,91.278934409734745,97.665707865513625,16796785.014260087,111.74782092285567,119.74446330746142,127.96552635000823,137.31883692887772,146.51264215972108,156.82031687016146,167.7164772252344,180.07041476170676,192.04699808073312,205.41548096298749,219.90856201978059,235.87639296112573,251.72017189277187]
[null,"Option 1C-new",null,"$, real",null,null,58.616861426809997,13222598.095370915,69.560635015093155,74.66159363502689,79.674872464061863,85.306372089745665,91.078882244661472,97.756600734829348,104.34377468542444,111.69538688755102,119.50898009760583,31428174.001305189,136.75982599657206,146.46719628038014,156.60533008752137,168.05133991415306,179.30273505315381,191.90713936971954,205.27081144341125,220.38491420083579,235.04238646354017,251.43614761637033,269.13226670475279,288.70339458410524,308.10563895813243]
[null,"Option 2C",null,"$, real",null,null,62.140081660109999,13223465.27669852,73.754942240343723,79.1646799393436,84.485606776589393,90.457367560723256,96.569096873499674,103.64692164924539,110.62818847222161,118.42898551149258,126.71100728054081,38013183.607806422,145.00795388178153,155.29291825452796,166.05249409384345,178.18214454208965,190.10888417653916,203.4542033053111,217.62497876561667,233.67350300277243,249.18457793678994,266.57594275984042,285.34175130474233,306.07302110313663,326.66583030871374]
[null,"Option 3C",null,"$, real",null,null,68.844026093140002,13223469.467130827,81.652699500910501,87.634891527979775,93.529656942708627,100.13937462467381,106.90756418063366,114.74195570859382,122.4693557427069,131.10652713240643,140.27489035769608,39364170.2639606,160.52966762562994,171.91405595096168,183.82679597845723,197.25445007870726,210.45657535445287,225.22898287321641,240.91565063751111,258.68143603645393,275.85059493768887,295.10202479800182,315.87741355227922,338.82939853267214,361.62187471343066]
[]
[null,"Progressive","S2","Unit",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Base case",null,"$, real",null,null,48.987795611709963,47605340.594026722,56.045933340234932,60.120119482599108,64.149562450316253,110.21098698860516,73.202325471935978,78.524826382493188,83.796925970167507,89.676861286784117,4234447.7570779109,102.91912431850452,109.81819629338599,25999834.068044093,125.77786112531514,134.92889313433759,144.04955065109695,154.16643627275022,164.8848178192616,23808169.26602447,9109168.8246971555,201.94227202820093,79414906.219650805,231.88792142555374,247.30431938291846]
[null,"Option 1C-new",null,"$, real",null,null,53.561739462239998,47695788.852997966,62.816299464486136,67.436315995380852,71.915203610443157,81.169525252677943,82.086440959896052,88.061322639107672,93.976364557107914,100.58518349121525,27611422.978945158,41589772.808780216,123.19778402493867,95644783.909815133,141.10725036921531,151.39383552073352,161.6033891339037,173.00258360794041,185.01637371628325,25106323.353801128,227.99391501644629,226.63200632248197,67376706.889725178,260.23099502961185,277.58282614763198]
[null,"Option 2C",null,"$, real",null,null,62.829119460380007,48278737.174915299,73.765679363700428,79.195423452515001,84.452527227954818,97.104330893816226,96.400612739435672,103.417223636016,110.36290139090455,118.12168954508333,26293004.6551576,39900482.341331095,144.66479688429757,96541161.966567636,165.68346004531949,177.76275243710799,189.75395850224413,203.1293997125149,217.25601015664523,20421175.632105291,256.72860178071045,266.10863128106075,76924851.779390544,305.51417084727825,325.91627178228111]
[null,"Option 3C",null,"$, real",null,null,52.058430349079998,47951379.058649331,59.650208025116179,63.988526023098053,68.271395349136597,79.125905457431429,77.91150747356177,83.579576409468544,89.192892763946489,95.455028459330521,27088860.032301415,40887900.134100072,116.89383375808917,96348312.230156198,133.88892069192559,143.63013645336184,153.33835894569395,164.14259673765696,175.52590949617922,21088310.361086518,208.72220617951123,214.97138986305504,76821787.811766967,246.81493839781692,263.25305213992249]
[]
[null,"Green energy export ","S3","Unit",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Base case",null,"$, real",null,null,375.03854294119998,145.88670247873651,155.72923925048693,167.2230885125187,178.23275526466335,190.70215531620198,203.92740348744297,218.62054730241988,233.53080713750504,249.47105471013782,267.59616160604395,286.08132962727279,305.13258562095132,327.51856708795924,349.32876880517006,375.31209592100566,400.13779298221817,428.17234732437095,457.66106869929013,492.24791543918599,523.73023481397217,560.09529567994753,599.67384696073157,643.00025700630295,686.01307115600741]
[null,"Option 1C-new",null,"$, real",null,null,495.8165684457,210.394989209269,224.64732809113968,241.20944689915876,257.04067351308015,274.96953508450258,294.08904200548102,315.30823990656808,336.72250487689763,359.80987777499894,385.87217401301331,412.63574716163009,440.15857199183745,472.17279463813128,503.87541193087498,541.29118514223865,577.09854288011957,617.49947692645708,659.96891150779993,709.86968165080714,755.17778001357829,807.63557298542526,864.79615549219511,927.30602273313878,989.38086021033416]
[null,"Option 2C",null,"$, real",null,null,1204.4146383109999,283.28079068484402,302.11580877721104,324.20868265272577,345.3885132504742,369.38788493730226,394.95954134908629,423.32617738708853,452.01047302551598,482.84754840369067,517.59024327405052,553.31657487359973,590.22676609102678,632.72582280331915,675.53254816151014,725.30389354419697,773.12095656628048,827.11150694700586,883.87333947154229,950.2603279019429,1010.8593524824972,1080.9623606850769,1156.8233787585787,1239.8415725488189,1321.8698179567295]
[null,"Option 3C",null,"$, real",null,null,329.17327076670006,120.10116989819004,128.18779886890658,137.6289244078506,146.66646733002386,156.88441267649031,167.79028409354925,179.88098060466137,192.09936457257976,205.24864561501028,220.12379501473839,235.33710537590736,251.06715148760051,269.19528346945322,287.40606549573363,308.71004397015349,329.11447502830094,352.12551621792591,376.36472527545993,404.7382289658259,430.60182122190332,460.53730189991455,493.02808247610244,528.68538036346058,564.00095206643095]
[]
[null,"Timing of unrelated network expenditure",null,"5.15A.2(c)(4)(i)"]
[null,"Step","S1","Unit",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Base case",null,"$, real",null,null,223551681.14811969,530260616.61188537,918277059.44782186,513872078.69636148,1135618730.7447443,2815615874.5757909,146333530.85777012,292975367.83580852,160356754.17420849,3332470444.5919056,3234757749.5277023,71376748.339984536,399578881.88145238,1228971220.8516521,1070817032.794178,292924100.520549,287806225.1769706,194197634.34495816,100980147.5603908,450862681.15663749,48765282.669648625,561618578.57147801,345729833.24183416,108403733.19802929,66735253.645462148]
[null,"Option 1C-new",null,"$, real",null,null,219613070.59432849,513540639.92306775,948321480.31079054,648787735.83007145,1016263094.3683981,2670591655.814724,162551725.29539898,270883195.5839504,163935214.46235538,3689203899.2878137,3173355812.4020352,35352447.712367132,467213086.62302941,1304817207.7040577,1106952714.3697104,295821727.9658311,256806448.47736529,201564655.84195739,93836396.496520013,446683274.72800386,33323033.5855445,584323171.33978486,328196924.20146751,96896805.075483903,55892954.51585786]
[null,"Option 2C",null,"$, real",null,null,216677376.01098159,519372985.93862909,945770860.09091628,529741248.37428331,1040331166.3857929,2789339614.7184124,141920638.82678229,247086640.24374637,184885172.69013679,3411619454.5862794,3218689875.4151597,131581.93232831452,375910057.64636606,1491540191.3938847,816589520.84762275,182561769.41403082,364453175.31145161,182100993.38684994,76028499.675110161,188187647.30557621,44674699.658528931,469899952.99301618,383819664.06837225,89351092.996226788,59458885.620134085]
[null,"Option 3C",null,"$, real",null,null,217347287.57892656,519412375.72989911,923875252.80179417,486913781.19926953,1070658985.5516696,2768222869.4639158,145303179.3173852,248648719.45111793,174985075.70496434,3441541762.4421859,3218553071.924468,132201.35026211067,377631049.24954349,1490891310.1961401,832919193.90986753,182509296.58759171,371746424.54228312,177607952.02684852,77417144.174652264,192526178.65283644,44578639.1229188,466667648.21351135,383605025.84679949,91693938.499360859,58298116.200130276]
[]
[null,"Progressive","S2","Unit",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Base case",null,"$, real",null,null,83925072.37160635,524543242.01529557,671761666.64682209,692009668.63613951,627216284.84161043,159130363.6917201,18063226.077972353,330792.32023010624,11317295.402242839,24684766.981138032,133443044.78829601,23077.392763455475,36267526.488031052,118335657.00854856,391722182.97334635,127620941.10502088,262582873.60746035,96384552.781133622,153234366.56419215,113781660.56672519,9252505.3527983241,187743741.53116423,179788663.72499979,123281.27223350016,31934821.165090408]
[null,"Option 1C-new",null,"$, real",null,null,83884394.923287034,519663263.60908467,839761507.53616452,1029558375.6545272,580137177.57663214,485879154.89105111,17473052.050001524,705744.80879305489,11200537.106228704,8787605.2130633034,77254570.997902423,30.289659999764677,76825343.688545659,106388175.60330649,385655671.92591035,129231923.32400082,368692775.81502163,127183001.76915106,139016372.56411761,55852628.621258795,12794707.361736601,31953791.83323935,188013710.97433951,160238.74214681832,30893860.004668385]
[null,"Option 2C",null,"$, real",null,null,82861097.237290293,510573242.75017917,809308756.46066713,983329376.31523895,594922955.03194392,444416568.68662262,17318348.837077562,315362.28066078777,11257310.438077683,5973338.8067257544,75258817.647259265,7345015.5461166501,179498368.94909376,44091823.169068515,403374234.91701221,144621507.73768273,250291931.75037232,78710791.594547257,137578599.46270266,32834947.407772809,48299041.294030719,15203888.916444281,209139994.52100906,149068.12056114964,43407394.720482036]
[null,"Option 3C",null,"$, real",null,null,83176051.131406859,509065648.70444554,728440565.96565962,839456866.47237742,684696457.70148063,517182582.07398486,17296232.131388258,508341.60010672658,11316228.265768401,9863334.1842922531,74709348.221451446,1401324.375553627,180354892.61031792,57713844.601580538,399333706.8835519,147849339.03037938,257808604.41309592,80189538.287953183,135108232.64957038,38555596.447060324,43980951.269011319,14005101.353313019,196959683.28929621,155854.6791925524,37171298.954229988]
[]
[null,"Green energy export ","S3","Unit",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Base case",null,"$, real",null,null,496602434.25753689,5148973961.8265553,509527616.91376114,1654728566.4193873,1792013888.5595016,4392532923.192565,5648075079.0951681,3796711670.7740541,1334521537.0293608,737336567.60074735,2370467931.2859182,112726773.68653381,1264554948.1816449,2341538543.6106553,861618228.57566559,2284920655.5281072,628613090.4025532,1787284038.2516968,1801170756.0015035,1273682350.7145424,1016658928.8990939,4053804578.0982776,903019612.17886567,912978000.49666905,412497582.41682082]
[null,"Option 1C-new",null,"$, real",null,null,490055704.63313645,5238511506.7138882,611738236.58333397,1543174113.7018533,1863244142.3958859,4407077345.4373446,5868090113.3236895,3660739032.1598787,1201043059.5356245,797496297.80964947,2489062851.3081183,215748282.85543081,1305755353.0967836,1885719838.8372517,1235061042.7176981,2203348918.5442901,399456263.57371986,1818357048.6479714,1705094164.8007512,1320771144.6497226,877886568.05268681,4092806750.331665,1064869273.2890273,909293584.62698817,418497749.65114951]
[null,"Option 2C",null,"$, real",null,null,489445645.78555977,5209504458.9238176,567621692.57545316,1558432580.1567497,1864150064.1815953,4459459823.5763474,5955997675.9453621,3382804788.749083,1197570012.5302124,788542700.11925554,2316936756.9688826,153501357.39813229,1507324420.2711723,1965650683.8228834,1230678471.9990668,2012435375.9603024,486289122.4721781,1750080063.8808827,1705074474.0166695,1256586822.0928915,913706001.5734731,3940244261.4651709,1212673388.4549985,932145301.77096832,412108193.27265054]
