{"text_format":"1","workbook":"xlsx","n_sheets":68,"sheets":["Change log","Home Page","Output|Stranding risk and AD","Output|Cust. engagement","Dashboard_EH300","Dashboard_EH500","Dashboard_EH700","Dashboard_EHLT","Dashboard_BH300","Dashboard_BH500","Dashboard_BH700","Dashboard_ET300","Dashboard_ET500","Dashboard_ET700","Dashboard_ETLT","Dashboard_MH300","Dashboard_MH500","Dashboard_MH700","Dashboard_MHLT","Calc|Charts_EH300","Calc|Charts_Shadow_EH300","Calc|Charts_Comparison_EH300","Calc|Charts_EH500","Calc|Charts_Shadow_EH500","Calc|Charts_Comparison_EH500","Calc|Charts_EH700","Calc|Charts_Shadow_EH700","Calc|Charts_Comparison_EH700","Calc|Charts_EHLT","Calc|Charts_Shadow_EHLT","Calc|Charts_Comparison_EHLT","Calc|Charts_BH300","Calc|Charts_Shadow_BH300","Calc|Charts_Comparison_BH300","Calc|Charts_BH500","Calc|Charts_Shadow_BH500","Calc|Charts_ComparisonBH500","Calc|Charts_BH700","Calc|Charts_Shadow_BH700","Calc|Charts_Comparison_BH700","Calc|Charts_ET300","Calc|Charts_Shadow_ET300","Calc|Charts_Comparison_ET300","Calc|Charts_ET500","Calc|Charts_Shadow_ET500","Calc|Charts_Comparison_ET500","Calc|Charts_ET700","Calc|Charts_Shadow_ET700","Calc|Charts_Comparison_ET700","Calc|Charts_ETLT","Calc|Charts_Shadow_ETLT","Calc|Charts_Comparison_ETLT","Calc|Charts_MH300","Calc|Charts_Shadow_MH300","Calc|Charts_Comparison_MH300","Calc|Charts_MH500","Calc|Charts_Shadow_MH500","Calc|Charts_Comparison_MH500","Calc|Charts_MH700","Calc|Charts_Shadow_MH700","Calc|Charts_Comparison_MH700","Calc|Charts_MHLT","Calc|Charts_Shadow_MHLT","Calc|Charts_Comparison_MHLT","Model Set Up->","Input|Assumptions","Calc|Indicators","Validation & Checks"],"not_rendered":{"charts":669,"images":14,"macros":1,"external_links":1,"defined_names":167,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Change log","index":0,"n_rows":67,"n_cols":17,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
[null,null,{"$f":"Model_Name","v":"JGN GasNetworks 2050 - Long-term Future of Gas model"},null,null,null,null,null,null,"Key:","Hardcode","External Link","Internal Link","Drop down","Calculation","Unique calc","Empty cell"]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Change log"},null,"Overall Check:",{"$f":"Overall_Check","v":"Ok"}]
[]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Model change log"]
[]
[null,null,"Starting model name ---->","JGN - Future of Gas - Revenue Model - 2022.08.22"]
[]
[null,null,"Model changes to above model"]
[]
[null,null,"Model sheet","Reference","Cell reference","Type","Legend","Comments"]
[]
[null,null,"Red \"to be deleted\" sheets",{"$f":"+MAX($D$14:D14)+1","v":1},"Sheet","deletion",null,"Deleted"]
[null,null,"Change tracker",{"$f":"+MAX($D$14:D15)+1","v":2},"D11:J43","deletion",null,"Change log from previous model cleared in preparation for new items for static model"]
[null,null,"Import|Capex",{"$f":"+MAX($D$14:D16)+1","v":3},"Sheet","formula",null,"All references to external models converted to values"]
[null,null,"Import|Demand",{"$f":"+MAX($D$14:D17)+1","v":4},"Sheet","formula",null,"All references to external models converted to values"]
[null,null,"Import|Pricing",{"$f":"+MAX($D$14:D18)+1","v":5},"Sheet","formula",null,"All references to external models converted to values"]
[null,null,"Import|Dashboard",{"$f":"+MAX($D$14:D19)+1","v":6},"Sheet","formula",null,"All references to external models converted to values"]
