Clause 52 BBI allocations: NZGP 1.1 HVDC Allocation Tiwai Stays re-run

Generated: 2026-01-16 14:28:33.289559, sddp2tpm version: 1.17.0, User: davisc

Allocations

Customer allocations

Output file: allocations.csv

Allocation (%)
NZ Aluminium Smelters Ltd 16.58%
Vector Ltd 16.55%
Orion New Zealand Ltd 11.21%
Powerco Ltd 8.60%
Wellington Electricity Lines Ltd 4.24%
Aurora Energy Ltd 3.67%
PowerNet Ltd 2.75%
Alpine Energy Ltd 2.64%
Unison Networks Ltd 2.53%
Genesis Energy Ltd 2.49%
WEL Networks Ltd 2.30%
Mainpower New Zealand Ltd 2.09%
Network Tasman Ltd 1.90%
Mercury SPV Ltd 1.76%
Meridian Energy Ltd 1.73%
MEL (West Wind) Ltd 1.57%
EA Networks 1.57%
Northpower Ltd 1.53%
Waverly Wind Farm Ltd 1.38%
Marlborough Lines Ltd 1.30%
Tararua Wind Power 1.28%
Counties Power Ltd 1.17%
OtagoNet 1.15%
Network Waitaki Ltd 0.91%
New Zealand Steel Ltd 0.87%
Waipa Networks Ltd 0.81%
MEL (Te Apiti) Ltd 0.79%
Contact Energy Ltd 0.63%
Eastland Network Ltd 0.56%
Electra Ltd 0.50%
The Lines Company Ltd 0.47%
Westpower Ltd 0.41%
Nova Energy Ltd 0.35%
Horizon Energy Distribution Ltd 0.28%
Whareroa Cogeneration Ltd 0.28%
Centralines Ltd 0.22%
Daiken Southland Ltd 0.19%
Nelson Electricity Ltd 0.16%
Scanpower Ltd 0.16%
Buller Electricity Ltd 0.12%
Pan Pac Forest Product Ltd 0.12%
Winstone Pulp International 0.07%
Top Energy Ltd 0.03%
Beach Energy Resources NZ (Holdings) Ltd 0.03%
Methanex New Zealand Ltd 0.02%
OMV NZ Production Ltd 0.01%
KiwiRail Holdings Ltd 0.01%
GTL Energy New Zealand Ltd 0.00%
Southpark Utilities Ltd 0.00%

Regional customer group allocations

Output file: final_group_alloc.csv

Allocation (%)
SI_Non-industrial 46.59%
NI_Non-industrial 40.85%
NI_wind 8.50%
NI_peaker 3.46%
NI_cogen 0.28%
NI_Industrial 0.26%
SI_load_with_gen 0.06%

Regional demand and supply allocations

Output file: region_supply_demand_alloc.csv

Allocation (%)
SI demand 46.65%
NI demand 41.11%
supply 12.24%
SI supply 0.00%



Working tables

Wind repowering adjustments for generator PVEMBD

According to the TPM1, benefits due to large steps in future generation should not be included when determining starting allocations. Plants not already committed are already excluded in the input plants.csv. However, several existing wind farms are assumed to undergo repowering at set times in the future. While it is reasonable to include future benefits due to the current capacity of these plants, we should not include future increases to capacity of these wind farms.

In SDDP wind farm repowering is handled by replacing the existing wind farm with a new plant with increased capacity. To exclude benefits do to increases in capacity, generator PVEMBD for repowered plants is multiplied by the ratio of the original capacity to the repowered capacity.

Output file: repower_adj.csv

Capacity_MW Replaces orig_cap adj_factor
plant
MillCrk_Rpwr 105.0 MillCreek 60.00 0.571429
TaraW1_Rpwr 100.8 TaraW1 34.32 0.340476
TaraW2_Rpwr 140.0 TaraW2 33.66 0.240429
TaraW3_Rpwr 125.0 TaraWd3 93.00 0.744000
TeApiti_Rpwr 220.0 TeApiti 90.80 0.412727
TRrHau_Rpwr 82.0 TeRereHau 16.50 0.201220
TRrHau3_Rpwr 82.0 TeRereHau3 16.00 0.195122
TRrHau4_Rpwr 81.0 TeRereHau4 16.00 0.197531
TeUku_Rpwr 110.0 TeUku 64.40 0.585455
WstWnd_Rpwr 250.0 WestWind 142.60 0.570400
Mahiner_Rpwr 50.0 Mahiner_s1 36.00 0.720000
WhtHll_Rpwr 115.0 WhiteHill 58.00 0.504348


Step load adjustments for consumer PVEMBD

According to the TPM1, benefits due to large steps in future demand should not be included when determining allocations.

At each bus with identified step loads we multiply load benefits by:

, where PV indicates the present value of these loads summed over the BBI investment period. Step loads for each market scenario are provided in the input file sddp2tpm_data/data/step_loads.csv, and the total load comes from the demxba SDDP output.

The consumer benefit table below is the consumer_pvembd.csv output from clause52 postprocessing.


Step load adjustment factor

Output file: step_load_adj.csv

bus ALB220
edgs_name
disruptive 1.0
environmental 1.0
global 1.0
growth 1.0
reference 1.0

Consumer benefits

ALB220
edgs_name
disruptive 5.756021e+06
environmental 4.202968e+06
global 7.910879e+06
growth 5.714959e+06
reference 6.595356e+05

Step load adjusted consumer benefits

ALB220
edgs_name
disruptive 5.756021e+06
environmental 4.202968e+06
global 7.910879e+06
growth 5.714959e+06
reference 6.595356e+05


Reallocation of load growth to EDBs at multi-customer nodes

Where there is more than one customer at a node, we attribute the load portion of PVEMBD to each customer based on their offtake intra-regional allocator (IRA) as a proportion of the total of all customers' offtake IRAs at that connection location.
Where some customers are non-distribution customer and others are electricity distribution businesses (EDB), we assume that the load growth at that connection location is wholly attributable to distributor customers, consistent with our demand forecasts for non-distributor customers, which generally assume no load growth.

The following table shows the nodes with multiple customers that include both EDB and non EDB customers, and the reallocation of load growth to EDBs at these nodes.

For non-EDB customers: For EDBs: , where (ira_weight) is the customer's IRA offtake divided by the total offtake at that location, and (edb_weight) is the EDB's offtake divided by the total EDB offtake at that location.

Nodes affected by this calculation are identified in the input sddp2tpm_data/data/multi_cust_nodes.csv.
The IRA offtakes for each customer/location are from the input sddp2tpm_data/data/ira.csv, and the demand and its growth are determined from the annual demand (averaged over hydro scenarios and weighted over market scenarios), which is in the clause51 output bus_annual.pv.

Because demand growth depends on the market scenario, load reallocation is also EDGS dependant.

The alloc column below scales the consumer_pvembd.csv data from clause52 postprocessing, after summing over the buses for each location.

