This spreadsheet sets out a sample set of results for a hypothetical retailer load shape, including half-hourly ‘hypothetical regulated’ load, half-hourly system load, half-hourly spot prices, the contract position to meet the half-hourly hypothetical load and the resulting market-based energy purchase cost.