[null,null,"Input|Assumptions",{"$f":"+MAX($D$14:D20)+1","v":7},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[null,null,"Input|Allowances",{"$f":"+MAX($D$14:D21)+1","v":8},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[null,null,"Input|Actual&Fcst Data",{"$f":"+MAX($D$14:D22)+1","v":9},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[null,null,"Input|Scenarios",{"$f":"+MAX($D$14:D23)+1","v":10},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[null,null,"Calc|WACC",{"$f":"+MAX($D$14:D24)+1","v":11},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[null,null,"Calc|Adjusted Data",{"$f":"+MAX($D$14:D25)+1","v":12},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[null,null,"Calc|RAB_RFM",{"$f":"+MAX($D$14:D26)+1","v":13},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[null,null,"Calc|RAB_PTRM",{"$f":"+MAX($D$14:D27)+1","v":14},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[null,null,"Calc|RAB_Depn",{"$f":"+MAX($D$14:D28)+1","v":15},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[null,null,"Calc|TAB_RFM",{"$f":"+MAX($D$14:D29)+1","v":16},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[null,null,"Calc|TAB_PTRM",{"$f":"+MAX($D$14:D30)+1","v":17},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[null,null,"Calc|TAB_Depn",{"$f":"+MAX($D$14:D31)+1","v":18},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[null,null,"Calc|Opex",{"$f":"+MAX($D$14:D32)+1","v":19},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[null,null,"Calc|Incentives",{"$f":"+MAX($D$14:D33)+1","v":20},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[null,null,"Calc|Other BB Revenue",{"$f":"+MAX($D$14:D34)+1","v":21},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[null,null,"Calc|X-Factor",{"$f":"+MAX($D$14:D35)+1","v":22},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[null,null,"Calc|Fin Metrics",{"$f":"+MAX($D$14:D36)+1","v":23},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[null,null,"Export|Dashboard",{"$f":"+MAX($D$14:D37)+1","v":24},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[null,null,"Export|CCM",{"$f":"+MAX($D$14:D38)+1","v":25},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[null,null,"Import|Capex",{"$f":"+MAX($D$14:D39)+1","v":26},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[null,null,"Import|Demand",{"$f":"+MAX($D$14:D40)+1","v":27},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[null,null,"Import|Pricing",{"$f":"+MAX($D$14:D41)+1","v":28},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[null,null,"Import|Dashboard",{"$f":"+MAX($D$14:D42)+1","v":29},"Sheet","structure",null,"Base year 2021 moved to column O to faciliate standard timing across all sheets"]
[]
[]
[null,null,"Model sheet","Reference","Cell reference","Type","Legend","Comments"]
[]
[null,null,"Workbook",{"$f":"+MAX($D$14:D47)+1","v":30},"Cell styles","deletion",null,"Clean up of cell styles"]
[null,null,"Workbook",{"$f":"+MAX($D$14:D48)+1","v":31},"various","replacement",null,"n.m. replaced with Not_Applicable named range"]
[]
[]
[null,null,"Model sheet","Reference","Cell reference","Type","Legend","Comments"]
[null,null,"Input|Actual&Fcst Data",{"$f":"+MAX($D$14:D52)+1","v":32},"C57","text",null,"Spare named range updated with placeholder for decommissiong (opex), per original capex model"]
[null,null,"Input|Actual&Fcst Data",{"$f":"+MAX($D$14:D53)+1","v":33},"H27:H57","inputs",null,"Asset Class (internal) column added, with inputs as per origina capex model"]
[null,null,"Input|Actual&Fcst Data",{"$f":"+MAX($D$14:D54)+1","v":34},"H27:H57","inputs",null,"Asset Class (internal) column added, with inputs as per origina capex model"]
[null,null,"Input|Scenarios",{"$f":"+MAX($D$14:D55)+1","v":35},"Rows 23:40","inputs",null,"Added section for future scenarios and capex levers"]
[null,null,"Calc|Indicators",{"$f":"+MAX($D$14:D56)+1","v":36},"Sheet","structure",null,"Added sheet with calculated series and initial flags. All year series at top of each sheet replaced with link to this sheet"]