Output file: load_reallocation.csv

offtake injection load_type offtake_loc ira_weight edb_offtake_loc edb_weight demand_growth_pv demand_pv alloc
edgs_name cust_code location
disruptive POCO ARI 8.394852e+07 0.000000e+00 EDB 8.427137e+07 0.996169 8.394852e+07 1.000000 188.300166 1530.535625 0.996640
environmental POCO ARI 8.394852e+07 0.000000e+00 EDB 8.427137e+07 0.996169 8.394852e+07 1.000000 165.699860 1486.572079 0.996596
global POCO ARI 8.394852e+07 0.000000e+00 EDB 8.427137e+07 0.996169 8.394852e+07 1.000000 114.500409 1400.667980 0.996482
growth POCO ARI 8.394852e+07 0.000000e+00 EDB 8.427137e+07 0.996169 8.394852e+07 1.000000 138.878602 1431.094245 0.996541
reference POCO ARI 8.394852e+07 0.000000e+00 EDB 8.427137e+07 0.996169 8.394852e+07 1.000000 128.382737 1419.828842 0.996515
disruptive MRPL ARI 3.228442e+05 8.739429e+08 Generator 8.427137e+07 0.003831 8.394852e+07 0.000000 188.300166 1530.535625 0.003360
environmental MRPL ARI 3.228442e+05 8.739429e+08 Generator 8.427137e+07 0.003831 8.394852e+07 0.000000 165.699860 1486.572079 0.003404
global MRPL ARI 3.228442e+05 8.739429e+08 Generator 8.427137e+07 0.003831 8.394852e+07 0.000000 114.500409 1400.667980 0.003518
growth MRPL ARI 3.228442e+05 8.739429e+08 Generator 8.427137e+07 0.003831 8.394852e+07 0.000000 138.878602 1431.094245 0.003459
reference MRPL ARI 3.228442e+05 8.739429e+08 Generator 8.427137e+07 0.003831 8.394852e+07 0.000000 128.382737 1419.828842 0.003485
disruptive POCO BPE 3.594438e+08 1.554200e+03 EDB 3.612948e+08 0.994877 3.594438e+08 1.000000 843.684460 5331.057238 0.995688
environmental POCO BPE 3.594438e+08 1.554200e+03 EDB 3.612948e+08 0.994877 3.594438e+08 1.000000 756.642768 5186.329688 0.995624
global POCO BPE 3.594438e+08 1.554200e+03 EDB 3.612948e+08 0.994877 3.594438e+08 1.000000 352.306189 4454.330941 0.995282
growth POCO BPE 3.594438e+08 1.554200e+03 EDB 3.612948e+08 0.994877 3.594438e+08 1.000000 605.669987 4844.917198 0.995517
reference POCO BPE 3.594438e+08 1.554200e+03 EDB 3.612948e+08 0.994877 3.594438e+08 1.000000 487.693167 4683.222707 0.995410
disruptive TRNZ BPE 1.850996e+06 6.838000e+02 Industrial 3.612948e+08 0.005123 3.594438e+08 0.000000 843.684460 5331.057238 0.004312
environmental TRNZ BPE 1.850996e+06 6.838000e+02 Industrial 3.612948e+08 0.005123 3.594438e+08 0.000000 756.642768 5186.329688 0.004376
global TRNZ BPE 1.850996e+06 6.838000e+02 Industrial 3.612948e+08 0.005123 3.594438e+08 0.000000 352.306189 4454.330941 0.004718
growth TRNZ BPE 1.850996e+06 6.838000e+02 Industrial 3.612948e+08 0.005123 3.594438e+08 0.000000 605.669987 4844.917198 0.004483
reference TRNZ BPE 1.850996e+06 6.838000e+02 Industrial 3.612948e+08 0.005123 3.594438e+08 0.000000 487.693167 4683.222707 0.004590
disruptive DUNE CYD 5.553553e+06 4.880548e+07 EDB 5.736523e+06 0.968104 5.553553e+06 1.000000 120.999927 240.701533 0.984138
environmental DUNE CYD 5.553553e+06 4.880548e+07 EDB 5.736523e+06 0.968104 5.553553e+06 1.000000 100.719154 216.873804 0.982917
global DUNE CYD 5.553553e+06 4.880548e+07 EDB 5.736523e+06 0.968104 5.553553e+06 1.000000 92.442908 190.434980 0.983587
growth DUNE CYD 5.553553e+06 4.880548e+07 EDB 5.736523e+06 0.968104 5.553553e+06 1.000000 85.521132 188.499761 0.982575
reference DUNE CYD 5.553553e+06 4.880548e+07 EDB 5.736523e+06 0.968104 5.553553e+06 1.000000 81.695628 184.676921 0.982214
disruptive CTCT CYD 1.829704e+05 2.149593e+09 Generator 5.736523e+06 0.031896 5.553553e+06 0.000000 120.999927 240.701533 0.015862
environmental CTCT CYD 1.829704e+05 2.149593e+09 Generator 5.736523e+06 0.031896 5.553553e+06 0.000000 100.719154 216.873804 0.017083
global CTCT CYD 1.829704e+05 2.149593e+09 Generator 5.736523e+06 0.031896 5.553553e+06 0.000000 92.442908 190.434980 0.016413
growth CTCT CYD 1.829704e+05 2.149593e+09 Generator 5.736523e+06 0.031896 5.553553e+06 0.000000 85.521132 188.499761 0.017425
reference CTCT CYD 1.829704e+05 2.149593e+09 Generator 5.736523e+06 0.031896 5.553553e+06 0.000000 81.695628 184.676921 0.017786
disruptive COUP GLN 1.686322e+08 0.000000e+00 EDB 6.257407e+08 0.269492 1.686322e+08 1.000000 672.792882 14036.125876 0.304508
environmental COUP GLN 1.686322e+08 0.000000e+00 EDB 6.257407e+08 0.269492 1.686322e+08 1.000000 575.704197 13330.401741 0.301041
global COUP GLN 1.686322e+08 0.000000e+00 EDB 6.257407e+08 0.269492 1.686322e+08 1.000000 330.077475 12864.627305 0.288235
growth COUP GLN 1.686322e+08 0.000000e+00 EDB 6.257407e+08 0.269492 1.686322e+08 1.000000 528.158407 13613.561347 0.297833
reference COUP GLN 1.686322e+08 0.000000e+00 EDB 6.257407e+08 0.269492 1.686322e+08 1.000000 433.849482 13502.258360 0.292965
disruptive NZST GLN 4.571085e+08 9.569720e+04 Industrial 6.257407e+08 0.730508 1.686322e+08 0.000000 672.792882 14036.125876 0.695492
environmental NZST GLN 4.571085e+08 9.569720e+04 Industrial 6.257407e+08 0.730508 1.686322e+08 0.000000 575.704197 13330.401741 0.698959
global NZST GLN 4.571085e+08 9.569720e+04 Industrial 6.257407e+08 0.730508 1.686322e+08 0.000000 330.077475 12864.627305 0.711765
growth NZST GLN 4.571085e+08 9.569720e+04 Industrial 6.257407e+08 0.730508 1.686322e+08 0.000000 528.158407 13613.561347 0.702167
reference NZST GLN 4.571085e+08 9.569720e+04 Industrial 6.257407e+08 0.730508 1.686322e+08 0.000000 433.849482 13502.258360 0.707035
disruptive WELE HAM 7.576371e+08 0.000000e+00 EDB 7.591904e+08 0.997954 7.576371e+08 1.000000 -1655.974364 7060.321840 0.997474
environmental WELE HAM 7.576371e+08 0.000000e+00 EDB 7.591904e+08 0.997954 7.576371e+08 1.000000 -1600.365947 7162.737320 0.997497
global WELE HAM 7.576371e+08 0.000000e+00 EDB 7.591904e+08 0.997954 7.576371e+08 1.000000 -2217.856732 5962.102998 0.997193
growth WELE HAM 7.576371e+08 0.000000e+00 EDB 7.591904e+08 0.997954 7.576371e+08 1.000000 -1634.810034 6970.189435 0.997474
reference WELE HAM 7.576371e+08 0.000000e+00 EDB 7.591904e+08 0.997954 7.576371e+08 1.000000 -1896.244465 6565.839527 0.997363
disruptive TRNZ HAM 1.553306e+06 1.624120e+04 Industrial 7.591904e+08 0.002046 7.576371e+08 0.000000 -1655.974364 7060.321840 0.002526
environmental TRNZ HAM 1.553306e+06 1.624120e+04 Industrial 7.591904e+08 0.002046 7.576371e+08 0.000000 -1600.365947 7162.737320 0.002503
global TRNZ HAM 1.553306e+06 1.624120e+04 Industrial 7.591904e+08 0.002046 7.576371e+08 0.000000 -2217.856732 5962.102998 0.002807
growth TRNZ HAM 1.553306e+06 1.624120e+04 Industrial 7.591904e+08 0.002046 7.576371e+08 0.000000 -1634.810034 6970.189435 0.002526
reference TRNZ HAM 1.553306e+06 1.624120e+04 Industrial 7.591904e+08 0.002046 7.576371e+08 0.000000 -1896.244465 6565.839527 0.002637
disruptive WELE HLY 1.320209e+08 0.000000e+00 EDB 1.337422e+08 0.987130 1.320209e+08 1.000000 1141.974002 3785.492997 0.991013
environmental WELE HLY 1.320209e+08 0.000000e+00 EDB 1.337422e+08 0.987130 1.320209e+08 1.000000 1141.205356 3780.755133 0.991015
global WELE HLY 1.320209e+08 0.000000e+00 EDB 1.337422e+08 0.987130 1.320209e+08 1.000000 963.643425 3478.060183 0.990696
growth WELE HLY 1.320209e+08 0.000000e+00 EDB 1.337422e+08 0.987130 1.320209e+08 1.000000 1094.041484 3686.972399 0.990949
reference WELE HLY 1.320209e+08 0.000000e+00 EDB 1.337422e+08 0.987130 1.320209e+08 1.000000 1035.840150 3603.767727 0.990829
disruptive GENE HLY 1.721243e+06 3.981514e+09 Generator 1.337422e+08 0.012870 1.320209e+08 0.000000 1141.974002 3785.492997 0.008987
environmental GENE HLY 1.721243e+06 3.981514e+09 Generator 1.337422e+08 0.012870 1.320209e+08 0.000000 1141.205356 3780.755133 0.008985
global GENE HLY 1.721243e+06 3.981514e+09 Generator 1.337422e+08 0.012870 1.320209e+08 0.000000 963.643425 3478.060183 0.009304
growth GENE HLY 1.721243e+06 3.981514e+09 Generator 1.337422e+08 0.012870 1.320209e+08 0.000000 1094.041484 3686.972399 0.009051
reference GENE HLY 1.721243e+06 3.981514e+09 Generator 1.337422e+08 0.012870 1.320209e+08 0.000000 1035.840150 3603.767727 0.009171
disruptive POCO HWA 1.559637e+08 0.000000e+00 EDB 2.329158e+08 0.669614 1.559637e+08 1.000000 264.367643 4665.810416 0.688334
