Here is the worksheet - but don't show danwell.growth rate %...

Here is the worksheet - but don't show danwell.

growth rate % ===>	1.20	as per pop growth	see note at bottom	starting at 1.9 reducing to 1.2 to match US cars/1000ppl			5.5% of total cars	variable market share as per next col	sales market share %	prev year + sales less 20 year old BEVs	2400 kWh per year per BEV
year	Population mill	NSW grid supply TWh	Australias grid supply TWh	cars growth rate	registered cars mill	cars/ 1000 ppl	new car sales	BEV sales		registered BEVs	GWh demand for BEVs
2021					20.10
2022	26.01			1.90	20.48	787	1,081,429	34,000
2023	26.32	105	334	1.90	20.87	793	1,216,780	87,000		180,000	432
2024	26.64	106	338	1.88	21.47	806	1,180,850	82,660	7	262,660	630
2025	26.96	108	342	1.86	21.87	811	1,202,837	156,369	13	419,028	1,006
2026	27.28	109	346	1.84	22.27	816	1,225,006	232,751	19	651,779	1,564
2027	27.61	110	351	1.82	22.68	821	1,247,350	311,837	25	963,617	2,313
2028	27.94	111	355	1.81	23.09	826	1,269,864	393,658	31	1,357,275	3,257
2029	28.28	113	359	1.79	23.50	831	1,292,544	478,241	37	1,835,516	4,405
2030	28.61	114	363	1.77	23.92	836	1,315,384	565,615	43	2,401,131	5,763
2031	28.96	116	368	1.75	24.33	840	1,338,376	655,804	49	3,056,936	7,337
2032	29.31	117	372	1.73	24.75	845	1,361,517	748,834	55	3,805,770	9,134
2033	29.66	118	377	1.71	25.18	849	1,384,799	844,727	61	4,650,497	11,161
2034	30.01	120	381	1.69	25.60	853	1,408,216	943,505	67	5,594,002	13,426
2035	30.37	121	386	1.67	26.03	857	1,431,761	1,045,186	73	6,639,188	15,934
2036	30.74	123	390	1.65	26.46	861	1,455,428	1,149,788	79	7,788,976	18,694
2037	31.11	124	395	1.63	26.89	865	1,479,210	1,257,328	85	9,046,304	21,711
2038	31.48	126	400	1.62	27.33	868	1,503,099	1,367,820	91	10,414,125	24,994
2039	31.86	127	405	1.60	27.77	872	1,527,089	1,481,276	97	11,895,401	28,549
2040	32.24	129	409	1.58	28.20	875	1,551,171	1,551,171	100	13,446,571	32,272
2041	32.63	130	414	1.56	28.64	878	1,575,338	1,575,338	100	14,987,909	35,971
2042	33.02	132	419	1.54	29.08	881	1,599,583	1,599,583	100	16,500,492	39,601
2043	33.41	133	424	1.52	29.53	884	1,623,896	1,623,896	100	18,041,729	43,300
2044	33.82	135	429	1.50	29.97	886	1,648,271	1,648,271	100	19,533,631	46,881
2045	34.22	137	435	1.48	30.41	889	1,672,698	1,672,698	100	20,973,578	50,337
2046	34.63	138	440	1.46	30.86	891	1,697,170	1,697,170	100	22,358,910	53,661
2047	35.05	140	445	1.44	31.30	893	1,721,677	1,721,677	100	23,686,929	56,849
2048	35.47	141	450	1.43	31.75	895	1,746,211	1,746,211	100	24,954,898	59,892
2049	35.89	143	456	1.41	32.20	897	1,770,763	1,770,763	100	26,160,046	62,784
2050	36.32	145	461	1.39	32.64	899	1,795,323	1,795,323	100	27,299,565	65,519
2051	36.76	147	467	1.37	33.09	900	1,819,883	1,819,883	100	28,370,613	68,089
2052	37.20	148	472	1.35	33.54	901	1,844,433	1,844,433	100	29,370,319	70,489
2053	37.65	150	478	1.33	33.98	903	1,868,964	1,868,964	100	30,295,779	72,710
2054	38.10	152	484	1.31	34.43	904	1,893,466	1,893,466	100	31,144,060	74,746
2055	38.56	154	490	1.29	34.87	904	1,917,930	1,917,930	100	31,912,201	76,589
2056	39.02	156	496	1.27	35.32	905	1,942,345	1,942,345	100	32,597,218	78,233
2057	39.49	158	501	1.25	35.76	906	1,966,702	1,966,702	100	33,196,100	79,671
2058	39.96	159	507	1.24	36.20	906	1,990,991	1,990,991	100	33,705,815	80,894
2059	40.44	161	514	1.22	36.64	906	2,015,201	2,015,201	100	34,169,846	82,008
2060	40.93	163	520	1.20	37.08	906	2,039,323	2,039,323	100	34,633,831	83,121
	Note: figures in blue are actual - the red are from danwell.finn - the rest are my estimates/calcs
	Australia's grid supply based on the figure for NSW and prorated based on population 8.17 mill in NSW