[null,null,"Input|Assumptions",{"$f":"+MAX($D$14:D57)+1","v":37},"Row 14","inputs",null,"Added input for Start Year (the first year that the year series should use, rather than the first year of prospective modelling years). Used for consistent timing across all sheets"]
[null,null,"Workbook",{"$f":"+MAX($D$14:D58)+1","v":38},{"$f":"+Not_applicable","v":"n/a"},"formula",null,"All time series (years and counters) at top of sheets connected to Indicators sheet"]
[null,null,"Calc|Capex",{"$f":"+MAX($D$14:D59)+1","v":39},{"$f":"+Not_applicable","v":"n/a"},"structure",null,"Added sheet with calculations as per original capex model"]
[null,null,"Input|Actual&Fcst Data",{"$f":"+MAX($D$14:D60)+1","v":40},null,"inputs",null,"Added inputs as per original capex model"]
[]
[]
[]
[]
[]
[null,"End"]

{"sheet":"Home Page","index":1,"n_rows":64,"n_cols":11,"rows_kept":64,"cut":false,"hidden":true,"merged":[[3,3,3,7],[9,5,9,11],[60,2,60,3],[61,2,61,3],[59,2,59,3],[5,1,5,3],[55,2,55,3],[58,2,58,3],[56,2,56,3],[57,2,57,3]]}
[]
[null,null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,null,null,null,null,"Section check:",{"$f":"IF(COUNTA($A$16:$A$2957)=COUNTIF($A$16:$A$2957,\"Ok\"),\"Ok\",\"Check\")","v":"Ok"}]
[]
[null,null,null,{"$f":"RIGHT(CELL(\"filename\",D3),LEN(CELL(\"filename\",D3))-FIND(\"]\",CELL(\"filename\",D3)))","v":"Home Page"},{"$f":"RIGHT(CELL(\"filename\",E3),LEN(CELL(\"filename\",E3))-FIND(\"]\",CELL(\"filename\",E3)))","v":"Home Page"},{"$f":"RIGHT(CELL(\"filename\",F3),LEN(CELL(\"filename\",F3))-FIND(\"]\",CELL(\"filename\",F3)))","v":"Home Page"},{"$f":"RIGHT(CELL(\"filename\",G3),LEN(CELL(\"filename\",G3))-FIND(\"]\",CELL(\"filename\",G3)))","v":"Home Page"},{"$f":"RIGHT(CELL(\"filename\",H3),LEN(CELL(\"filename\",H3))-FIND(\"]\",CELL(\"filename\",H3)))","v":"Home Page"},null,"Overall check:",{"$f":"Overall_Check","v":"Ok"}]
[]
[null,null,null,null," Copyright Jemena Limited. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Model description"]
[]
[null,null,"Model description:",null,null,{"$f":"\"This model develops \"&This_Asset&\"'s long-term revenue and pricing forecasts - for Gas Networks 2050 Future of Gas Analysis.\"","v":"This model develops JGN's long-term revenue and pricing forecasts - for Gas Networks 2050 Future of Gas Analysis."}]
[]
[null,"Table Of Contents"]
[]
[null,null,"Worksheet",null,"Ref","Description"]
[]
[null,null,"Home Page",null,1,"Provides a table of contents, model key legend and version control"]
[null,null,"Output|Stored scenarios",null,{"$f":"E16+1","v":2},"Provides a summary of the scenario analysis, the decision tree and relevant charts for JGN's proposed acc. depreciation "]
[null,null,"Dashboard",null,{"$f":"E17+1","v":3},"Provides a list of checks within the model, including lookup tables (name ranges)"]
[null,null,"Calc|Charts",null,{"$f":"E18+1","v":4},"Links in relevant data for charts presented in the dashboard on active scenario"]
[null,null,"Calc|Charts_Shadow",null,{"$f":"E19+1","v":5},"Links in relevant data for charts presented in the dashboard on stored scenario (populated by macro)"]
[null,null,"Calc|Charts_Comparison",null,{"$f":"E20+1","v":6},"Links in relevant data for charts presented in the dashboard on scenario comparison"]
[null,null,"Model Set Up ->",null,7,"Section divider for sheets related to model set up"]
[null,null,"Input|Assumptions",null,8,"Inputs scenario assumptions applicable throughout the model"]
[null,null,"Calc|Indicators",null,9,"Provides a list of indicators used in subsequent sections"]