[null,"Option 3C",null,"$, real",null,null,489414741.45966804,5276853931.835968,598862725.97330844,1587356210.3578396,1818008723.5508869,4396185773.8186169,5918794654.616684,3395999116.810113,1212659102.2975626,791243122.8925724,2319582686.9870491,147440199.70118314,1501796876.8688722,1964748600.4899888,1203032089.9485204,2055570051.2717788,478925897.29537863,1755371264.1066365,1709799781.0964093,1248252432.9080746,901701231.82080722,3940665338.5434699,1196543199.0753541,940871067.3044951,408721587.30288923]
[]
[null,"Avoided generation dispatch costs",null,"5.15A.2(c)(4)(iii)"]
[null,"Step","S1","Unit",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Base case",null,"$, real",null,null,2821379552.0419922,2252135228.6816454,2181385059.7302976,2086589332.5032666,1757871470.3528912,1347331044.0386677,1037344761.7724681,1035390450.1355264,1050757655.1665606,847390307.06904078,1080199592.7614536,782897918.23801625,786405309.92688942,840407177.48902988,538809160.73999083,662145557.88604927,503443536.71459836,664674036.73811603,414616131.57282799,667623094.50962234,557345175.65935457,529029735.84887725,525420879.97629601,355664558.51034218,496972413.36950195]
[null,"Option 1C-new",null,"$, real",null,null,2801919579.6524448,2240418899.8813453,2173738866.7966175,2086173700.2839637,1760455431.806706,1345007596.1798124,1011319786.6337054,985091058.89872742,1044117329.6451976,877732174.82208276,1099350707.3225832,794186858.09525228,760955245.88861215,792907321.86673355,514997475.51092619,619479518.85799098,517183181.75700384,624536959.42554796,377797962.14605856,648873263.53897488,522882196.51974434,498411321.60410196,495941114.7216295,288011287.25755399,515354914.98417485]
[null,"Option 2C",null,"$, real",null,null,2794942492.9269638,2237400613.6328692,2170673529.5503297,2090621219.5037978,1772710403.791693,1344730091.8930781,1001820593.3834516,968493012.37171423,1022688177.4031507,855484446.98979163,1100393668.8743739,769399188.16233814,782888387.27452159,799967229.51986933,507921089.68187279,609821424.8376224,515826197.17643166,619535819.9761076,376164317.70413369,649875060.32102287,520119713.41916364,497659103.16448867,507629771.32125604,297950760.5185321,515841030.3355034]
[null,"Option 3C",null,"$, real",null,null,2794623816.1745243,2237332256.5151911,2161141686.5235705,2074442980.5678291,1771143524.7318931,1344560945.6059632,1002315543.8154278,967959716.64081717,1019482274.5020883,858570894.42475367,1101554489.5886493,771859616.88998258,782019311.1919055,799995811.1836251,507140420.64658213,608867770.14403617,516952128.60197771,618420471.49418938,376157335.55044448,649899381.79505217,520036333.41062564,497427868.86285621,509139638.10049045,298492053.06986195,517969114.8773216]
[]
[null,"Progressive","S2","Unit",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Base case",null,"$, real",null,null,2852598540.2421527,2617849940.6007371,2269625237.4315896,1886166606.8813319,1647814201.2056646,1039447792.7094122,739669646.94381905,691788673.42907894,684061259.77441549,708792063.87105227,992408922.84795105,807703490.26904619,713144040.67277467,945248258.77551806,863799246.38813865,1080881919.3843622,1609758403.8635116,1573811041.9856122,1435823481.2330129,1930389741.0057242,1606364564.7284014,1787352089.7286291,1548664272.7296505,1757635753.191462,2120498111.1109598]
[null,"Option 1C-new",null,"$, real",null,null,2852362174.9308701,2617049356.693296,2273073170.8750186,1900017616.4946001,1650553853.2805853,1028359761.7266899,739527554.32134366,693573939.27262211,691083153.87941647,715326944.45240712,1031555194.7852988,800012293.49931049,744947495.61835003,926376734.21897471,887028214.00400901,1146324686.5554585,1632083338.1720774,1454797389.0719597,1400697503.1138227,1899123352.6197791,1522080549.2601457,1717574784.3318751,1457909458.6142654,1682577005.9396124,2043291464.1073911]
[null,"Option 2C",null,"$, real",null,null,2850028217.6132121,2644943697.3526096,2273497054.89324,1899722997.1910975,1652303247.6263678,1028346628.9265983,740278119.06345034,693364363.03189957,690431658.86206138,712652375.15685916,1033030337.6397787,782152933.70995653,687279588.31727064,874438891.29688978,817700581.60687423,1053930294.7960899,1571223882.2013311,1474149055.8835728,1436726861.5015028,1995277167.2223728,1567704367.5650959,1767573737.1694145,1483100780.462569,1725864714.8968983,2063502952.011519]
[null,"Option 3C",null,"$, real",null,null,2850347687.7991915,2640810565.7464404,2260443010.7130585,1885618620.0065255,1650632487.2697842,1029783961.6190059,740624180.84439647,694296888.17889094,691629309.85882664,717263789.29262853,1036371002.9623462,787124021.73509359,692742848.64864528,879930601.06715953,824826360.23196006,1063135051.0634822,1583430280.3333807,1471893950.9425745,1427429505.0820162,1987076401.067703,1559593493.086961,1742806492.0111079,1465590165.3897138,1693983444.4642422,2035351658.2610211]
[]
[null,"Green energy export ","S3","Unit",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Base case",null,"$, real",null,null,3925056466.2860899,1532214706.4082131,1451733696.0955157,1032722864.758042,966955331.09982288,589186782.5774349,704392884.13822162,634192351.35105848,893174696.53013158,912706657.24150693,1630364412.2087474,1437472150.1776679,1803530070.5032127,2370563745.0480466,1670668419.1725373,3023598620.8566704,3468780292.5663905,4033995722.6121821,2379318210.282115,4257909278.1772032,2958219516.8053312,3060839590.4341283,4924306470.0855761,3705534453.3188076,4924671338.0482721]
[null,"Option 1C-new",null,"$, real",null,null,3899903330.4918523,1542417670.1779761,1459769862.8643687,1052866757.8891767,954276026.5497756,563358766.76255906,689629182.10916638,616787699.63276553,814311817.00306022,853676953.7594614,1536106376.4320447,1270982598.5836563,1710705740.7192197,2301468573.0747652,1413048805.1589262,3031422461.1944628,3415295343.7284088,3802584702.1198258,2437274781.5988016,3938822020.8111329,2726109466.9463525,2957191790.5633841,4804081131.7459688,3556940123.7746816,4792159462.9415836]
[null,"Option 2C",null,"$, real",null,null,3883722305.9208302,1547498840.1034331,1463897942.0428655,1055613098.6287266,955235595.54361844,564171408.25102222,693914352.70055974,621749925.38246858,807970423.31664717,848168268.64187324,1628885183.7913473,1308336422.6946037,1731601503.0443101,2298661462.0294623,1402600705.0615475,3065640910.8812366,3538554027.1557374,3857956714.3686247,2468660461.7622914,4079065244.642045,2823563065.4827304,3140279314.7622199,5028415839.814086,3651416454.0533795,4995617825.446888]
[null,"Option 3C",null,"$, real",null,null,3862761984.5324693,1551511218.077472,1456221353.9804935,1054570264.5664982,957358061.90226841,565460820.96444035,694340977.84952366,621888709.28696179,808728705.96813011,848128699.84467161,1634051231.7815731,1307608255.0626357,1733073583.9300985,2295253786.0453367,1382197218.9359248,3061619165.5596585,3527617193.1270385,3848726411.679389,2443449785.7452288,4111579599.2682648,2840891819.9160109,3130450545.8815804,5039275017.4985762,3665535800.7001209,4990431077.1864195]
[]
[null,"Avoided voluntary load curtailment ",null,"5.15A.2(c)(4)(iv)"]
[null,"Step","S1","Unit",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Base case",null,"$, real",null,null,552528.0399472313,19256822.089921162,3874176.6125965398,77111987.379299775,137744899.26381469,450191953.39529973,10976301.707068775,35600943.856316008,63282251.069442935,133253181.38288642,248548283.17410374,293229325.95540434,362356112.66018814,791182029.65631795,440376103.8332088,558003753.62766635,555653641.30636597,606265607.60260391,521852115.27345377,851196297.65059268,754287080.77677643,768596610.20649993,895080749.47469616,745318664.73233891,926814029.75669611]
[null,"Option 1C-new",null,"$, real",null,null,511893.10267009912,19166121.649666924,3477290.6037963745,56964382.107592776,115634666.70897596,265948715.60049382,4907634.6775560034,26296757.406285524,35089185.404141881,84416649.828851789,205226860.46022457,226017337.10072944,272807596.95509678,691947556.82176065,367584392.13547969,503103802.9651311,532347596.71353537,565526713.94132185,493985295.25322652,818023190.98517966,700329257.90722156,769671137.27553749,919885251.13041008,798188958.26468539,916509836.6500001]
[null,"Option 2C",null,"$, real",null,null,483035.66620225366,19162554.268221814,3336062.9530994543,58155520.420214355,119125860.89876315,262323434.78783047,4457147.9571170779,22902598.03659007,31454143.130602743,77652340.081164211,192312321.14369705,188216008.69826469,265162692.8573316,667004569.39747381,341597919.87606198,480847827.21440309,517049318.13822001,548906005.03942084,453973427.74569619,796241970.9855535,713355527.48640501,745180782.89241838,949513478.3963927,822694429.56110179,932389791.04201245]
[null,"Option 3C",null,"$, real",null,null,483070.58428558655,19161479.238919467,2729682.3142027683,35398622.2154155,119033251.36735372,260005784.77160627,4405586.2362157721,22573261.738436289,31188340.864360988,78084236.104267076,193766687.65142298,185346173.65560484,265191476.39926556,672678265.25684369,341292786.30025268,476093755.01651901,516158856.98291749,545862546.62117839,452680186.70189112,796993744.9868958,710987685.16271007,745260008.38189936,950273782.21562779,825022325.12901306,933039643.57169366]
[]
[null,"Progressive","S2","Unit",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Base case",null,"$, real",null,null,201.5263349359299,12320770.4969714,4996165.5676593203,96245325.072433829,81794938.675497532,2083285103.4041147,300.03304781718617,321.42175271090656,35331.120841691409,382.47615051556625,2788631.5746515235,5592276.3175739069,469.77588830781508,82741721.419918686,2567553.5720713302,606.92186477346229,483116.6305070151,21055216.189754657,4825012.2219676143,15505030.338929543,34813454.406191006,33821423.572588339,75977554.053588778,42818793.456897944,15094203.919610362]
[null,"Option 1C-new",null,"$, real",null,null,232.89561169580989,12347039.891038647,6589394.041582264,105364031.66694283,75594663.75342226,818054842.94925988,348.20756120551897,372.59276366486318,53281.514083080569,175105.54007565172,8377548.6046370845,12119125.910275394,547.84393505215166,13507543.196295662,2744261.6322147544,14613336.250295237,416188.65116134833,91685062.140027031,33051339.923816234,17722216.342346754,22309502.611157343,11156327.154201658,89986449.94412449,42041154.773183301,15670842.073824445]
[null,"Option 2C",null,"$, real",null,null,266.33883908480988,12471731.893192302,6907880.0724750124,107214282.36215915,75784383.342048243,967489076.77183735,398.26837481044464,426.33857406653601,53339.437973318214,143798.90568718596,8370077.3892257409,12040428.868570821,622.30738728095514,13549055.958883448,2746076.1786065251,13316511.02815794,96780.793242037194,90556333.816749439,21984978.807812728,14234632.123943593,43090387.050710917,16155695.175744111,114828839.90499285,33197804.667912804,16366232.222806139]
[null,"Option 3C",null,"$, real",null,null,214.33533817547999,12419303.50427819,5295700.9489857974,98577975.951711878,79329236.980150789,1029114373.2156665,320.33368402257702,342.91938005876494,55165.724283271338,156428.53036919213,8371223.1447237907,12043103.422095463,500.89857348895407,13583280.346245015,2746527.9341582037,13616816.289072204,106458.42018653988,92217036.615373239,24265132.185272768,13606293.651448917,43266257.810101725,16092424.071322732,109579943.20373838,33141553.873923514,16653082.395646719]
[]
[null,"Green energy export ","S3","Unit",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Base case",null,"$, real",null,null,826749552.33180046,311158324.17127365,248845076.86652789,359042400.84334493,320010152.04210794,375789214.93081713,363137890.0405128,327665967.76413029,462013889.25780278,299672719.74147582,528330139.35435688,264976701.50735518,332433135.52527088,589855531.49268723,180116332.01831669,465691414.90324694,104558050.04339905,301719517.49837607,163172808.59908497,377155760.99218929,212085750.95457774,246966938.76592061,160021840.27083954,7815126.0318961004,446082334.94940728]
[null,"Option 1C-new",null,"$, real",null,null,818669300.7362504,310997396.69541264,271386793.36380374,360130597.3915298,295402100.17246783,354172366.91774917,343780727.46745157,327253119.86860847,422508270.88460529,323664401.17327172,523305873.00314534,253995746.91356826,282641429.66267276,509292705.1921128,156251639.02529651,491281241.74531835,126969557.71928371,339314845.77860796,80395408.246419117,459852593.93394339,181489001.82990459,229753099.08187193,113456019.22602966,5362854.3266942529,462470127.31236726]
