IPART has engaged Frontier Economics to provide advice and recommendations on the energy purchase cost allowance, include an LRMC based estimate and a market-based estimate of retailers' energy purchase costs, this spreadsheet provides additional information on the key assumptions Frontier Economics will use to determine the LRMC based estimate and a market-based estimate of retailers' energy purchase costs.