environmental POCO HWA 1.559637e+08 0.000000e+00 EDB 2.329158e+08 0.669614 1.559637e+08 1.000000 216.799565 4576.970072 0.685264
global POCO HWA 1.559637e+08 0.000000e+00 EDB 2.329158e+08 0.669614 1.559637e+08 1.000000 72.644724 4324.121283 0.675165
growth POCO HWA 1.559637e+08 0.000000e+00 EDB 2.329158e+08 0.669614 1.559637e+08 1.000000 166.413213 4455.416474 0.681954
reference POCO HWA 1.559637e+08 0.000000e+00 EDB 2.329158e+08 0.669614 1.559637e+08 1.000000 129.666386 4398.714615 0.679353
disruptive KIWI HWA 2.156468e+05 1.510133e+08 Industrial 2.329158e+08 0.000926 1.559637e+08 0.000000 264.367643 4665.810416 0.000873
environmental KIWI HWA 2.156468e+05 1.510133e+08 Industrial 2.329158e+08 0.000926 1.559637e+08 0.000000 216.799565 4576.970072 0.000882
global KIWI HWA 2.156468e+05 1.510133e+08 Industrial 2.329158e+08 0.000926 1.559637e+08 0.000000 72.644724 4324.121283 0.000910
growth KIWI HWA 2.156468e+05 1.510133e+08 Industrial 2.329158e+08 0.000926 1.559637e+08 0.000000 166.413213 4455.416474 0.000891
reference KIWI HWA 2.156468e+05 1.510133e+08 Industrial 2.329158e+08 0.000926 1.559637e+08 0.000000 129.666386 4398.714615 0.000899
disruptive KUPE HWA 7.673639e+07 0.000000e+00 Industrial 2.329158e+08 0.329460 1.559637e+08 0.000000 264.367643 4665.810416 0.310792
environmental KUPE HWA 7.673639e+07 0.000000e+00 Industrial 2.329158e+08 0.329460 1.559637e+08 0.000000 216.799565 4576.970072 0.313854
global KUPE HWA 7.673639e+07 0.000000e+00 Industrial 2.329158e+08 0.329460 1.559637e+08 0.000000 72.644724 4324.121283 0.323925
growth KUPE HWA 7.673639e+07 0.000000e+00 Industrial 2.329158e+08 0.329460 1.559637e+08 0.000000 166.413213 4455.416474 0.317154
reference KUPE HWA 7.673639e+07 0.000000e+00 Industrial 2.329158e+08 0.329460 1.559637e+08 0.000000 129.666386 4398.714615 0.319748
disruptive POCO LTN 1.612535e+08 3.497389e+06 EDB 1.617480e+08 0.996942 1.612535e+08 1.000000 1204.354498 7248.140306 0.997451
environmental POCO LTN 1.612535e+08 3.497389e+06 EDB 1.617480e+08 0.996942 1.612535e+08 1.000000 967.580283 6826.254079 0.997376
global POCO LTN 1.612535e+08 3.497389e+06 EDB 1.617480e+08 0.996942 1.612535e+08 1.000000 446.834265 5879.197401 0.997175
growth POCO LTN 1.612535e+08 3.497389e+06 EDB 1.617480e+08 0.996942 1.612535e+08 1.000000 705.172627 6262.415880 0.997287
reference POCO LTN 1.612535e+08 3.497389e+06 EDB 1.617480e+08 0.996942 1.612535e+08 1.000000 589.172851 6114.342360 0.997237
disruptive MSVP LTN 4.945487e+05 5.590925e+08 Generator 1.617480e+08 0.003058 1.612535e+08 0.000000 1204.354498 7248.140306 0.002549
environmental MSVP LTN 4.945487e+05 5.590925e+08 Generator 1.617480e+08 0.003058 1.612535e+08 0.000000 967.580283 6826.254079 0.002624
global MSVP LTN 4.945487e+05 5.590925e+08 Generator 1.617480e+08 0.003058 1.612535e+08 0.000000 446.834265 5879.197401 0.002825
growth MSVP LTN 4.945487e+05 5.590925e+08 Generator 1.617480e+08 0.003058 1.612535e+08 0.000000 705.172627 6262.415880 0.002713
reference MSVP LTN 4.945487e+05 5.590925e+08 Generator 1.617480e+08 0.003058 1.612535e+08 0.000000 589.172851 6114.342360 0.002763
disruptive VECT PEN 2.138725e+09 0.000000e+00 EDB 2.155169e+09 0.992370 2.138725e+09 1.000000 3605.742258 31048.143930 0.993256
environmental VECT PEN 2.138725e+09 0.000000e+00 EDB 2.155169e+09 0.992370 2.138725e+09 1.000000 3461.965923 30779.658342 0.993228
global VECT PEN 2.138725e+09 0.000000e+00 EDB 2.155169e+09 0.992370 2.138725e+09 1.000000 1108.458292 26592.713912 0.992688
growth VECT PEN 2.138725e+09 0.000000e+00 EDB 2.155169e+09 0.992370 2.138725e+09 1.000000 2755.195131 29418.712340 0.993085
reference VECT PEN 2.138725e+09 0.000000e+00 EDB 2.155169e+09 0.992370 2.138725e+09 1.000000 2040.183827 28357.546195 0.992919
disruptive SHPK PEN 4.608108e+05 0.000000e+00 Industrial 2.155169e+09 0.000214 2.138725e+09 0.000000 3605.742258 31048.143930 0.000189
environmental SHPK PEN 4.608108e+05 0.000000e+00 Industrial 2.155169e+09 0.000214 2.138725e+09 0.000000 3461.965923 30779.658342 0.000190
global SHPK PEN 4.608108e+05 0.000000e+00 Industrial 2.155169e+09 0.000214 2.138725e+09 0.000000 1108.458292 26592.713912 0.000205
growth SHPK PEN 4.608108e+05 0.000000e+00 Industrial 2.155169e+09 0.000214 2.138725e+09 0.000000 2755.195131 29418.712340 0.000194
reference SHPK PEN 4.608108e+05 0.000000e+00 Industrial 2.155169e+09 0.000214 2.138725e+09 0.000000 2040.183827 28357.546195 0.000198
disruptive TRNZ PEN 1.598319e+07 1.440000e+01 Industrial 2.155169e+09 0.007416 2.138725e+09 0.000000 3605.742258 31048.143930 0.006555
environmental TRNZ PEN 1.598319e+07 1.440000e+01 Industrial 2.155169e+09 0.007416 2.138725e+09 0.000000 3461.965923 30779.658342 0.006582
global TRNZ PEN 1.598319e+07 1.440000e+01 Industrial 2.155169e+09 0.007416 2.138725e+09 0.000000 1108.458292 26592.713912 0.007107
growth TRNZ PEN 1.598319e+07 1.440000e+01 Industrial 2.155169e+09 0.007416 2.138725e+09 0.000000 2755.195131 29418.712340 0.006722
reference TRNZ PEN 1.598319e+07 1.440000e+01 Industrial 2.155169e+09 0.007416 2.138725e+09 0.000000 2040.183827 28357.546195 0.006883
disruptive POCO SFD 1.284703e+08 0.000000e+00 EDB 1.321674e+08 0.972027 1.284703e+08 1.000000 2264.807364 5428.210156 0.983698
environmental POCO SFD 1.284703e+08 0.000000e+00 EDB 1.321674e+08 0.972027 1.284703e+08 1.000000 1621.653109 4273.440376 0.982642
global POCO SFD 1.284703e+08 0.000000e+00 EDB 1.321674e+08 0.972027 1.284703e+08 1.000000 571.803467 2477.650654 0.978483
growth POCO SFD 1.284703e+08 0.000000e+00 EDB 1.321674e+08 0.972027 1.284703e+08 1.000000 965.950565 2924.423516 0.981267
reference POCO SFD 1.284703e+08 0.000000e+00 EDB 1.321674e+08 0.972027 1.284703e+08 1.000000 791.634262 2733.251772 0.980129
disruptive CTCT SFD 3.697118e+06 9.982725e+08 Generator 1.321674e+08 0.027973 1.284703e+08 0.000000 2264.807364 5428.210156 0.016302
environmental CTCT SFD 3.697118e+06 9.982725e+08 Generator 1.321674e+08 0.027973 1.284703e+08 0.000000 1621.653109 4273.440376 0.017358
global CTCT SFD 3.697118e+06 9.982725e+08 Generator 1.321674e+08 0.027973 1.284703e+08 0.000000 571.803467 2477.650654 0.021517
growth CTCT SFD 3.697118e+06 9.982725e+08 Generator 1.321674e+08 0.027973 1.284703e+08 0.000000 965.950565 2924.423516 0.018733
reference CTCT SFD 3.697118e+06 9.982725e+08 Generator 1.321674e+08 0.027973 1.284703e+08 0.000000 791.634262 2733.251772 0.019871
disruptive ALPE TKA 2.009443e+07 0.000000e+00 EDB 2.019261e+07 0.995138 2.009443e+07 1.000000 1021.925975 2551.432745 0.997085
environmental ALPE TKA 2.009443e+07 0.000000e+00 EDB 2.019261e+07 0.995138 2.009443e+07 1.000000 724.135724 2016.247185 0.996884
global ALPE TKA 2.009443e+07 0.000000e+00 EDB 2.019261e+07 0.995138 2.009443e+07 1.000000 269.911181 1231.323675 0.996204
growth ALPE TKA 2.009443e+07 0.000000e+00 EDB 2.019261e+07 0.995138 2.009443e+07 1.000000 432.489110 1409.427741 0.996630
reference ALPE TKA 2.009443e+07 0.000000e+00 EDB 2.019261e+07 0.995138 2.009443e+07 1.000000 358.669539 1332.013237 0.996447
disruptive GENE TKA 9.817760e+04 1.439613e+08 Generator 2.019261e+07 0.004862 2.009443e+07 0.000000 1021.925975 2551.432745 0.002915
environmental GENE TKA 9.817760e+04 1.439613e+08 Generator 2.019261e+07 0.004862 2.009443e+07 0.000000 724.135724 2016.247185 0.003116
global GENE TKA 9.817760e+04 1.439613e+08 Generator 2.019261e+07 0.004862 2.009443e+07 0.000000 269.911181 1231.323675 0.003796
growth GENE TKA 9.817760e+04 1.439613e+08 Generator 2.019261e+07 0.004862 2.009443e+07 0.000000 432.489110 1409.427741 0.003370
reference GENE TKA 9.817760e+04 1.439613e+08 Generator 2.019261e+07 0.004862 2.009443e+07 0.000000 358.669539 1332.013237 0.003553
disruptive WTOM TKU 3.543444e+07 6.295660e+04 EDB 3.808261e+07 0.930462 3.543444e+07 1.000000 170.743892 580.356897 0.950921
environmental WTOM TKU 3.543444e+07 6.295660e+04 EDB 3.808261e+07 0.930462 3.543444e+07 1.000000 141.062334 529.178627 0.948999