[null,"Option 2C",null,"$, real",null,null,814193098.29515815,312382465.2783826,269761379.63571841,363469536.82285655,293314039.4600845,354135016.33242881,346941621.99606699,327257170.18763471,423855977.23783922,308808657.03704315,524792139.5062319,275911987.50416756,285348139.82970643,581866929.21993303,150719300.17288822,474966274.88582075,127054902.91948232,326284593.91985202,75849354.341628432,394239878.1292758,157442659.49507117,135302931.13282925,113899065.94524953,5343262.5077426368,444661446.92974389]
[null,"Option 3C",null,"$, real",null,null,810433490.91729748,313007634.86194813,274132974.80460274,358524318.39138168,297175363.70856637,353678710.67635697,349063672.70005691,327704887.29957753,424958623.69250453,312288223.69223082,528816662.35475314,275545020.46060604,285752537.25971574,582840849.37337852,149331343.73461494,475033740.1467396,127785105.15578666,327565690.46803898,77928150.015437409,394362673.06519943,153985502.92582557,137693543.86396605,117763386.72530328,5335649.8046512976,446639676.63754505]
[]
[null,"Avoided costs for non RIT-T proponent parties",null,"5.16.1(c)(4)(iv)"]
[null,"Step","S1","Unit",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Base case",null,"$, real",null,null,660199909.61937118,20498985531.651337,17776642612.928669,21470704097.011383,31453631872.407448,25540389958.437656,7785392405.1418829,11396862271.078585,15787409299.585215,25509685153.154202,15119912930.854288,9435360250.8128986,11259049729.481821,20508196262.248932,11532442311.011633,11006951788.280018,7271783939.7237825,5207743257.7414083,5657272267.3556385,6409783220.9813309,1044661198.8985709,2109970770.6021903,3832653903.2245727,1368034004.6544828,1599452451.8928001]
[null,"Option 1C-new",null,"$, real",null,null,659396597.21480155,20293621684.773724,17832167646.897587,21171687408.142868,28056998943.051895,24036083173.356949,8081498734.6804495,9893680936.3360176,14558982023.183857,26304572293.302898,15084905145.354494,9150896342.8156109,12735125857.063522,17422604704.982697,11590393474.772547,13467770601.407858,5322620013.1559696,6028251327.3032141,5409859326.668191,6390524511.421998,999590074.99656284,2066862747.6127965,3514988124.3925242,1623895582.2862053,1384976397.3424535]
[null,"Option 2C",null,"$, real",null,null,659152193.93096411,20291289476.254414,17806509887.914867,21200518322.547684,27339820401.287067,23184395825.858799,8086945398.7774143,9824422794.8539963,14999320048.54784,25602727720.373894,15148529236.052193,9121582238.5896664,11347299833.630075,18054846995.21394,12388834097.176405,13249076730.089691,4903567753.4876423,5496345208.215971,5832440471.2895432,6515831356.7674265,842502923.26206422,1874217084.212254,3434893427.7122703,1515844869.373353,1395222312.5220044]
[null,"Option 3C",null,"$, real",null,null,659118970.74658704,20291904125.04874,17058358648.5445,21334659445.376392,27976236739.304146,23161150242.016861,8086908792.4693394,9817689646.1835575,15090264955.722898,25400916266.53437,15190154444.47998,9081742007.7059345,11429027785.109005,18011034813.475193,12408542583.374947,13323739655.165319,4798892428.4957418,5571573223.2169781,5803343181.5197716,6513264434.5191975,840890773.45127821,1870767539.8613415,3411912354.3886213,1509966785.1782351,1395624044.5905006]
[]
[null,"Progressive","S2","Unit",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Base case",null,"$, real",null,null,665465542.32210827,17155590860.72451,20639588212.3461,26592142691.768734,31928406348.831383,33818163686.097603,1142428104.1854308,2837929551.7121058,7109418648.1853456,6841419263.5451918,12988196091.954634,3793002169.6156712,6279712599.9160643,6647896477.4622364,5672562434.34198,5340864423.6798267,982355438.20948052,4007047130.427743,2057560924.7701552,1696588974.9123986,1758915946.6993949,2865730878.7652011,3324450788.3883262,1545999768.6050322,839598138.69695938]
[null,"Option 1C-new",null,"$, real",null,null,665644053.19845724,17097212036.380205,20039173216.702869,27062509759.32708,26900809928.949512,28539859780.010071,1162374413.5420949,1613395994.6492817,7174942648.6042662,6872298671.1851988,12596971232.873442,4253510114.071527,6348946656.8837938,6278432153.4533892,5735096954.9930935,5409075463.0598774,1363805437.7812748,6094319071.844449,1823762525.3470681,1453042172.1351395,2041043794.9113836,3201875167.9839263,2974000260.0962996,1128198814.8071952,872495546.03881502]
[null,"Option 2C",null,"$, real",null,null,667367906.37259471,16830787839.290632,20288948780.57196,27357613193.245892,25849911074.535187,29003990145.921955,1163144202.718236,1353705352.2165978,7171456439.8298025,6833397234.1359072,12166782866.363491,4655754290.688426,6341987808.6727791,6287519545.0804319,5725367770.212513,5398426828.3528185,951347499.60917187,5158227857.9978189,2009043981.9054942,1375457618.4698446,1856219748.3136439,3138842099.0756044,3142356384.0056067,1098881058.1791356,906786849.03617406]
[null,"Option 3C",null,"$, real",null,null,667120080.81840825,16894169198.206642,19413104521.403294,25870296951.37265,27915873367.047195,28903592899.801903,1149538999.4852707,1251730368.7309713,7179721700.4524822,6846603921.2547169,12475566939.239672,4371538658.5389547,6343354396.156023,6296805760.9709044,5726437660.3398056,5399701609.9338732,947553977.81651831,5283221524.1603241,2075094896.7521052,1366069060.1574187,1865539840.2881808,3236291147.0409431,3119008864.2137156,1131011808.748867,909114189.85439193]
[]
[null,"Green energy export ","S3","Unit",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Base case",null,"$, real",null,null,716455659.83914173,109450042757.3564,6013475760.3127508,50000734338.151405,41558652377.35434,48757471970.664986,55961057522.502655,38818026494.74649,40757260316.116341,10446337570.029959,27228075491.846752,2867357520.7132611,8992670365.6069107,45877588589.820686,638783620.94691789,26794710396.302307,4732433140.4684677,20162228602.03838,22799870343.985191,20548869535.948807,282586629.83745348,12747883433.563404,10478862796.288404,2773265368.5960937,5773050095.209609]
[null,"Option 1C-new",null,"$, real",null,null,715887792.1321671,108290667542.9632,6033726115.4709368,49304209638.863708,39413976609.514793,44353218802.610275,57221111150.633385,38605568073.431747,38228654543.953697,11108713873.387608,28422396393.310734,2159919184.8651485,9705418433.6364365,43512088529.102806,3085394036.4036708,26152774949.036495,5045154212.1833124,21382113818.972591,21100549661.709675,22919449672.452045,310428095.95516664,11574346439.502289,10245192383.184378,2749927208.0494676,5907592701.5559902]
[null,"Option 2C",null,"$, real",null,null,715355559.15763116,108007204917.79594,5985608120.3021135,49336845721.594719,38912255193.940605,44706563686.058617,57088134029.161713,36802604229.787148,38123003592.980064,11297468210.35519,28175723733.976978,2542278211.6778741,9718860543.8324966,40392616640.259712,5230746689.6311836,26253887053.327179,4646713059.8200855,21795760152.37841,21042928658.06818,22719569177.45351,299942546.23123306,10944878155.547659,9786884065.9924946,3233521497.4908867,5795770693.8723354]
[null,"Option 3C",null,"$, real",null,null,714666782.41501737,107543777545.255,6046582991.4750929,49284268107.523315,38657221208.856606,44694136734.357903,57236547386.383743,36786268936.101677,38331949084.287491,11214971975.171488,28209819449.107868,2677868885.39431,9665370147.8018799,40547083334.217735,5106367839.4426813,26229525912.47356,4658028030.223938,21840660235.838783,21073594990.28857,22563152445.799034,300274165.27252138,10918947089.634092,9793359814.8405209,3203461241.6109066,5807361033.5869837]

{"sheet":"S1","index":5,"n_rows":123,"n_cols":39,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
["S1","Step"]
["Calculating costs, benefits and NPV for each option"]
[]
[null,"Parameters for S1"]
[]
[null,"Parameters"]
[null,"General parameters",null,null,"Unit","Active","Scenario"]
[null,"Commercial discount rate",null,null,"Percent",7.0000000000000007E-2,7.0000000000000007E-2]
[null,"Avoided involuntary load shedding",null,null,"$/MWh",1,1]
[null,"Avoided unrelated TNSP expenditure",null,null,"$/MWh",1,1]
[]
[null,"Cost parameters",null,null,"Unit","Active","Scenario"]
[null,"Capital cost",null,null,"Factor",1,1]
[null,"Planned routine maintenance and refurbishment ",null,null,"Factor",1,1]
[null,"Contractor penalties and storage costs",null,null,"Factor",1,1]
[null,"N/A",null,null,"Factor",1,1]
[null,"N/A",null,null,"Factor",1,1]
[null,"N/A",null,null,"Factor",1,1]
[]
[null,"Risk cost parameters",null,null,"Unit","Active","Scenario"]
[null,"Avoided costs for non RIT-T proponent parties",null,null,"Factor",1,1]
[null,"N/A",null,null,"Factor",1,1]
[null,"N/A",null,null,"Factor",1,1]
[null,"N/A",null,null,"Factor",1,1]
[null,"N/A",null,null,"Factor",1,1]
[]
[null,"Benefit parameters",null,null,"Unit","Active","Scenario"]
[null,"Avoided involuntary load shedding",null,null,"Factor",1,1]
[null,"Avoided unrelated TNSP expenditure",null,null,"Factor",1,1]
[null,"Avoided fuel consumption from generation dispatch ",null,null,"Factor",1,1]
[null,"Avoided voluntary load curtailment ",null,null,"Factor",1,1]
[null,"Avoided costs for non RIT-T proponent parties",null,null,"Factor",1,1]
[null,"Competition benefits",null,null,"Factor",1,1]
[null,"[Spare benefit catagory]",null,null,"Factor",1,1]
[]
[]
[]
[null,"Incremental net present value calculation"]
[]
[null,"Net present value for each option",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Option name",null,"Units","NPV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,0,0,0]
[null,"Option 1C-new",null,"$",2331271197.6583261,0,-212587897,-307264816.13458866,-611565431.36947036,-1211959384.6014051,-1177083678.4204304,3294759897.8293447,1818516862.4962904,-297611709.88906282,1567496255.3745253,1242301376.7912426,-1150506762.9050648,103199197.48993847,344399057.19029891,-1446092589.0369148,3139099060.7029505,-14864288.494456269,-2383531293.0600314,1972349258.5827506,-764379966.6167773,301860832.19898081,57980201.864527516,131553320.5548889,32566459.931157947,322493090.80266297,-246952536.06073698,2579833972.4115067,0,0,0]
[null,"Option 2C",null,"$",3313125690.3975863,0,-306239684,-352321209.6286757,-783167709.41712821,-1521965143.6961343,-1620466841.405,3865567896.6262689,2549428327.0741539,-278408317.00193286,1674612448.2381384,800146877.4656502,-147996418.39314577,181910.37682502717,459007311.9601599,12817513.871923327,2332086153.7623096,-495809572.69991964,-2025594107.5147727,2294479339.8017297,-197319052.23514938,-67197619.970673651,206017689.90551609,261094301.63060886,358947195.39640635,299717443.57591844,-171731776.9606486,3273823751.0391474,0,0,0]
[null,"Option 3C",null,"$",3582821764.8322306,0,-336460775.99287093,-2063352852.6144826,-1673312081.1486578,434890316.08546191,196245400.94802839,3527177204.7366405,2598971719.5380878,-279503373.48783565,1683340415.3813899,725268037.34806859,23068648.201031923,-41227418.599988073,500599619.83098656,-67096875.44504784,2373539199.300705,-528067670.37774062,-2091802575.1986296,2394320201.6910315,-261200964.00460654,-35494498.047454417,206164237.06934762,267947984.38938832,368475301.55906057,323337230.73317575,-168371482.3981159,2682849517.1511879,0,0,0]
[]
[]
[null,"Incremental cost calculation",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[]
[null,"Capital outflow"]
[null,"Option name","Capex component","Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,"Annual depreciation","Years in analysis","Terminal value"]
[null,"Option 1C-new","Lines","$",-1859338546.7028055,0,-233540464,-55369750,-282484110,-997037983,-1075509656,-174278924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1634568114.46,0,0,0,null,56364417.740000002,21,1634568114.46]
[null,"Option 1C-new","Substations","$",-453829903.63844275,0,-124476799,-2038044,-58698079,-137395013,-286238278,-49095189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,312522165.94999999,0,0,0,null,16448535.050000001,21,312522165.94999999]
[null,"Option 1C-new","Land/easements","$",-118204007.21824589,0,-31085384,-50103158,-92175577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,173364119,0,0,0,null,0,21,173364119]
