WA Gas Model (Updated 120625).xlsx

	A	B	C	D	E	F
1	Units per day	14.00
2		Usage	Usage	Usage/Supply	Usage	Usage
3	Discount	35%	0%	40%	35%	50%
4
5		Kleenheat	Origin	AGL	Alinta	Engie
6	Daily Supply Charges	26.52	25.57		25.91	25.773
7	Account Fee	22.07		19.2	8.12	6.776
8	Gas Usage Charge (initial 12 units)	10.07	7.94	16.64	17.88	17.864
9	Gas Usage Charge (post 12 units)	16.12	7.17	15.01	16.14	16.082
10
11	Cost (cents) per day	148.092	135.19	157.02	194.476	155.815
12
13	Bonus Offer	Additional 3% disc	15000 EDR pts	N/A		$75 Credit
14		for RAC members	1point per $1 charge			on first bill
15			or
16			Refer a friend $50
17			use the random referral link at:
18			https://www.ozbargain.com.au/node/910164
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100