[null,null,"Validation & Checks",null,10,"Provides a list of checks within the model, including lookup tables (name ranges)"]
[null,null,"Demand->",null,11,"Section divider for sheets related to demand forecast"]
[null,null,"Input|Demand",null,12,"Inputs demand assumptions from ENEA (Blunomy) and CORE"]
[null,null,"Calc|Demand",null,13,"Calculates demand outputs for the chosen (active) scenario"]
[null,null,"Assets->",null,14,"Section divider for sheets related to asset investments"]
[null,null,"Input|Assets",null,15,"Inputs network asset assumptions from Jemena's engineering team"]
[null,null,"Calc|Assets",null,16,"Calculates opex and capex outputs for the chosen (active) scenario"]
[null,null,"Revenue->",null,17,"Section divider for sheets related to revenue"]
[null,null,"Input|Economics",null,{"$f":"E32+1","v":18},"Inputs for CPI, WACC and opex rate of change forecasts"]
[null,null,"Input|Actual&Fcst Data",null,19,"Inputs the business forecast data for revenue calculation"]
[null,null,"Input|Scenarios",null,20,"Scenario tool for revenue calculation"]
[null,null,"Calc|WACC",null,21,"Calculates WACC assumptions for revenue calculation"]
[null,null,"Calc|Adjusted Data",null,22,"Calculates the business forecast data (post scenarios)"]
[null,null,"Calc|RAB",null,23,"Roll-forward RAB using actual/forecast capex"]
[null,null,"Calc|RAB_Depn",null,24,"Calculates the depreciation for RAB"]
[null,null,"Calc|TAB",null,25,"Roll-forward TAB using actual/forecast capex"]
[null,null,"Calc|TAB_Depn",null,26,"Calculates the depreciation for TAB"]
[null,null,"Calc|Opex",null,27,"Calculates the opex forecasts (either base-step-trend or zero-based forecasts)"]
[null,null,"Calc|Incentives",null,28,"Calculates revenue from incentives schemes CESS and EBSS"]
[null,null,"Calc|Other BB Revenue",null,29,"Calculates the return on capital, tax allowance and revenue adjustments of the building block revenue"]
[null,null,"Calc|BB Summary",null,30,"Calculates building block revenue"]
[null,null,"Pricing & WTP->",null,31,"Section divider for sheets related to pricing and customers' willingness to pay (WtP)"]
[null,null,"Input|Pricing",null,32,"Inputs pricing assumptions for estimating network bills"]
[null,null,"Calc|Pricing",null,33,"Calculates tariffs and network bills for the chosen (active) scenario"]
[null,null,"Input|WTP",null,34,"Inputs WtP assumptions from ENEA (Blunomy)"]
[null,null,"Calc|WTP",null,35,"Calculates WtP outputs for the chosen (active) scenario"]
[]
[null,"Model Key Legend"]
[]
[null,null,"Model key",null,null,"Description"]
[]
[null,null,"Input",null,"--------->","Input assumption (hardcode)"]
[null,null,"External link",null,"--------->","External link (outside the model)"]
[null,null,"Internal link",null,"--------->","Internal link (different sheet within the model)"]
[null,null,"Drop-down",null,"--------->","Choice from a drop-down list"]
[null,null,"Calculation",null,"--------->","Calculation (general formula driven)"]
[null,null,"Unique calculation",null,"--------->","Unique calculation that differs from other cells in the same block"]
[null,null,"Empty cell",null,"--------->","Cells that should not have any values/entries"]
[]
[null,"End"]