[null,"Option 1C-new","Bio - lines","$",-485182025.91127133,0,-19977125,-223996384,-412089708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,380516665.86000001,0,0,0,null,13121264.34,21,380516665.86000001]
[null,"Option 1C-new","Bio - substations","$",-16212164.497083316,0,-19010811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9030135.2249999996,0,0,0,null,475270.27500000002,21,9030135.2249999996]
[]
[null,"Option 2C","Lines","$",-2251134465.2242231,0,-262216918,-67637132,-345079238,-1212139017,-1315316632,-216434463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1982917572,0,0,0,null,68376468,21,1982917572]
[null,"Option 2C","Substations","$",-845659143.09094441,0,-182956799,-4044261,-110807322,-263714678,-574391376,-107565246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,590652848.94999993,0,0,0,null,31086992.050000001,21,590652848.94999993]
[null,"Option 2C","Land/easements","$",-187291000.28728685,0,-35148182,-86872917,-154595834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,276616933,0,0,0,null,0,21,276616933]
[null,"Option 2C","Bio - lines","$",-486161113.41808772,0,-22409660,-228195458,-406088207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,380882128.5,0,0,0,null,13133866.5,21,380882128.5]
[null,"Option 2C","Bio - substations","$",-16212164.497083316,0,-19010811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9030135.2249999996,0,0,0,null,475270.27500000002,21,9030135.2249999996]
[]
[null,"Option 3C","Lines","$",-2469560887.8657093,0,-437535207.46727586,-1351618264.7702057,-1257965222.5029674,-203844590.73691434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755520174.1577761,0,0,0,null,65019265.709547259,23,1755520174.1577761]
[null,"Option 3C","Substations","$",-675967598.16465354,0,-128813859.97357608,-279677683.74993074,-396471436.14432997,-67521467.421324208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,370805890.09789342,0,0,0,null,21812111.182229023,23,370805890.09789342]
[null,"Option 3C","Land/easements","$",-175921754.89817238,0,-32736372.389018998,-214913904.22852835,-264467.92563734099,-146951.4924561212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,248061696.03564078,0,0,0,null,0,23,248061696.03564078]
[null,"Option 3C","Bio - lines","$",-374876911.36602819,0,0,-246131341.29590067,-246303489.32180828,-6909262.7871635826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,269645810.43863118,0,0,0,null,9986881.8680974487,23,269645810.43863118]
[null,"Option 3C","Bio - substations","$",-8007229.5516663026,0,0,-5122163.6880855467,-5125746.2077380093,-143786.54410087297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4416470.9869678831,0,0,0,null,259792.41099811075,23,4416470.9869678831]
[]
[null,"Base case","Lines","$",-108819755.90163867,0,-130368955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75613993.900000006,0,0,0,null,2607379.1,21,75613993.900000006]
[null,"Base case","Substations","$",-49902340.895964958,0,-58516799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27795479.524999999,0,0,0,null,1462919.9750000001,21,27795479.524999999]
[null,"Base case","Property","$",-20292321.654985633,0,-26616932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26616932,0,0,0,null,0,21,26616932]
[]
[]
[null,"Capital cost"]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",-2753752229.5152602,0,-212587897,-331507336,-845447474,-1134432996,-1361747934,-223374113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2379974795.0699997,0,0,0]
[null,"Option 2C",null,"$",-3607443468.0650368,0,-306239684,-386749768,-1016570601,-1475853695,-1889708008,-323999709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3110073212.2499995,0,0,0]
[null,"Option 3C",null,"$",-3525319963.39364,0,-383582753.82987094,-2097463357.7326508,-1906130362.1024809,-278566058.9819591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2518423636.2919092,0,0,0]
[]
[null,"Planned routine maintenance and refurbishment "]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",-134276870.75408468,0,0,0,0,0,0,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,0,0,0]
[null,"Option 2C",null,"$",-180095006.01831204,0,0,0,0,0,0,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,0,0,0]
[null,"Option 3C",null,"$",-189708751.03407696,0,0,0,0,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,0,0,0]
[]
[null,"Contractor penalties and storage costs"]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Option 2C",null,"$",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Option 3C",null,"$",44039231.623364471,0,47121977.836999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Incremental 'market benefits' calculation"]
[]
[null,"Avoided involuntary load shedding"]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",-6078920.6043866985,0,0,-10.419773941089993,-8810.1764554288238,-12.711999035846446,-13.646245439211739,-14.558578239927584,-15.554145186293951,-16.636142843909809,-17.861729360349429,-19.063632329071453,-20.416452477816279,-21.843272232092204,-14631388.987045102,-25.012005073716395,-26.72273297291872,-28.639803737513134,-30.732502985275346,-32.790092893432728,-35.086822499558082,-37.554334218176848,-40.314499439129037,-42.99538838280705,-46.020666653382847,-49.223704684972205,-52.827001622979509,-56.385467065360558,0,0,0]
[null,"Option 2C",null,"$",-8812246.8248759005,0,0,-13.942994174389995,-9677.3577830344439,-16.906306261097015,-18.14933174352845,-19.369312552455114,-20.705140657271542,-22.126357472748012,-23.752050274765466,-25.348046115868627,-27.150051101757839,-29.045299415027188,-21216398.593546335,-33.260132958925865,-35.548454947066546,-38.086967743835217,-40.86330761321193,-43.596242016818081,-46.633886435149634,-49.908501540382275,-53.603088241065677,-57.137579856056817,-61.160461796852928,-65.433189284961742,-70.196628142010894,-74.945658415941864,0,0,0]
[null,"Option 3C",null,"$",-9373000.0830612928,0,0,-20.646938607419997,-9681.5482153408229,-24.804063521663792,-26.619543332164625,-28.413362718574348,-30.387147721222092,-32.464824779881994,-34.847084334113902,-37.189213386353913,-39.827592722671682,-42.609182492182455,-22567385.249700513,-48.781846702774274,-52.169592643500266,-55.861269628448994,-59.93561314982955,-63.943933194731784,-68.408666003054947,-73.199173412276707,-78.611021274747173,-83.80359685695575,-89.686543835014334,-95.968851532498633,-102.95300557154641,-109.90170282065878,0,0,0]
[]
[null,"Avoided unrelated TNSP expenditure"]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",-109438320.46771385,0,0,3938610.5537911952,16719976.68881762,-30044420.862968683,-134915657.13370997,119355636.37634623,145024218.76106691,-16218194.437628865,22092172.251858115,-3578460.2881468832,-356733454.69590807,61401937.125667095,36024300.627617404,-67634204.741577029,-75845986.852405548,-36135681.575532436,-2897627.4452821016,30999776.699605316,-7367021.496999234,7143751.0638707876,4179406.4286336303,15442249.084104124,-22704592.768306851,17532909.04036665,11506928.122545391,10842299.129604287,0,0,0]
[null,"Option 2C",null,"$",179761290.86546534,0,0,6874305.1371380985,10887630.673256278,-27493800.64309442,-15869169.677921832,95287564.358951449,26276259.857378483,4412892.030987829,45888727.592062145,-24528418.515928298,-79149009.994373798,16067874.112542629,71245166.407656223,23668824.235086322,-262568970.54223251,254227511.94655526,110362331.10651818,-76646950.134481013,12096640.958108217,24951647.885280639,262675033.85106128,4090583.0111196935,91718625.578461826,-38089830.826538086,19052640.201802507,7276368.0253280625,0,0,0]
[null,"Option 3C",null,"$",199629064.71970451,0,0,6204393.5691931248,10848240.88198626,-5598193.3539723158,26958297.497091949,64959745.193074703,47393005.111875057,1030351.5403849185,44326648.384690583,-14628321.530755848,-109071317.85028028,16204677.603234291,71244546.989722431,21947832.631908894,-261920089.34448791,237897838.88431048,110414803.93295729,-83940199.365312517,16589682.318109632,23563003.385738537,258336502.50380105,4186643.5467298254,94950930.357966661,-37875192.604965329,16709794.698668435,8437137.4453318715,0,0,0]
[]
[null,"Avoided fuel consumption from generation dispatch "]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",149778752.15630457,0,0,19459972.389547348,11716328.800300121,7646192.9336800575,415632.21930289268,-2583961.4538147449,2323447.8588552475,26024975.138762712,50299391.236799002,6640325.5213630199,-30341867.753041983,-19151114.56112957,-11288939.857236028,25450064.038277268,47499855.622296333,23811685.229064643,42666039.02805829,-13739645.042405486,40137077.312568069,36818169.426769435,18749830.970647454,34462979.139610231,30618414.244775295,29479765.254666507,67653271.252788186,-18382501.614672899,0,0,0]
[null,"Option 2C",null,"$",188270925.39291629,0,0,26437059.115028381,14734615.04877615,10711530.17996788,-4031887.0005311966,-14838933.438801765,2600952.1455895901,35524168.389016509,66897437.763812184,28069477.763409972,-8094139.9207508564,-20194076.112920284,13498730.07567811,3516922.6523678303,40439947.969160557,30888071.058118045,52324133.048426867,-12382660.461833298,45138216.762008429,38451813.868694305,17748034.188599467,37225462.240190923,31370632.684388578,17791108.655039966,57713797.991810083,-18868616.966001451,0,0,0]
[null,"Option 3C",null,"$",207358104.51870134,0,0,26755735.86746788,14802972.166454315,20243373.206727028,12146351.935437441,-13272054.379001856,2770098.4327044487,35029217.95704031,67430733.494709253,31275380.664472342,-11180587.355712891,-21354896.827195644,11038301.348033667,4385998.7349839211,40411366.305404782,31668740.093408704,53277787.742013097,-13508591.887379348,46253565.243926644,38458796.022383511,17723712.714570165,37308842.248728931,31601866.986021042,16281241.875805557,57172505.440480232,-20996701.507819653,0,0,0]
[]
[null,"Avoided voluntary load curtailment "]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",382701123.64315349,0,0,40634.93727713218,90700.440254237503,396886.00880016526,20147605.271706998,22110232.554838732,184243237.79480591,6068667.0295127714,9304186.4500304833,28193065.665301055,48836531.554034635,43321422.713879168,67211988.854674906,89548515.705091357,99234472.834557295,72791711.697729111,54899950.66253525,23306044.592830598,40738893.661282063,27866820.020227253,33173106.665413022,53957822.869554877,-1074527.0690375566,-24804501.655713916,-52870293.532346487,10304193.10669601,0,0,0]
[null,"Option 2C",null,"$",452220418.71953785,0,0,69492.373744977638,94267.821699347347,538113.65949708549,18956466.95908542,18619038.365051538,187868518.60746926,6519153.749951697,12698345.819725938,31828107.938840192,55600841.301722214,56235962.030406684,105013317.25713965,97193419.802856535,124177460.25884414,98778183.957146823,77155926.413263261,38604323.168145955,57359602.563183069,67878687.527757585,54954326.665039182,40931553.290371418,23415827.31408155,-54432728.921696544,-77375764.828762889,-5575761.2853163481,0,0,0]
[null,"Option 3C",null,"$",471723922.04100561,0,0,69457.455661644752,95342.851001694798,1144494.2983937715,41713365.163884275,18711647.896460965,190186168.62369347,6570715.4708530027,13027682.117879719,32093910.205081947,55168945.278619349,54781595.522680759,107883152.2997995,97164636.260922581,118503764.39947426,99083317.532956123,81909998.611147344,39494784.323448479,60403060.981425524,69171928.571562648,54202552.663696885,43299395.614066362,23336601.824600577,-55193032.74093163,-79703660.396674156,-6225613.8149975538,0,0,0]
[]
[null,"Avoided costs for non RIT-T proponent parties"]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",4802337663.2003136,0,0,803312.40456962585,205363846.87761307,-55525033.968917847,299016688.86851501,3396632929.3555527,1504306785.0807076,-296106329.53856659,1503181334.7425671,1228427276.4013577,-794887140.1486969,35007785.499794006,284463907.99728775,-1476076127.5817013,3085591557.2662354,-57951163.760913849,-2460818813.12784,1949163926.5678129,-820508069.56180573,247412940.68744755,19258709.559332848,45071123.902008057,43108022.989393711,317665778.83204842,-255861577.63172245,214476054.55034661,0,0,0]