global WTOM TKU 3.543444e+07 6.295660e+04 EDB 3.808261e+07 0.930462 3.543444e+07 1.000000 67.722377 413.287091 0.941857
growth WTOM TKU 3.543444e+07 6.295660e+04 EDB 3.808261e+07 0.930462 3.543444e+07 1.000000 89.194657 436.019061 0.944687
reference WTOM TKU 3.543444e+07 6.295660e+04 EDB 3.808261e+07 0.930462 3.543444e+07 1.000000 77.452385 423.678042 0.943175
disruptive GENE TKU 2.648171e+06 6.998804e+08 Generator 3.808261e+07 0.069538 3.543444e+07 0.000000 170.743892 580.356897 0.049079
environmental GENE TKU 2.648171e+06 6.998804e+08 Generator 3.808261e+07 0.069538 3.543444e+07 0.000000 141.062334 529.178627 0.051001
global GENE TKU 2.648171e+06 6.998804e+08 Generator 3.808261e+07 0.069538 3.543444e+07 0.000000 67.722377 413.287091 0.058143
growth GENE TKU 2.648171e+06 6.998804e+08 Generator 3.808261e+07 0.069538 3.543444e+07 0.000000 89.194657 436.019061 0.055313
reference GENE TKU 2.648171e+06 6.998804e+08 Generator 3.808261e+07 0.069538 3.543444e+07 0.000000 77.452385 423.678042 0.056825
disruptive EAST TUI 2.963624e+08 0.000000e+00 EDB 2.963631e+08 0.999998 2.963624e+08 1.000000 884.550600 4521.448391 0.999998
environmental EAST TUI 2.963624e+08 0.000000e+00 EDB 2.963631e+08 0.999998 2.963624e+08 1.000000 799.305732 4370.992587 0.999998
global EAST TUI 2.963624e+08 0.000000e+00 EDB 2.963631e+08 0.999998 2.963624e+08 1.000000 407.814389 3662.792402 0.999998
growth EAST TUI 2.963624e+08 0.000000e+00 EDB 2.963631e+08 0.999998 2.963624e+08 1.000000 671.376118 4061.827559 0.999998
reference EAST TUI 2.963624e+08 0.000000e+00 EDB 2.963631e+08 0.999998 2.963624e+08 1.000000 547.302325 3893.031350 0.999998
disruptive GENE TUI 7.160000e+02 4.614465e+08 Generator 2.963631e+08 0.000002 2.963624e+08 0.000000 884.550600 4521.448391 0.000002
environmental GENE TUI 7.160000e+02 4.614465e+08 Generator 2.963631e+08 0.000002 2.963624e+08 0.000000 799.305732 4370.992587 0.000002
global GENE TUI 7.160000e+02 4.614465e+08 Generator 2.963631e+08 0.000002 2.963624e+08 0.000000 407.814389 3662.792402 0.000002
growth GENE TUI 7.160000e+02 4.614465e+08 Generator 2.963631e+08 0.000002 2.963624e+08 0.000000 671.376118 4061.827559 0.000002
reference GENE TUI 7.160000e+02 4.614465e+08 Generator 2.963631e+08 0.000002 2.963624e+08 0.000000 547.302325 3893.031350 0.000002
disruptive ALPE TWZ 1.587970e+07 0.000000e+00 EDB 3.382897e+07 0.469411 2.869365e+07 0.553422 111.716642 458.050818 0.489901
environmental ALPE TWZ 1.587970e+07 0.000000e+00 EDB 3.382897e+07 0.469411 2.869365e+07 0.553422 94.148397 426.568841 0.487953
global ALPE TWZ 1.587970e+07 0.000000e+00 EDB 3.382897e+07 0.469411 2.869365e+07 0.553422 37.207417 327.916876 0.478944
growth ALPE TWZ 1.587970e+07 0.000000e+00 EDB 3.382897e+07 0.469411 2.869365e+07 0.553422 69.101730 372.083892 0.485013
reference ALPE TWZ 1.587970e+07 0.000000e+00 EDB 3.382897e+07 0.469411 2.869365e+07 0.553422 53.914142 352.634030 0.482256
disruptive WATA TWZ 1.281395e+07 0.000000e+00 EDB 3.382897e+07 0.378786 2.869365e+07 0.446578 111.716642 458.050818 0.395320
environmental WATA TWZ 1.281395e+07 0.000000e+00 EDB 3.382897e+07 0.378786 2.869365e+07 0.446578 94.148397 426.568841 0.393749
global WATA TWZ 1.281395e+07 0.000000e+00 EDB 3.382897e+07 0.378786 2.869365e+07 0.446578 37.207417 327.916876 0.386478
growth WATA TWZ 1.281395e+07 0.000000e+00 EDB 3.382897e+07 0.378786 2.869365e+07 0.446578 69.101730 372.083892 0.391376
reference WATA TWZ 1.281395e+07 0.000000e+00 EDB 3.382897e+07 0.378786 2.869365e+07 0.446578 53.914142 352.634030 0.389151
disruptive MERI TWZ 5.135323e+06 0.000000e+00 Generator 3.382897e+07 0.151803 2.869365e+07 0.000000 111.716642 458.050818 0.114779
environmental MERI TWZ 5.135323e+06 0.000000e+00 Generator 3.382897e+07 0.151803 2.869365e+07 0.000000 94.148397 426.568841 0.118298
global MERI TWZ 5.135323e+06 0.000000e+00 Generator 3.382897e+07 0.151803 2.869365e+07 0.000000 37.207417 327.916876 0.134578
growth MERI TWZ 5.135323e+06 0.000000e+00 Generator 3.382897e+07 0.151803 2.869365e+07 0.000000 69.101730 372.083892 0.123610
reference MERI TWZ 5.135323e+06 0.000000e+00 Generator 3.382897e+07 0.151803 2.869365e+07 0.000000 53.914142 352.634030 0.128593
disruptive SCAN WDV 1.317270e+07 0.000000e+00 EDB 1.383992e+07 0.951790 1.317270e+07 1.000000 90.874584 350.259673 0.964298
environmental SCAN WDV 1.317270e+07 0.000000e+00 EDB 1.383992e+07 0.951790 1.317270e+07 1.000000 67.124858 307.254347 0.962322
global SCAN WDV 1.317270e+07 0.000000e+00 EDB 1.383992e+07 0.951790 1.317270e+07 1.000000 21.912604 229.652837 0.956390
growth SCAN WDV 1.317270e+07 0.000000e+00 EDB 1.383992e+07 0.951790 1.317270e+07 1.000000 39.854260 251.498863 0.959430
reference SCAN WDV 1.317270e+07 0.000000e+00 EDB 1.383992e+07 0.951790 1.317270e+07 1.000000 31.636784 241.971650 0.958093
disruptive MELT WDV 6.672206e+05 2.520301e+08 Generator 1.383992e+07 0.048210 1.317270e+07 0.000000 90.874584 350.259673 0.035702
environmental MELT WDV 6.672206e+05 2.520301e+08 Generator 1.383992e+07 0.048210 1.317270e+07 0.000000 67.124858 307.254347 0.037678
global MELT WDV 6.672206e+05 2.520301e+08 Generator 1.383992e+07 0.048210 1.317270e+07 0.000000 21.912604 229.652837 0.043610
growth MELT WDV 6.672206e+05 2.520301e+08 Generator 1.383992e+07 0.048210 1.317270e+07 0.000000 39.854260 251.498863 0.040570
reference MELT WDV 6.672206e+05 2.520301e+08 Generator 1.383992e+07 0.048210 1.317270e+07 0.000000 31.636784 241.971650 0.041907
disruptive UNIS WRK 9.726822e+06 1.904989e+08 EDB 9.795753e+06 0.992963 9.726822e+06 1.000000 292.383651 2988.741272 0.993652
environmental UNIS WRK 9.726822e+06 1.904989e+08 EDB 9.795753e+06 0.992963 9.726822e+06 1.000000 266.130159 2950.139192 0.993598
global UNIS WRK 9.726822e+06 1.904989e+08 EDB 9.795753e+06 0.992963 9.726822e+06 1.000000 45.764238 2569.065260 0.993089
growth UNIS WRK 9.726822e+06 1.904989e+08 EDB 9.795753e+06 0.992963 9.726822e+06 1.000000 173.251304 2777.064955 0.993402
reference UNIS WRK 9.726822e+06 1.904989e+08 EDB 9.795753e+06 0.992963 9.726822e+06 1.000000 116.386595 2695.737584 0.993267
disruptive CTCT WRK 6.893100e+04 1.036159e+09 Generator 9.795753e+06 0.007037 9.726822e+06 0.000000 292.383651 2988.741272 0.006348
environmental CTCT WRK 6.893100e+04 1.036159e+09 Generator 9.795753e+06 0.007037 9.726822e+06 0.000000 266.130159 2950.139192 0.006402
global CTCT WRK 6.893100e+04 1.036159e+09 Generator 9.795753e+06 0.007037 9.726822e+06 0.000000 45.764238 2569.065260 0.006911
growth CTCT WRK 6.893100e+04 1.036159e+09 Generator 9.795753e+06 0.007037 9.726822e+06 0.000000 173.251304 2777.064955 0.006598
reference CTCT WRK 6.893100e+04 1.036159e+09 Generator 9.795753e+06 0.007037 9.726822e+06 0.000000 116.386595 2695.737584 0.006733
disruptive POCO WVY 2.235968e+07 0.000000e+00 EDB 2.280212e+07 0.980596 2.235968e+07 1.000000 108.226157 416.348434 0.985640
environmental POCO WVY 2.235968e+07 0.000000e+00 EDB 2.280212e+07 0.980596 2.235968e+07 1.000000 80.769062 366.387702 0.984874
global POCO WVY 2.235968e+07 0.000000e+00 EDB 2.280212e+07 0.980596 2.235968e+07 1.000000 28.797472 275.166172 0.982627
growth POCO WVY 2.235968e+07 0.000000e+00 EDB 2.280212e+07 0.980596 2.235968e+07 1.000000 51.595754 305.318232 0.983875
reference POCO WVY 2.235968e+07 0.000000e+00 EDB 2.280212e+07 0.980596 2.235968e+07 1.000000 41.272074 292.819452 0.983331
disruptive WAV1 WVY 4.424450e+05 4.390789e+08 Generator 2.280212e+07 0.019404 2.235968e+07 0.000000 108.226157 416.348434 0.014360
environmental WAV1 WVY 4.424450e+05 4.390789e+08 Generator 2.280212e+07 0.019404 2.235968e+07 0.000000 80.769062 366.387702 0.015126
global WAV1 WVY 4.424450e+05 4.390789e+08 Generator 2.280212e+07 0.019404 2.235968e+07 0.000000 28.797472 275.166172 0.017373
growth WAV1 WVY 4.424450e+05 4.390789e+08 Generator 2.280212e+07 0.019404 2.235968e+07 0.000000 51.595754 305.318232 0.016125
reference WAV1 WVY 4.424450e+05 4.390789e+08 Generator 2.280212e+07 0.019404 2.235968e+07 0.000000 41.272074 292.819452 0.016669


