IPART engaged Oakley Greenwood to estimate the costs to a reasonably efficient competitor of providing retail and reticulation services. This spreadsheet was revised to address an inconsistency between the accompanying Oakley Greenwood report and its spreadsheet in relation to costs of retail services. This does not affect IPART’s Draft Report or Draft Determinations.