[null,"Option 2C",null,"$",6289223776.3278933,0,0,1047715.6884070635,207696055.39692307,-29867274.986198425,270185774.46369934,4113811471.1203804,2355994132.5788574,-301552993.63553143,1572439476.2245884,788089251.0373745,-93042567.21969223,-28616305.197904587,313778012.22323227,-88250104.148254395,2453349267.0349922,-856391786.16477203,-2242124941.8096733,2368216186.2361403,-288601950.47456264,-175168203.93390465,-106048135.78609562,202158275.63650668,235753686.38993621,397760475.5123024,-147810864.71887016,204230139.37079573,0,0,0]
[null,"Option 3C",null,"$",6384473156.4402323,0,0,1080938.8727841377,207081406.60259628,718283964.38416862,136044651.63499069,3477395133.103302,2379239716.4207954,-301516387.32745647,1579172624.8950272,697144343.86231613,108768886.61983109,-70241513.625692368,353618243.10696411,-169978055.62718391,2497161448.7737389,-876100272.36331367,-2316787866.8853016,2472891511.2280407,-363829965.47556973,-146070914.16413307,-103481213.53786659,203770425.44729269,239203230.74084878,420741548.83595133,-141932780.52375221,203828407.3022995,0,0,0]

{"sheet":"S2","index":6,"n_rows":123,"n_cols":39,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
["S2","Progressive"]
["Calculating costs, benefits and NPV for each option"]
[]
[null,"Parameters for S2"]
[]
[null,"Parameters"]
[null,"General parameters",null,null,"Unit","Active","Scenario"]
[null,"Commercial discount rate",null,null,"Percent",7.0000000000000007E-2,7.0000000000000007E-2]
[null,"Avoided involuntary load shedding",null,null,"$/MWh",1,1]
[null,"Avoided unrelated TNSP expenditure",null,null,"$/MWh",1,1]
[]
[null,"Cost parameters",null,null,"Unit","Active","Scenario"]
[null,"Capital cost",null,null,"Factor",1,1]
[null,"Planned routine maintenance and refurbishment ",null,null,"Factor",1,1]
[null,"Contractor penalties and storage costs",null,null,"Factor",1,1]
[null,"N/A",null,null,"Factor",1,1]
[null,"N/A",null,null,"Factor",1,1]
[null,"N/A",null,null,"Factor",1,1]
[]
[null,"Risk cost parameters",null,null,"Unit","Active","Scenario"]
[null,"Avoided costs for non RIT-T proponent parties",null,null,"Factor",1,1]
[null,"N/A",null,null,"Factor",1,1]
[null,"N/A",null,null,"Factor",1,1]
[null,"N/A",null,null,"Factor",1,1]
[null,"N/A",null,null,"Factor",1,1]
[]
[null,"Benefit parameters",null,null,"Unit","Active","Scenario"]
[null,"Avoided involuntary load shedding",null,null,"Factor",1,1]
[null,"Avoided unrelated TNSP expenditure",null,null,"Factor",1,1]
[null,"Avoided fuel consumption from generation dispatch ",null,null,"Factor",1,1]
[null,"Avoided voluntary load curtailment ",null,null,"Factor",1,1]
[null,"Avoided costs for non RIT-T proponent parties",null,null,"Factor",1,1]
[null,"Competition benefits",null,null,"Factor",1,1]
[null,"[Spare benefit catagory]",null,null,"Factor",1,1]
[]
[]
[]
[null,"Incremental net present value calculation"]
[]
[null,"Net present value for each option",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Option name",null,"Units","NPV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,0,0,0]
[null,"Option 1C-new",null,"$",4289482073.7004538,0,-212587897,-331408840.05996764,-781504804.99508142,-707059009.93383002,-2192633432.1007071,4837381217.7833624,6210492623.9222403,-36594911.209846839,1204992466.5782106,-89827908.245587334,-39072671.870534487,361920357.23738503,-518291031.51037407,-158976232.00645402,382491746.90748465,-97254512.054080546,-167258346.00849977,-527198737.10741425,-2087067413.7224908,237535212.26394737,311846071.57247674,-197153953.5718554,-105292773.8403939,413628787.15246177,476219542.4754144,2407367516.0144138,0,0,0]
[null,"Option 2C",null,"$",4198974520.9871097,0,-306239684,-385017912.9410578,-705715695.02998781,-1268544902.7259178,-2971023583.8310518,5764998868.305644,5632473023.2924929,-43891330.255155966,1459352294.713038,-91677756.061044648,-581813.98647495359,788024519.81769776,-914183550.05022204,-202953301.65037304,480769955.8524245,-41848800.955068544,-84238809.067533731,58908176.842434235,-1126657662.2814085,22797795.330623176,318536519.82376295,-120169676.35060041,-86438866.315983802,158633819.03264794,465173361.62486851,3063823465.1296859,0,0,0]
[null,"Option 3C",null,"$",4687740796.459693,0,-336460775.99287093,-2096118038.4254282,-1652636302.8913953,879504181.71110702,551996636.02313519,3934082981.7698789,5599735921.6135387,-27915698.927484136,1562896153.7352357,-98507113.878314286,-19608240.830474064,478346526.65828305,-627291130.35545111,-207945247.20027152,455222910.85438752,-43310084.88883163,-95552172.590808272,45663263.375137068,-1249841357.2619748,-31071231.184561044,333060675.74125189,-114542349.82881084,-155164282.57205451,219718502.54415256,467667681.16855079,2506641427.1066737,0,0,0]
[]
[]
[null,"Incremental cost calculation",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[]
[null,"Capital outflow"]
[null,"Option name","Capex component","Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,"Annual depreciation","Years in analysis","Terminal value"]
[null,"Option 1C-new","Lines","$",-1859338546.7028055,0,-233540464,-55369750,-282484110,-997037983,-1075509656,-174278924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1634568114.46,0,0,0,null,56364417.740000002,21,1634568114.46]
[null,"Option 1C-new","Substations","$",-453829903.63844275,0,-124476799,-2038044,-58698079,-137395013,-286238278,-49095189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,312522165.94999999,0,0,0,null,16448535.050000001,21,312522165.94999999]
[null,"Option 1C-new","Land/easements","$",-118204007.21824589,0,-31085384,-50103158,-92175577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,173364119,0,0,0,null,0,21,173364119]
[null,"Option 1C-new","Bio - lines","$",-485182025.91127133,0,-19977125,-223996384,-412089708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,380516665.86000001,0,0,0,null,13121264.34,21,380516665.86000001]
[null,"Option 1C-new","Bio - substations","$",-16212164.497083316,0,-19010811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9030135.2249999996,0,0,0,null,475270.27500000002,21,9030135.2249999996]
[]
[null,"Option 2C","Lines","$",-2251134465.2242231,0,-262216918,-67637132,-345079238,-1212139017,-1315316632,-216434463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1982917572,0,0,0,null,68376468,21,1982917572]
[null,"Option 2C","Substations","$",-845659143.09094441,0,-182956799,-4044261,-110807322,-263714678,-574391376,-107565246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,590652848.94999993,0,0,0,null,31086992.050000001,21,590652848.94999993]
[null,"Option 2C","Land/easements","$",-187291000.28728685,0,-35148182,-86872917,-154595834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,276616933,0,0,0,null,0,21,276616933]
[null,"Option 2C","Bio - lines","$",-486161113.41808772,0,-22409660,-228195458,-406088207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,380882128.5,0,0,0,null,13133866.5,21,380882128.5]
[null,"Option 2C","Bio - substations","$",-16212164.497083316,0,-19010811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9030135.2249999996,0,0,0,null,475270.27500000002,21,9030135.2249999996]
[]
[null,"Option 3C","Lines","$",-2469560887.8657093,0,-437535207.46727586,-1351618264.7702057,-1257965222.5029674,-203844590.73691434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755520174.1577761,0,0,0,null,65019265.709547259,23,1755520174.1577761]
[null,"Option 3C","Substations","$",-675967598.16465354,0,-128813859.97357608,-279677683.74993074,-396471436.14432997,-67521467.421324208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,370805890.09789342,0,0,0,null,21812111.182229023,23,370805890.09789342]
[null,"Option 3C","Land/easements","$",-175921754.89817238,0,-32736372.389018998,-214913904.22852835,-264467.92563734099,-146951.4924561212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,248061696.03564078,0,0,0,null,0,23,248061696.03564078]
[null,"Option 3C","Bio - lines","$",-374876911.36602819,0,0,-246131341.29590067,-246303489.32180828,-6909262.7871635826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,269645810.43863118,0,0,0,null,9986881.8680974487,23,269645810.43863118]
[null,"Option 3C","Bio - substations","$",-8007229.5516663026,0,0,-5122163.6880855467,-5125746.2077380093,-143786.54410087297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4416470.9869678831,0,0,0,null,259792.41099811075,23,4416470.9869678831]
[]
[null,"Base case","Lines","$",-108819755.90163867,0,-130368955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75613993.900000006,0,0,0,null,2607379.1,21,75613993.900000006]
[null,"Base case","Substations","$",-49902340.895964958,0,-58516799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27795479.524999999,0,0,0,null,1462919.9750000001,21,27795479.524999999]
[null,"Base case","Property","$",-20292321.654985633,0,-26616932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26616932,0,0,0,null,0,21,26616932]
[]
[]
[null,"Capital cost"]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",-2753752229.5152602,0,-212587897,-331507336,-845447474,-1134432996,-1361747934,-223374113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2379974795.0699997,0,0,0]
[null,"Option 2C",null,"$",-3607443468.0650368,0,-306239684,-386749768,-1016570601,-1475853695,-1889708008,-323999709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3110073212.2499995,0,0,0]
[null,"Option 3C",null,"$",-3525319963.39364,0,-383582753.82987094,-2097463357.7326508,-1906130362.1024809,-278566058.9819591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2518423636.2919092,0,0,0]
[]
[null,"Planned routine maintenance and refurbishment "]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",-134276870.75408468,0,0,0,0,0,0,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,0,0,0]
[null,"Option 2C",null,"$",-180095006.01831204,0,0,0,0,0,0,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,0,0,0]
[null,"Option 3C",null,"$",-189708751.03407696,0,0,0,0,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,0,0,0]
[]
[null,"Contractor penalties and storage costs"]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Option 2C",null,"$",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Option 3C",null,"$",44039231.623364471,0,47121977.836999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Incremental 'market benefits' calculation"]
[]
[null,"Avoided involuntary load shedding"]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",-48838550.602262065,0,0,-4.5739438505300356,-90448.258971244097,-6.7703661242512041,-7.3161965127817439,-7.7656411601269042,29.041461735927214,-8.8841154879600737,-9.536496256614484,-10.179438586940407,-10.90832220443113,-23376975.221867248,-41589669.889655896,-13.379587731552675,-69644949.841771036,-15.329389243900167,-16.464942386395933,-17.553838482806754,-18.836147335190191,-20.131555897021656,-1298154.0877766572,9108940.8307821397,-24.689734294281038,12038199.329925627,-28.343073604058105,-30.278506764713512,0,0,0]
[null,"Option 2C",null,"$",-49103927.675149068,0,0,-13.841323848670044,-673396.58088857681,-17.719746023465497,-19.075303969915893,-20.302964777638564,13.106656094788931,-23.198287267499694,-24.892397253522816,-26.565975420737047,-28.444828258299211,-22058556.89807969,-39900379.422206774,-34.846600590911578,-70541327.898523539,-39.905598920004351,-42.833859302770406,-45.704407851147181,-48.962963439764678,-52.371192337383633,3386993.6339191794,9108912.0960953757,-64.16635925285982,2490054.4402602613,-73.626249421724509,-78.61195239936265,0,0,0]
[null,"Option 3C",null,"$",-49670519.96929267,0,0,-3.0706347373700353,-346038.46462260932,-3.604274684881247,-3.8684065404989454,-4.1218328988203439,31.085081531173728,-4.7091820016257913,-5.0547500269753556,-5.3959667937789817,-5.7781671725464037,-22854412.275223505,-40887797.214975752,-7.0756374647031777,-70348478.162112102,-8.1110595666104501,-8.7012433190242575,-9.2888082945970041,-9.9761604649067408,-10.641091676917625,2719858.9049379528,9108960.1024909765,-13.029117834854105,2593118.4078838378,-14.927016972263175,-15.948732757004024,0,0,0]
[]
[null,"Avoided unrelated TNSP expenditure"]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",-505701564.07885748,0,0,40677.44831931591,4879978.4062108994,-167999840.88934243,-337548707.01838768,47079107.26497829,-326748791.19933105,590174.02797082812,-374952.48856294865,116758.2960141357,15897161.768074729,56188473.790393591,23047.103103455709,-40557817.200514607,11947481.405242071,6066511.0474359989,-1610982.2189799398,-106109902.20756128,-30798448.98801744,14217994.000074536,57929031.945466399,-3542202.0089382771,155789949.69792488,-8225047.2493397295,-36957.469913318157,1040961.1604220234,0,0,0]