Regional Customer Groups

This topic is covered by Clause 50 of the TPM.

Regional customer groups (RCG) are obtained by:

  1. seperating the customer connections into the modelled regions. The modelled regions are groups of substations that are seperated by transmission constraints being alleviated by the grid investment and the HVDC link.

  2. classifying the customer connections in these regions as "supply" or "demand" depending on the absolute value of the generation and load PVEMBDs for that customer connection

  3. Separating the demand and supply customer connections into the regional customer groups based on the type of load or generation. This supports the goal of providing customer allocations that are broadly proportionate to positive net private benefit (NPB)3. With this in mind we create "load_with_gen" and "gen_with_load" RCGs for customer connections that have comparable load and generation benefits2.

RCGs and their NPBs for this investment

Output file: all_groups.csv

prov_group npb
NI_Non-industrial 82346032
SI_Non-industrial 65770830
SI_Industrial 31663874
NI_wind 17778473
NI_commit 5026703
NI_load_with_gen 3094420
NI_peaker 2206010
NI_cogen 583257
NI_Industrial 538632
SI_load_with_gen 133706
SI_battery 3547
NI_solar -1966
SI_peaker -2306
SI_solar -2672
SI_wind -7117
NI_battery -20656
SI_run of river -131716
NI_gen_with_load -1061201
NI_run of river -19333361
NI_geo -21330143
NI_storage -55467445
SI_storage -60398041

Clause 47 of the TPM states that to be considered a beneficiary (and hence have a cost allocation) for a BBI, they must belong to a RCG that has positive PVEMBD (NPB).

Benefitting customers and locations

The following table shows the customers and locations that belong to the benefitting RCGs abvove.
The output file customers.csv shows the corresponding table for all customer locations before filtering to beneficiaries.

The load_benefit column is obtained from the step-load adjusted consumer PVEMBD by

See the output file: big_load_table.csv for these intermediate values.

The gen_benefit column is obtained by

See the output file: gen_benefit.csv for these intermediate values.

