SLIDE 42 Distributional impacts – AEMO plus CRNP scenario
41
NPV of Benefits (costs) Per Residential Customer Citipower Ausgrid SP AusNet Endeavour Energex Ergon Essential Jemena Powercor SAPN United Reduced wholesale prices $7.10 $17.95 $7.74 $20.00 $12.39 $15.25 $19.37 $6.67 $7.82 $8.58 $6.99 Allocation of costs
- $8.65
- $10.81
- $9.43
- $12.05
- $11.23
- $13.83
- $11.67
- $8.12
- $9.52
- $9.66
- $8.51
Revenue generated by DR providers $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Network Benefits $21.23 $4.29 $5.57 $4.69 $5.08 $9.01 $9.23 $12.35 $9.26 $8.21 $7.98 TOTAL $19.68 $11.42 $3.89 $12.63 $6.23 $10.43 $16.93 $10.89 $7.56 $7.13 $6.46 NPV of Benefits (costs) Per Commercial Customer Citipower Ausgrid SP AusNet Endeavour Energex Ergon Essential Jemena Powercor SAPN United Reduced wholesale prices $56.53 $57.50 $36.85 $85.40 $39.88 $15.93 $66.15 $33.30 $31.99 $29.49 $35.92 Allocation of costs
- $68.85
- $34.64
- $44.88
- $51.45
- $36.17
- $14.45
- $39.85
- $40.55
- $38.96
- $33.17
- $43.74
Revenue generated by DR providers $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Network Benefits $21.23 $4.29 $5.57 $4.69 $5.08 $9.01 $9.23 $12.35 $9.26 $8.21 $7.98 TOTAL $8.91 $27.14
$38.63 $8.79 $10.49 $35.52 $5.09 $2.29 $4.52 $0.16 NPV of Benefits (costs) Per DR Customer Citipower Ausgrid SP AusNet Endeavour Energex Ergon Essential Jemena Powercor SAPN United Reduced wholesale prices $2,401.36 $1,157.31 $1,814.13 $5,668.11 $2,177.97 $1,951.13 $4,290.92 $1,786.71 $2,911.40 $1,994.81 $1,226.74 Allocation of costs $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Revenue generated by DR providers $638.94 $4.66 $638.94 $4.66 $945.44 $945.44 $4.66 $638.94 $638.94 $708.80 $638.94 Network Benefits $4,016.96 $232.22 $1,623.16 $730.01 $612.00 $850.45 $1,675.77 $2,049.15 $2,543.30 $1,648.65 $1,261.32 TOTAL $7,057.26 $1,394.18 $4,076.23 $6,402.78 $3,735.41 $3,747.02 $5,971.35 $4,474.80 $6,093.64 $4,352.27 $3,127.01
Assumes
- all DRM costs allocated across the residential & commercial customer classes in proportion to their consumption
volume
- all customers equally share in 70% of the network benefits (the other 30% are retained by the network business)