[null,"Option 2C",null,"$",-410324664.06311148,0,0,1063975.134316057,13969999.265116394,-137547089.81384504,-291319707.67909944,32293329.809666514,-285286204.99490249,744877.24089479074,15430.039569318469,59984.964165156707,18711428.174412277,58184227.141036749,-7321938.1533531947,-143230842.4610627,74243833.839480042,-11652051.943665862,-17000566.632661849,12290941.857088029,17673761.186586365,15655767.101489484,80946713.158952385,-39046535.941232398,172539852.61471996,-29351330.796009272,-25786.848327649481,-11472573.555391628,0,0,0]
[null,"Option 3C",null,"$",-353087909.53840441,0,0,749021.24019949138,15477593.310850024,-56678899.318837523,-147447197.83623791,-57480172.859870195,-358052218.38226473,766993.94658409432,-177549.27987662033,1067.1364744380116,14821432.796845779,58733696.566844568,-1378246.9827901716,-144087366.12228686,60621812.40696802,-7611523.910205543,-20228397.925358504,4774269.1943644285,16195014.493180439,18126133.91462177,75226064.119664878,-34728445.916212991,173738640.1778512,-17171019.564296424,-32573.406959052241,-5236477.78913958,0,0,0]
[]
[null,"Avoided fuel consumption from generation dispatch "]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",59292120.506960601,0,0,236365.31128263474,800583.90744113922,-3447933.4434289932,-13851009.613268137,-2739652.0749206543,11088030.982722282,142092.62247538567,-1785265.8435431719,-7021894.1050009727,-6534880.5813548565,-39146271.93734777,7691196.7697356939,-31803454.945575356,18871524.55654335,-23228967.615870357,-65442767.171096325,-22324934.308565855,119013652.91365242,35125978.119190216,31266388.385945082,84284015.468255758,69777305.396754026,90754814.115385056,75058747.251849651,77206647.003568649,0,0,0]
[null,"Option 2C",null,"$",82102123.646746501,0,0,2570322.6289405823,-27093756.75187254,-3871817.4616503716,-13556390.309765577,-4489046.4207031727,11101163.782813907,-608472.11963129044,-1575689.6028206348,-6370399.0876458883,-3860311.2858068943,-40621414.791827679,25550556.559089661,25864452.355504036,70809367.478628278,46098664.781264424,26951624.588272333,38534521.662180424,99661986.102039337,-903380.26848983765,-64887426.216648579,38660197.163305521,19778352.559214592,65563492.267081499,31771038.29456377,56995159.099440813,0,0,0]
[null,"Option 3C",null,"$",111563290.53639026,0,0,2250852.442961216,-22960625.145703316,9182226.7185311317,547986.87480640411,-2818286.0641195774,9663831.0904062986,-954533.90057742596,-2508214.749812007,-7568050.0844111443,-8471725.4215762615,-43962080.114395142,20579468.533952594,20401192.024129391,65317657.708358526,38972886.156178594,17746868.320880055,26328123.530130863,101917091.04303765,8393976.150996685,-56686660.061978817,46771071.641440392,44545597.717521191,83074107.339936733,63652308.72721982,85146452.849938631,0,0,0]
[]
[null,"Avoided voluntary load curtailment "]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",776986453.80949855,0,0,-31.369276759879995,-26269.394067246467,-1593228.4739229437,-9118706.5945090055,6200274.9220752716,1265230260.454855,-48.174513388332798,-51.171010953956625,-17950.39324138916,-174723.06392513614,-5588917.029985561,-6526849.5927014872,-78.068046744336584,69234178.223623022,-176708.0601434242,-14612729.328430463,66927.979345666768,-70629845.950272381,-28226327.701848619,-2217186.0034172107,12503951.795033664,22665096.418386683,-14008895.890535712,777638.68371464312,-576638.15421408229,0,0,0]
[null,"Option 2C",null,"$",677557109.63859701,0,0,-64.812504148879981,-150961.39622090198,-1911714.5048156921,-10968957.289725319,6010555.3334492892,1115796026.6322775,-98.235326993258468,-104.91682135562945,-18008.317131626805,-143416.42953667039,-5581445.8145742174,-6448152.5509969145,-152.53149897314006,69192665.461035237,-178522.60653519491,-13315904.106293166,386335.83726497792,-69501117.626994789,-17159966.585845113,1270398.2149859499,-8276932.6445199102,17665728.396844231,-38851285.851404071,9620988.7889851406,-1272028.3031957764,0,0,0]
[null,"Option 3C",null,"$",644202062.28923094,0,0,-12.809003239550094,-98533.007306789979,-299535.38132647704,-2332650.8792780489,2465701.6953467429,1054170730.1884482,-20.300636205390845,-21.497627347858383,-19834.603441579929,-156046.05421867655,-5582591.5700722672,-6450827.1045215558,-31.122685181138991,69158441.073673666,-178974.3620868735,-13616209.36720743,376658.21032047522,-71161820.425618589,-19440119.963305153,1898736.6874806266,-8452803.4039107189,17728999.501265608,-33602389.150149599,9677239.5829744302,-1558878.4760363568,0,0,0]
[]
[null,"Avoided costs for non RIT-T proponent parties"]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",6895772714.3344603,0,0,-178510.87634897232,58378824.344305038,600414995.64323044,-470367067.55834579,5027596419.8818703,5278303906.087532,-19946309.356664181,1224533557.062824,-65524000.418920517,-30879407.640007019,391224859.08119202,-460507944.45585585,-69234056.967729568,369464324.00884724,-62534520.65111351,-68211039.380050659,-381449999.57179427,-2087271941.4167061,233798399.42308712,243546802.77725911,-282127848.21198869,-336144289.2187252,350450528.29202652,417800953.79783702,-32897407.341855645,0,0,0]
[null,"Option 2C",null,"$",7686282353.5233774,0,0,-1902364.0504864454,324803021.43387794,350639431.7741394,-765470501.47715759,6078495274.296196,4814173540.1756477,-20716098.532805204,1484224199.495508,-62037791.644456863,8022029.4092845917,821413225.59114265,-862752121.07275486,-62275208.756714821,360376932.38180447,-52805335.87053299,-57562404.672991753,31007938.600308657,-1151180727.570076,48516942.864660978,321131356.442554,-97303801.614248991,-273111220.31040335,182094404.38271952,447118710.42589664,-67188710.339214683,0,0,0]
[null,"Option 3C",null,"$",8005723355.9461241,0,0,-1654538.4962999821,261421662.51786804,1226483690.9428062,721845740.39608383,4012532981.7841873,4914570786.2957001,-7110895.2998399734,1586199182.9811344,-70303052.267136574,-5184657.7095251083,512629152.71496201,-578536488.92328358,-63641796.239958763,351090716.49133205,-53875225.997825623,-58837186.25404644,34801460.392962217,-1276174393.7325811,-17533971.981950045,330519914.75497985,-106623893.58878589,-370560268.27574205,205441924.17461061,414987959.85616517,-69516051.157432556,0,0,0]

{"sheet":"S3","index":7,"n_rows":123,"n_cols":39,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
["S3","Green energy export "]
["Calculating costs, benefits and NPV for each option"]
[]
[null,"Parameters for S3"]
[]
[null,"Parameters"]
[null,"General parameters",null,null,"Unit","Active","Scenario"]
[null,"Commercial discount rate",null,null,"Percent",7.0000000000000007E-2,7.0000000000000007E-2]
[null,"Avoided involuntary load shedding",null,null,"$/MWh",1,1]
[null,"Avoided unrelated TNSP expenditure",null,null,"$/MWh",1,1]
[]
[null,"Cost parameters",null,null,"Unit","Active","Scenario"]
[null,"Capital cost",null,null,"Factor",1,1]
[null,"Planned routine maintenance and refurbishment ",null,null,"Factor",1,1]
[null,"Contractor penalties and storage costs",null,null,"Factor",1,1]
[null,"N/A",null,null,"Factor",1,1]
[null,"N/A",null,null,"Factor",1,1]
[null,"N/A",null,null,"Factor",1,1]
[]
[null,"Risk cost parameters",null,null,"Unit","Active","Scenario"]
[null,"Avoided costs for non RIT-T proponent parties",null,null,"Factor",1,1]
[null,"N/A",null,null,"Factor",1,1]
[null,"N/A",null,null,"Factor",1,1]
[null,"N/A",null,null,"Factor",1,1]
[null,"N/A",null,null,"Factor",1,1]
[]
[null,"Benefit parameters",null,null,"Unit","Active","Scenario"]
[null,"Avoided involuntary load shedding",null,null,"Factor",1,1]
[null,"Avoided unrelated TNSP expenditure",null,null,"Factor",1,1]
[null,"Avoided fuel consumption from generation dispatch ",null,null,"Factor",1,1]
[null,"Avoided voluntary load curtailment ",null,null,"Factor",1,1]
[null,"Avoided costs for non RIT-T proponent parties",null,null,"Factor",1,1]
[null,"Competition benefits",null,null,"Factor",1,1]
[null,"[Spare benefit catagory]",null,null,"Factor",1,1]
[]
[]
[]
[null,"Incremental net present value calculation"]
[]
[null,"Net present value for each option",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Option name",null,"Units","NPV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,0,0,0]
[null,"Option 1C-new",null,"$",3115182572.7252731,0,-212587897,-291159472.05686277,214348094.70368218,-1287471923.0119765,-574900945.66044712,1869977867.1699309,4419772713.9254951,-1463328699.3637731,348867651.4100405,2763071832.919951,-704878933.30012441,-1231014449.0792799,764506394.86759651,-628713383.76905966,2953595807.6659122,-2555949888.583797,672712539.64567602,-69871792.129664212,-1074523535.8904915,1802837088.7594051,-2198659535.0808687,356256650.81980056,1238015402.3972435,221230834.8109737,160688081.9148691,2338174989.420229,0,0,0]
[null,"Option 2C",null,"$",4023343570.4664202,0,-306239684,-324603093.82070571,349228329.26677561,-1539160825.7541647,-1156840932.0164661,2265365464.3641105,4007339263.0516582,-1431636010.4692817,2418868650.4137692,2871258698.9792066,-870246070.32616711,-912411604.95174706,379193384.1647951,-873257887.66482675,5917438874.0228291,-4686870407.765028,738679607.13399541,112461572.72016354,-1468165558.4962947,1827707229.0568545,-2015156169.9073935,251584551.17483097,1925477841.6767867,301026286.05732536,-446145679.63082629,2994904252.0857444,0,0,0]
[null,"Option 3C",null,"$",4507613130.4119244,0,-336460775.99287093,-2009876198.4772615,-148890916.5848999,-451401166.14929342,741892060.26347625,2887251183.9399004,4084901646.7023959,-1542700518.3001635,2424117635.2131381,2648057725.4555578,-791195701.42869735,-955649246.72693491,253453597.54647475,-813421810.64192557,5769002659.5050869,-4510359068.0894337,726555046.0768137,121411180.03815405,-1507712884.3092146,1818142254.3547597,-1880347376.3619776,252080961.02587223,1961120883.832783,298652168.66586322,-436227935.32566351,2400954495.5504675,0,0,0]
[]
[]
[null,"Incremental cost calculation",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[]
[null,"Capital outflow"]
[null,"Option name","Capex component","Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,"Annual depreciation","Years in analysis","Terminal value"]
[null,"Option 1C-new","Lines","$",-1859338546.7028055,0,-233540464,-55369750,-282484110,-997037983,-1075509656,-174278924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1634568114.46,0,0,0,null,56364417.740000002,21,1634568114.46]
[null,"Option 1C-new","Substations","$",-453829903.63844275,0,-124476799,-2038044,-58698079,-137395013,-286238278,-49095189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,312522165.94999999,0,0,0,null,16448535.050000001,21,312522165.94999999]
[null,"Option 1C-new","Land/easements","$",-118204007.21824589,0,-31085384,-50103158,-92175577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,173364119,0,0,0,null,0,21,173364119]
[null,"Option 1C-new","Bio - lines","$",-485182025.91127133,0,-19977125,-223996384,-412089708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,380516665.86000001,0,0,0,null,13121264.34,21,380516665.86000001]
[null,"Option 1C-new","Bio - substations","$",-16212164.497083316,0,-19010811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9030135.2249999996,0,0,0,null,475270.27500000002,21,9030135.2249999996]
[]
[null,"Option 2C","Lines","$",-2251134465.2242231,0,-262216918,-67637132,-345079238,-1212139017,-1315316632,-216434463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1982917572,0,0,0,null,68376468,21,1982917572]
[null,"Option 2C","Substations","$",-845659143.09094441,0,-182956799,-4044261,-110807322,-263714678,-574391376,-107565246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,590652848.94999993,0,0,0,null,31086992.050000001,21,590652848.94999993]
[null,"Option 2C","Land/easements","$",-187291000.28728685,0,-35148182,-86872917,-154595834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,276616933,0,0,0,null,0,21,276616933]
[null,"Option 2C","Bio - lines","$",-486161113.41808772,0,-22409660,-228195458,-406088207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,380882128.5,0,0,0,null,13133866.5,21,380882128.5]