Output file: bens.csv

load_benefit gen_benefit pvembd dc_delta_lce_pv pvembd_with_delta_lce prov_group ira final_group npb
CHBP WPW 809910 0 809910 -192332 617579 NI_Non-industrial 118763185 NI_Non-industrial 470295
COUP BOB 4505795 0 4505795 -952398 3553397 NI_Non-industrial 450970220 NI_Non-industrial 1785813
GLN 1203025 0 1203025 -565372 637653 NI_Non-industrial 168632240 NI_Non-industrial 667773
EAST TUI 2129363 0 2129363 -635006 1494357 NI_Non-industrial 296362362 NI_Non-industrial 1173576
HORO PRM 1968119 0 1968119 -1034457 933662 NI_Non-industrial 266437495 NI_Non-industrial 1055076
HRZE EDG 1034578 31969 1066547 -1171366 -104820 NI_Non-industrial 88624008 NI_Non-industrial 350945
WAI 828994 0 828994 -24716 804277 NI_Non-industrial 60929346 NI_Non-industrial 241276
NPOW BRB 760533 0 760533 -1512793 -752260 NI_Non-industrial 110508619 NI_Non-industrial 437607
MPE 3597827 0 3597827 -2306262 1291565 NI_Non-industrial 592125310 NI_Non-industrial 2344779
MTO 895367 0 895367 -495510 399857 NI_Non-industrial 106716681 NI_Non-industrial 422591
POCO ARI 696105 0 696105 0 696105 NI_Non-industrial 83948525 NI_Non-industrial 332431
BPE 2460210 779320 3239530 -1406166 1833364 NI_Non-industrial 359443839 NI_Non-industrial 1423375
BRK 778884 0 778884 -486215 292669 NI_Non-industrial 126067921 NI_Non-industrial 499221
CST 1697986 0 1697986 -465899 1232087 NI_Non-industrial 286468037 NI_Non-industrial 1134395
GYT 364237 0 364237 -164622 199615 NI_Non-industrial 59823757 NI_Non-industrial 236898
HIN 742708 0 742708 -476743 265965 NI_Non-industrial 202915666 NI_Non-industrial 803533
HUI 715860 0 715860 -242093 473767 NI_Non-industrial 136054019 NI_Non-industrial 538765
HWA 986136 0 986136 -256847 729289 NI_Non-industrial 155963716 NI_Non-industrial 617606
KIN 2285186 -792941 1492245 -171427 1320818 NI_Non-industrial 391264560 NI_Non-industrial 1549383
KMO 1061966 0 1061966 -32157 1029809 NI_Non-industrial 97444722 NI_Non-industrial 385875
KPU 1324363 0 1324363 -497276 827087 NI_Non-industrial 224171551 NI_Non-industrial 887705
LTN 3053281 765110 3818391 -567004 3251387 NI_Non-industrial 161253460 NI_Non-industrial 638553
MGM 448433 0 448433 -128921 319512 NI_Non-industrial 81582749 NI_Non-industrial 323062
MST 1471655 0 1471655 -682211 789444 NI_Non-industrial 224615871 NI_Non-industrial 889465
MTM 1709780 0 1709780 -117232 1592549 NI_Non-industrial 280356924 NI_Non-industrial 1110196
MTN 1019152 0 1019152 -145127 874025 NI_Non-industrial 89891719 NI_Non-industrial 355965
MTR 281500 0 281500 -54180 227320 NI_Non-industrial 33516454 NI_Non-industrial 132723
OKN 58302 0 58302 -13318 44984 NI_Non-industrial 8438888 NI_Non-industrial 33417
OPK 212749 0 212749 -78324 134425 NI_Non-industrial 49177704 NI_Non-industrial 194741
PAO 1317047 0 1317047 -434701 882347 NI_Non-industrial 201452000 NI_Non-industrial 797737
SFD 2017989 0 2017989 -206695 1811294 NI_Non-industrial 128470310 NI_Non-industrial 508734
TMI 1440474 0 1440474 -89395 1351079 NI_Non-industrial 232019042 NI_Non-industrial 918781
WGN 746902 0 746902 -241425 505476 NI_Non-industrial 153001202 NI_Non-industrial 605875
WHU 1896880 0 1896880 -370490 1526390 NI_Non-industrial 167020169 NI_Non-industrial 661389
WKO 929094 0 929094 -403095 525999 NI_Non-industrial 182759152 NI_Non-industrial 723715
WVY 154700 0 154700 -37842 116858 NI_Non-industrial 22359678 NI_Non-industrial 88543
SCAN DVK 552735 0 552735 -113344 439391 NI_Non-industrial 70032377 NI_Non-industrial 277324
WDV 137122 0 137122 -21172 115950 NI_Non-industrial 13172697 NI_Non-industrial 52163
UNET CPK 4954967 0 4954967 -2366860 2588107 NI_Non-industrial 746523023 NI_Non-industrial 2956184
GFD 1950772 0 1950772 -847609 1103162 NI_Non-industrial 276858925 NI_Non-industrial 1096344
HAY 1023659 0 1023659 -408671 614988 NI_Non-industrial 137895039 NI_Non-industrial 546056
KWA 854924 0 854924 -445328 409596 NI_Non-industrial 138007126 NI_Non-industrial 546499
MLG 1665356 0 1665356 -763627 901729 NI_Non-industrial 249483118 NI_Non-industrial 987937
PNI 638245 0 638245 -210896 427349 NI_Non-industrial 69566475 NI_Non-industrial 275479
TKR 2840436 0 2840436 -1242620 1597816 NI_Non-industrial 414526547 NI_Non-industrial 1641499
UHT 770335 0 770335 -400817 369518 NI_Non-industrial 134808207 NI_Non-industrial 533832
UNIS FHL 1918551 0 1918551 -608545 1310005 NI_Non-industrial 290947233 NI_Non-industrial 1152133
OWH 369902 0 369902 -23529 346373 NI_Non-industrial 56623655 NI_Non-industrial 224226
RDF 1509257 0 1509257 -605840 903417 NI_Non-industrial 283553522 NI_Non-industrial 1122854
ROT 2081109 -958678 1122431 -94166 1028265 NI_Non-industrial 233401274 NI_Non-industrial 924254
TRK 241667 0 241667 -15051 226616 NI_Non-industrial 36573785 NI_Non-industrial 144830
WTU 2521650 0 2521650 -1658430 863220 NI_Non-industrial 435962199 NI_Non-industrial 1726383
VECT ALB 4848873 0 4848873 -3618202 1230670 NI_Non-industrial 936458581 NI_Non-industrial 3708316
HEN 5135301 0 5135301 -1646245 3489055 NI_Non-industrial 524217649 NI_Non-industrial 2075869
HEP 3740252 0 3740252 -3031423 708829 NI_Non-industrial 615248023 NI_Non-industrial 2436343
HOB 3625972 0 3625972 -1234621 2391351 NI_Non-industrial 256452850 NI_Non-industrial 1015537
LFD 297311 0 297311 -28401 268911 NI_Non-industrial 67338357 NI_Non-industrial 266656
MNG 5551393 0 5551393 -3032879 2518514 NI_Non-industrial 639468930 NI_Non-industrial 2532256
OTA 2024119 0 2024119 -1058184 965934 NI_Non-industrial 302160261 NI_Non-industrial 1196535
PAK 4093719 0 4093719 -2172046 1921672 NI_Non-industrial 639923401 NI_Non-industrial 2534056
PEN 13694835 0 13694835 -7647091 6047744 NI_Non-industrial 2138725360 NI_Non-industrial 8469216
ROS 4256933 0 4256933 -3326189 930744 NI_Non-industrial 683350587 NI_Non-industrial 2706025
SVL 3166028 0 3166028 -1204377 1961651 NI_Non-industrial 471206560 NI_Non-industrial 1865948
TAK 2939062 0 2939062 -1742941 1196121 NI_Non-industrial 522561458 NI_Non-industrial 2069310
WEL 1174932 0 1174932 -803204 371728 NI_Non-industrial 171754434 NI_Non-industrial 680137
WIR 3287826 0 3287826 -2288890 998935 NI_Non-industrial 475293776 NI_Non-industrial 1882133
WRD 3154237 0 3154237 -1002506 2151730 NI_Non-industrial 299016331 NI_Non-industrial 1184086
WAIP CBG 2302972 0 2302972 -501256 1801716 NI_Non-industrial 232675179 NI_Non-industrial 921379
TMU 2216624 0 2216624 -427708 1788916 NI_Non-industrial 195437859 NI_Non-industrial 773921
WELE HAM 2691960 0 2691960 -2710123 -18162 NI_Non-industrial 757637063 NI_Non-industrial 3000195
HLY 1906786 0 1906786 -490171 1416615 NI_Non-industrial 132020946 NI_Non-industrial 522795
TWH 3347231 846884 4194115 -473891 3720223 NI_Non-industrial 323886040 NI_Non-industrial 1282568
WTOM HTI 1360223 0 1360223 -379760 980462 NI_Non-industrial 163348358 NI_Non-industrial 646849
NPK 152980 0 152980 -28283 124697 NI_Non-industrial 16089458 NI_Non-industrial 63713
OKN 128733 0 128733 -30788 97945 NI_Non-industrial 18633410 NI_Non-industrial 73787
ONG 238289 0 238289 -25233 213056 NI_Non-industrial 16322692 NI_Non-industrial 64637
TKU 229283 0 229283 -136743 92540 NI_Non-industrial 35434435 NI_Non-industrial 140318
CTCT WHI 6669 -5253 1417 -5375 -3958 NI_load_with_gen 1334845 NI_Non-industrial 5286
NZST GLN 2841074 -1427294 1413780 -1636617 -222837 NI_load_with_gen 457108455 NI_Non-industrial 1810120
POCO TGA 3093847 -1788256 1305591 -166822 1138768 NI_load_with_gen 405052947 NI_Non-industrial 1603984
TBOP KPA 252203 167222 419425 -3067 416358 NI_load_with_gen 54214 NI_Non-industrial 215
TOPE KOE 1591651 -1428660 162991 -549944 -386953 NI_load_with_gen 17922872 NI_Non-industrial 70973
UNET WIL 1401262 1087541 2488803 -335763 2153040 NI_load_with_gen 72596450 NI_Non-industrial 287477
KUPE HWA 457039 0 457039 -102956 354083 NI_Industrial 76736389 NI_Industrial 52990
METH MNI 126866 0 126866 -79588 47278 NI_Industrial 49318938 NI_Industrial 34057
OMVP MNI 106079 0 106079 -84689 21391 NI_Industrial 41238189 NI_Industrial 28477
PANP WHI 1746196 0 1746196 -1681321 64875 NI_Industrial 349487222 NI_Industrial 241338
SHPK PEN 2696 0 2696 -1590 1106 NI_Industrial 460811 NI_Industrial 318
TRNZ BPE 11121 0 11121 -10626 495 NI_Industrial 1850996 NI_Industrial 1278
HAM 7067 0 7067 -9352 -2285 NI_Industrial 1553306 NI_Industrial 1073
PEN 93511 0 93511 -60064 33447 NI_Industrial 15983185 NI_Industrial 11037
SWN 174221 0 174221 -59714 114506 NI_Industrial 15856896 NI_Industrial 10950
TMN 66006 0 66006 -12143 53862 NI_Industrial 2034025 NI_Industrial 1405
TNG 7004 0 7004 -12288 -5284 NI_Industrial 2077821 NI_Industrial 1435
WNST TNG 753071 0 753071 -897913 -144843 NI_Industrial 223407024 NI_Industrial 154274
MELT WDV 5621 2001998 2007618 -6649 2000969 NI_wind 252030144 NI_wind 1661219
MELW WWD 0 2584724 2584724 -2073 2582650 NI_wind 499573780 NI_wind 3292865
MERI HRP 0 3086454 3086454 0 3086454 NI_wind 542000000 NI_wind 3572511
MSVP LTN 8231 5028166 5036398 -347758 4688640 NI_wind 559092523 NI_wind 3685174
TARW TWC 0 3213575 3213575 -252203 2961372 NI_wind 405468001 NI_wind 2672581
WAV1 WVY 2460 2664268 2666728 -208341 2458387 NI_wind 439078937 NI_wind 2894123
GENE HLY 17528 7580003 7597531 -2570828 5026703 NI_commit 3981514051 NI_peaker 5204031
CTCT SFD 37204 1944263 1981467 -823224 1158243 NI_peaker 998272522 NI_peaker 1304790
TBOP JRD 0 218839 218839 -9050 209788 NI_peaker 261049468 NI_peaker 341204
MKE 0 847030 847030 -9050 837979 NI_peaker 292787165 NI_peaker 382687
KIWI HWA 1284 586259 587543 -4286 583257 NI_cogen 151013251 NI_cogen 583257
ALPE BPD 833569 0 833569 -102527 731041 SI_Non-industrial 50970587 SI_Non-industrial 349545
STU 924332 0 924332 -134997 789335 SI_Non-industrial 65376640 SI_Non-industrial 448338
TIM 2840267 0 2840267 -646685 2193582 SI_Non-industrial 365516424 SI_Non-industrial 2506628
TKA 1288459 0 1288459 -36004 1252455 SI_Non-industrial 20094430 SI_Non-industrial 137803
TMK 3994367 0 3994367 -511082 3483285 SI_Non-industrial 288301685 SI_Non-industrial 1977107
TWZ 108052 0 108052 -32684 75368 SI_Non-industrial 15879702 SI_Non-industrial 108899
BUEL ORO 430923 0 430923 -63989 366934 SI_Non-industrial 36293741 SI_Non-industrial 248894
DUNE CML 1446844 0 1446844 -369358 1077486 SI_Non-industrial 186460085 SI_Non-industrial 1278700
FKN 2483582 0 2483582 -497997 1985585 SI_Non-industrial 250403695 SI_Non-industrial 1717211
HWB 3574790 -1355059 2219731 -154776 2064955 SI_Non-industrial 353586704 SI_Non-industrial 2424816
SDN 2486037 0 2486037 -135556 2350480 SI_Non-industrial 327432268 SI_Non-industrial 2245455
EASH ASB 4316952 -382100 3934852 -953957 2980895 SI_Non-industrial 478842702 SI_Non-industrial 3283793
MARL BLN 2628922 0 2628922 -630759 1998162 SI_Non-industrial 395910052 SI_Non-industrial 2715060
MERI TWZ 25893 0 25893 -11715 14177 SI_Non-industrial 5135323 SI_Non-industrial 35217
MPOW ASY 634275 0 634275 -168892 465383 SI_Non-industrial 88938040 SI_Non-industrial 609917
CUL 911288 0 911288 -199209 712078 SI_Non-industrial 99424279 SI_Non-industrial 681829
KAI 885794 0 885794 -266780 619014 SI_Non-industrial 141616030 SI_Non-industrial 971170
SBK 2843049 0 2843049 -455629 2387420 SI_Non-industrial 249097329 SI_Non-industrial 1708252
WPR 454373 0 454373 -110149 344224 SI_Non-industrial 56971023 SI_Non-industrial 390694
NELS STK 502171 0 502171 -100639 401532 SI_Non-industrial 49574308 SI_Non-industrial 339969
ORON APS 32190 0 32190 -2042 30147 SI_Non-industrial 1048923 SI_Non-industrial 7193
BRY 6340458 0 6340458 -1298773 5041685 SI_Non-industrial 685869165 SI_Non-industrial 4703533
CLH 45314 0 45314 -3090 42224 SI_Non-industrial 1773658 SI_Non-industrial 12163
COL 65559 0 65559 -2217 63342 SI_Non-industrial 1148770 SI_Non-industrial 7878
HOR 1660331 0 1660331 -294258 1366073 SI_Non-industrial 127109661 SI_Non-industrial 871689
ISL 18437830 0 18437830 -4637043 13800787 SI_Non-industrial 2524266071 SI_Non-industrial 17310836
KBY 986550 0 986550 -134879 851671 SI_Non-industrial 77191084 SI_Non-industrial 529359
OTNT BAL 1632668 0 1632668 -26684 1605984 SI_Non-industrial 153539403 SI_Non-industrial 1052938
HWB 333118 0 333118 -13604 319514 SI_Non-industrial 32949122 SI_Non-industrial 225957
NSY 1697491 0 1697491 -330718 1366772 SI_Non-industrial 163990696 SI_Non-industrial 1124610
POWN EDN 1456388 0 1456388 -25942 1430445 SI_Non-industrial 150385634 SI_Non-industrial 1031310
FKN 364279 0 364279 -58742 305537 SI_Non-industrial 36727941 SI_Non-industrial 251872
GOR 2131651 0 2131651 -29323 2102328 SI_Non-industrial 169536238 SI_Non-industrial 1162641
INV 4501274 0 4501274 -185276 4315999 SI_Non-industrial 461092728 SI_Non-industrial 3162068
TASM KIK 121754 0 121754 -26544 95210 SI_Non-industrial 14108411 SI_Non-industrial 96752
MCH 24506 0 24506 -17701 6805 SI_Non-industrial 7988796 SI_Non-industrial 54785
STK 5653073 -974432 4678640 -1168589 3510051 SI_Non-industrial 558071344 SI_Non-industrial 3827125
WATA BPT 243575 0 243575 -52864 190711 SI_Non-industrial 25502976 SI_Non-industrial 174894
OAM 1464443 0 1464443 -424769 1039674 SI_Non-industrial 202476635 SI_Non-industrial 1388538
TWZ 87191 0 87191 -25066 62126 SI_Non-industrial 12813948 SI_Non-industrial 87875
WTK 257854 0 257854 -75079 182774 SI_Non-industrial 35289148 SI_Non-industrial 242005
WPOW DOB 60526 0 60526 -24088 36438 SI_Non-industrial 12839527 SI_Non-industrial 88051
GYM 545335 0 545335 -107037 438298 SI_Non-industrial 56161587 SI_Non-industrial 385143
HKK 865607 0 865607 -62510 803097 SI_Non-industrial 35324736 SI_Non-industrial 242249
OTI 58549 0 58549 -2639 55910 SI_Non-industrial 1323464 SI_Non-industrial 9076
RFN 446543 0 446543 -32707 413837 SI_Non-industrial 20870676 SI_Non-industrial 143126
NZAS TWI 33213043 0 33213043 -2138841 31074202 SI_Industrial 5055112741 SI_Non-industrial 34666800
RAYN BDE 599215 0 599215 -10366 588849 SI_Industrial 57508125 SI_Non-industrial 394377
SOLE BDE 857 0 857 -33 824 SI_Industrial 82296 SI_Non-industrial 564
POWN NMA 2279180 -2048668 230513 -96806 133706 SI_load_with_gen 140202791 SI_load_with_gen 133706