[null,"Option 2C","Bio - substations","$",-16212164.497083316,0,-19010811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9030135.2249999996,0,0,0,null,475270.27500000002,21,9030135.2249999996]
[]
[null,"Option 3C","Lines","$",-2469560887.8657093,0,-437535207.46727586,-1351618264.7702057,-1257965222.5029674,-203844590.73691434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755520174.1577761,0,0,0,null,65019265.709547259,23,1755520174.1577761]
[null,"Option 3C","Substations","$",-675967598.16465354,0,-128813859.97357608,-279677683.74993074,-396471436.14432997,-67521467.421324208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,370805890.09789342,0,0,0,null,21812111.182229023,23,370805890.09789342]
[null,"Option 3C","Land/easements","$",-175921754.89817238,0,-32736372.389018998,-214913904.22852835,-264467.92563734099,-146951.4924561212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,248061696.03564078,0,0,0,null,0,23,248061696.03564078]
[null,"Option 3C","Bio - lines","$",-374876911.36602819,0,0,-246131341.29590067,-246303489.32180828,-6909262.7871635826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,269645810.43863118,0,0,0,null,9986881.8680974487,23,269645810.43863118]
[null,"Option 3C","Bio - substations","$",-8007229.5516663026,0,0,-5122163.6880855467,-5125746.2077380093,-143786.54410087297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4416470.9869678831,0,0,0,null,259792.41099811075,23,4416470.9869678831]
[]
[null,"Base case","Lines","$",-108819755.90163867,0,-130368955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75613993.900000006,0,0,0,null,2607379.1,21,75613993.900000006]
[null,"Base case","Substations","$",-49902340.895964958,0,-58516799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27795479.524999999,0,0,0,null,1462919.9750000001,21,27795479.524999999]
[null,"Base case","Property","$",-20292321.654985633,0,-26616932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26616932,0,0,0,null,0,21,26616932]
[]
[]
[null,"Capital cost"]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",-2753752229.5152602,0,-212587897,-331507336,-845447474,-1134432996,-1361747934,-223374113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2379974795.0699997,0,0,0]
[null,"Option 2C",null,"$",-3607443468.0650368,0,-306239684,-386749768,-1016570601,-1475853695,-1889708008,-323999709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3110073212.2499995,0,0,0]
[null,"Option 3C",null,"$",-3525319963.39364,0,-383582753.82987094,-2097463357.7326508,-1906130362.1024809,-278566058.9819591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2518423636.2919092,0,0,0]
[]
[null,"Planned routine maintenance and refurbishment "]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",-134276870.75408468,0,0,0,0,0,0,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,0,0,0]
[null,"Option 2C",null,"$",-180095006.01831204,0,0,0,0,0,0,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,-23311515.41,0,0,0]
[null,"Option 3C",null,"$",-189708751.03407696,0,0,0,0,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,0,0,0]
[]
[null,"Contractor penalties and storage costs"]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Option 2C",null,"$",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Option 3C",null,"$",44039231.623364471,0,47121977.836999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Incremental 'market benefits' calculation"]
[]
[null,"Avoided involuntary load shedding"]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",-1364.0295414999991,0,0,-120.77802550450002,-64.50828673053249,-68.918088840652757,-73.986358386640063,-78.807918248416797,-84.2673797683006,-90.161638518038046,-96.687692604148197,-103.19169773939259,-110.33882306486112,-118.27601240696936,-126.5544175343573,-135.02598637088613,-144.65422755017204,-154.54664312570492,-165.97908922123298,-176.96074989790139,-189.32712960208613,-202.3078428085098,-217.62176621162115,-231.44754519960611,-247.54027730547773,-265.12230853146355,-284.30576572683583,-303.36778905432675,0,0,0]
[null,"Option 2C",null,"$",-3382.2172294999978,0,0,-829.37609536979994,-137.39408820610751,-146.38656952672412,-156.98559414020707,-167.15575798581085,-178.68572962110028,-191.03213786164332,-204.70563008466866,-218.47966588801094,-233.37649369355285,-249.99408166800657,-267.23524524632694,-285.09418047007546,-305.20725571535991,-326.20377935634008,-349.9917976231913,-372.98316358406231,-398.93915962263492,-426.21227077225217,-458.01241246275691,-487.12911766852505,-520.86706500512935,-557.14953179784709,-596.84131554251599,-635.85674680072214,0,0,0]
[null,"Option 3C",null,"$",545.09467249999943,0,0,45.865272174499921,25.785532580546473,27.541440381580344,29.594164104668096,31.56628793463949,33.817742639711668,36.137119393893727,38.739566697758505,41.431442564925277,44.222409095127546,47.472366591305558,50.744224251365438,54.065434133350806,58.323283618506025,61.922703309436429,66.602051950852172,71.023317953917228,76.04683110644504,81.296343423830194,87.509686473360091,93.128413592068853,99.557993780032973,106.64576448462913,114.31487664284236,122.01211908957646,0,0,0]
[]
[null,"Avoided unrelated TNSP expenditure"]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",-120505235.56720464,0,0,6546729.6244004369,-89537544.887332916,-102210619.66957283,111554452.71753407,-71230253.836384296,-14544422.244779587,-220015034.22852135,135972638.61417532,133478477.49373627,-60159730.208902121,-118594920.02220011,-103021509.168897,-41200404.915138721,455818704.77340364,-373442814.1420325,81571736.983817101,229156826.82883334,-31073010.396274567,96076591.200752258,-47088793.935180187,138772360.84640706,-39002172.23338747,-161849661.11016166,3684415.8696808815,-6000167.2343286872,0,0,0]
[null,"Option 2C",null,"$",56872431.68546474,0,0,7156788.4719771147,-60530497.097262383,-58094075.661692023,96295986.262637615,-72136175.622093678,-66926900.383782387,-307922596.85019398,413906882.02497101,136951524.49914837,-51206132.518508196,53531174.317035675,-40774583.711598486,-242769472.08952737,375887859.78777194,-369060243.42340124,272485279.56780481,142323967.9303751,37203974.370814085,96096281.984833956,17095528.621650934,102952927.32562077,113560316.63310671,-309653776.27613282,-19167301.274299264,389389.14417028427,0,0,0]
[null,"Option 3C",null,"$",38942306.48606506,0,0,7187692.7978688478,-127879970.00941277,-89335109.059547305,67372356.061547756,-25994834.991385221,-3652850.6260519028,-270719575.52151585,400712553.9639411,121862434.73179817,-53906555.291825056,50885244.298869133,-34713426.014649332,-237241928.68722725,376789943.1206665,-341413861.37285483,229350604.25632834,149687193.10717458,31912774.145060301,91370974.905094147,25429917.806467772,114957697.07828665,113139239.55480766,-293523586.89648843,-27893066.807826042,3775995.1139315963,0,0,0]
[]
[null,"Avoided fuel consumption from generation dispatch "]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",650694972.67135823,0,0,25153135.794237614,-10202963.769762993,-8036166.7688529491,-20143893.131134748,12679304.550047278,25828015.814875841,14763702.029055238,17404651.718292952,78862879.527071357,59029703.482045531,94258035.776702642,166489551.59401155,92824329.783993006,69095171.973281384,257619614.01361108,-7823840.3377923965,53484948.837981701,231411020.4923563,-57956571.31668663,319087257.36607027,232110049.85897875,103647799.87074423,120225338.33960724,148594329.54412603,132511875.1066885,0,0,0]
[null,"Option 2C",null,"$",332953086.17730963,0,0,41334160.365259647,-15284133.695219994,-12164245.947349787,-22890233.870684624,11719735.556204438,25015374.326412678,10478531.437661886,12442425.968589902,85204273.213484406,64538388.599633694,1479228.4174001217,129135727.48306417,71928567.458902597,71902283.018584251,268067714.11098981,-42042290.024566174,-69773734.589346886,176039008.24355745,-89342251.480176449,178844033.53515816,134656451.32260084,-79439724.328091621,-104109369.7285099,54117999.265428066,-70946487.398615837,0,0,0]
[null,"Option 3C",null,"$",357297870.09478784,0,0,62294481.753620625,-19296511.669258833,-4487657.8849778175,-21847399.808456182,9597269.1975544691,23725961.612994552,10051906.288697958,12303642.064096689,84445990.562001467,64577957.396835327,-3686819.5728256702,129863895.1150322,70456486.573114157,75309959.002709866,288471200.23661256,-38020544.702988148,-58836900.560647964,185269310.93279314,-64131575.463113785,146329678.90893841,117327696.88932037,-69610955.447452068,-114968547.41300011,39998652.618686676,-65759739.138147354,0,0,0]
[]
[null,"Avoided voluntary load curtailment "]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",96270621.405756399,0,0,8080251.5955500603,160927.47586101294,-22541716.497275859,-1088196.5481848717,24608051.869640112,21616848.013067961,19357162.573061228,412847.89552181959,39505618.373197496,-23991681.431795895,5024266.3512115479,10980954.593786925,49791705.862598121,80562826.300574422,23864692.993020177,-25589826.842071414,-22411507.675884664,-37595328.280231893,82777400.352665856,-82696832.941754103,30596749.124673158,17213839.684048682,46565821.044809878,2452271.7052018475,-16387792.362959981,0,0,0]
[null,"Option 2C",null,"$",122718375.74835059,0,0,12556454.036642313,-1224141.1071089506,-20916302.76919052,-4427135.9795116186,26696112.582023442,21654198.598388314,16196268.044445813,408797.57649558783,38157912.019963562,-9135937.2955673337,3537999.8481249809,-10935285.996812373,47084995.695564449,7988602.2727541924,29397031.845428467,-9274859.9825738072,-22496852.87608327,-24565076.421475947,87323454.257456541,-17084117.137086511,54643091.459506571,111664007.63309136,46122774.325590014,2471863.5241534635,1420888.0196633935,0,0,0]
[null,"Option 3C",null,"$",116043746.29848433,0,0,16316061.414502978,-1849310.6906744838,-25287897.938074857,518082.45196324587,22834788.333541572,22110504.254460156,14074217.34045589,-38919.535447239876,37055265.565298259,-12615503.950755,-486523.00039625168,-10568318.953250855,46680598.265555143,7014682.1193087101,30784988.283701748,-9342325.2434926629,-23227055.112387612,-25846172.969662905,85244658.583647564,-17206912.073010147,58100248.028752178,109273394.90195456,42258453.545536265,2479476.2272448028,-557341.6881377697,0,0,0]
[]
[null,"Avoided costs for non RIT-T proponent parties"]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",5376752678.5142498,0,0,567867.70697462559,1159375214.3932037,-20250355.158185959,696524699.28769684,2144675767.8395462,4404253168.0547104,-1260053628.1307297,212458421.31474304,2528605772.1626434,-662376303.35764885,-1194320901.4639816,707438335.84811258,-712748068.02952576,2365500060.7178802,-2446610415.4567528,641935447.26581192,-312721071.7148447,-1219885216.9342117,1699320682.2755165,-2370580136.5032387,-27841466.117713153,1173536994.0611153,233670413.10402679,23338160.546626091,-134542606.34638119,0,0,0]
[null,"Option 2C",null,"$",7298341533.1558714,0,0,1100100.6815105677,1442837839.5604553,27867640.010637283,663888616.5566864,2646397183.4137344,4050908284.606369,-1127076506.6590576,2015422264.959343,2634256723.1362762,-851130640.32523155,-947648242.13022614,325079309.03538704,-726190178.22558594,5484971949.5609741,-4591963068.6842661,540823342.97512817,85720080.648382187,-1633531550.3400307,1756941685.9170113,-2170699641.5047035,-17355916.393779576,1803005278.0157452,691978730.29590988,-460256128.89479303,-22720598.662726402,0,0,0]
[null,"Option 3C",null,"$",7666318145.2422676,0,0,1788877.4241243601,1906265212.1013947,-33107231.162342072,716466230.6280899,2901431168.4977341,4063335236.3070831,-1275489863.8810883,2031757558.6448135,2425311231.8288498,-768634405.14152908,-981743957.26111603,189488635.31895113,-672699782.19496918,5330505255.602951,-4467584218.4957638,565184483.8287468,74405110.244529724,-1678431633.8004036,1726275353.6966209,-2014282909.8502274,-17687535.435067892,1828936343.9293118,685502981.44788361,-430195873.01481295,-34310938.377374649,0,0,0]

{"sheet":"Weighted","index":8,"n_rows":71,"n_cols":35,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
["Weighted"]
["Calculating costs, benefits and NPV for each option"]
[]
[null,"Parameters for Weighted"]
[]
[null,"Parameters"]
[null,"General parameters",null,"Unit","Step","Progressive","Green energy export "]
[null,"Scenario weighting",null,"%",0.43,0.42,0.15]
[]
[]
[null,"Incremental net present value calculation"]
[]