Determining final regional customer groups (FRCG)

For each Regional supply/demand group (e.g. (NI, supply), (SI, demand)):

Output file: ben_groups.csv

prov_group npb ira future ratio final_group
region demand_supply
NI demand NI_Non-industrial 82346032 20622148301.82 False 3993 NI_Non-industrial
demand NI_load_with_gen 3094420 954069783.14 False 3243 NI_Non-industrial
demand NI_Industrial 538632 780004802.20 False 691 NI_Industrial
supply NI_wind 17778473 2697243384.60 False 6591 NI_wind
supply NI_cogen 583257 151013251.00 False 3862 NI_cogen
supply NI_peaker 2206010 1552109155.80 False 1421 NI_peaker
supply NI_commit 5026703 3981514051.00 False 1263 NI_peaker
SI demand SI_Non-industrial 65770830 9095225390.30 False 7231 SI_Non-industrial
demand SI_Industrial 31663874 5112703162.00 False 6193 SI_Non-industrial
demand SI_load_with_gen 133706 140202791.40 False 954 SI_load_with_gen
supply SI_battery 3547 74000.00 True 47935 SI_battery

Inputs

Regions: regions_hvdc/region_buses.yaml

clause52 output directory: clause52_output_hvdc_lce_251203_lfd_fix

sddp2tpm_data directory: sddp2tpm_data/data

Renewable projects (for wind repowering adjustments): renewProjects.csv

Weights: {'disruptive': 0.2, 'environmental': 0.2, 'global': 0.2, 'growth': 0.2, 'reference': 0.2}

Output directory: alloc52hvdc_20260116_irafix



  1. See "Remove PVEMBD for customers or large plant that do not currently exist" section of assumptions book4 

  2. if the ratio of generation to load benefit is between 0.5 and 1.5 

  3. In this document the terms NPB and PVEMBD are interchangeable. 

  4. Published version of the Assumptions Book