[null,"Net present value for each option",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Option name",null,"Units","NPV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,0,0,0]
[null,"Option 1C-new",null,"$",3271306471.8560619,0,-212587897,-314989504.57158893,-559052939.38125408,-1011228108.0026093,-1513287165.0521491,3728943547.6111197,4053335060.0095701,-362842202.86499864,1232450373.4854004,910922645.49508023,-616860270.22982097,11730037.598483264,45085320.587610915,-782896838.29394305,1953498500.953299,-430631022.40289956,-994260080.39253199,616205942.78601909,-1366430229.7922342,499990510.31033039,-173892093.39994326,27201764.961393051,155482923.117019,345580744.87082505,117925829.6207875,2471149213.2760358,0,0,0]
[null,"Option 2C",null,"$",3791714881.2555108,0,-306239684,-361896107.64868069,-580778457.57194364,-1418107994.7973478,-2118156786.8156617,4423298539.8922825,4062993739.8824816,-352895336.58838892,1695841614.0839407,736247304.61147189,-194419732.33229721,194186779.04270574,-129704939.25350523,-210717538.87795365,2092336258.6792357,-933805173.82684839,-795583824.96961701,1028236786.2965907,-778268244.39375007,254836181.81000021,-79900480.500756681,99536968.310134277,406864646.41925955,240658647.63995588,54606295.844741933,3143785706.1141629,0,0,0]
[null,"Option 3C",null,"$",4185606462.9527187,0,-336460775.99287093,-2069092732.5344965,-1435965079.5960438,488684417.31301951,427507918.57689047,3602088727.9710894,4082182173.4844236,-363316121.89433718,1743870408.4647672,667700927.04911113,-116995297.63665998,39830364.189443767,-10186398.589994013,-238201931.86177343,2077165877.1839089,-921813194.12915277,-830623762.91202819,1066947934.3504242,-863406717.21839237,244408786.89529288,-53516000.703151405,104921990.51321727,387443513.5650506,276114605.58368915,58586498.360751957,2566557866.0923839,0,0,0]
[]
[]
[null,"Incremental cost calculation",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[]
[null,"Capital cost"]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",-2753752229.5152602,0,-212587897,-331507336,-845447474,-1134432996,-1361747934,-223374113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2379974795.0699997,0,0,0]
[null,"Option 2C",null,"$",-3607443468.0650363,0,-306239684,-386749768,-1016570600.9999999,-1475853695,-1889708008,-323999709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3110073212.2499995,0,0,0]
[null,"Option 3C",null,"$",-3525319963.39364,0,-383582753.82987094,-2097463357.7326508,-1906130362.1024809,-278566058.9819591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2518423636.2919092,0,0,0]
[]
[null,"Planned routine maintenance and refurbishment "]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",-134276870.75408465,0,0,0,0,0,0,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,-17380811.445,0,0,0]
[null,"Option 2C",null,"$",-180095006.01831204,0,0,0,0,0,0,-23311515.409999996,-23311515.409999996,-23311515.409999996,-23311515.409999996,-23311515.409999996,-23311515.409999996,-23311515.409999996,-23311515.409999996,-23311515.409999996,-23311515.409999996,-23311515.409999996,-23311515.409999996,-23311515.409999996,-23311515.409999996,-23311515.409999996,-23311515.409999996,-23311515.409999996,-23311515.409999996,-23311515.409999996,-23311515.409999996,-23311515.409999996,0,0,0]
[null,"Option 3C",null,"$",-189708751.03407696,0,0,0,0,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,-20617238.663832624,0,0,0]
[]
[null,"Contractor penalties and storage costs"]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Option 2C",null,"$",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Option 3C",null,"$",44039231.623364478,0,47121977.836999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Incremental 'market benefits' calculation"]
[]
[null,"Avoided involuntary load shedding"]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",-23126331.717267573,0,0,-24.518263037566314,-41786.320886766494,-18.64742668369739,-20.038641832225387,-21.342945667684681,-7.1309754662620586,-24.409115705530155,-26.189025943350565,-27.951480768924583,-29.911393351051242,-9818356.7271931637,-23759177.601247501,-36.628486984583091,-29250912.122453146,-41.935455558424451,-45.027115469139638,-48.016464591640116,-51.397584995902776,-54.949793611841606,-545274.69536588655,3825701.9437797139,-67.289616660374321,5055982.784029468,-77.265566470610963,-82.467892037433728,0,0,0]
[null,"Option 2C",null,"$",-24413423.09084367,0,0,-136.21525781689908,-287008.43693313794,-36.669990451135845,-39.363679438112968,-41.92941330203552,-30.201274365980453,-47.912435044878009,-51.37403297732903,-54.829319389734714,-58.627823896274464,-9264643.8857844677,-25881250.837838557,-71.701556491032306,-29627418.78430387,-82.068314579701976,-88.060212824323401,-93.889709902322934,-100.45788975521074,-107.38839705990333,1422445.5750562423,3825645.4418330691,-131.3789292096173,1045711.1562081474,-150.63377218956637,-160.62216514669564,0,0,0]
[null,"Option 3C",null,"$",-24891926.658618402,0,0,-3.2880593647110263,-149495.35304420537,-8.048326624728503,-8.6320097641401325,-9.2139725962955907,5.0619221189242154,-10.517163186948029,-11.296306270334849,-12.042951424780563,-12.919333718949183,-9598864.3566873558,-26876842.876027398,-15.83814669736565,-29546374.512519374,-18.138585461793991,-19.436528055789069,-20.743693064377826,-22.198689110607699,-23.750451558009857,1142320.063787763,3825741.1767616007,-29.103744272689944,1089084.4615697255,-33.391908027689141,-35.6543821073885,0,0,0]
[]
[null,"Avoided unrelated TNSP expenditure"]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",-277528920.04931778,0,0,2692696.5100843925,-4191450.8262997828,-98810627.095036268,-183051021.60758799,60411610.617662117,-77055741.573177204,-39728205.650710866,29738049.81522885,18532072.184483219,-155742537.10798439,32212753.952672146,46902.677844384685,-52297052.000365064,40776973.559677824,-69006830.558860704,10313168.214129686,3137269.077979546,-20764119.37811818,23454859.117608584,19064019.091131322,25968296.389371753,49818478.147748381,-20192818.123889275,5485119.335783056,4199367.2279577907,0,0,0]
[null,"Option 2C",null,"$",-86508139.081536993,0,0,4476339.0361786932,1469506.3162597287,-78306223.347599328,-114733622.2473325,43716424.851095006,-118560449.41675365,-43977997.513028517,81824665.784951478,10020702.397972452,-33856194.342103809,39376237.415184118,21444019.97414406,-86394780.225988328,-25339068.152412571,49064931.807168916,81188356.325255558,-6447397.7882936001,18205131.465974919,31719073.071021352,149512213.37596399,802344.69830697589,128939794.59188697,-75154252.631155193,5306709.6193325743,-1631234.2707478744,0,0,0]
[null,"Option 3C",null,"$",-56615078.203747131,0,0,4060632.075317157,-8016662.7316008136,-39612627.215051949,-40229901.758238219,-108207.41683113994,-130550867.11635271,-39842747.708296545,79092771.202459931,11989635.148863975,-48761648.194719046,39268950.57229583,24849277.570611373,-86665415.042723745,-30645985.739103265,47887151.472038969,73385029.200970307,-11636013.699375141,18722385.605681971,31450713.935772836,146494130.67786387,4457964.0020273644,130770014.86184432,-67526699.07161285,2987570.8683307194,1995047.6971438206,0,0,0]
[]
[null,"Avoided fuel consumption from generation dispatch "]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",186911799.94083816,0,0,12240031.927379709,3843822.0597898811,634305.89991430542,-8660286.1529425867,-359861.61409992352,9530257.9642824903,13464973.515465911,23489624.335279383,11735576.379146393,-6937197.4556702618,-10537708.108466383,23349491.243779231,11509725.926916527,38715254.027327836,39125800.351873904,-10313141.480464252,-7261777.4521347638,101956330.54199171,21891237.966067754,69057399.04438588,85034875.005546629,58019556.372501701,68827121.738909408,82904729.916094676,44399097.313192755,0,0,0]
[null,"Option 2C",null,"$",165382352.77718398,0,0,18647594.978406195,-7336113.4190957211,1155157.751390565,-10860930.420932651,-6508180.5419494258,9533204.3603472654,16591613.832681239,29970472.500543058,22174948.803477675,4578947.3839832898,-25522562.678513326,35906046.809818864,23164631.848665252,57914454.420550555,72853466.879770279,27512716.034213003,393894.91112542711,87673318.607053757,2753522.5287463535,7205540.7203790955,52442699.270260543,9880321.4799434729,19570438.014564931,46278469.110009328,5182488.4165921398,0,0,0]
[null,"Option 3C",null,"$",189615247.48254368,0,0,21794496.712097991,-6172661.2800088618,11888037.017929025,2175975.8483883622,-5451073.1502678497,8808845.6259827409,16169445.426589508,29787311.517418437,22936731.234570645,1320916.369506726,-28199702.219663937,32869430.631169394,21022953.092144556,56106797.599241123,73256850.46125263,24660051.718387034,-3576417.7130153505,90484607.932883248,10443015.953576449,5762251.0775748268,53285806.789756455,21856310.528230138,24646776.977419797,57317944.897641823,16868967.677889675,0,0,0]
[]
[null,"Avoided voluntary load curtailment "]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",505336386.97740883,0,0,1229497.5872654368,52107.16518023055,-3879752.4498549439,4670384.0149124963,15802723.246298285,613863828.84476578,5513080.9753540531,4062705.86601678,18041321.826897692,17327572.66661695,17034506.56705584,27807021.567643624,45974584.843999363,83833602.11786747,34805922.593716308,13631158.44063865,6687982.7748596389,-17786110.266797893,12544285.026821177,928692.80342925526,33043035.956523709,11639369.808643559,-9564798.829260502,-22039777.21596856,1730446.1566653727,0,0,0]
[null,"Option 2C",null,"$",497436522.45986462,0,0,1913322.6049549449,-206489.78914840205,-3708976.6338174222,2880248.3337953538,14535036.624324379,552665923.9765265,5232635.0603087638,5521564.2738915225,19402209.723500535,22477736.265000045,22367956.408172451,40807209.449629493,48855855.806333408,83655517.745850906,46809194.383642614,26193139.635674,13387592.082541563,-8210601.7643904816,35079167.809499294,21601310.14569797,22320719.923087332,34238012.816693351,-32805197.345080722,-28859984.056371264,-2718696.0370787471,0,0,0]
[null,"Option 3C",null,"$",490812714.58388203,0,0,2477270.5383285931,-277783.0407392956,-3426857.0025590267,17034746.018967945,12506821.557555083,527848334.82550544,4936531.7272679685,5596056.3513677064,19350340.689534511,21764781.534421228,21138419.165262938,42095160.2620271,48782870.260502204,81055366.260613173,47148405.549649902,28101142.682042334,13656895.440559305,-7791574.3021962699,34365777.68873091,21523530.243179999,23783599.888718858,33871927.810402989,-31507239.48983299,-29836211.911633905,-3415344.1536048832,0,0,0]
[]
[null,"Avoided costs for non RIT-T proponent parties"]
[null,"Option name",null,"Units","PV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Option 1C-new",null,"$",5767742636.9737453,0,0,355629.92194456462,286731842.54096228,225260980.28979421,35501712.732110754,3893844021.1492052,3524377533.3496742,-324711215.85099202,1192540831.1029015,879994514.50103366,-454127266.97638994,219653.3594148159,35021894.144591182,-770703248.99100685,1836804394.8158791,-418175061.40917355,-990510409.09472072,631023327.84677923,-1412455467.8467247,459480994.59462649,-245016118.19852388,-103289332.88882874,53386397.522741988,318836068.74603593,68956646.295444801,58226401.421112478,0,0,0]
[null,"Option 2C",null,"$",7027356042.2741928,0,0,-183460.05296268465,442152248.75697398,138605779.10266882,-105734435.11751249,4718866525.2982264,3642666606.5736356,-307430024.64591533,1601836478.3085878,707961013.92584062,-164308647.60135287,190541307.19364706,-178669449.23925909,-173031659.19540751,2029044288.8595505,-1079221169.4191155,-907166433.49454677,1044214306.3909273,-852624476.83449841,208596041.1991303,-236330474.90785393,43457074.38664636,257118164.31966493,351313463.85541868,55192767.215543479,56191611.787563041,0,0,0]
[null,"Option 3C",null,"$",7257674988.5530119,0,0,38229.160469840863,484781884.91183019,819019170.20681977,469144345.76361465,3615758434.8584385,3696693093.7511988,-323962102.15890229,1650011519.3536601,634041470.68292594,-70702095.76270254,37838799.692068934,-62506185.513941869,-200725085.66971713,2020813312.2395098,-1069488344.8096762,-936152728.41306722,1089120729.7297812,-944204875.5922395,188766541.73149687,-207820994.10172522,40186117.319785602,221562528.13215011,370029921.36997801,48734466.562153988,53302832.897260912,0,0,0]