{"sheet":"Output|Stranding risk and AD","index":2,"n_rows":628,"n_cols":44,"rows_kept":628,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"Model_Name","v":"JGN GasNetworks 2050 - Long-term Future of Gas model"},null,"Section Check:",{"$f":"IF(COUNTA($A$7:$A$628)=COUNTIF($A$7:$A$628,\"Ok\"),\"Ok\",\"Check\")","v":"Ok"},null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,{"$f":"RIGHT(CELL(\"filename\",C1),LEN(CELL(\"filename\",C1))-FIND(\"]\",CELL(\"filename\",C1)))","v":"Output|Stranding risk and AD"},null,"Overall Check:",{"$f":"Overall_Check","v":"Ok"}]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,{"$f":"'Calc|Indicators'!S$3","v":2025},{"$f":"'Calc|Indicators'!T$3","v":2026},{"$f":"'Calc|Indicators'!U$3","v":2027},{"$f":"'Calc|Indicators'!V$3","v":2028},{"$f":"'Calc|Indicators'!W$3","v":2029},{"$f":"'Calc|Indicators'!X$3","v":2030},{"$f":"'Calc|Indicators'!Y$3","v":2031},{"$f":"'Calc|Indicators'!Z$3","v":2032},{"$f":"'Calc|Indicators'!AA$3","v":2033},{"$f":"'Calc|Indicators'!AB$3","v":2034},{"$f":"'Calc|Indicators'!AC$3","v":2035},{"$f":"'Calc|Indicators'!AD$3","v":2036},{"$f":"'Calc|Indicators'!AE$3","v":2037},{"$f":"'Calc|Indicators'!AF$3","v":2038},{"$f":"'Calc|Indicators'!AG$3","v":2039},{"$f":"'Calc|Indicators'!AH$3","v":2040},{"$f":"'Calc|Indicators'!AI$3","v":2041},{"$f":"'Calc|Indicators'!AJ$3","v":2042},{"$f":"'Calc|Indicators'!AK$3","v":2043},{"$f":"'Calc|Indicators'!AL$3","v":2044},{"$f":"'Calc|Indicators'!AM$3","v":2045},{"$f":"'Calc|Indicators'!AN$3","v":2046},{"$f":"'Calc|Indicators'!AO$3","v":2047},{"$f":"'Calc|Indicators'!AP$3","v":2048},{"$f":"'Calc|Indicators'!AQ$3","v":2049},{"$f":"'Calc|Indicators'!AR$3","v":2050}]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Decision Tree | Stranding risk and accelerated depreciation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Output | Charts (Static)"]
[]
[null,null,"Section 0: Overview of scenarios"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Section 1: End-customer gas vs electrification price (without accelerated depreciation)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Section 2: End-customer gas vs electrification price (with accelerated depreciation for JGN to remain competitive in future - i.e. having end customer gas price below electrification price)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Note: JGN's network price is calculated based on the building block revenue rather than smoothed revenue to provide a directional long-term view"]
[]
[null,null,"Section 3: End-customer gas price with and without accelerated depreciation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Section 4.1: Accelerated depreciation required and proposed in RY26-30"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$millions, Real 2025",{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario based accelerated depreciation (AD) required",{"$f":"SUM(O434:S434)-SUM(O236:S236)","v":1549.6218011313213},{"$f":"SUM(O532:S532)-SUM(O334:S334)","v":2380.548546285464},{"$f":"SUM(O581:S581)-SUM(O383:S383)","v":2289.0768516218682},{"$f":"SUM(O483:S483)-SUM(O285:S285)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Range of AD tested in customer engagement",500,500,500,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Range of AD tested in customer engagement (lower bound)",300,300,300,300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed AD after customer consultation",400,400,400,400]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Section 4.2: RY26-30 Network bill impact for accelerated depreciation (for typical residential customer with 18GJ annual consumption)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RY26-30 Average annual network bill"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$dollars, Real 2025","RY25","no AD",{"$f":"V616&\" AD\"","v":"300 AD"},{"$f":"Y616&\" AD\"","v":"500 AD"},{"$f":"AB616&\" AD\"","v":"700 AD"},{"$f":"AE616&\" AD\"","v":"900 AD"},{"$f":"AH616&\" AD\"","v":"1100 AD"},{"$f":"AK616&\" AD\"","v":"1500 AD"},{"$f":"AN616&\" AD\"","v":"2200 AD"},{"$f":"AQ616&\" AD\"","v":"2400 AD"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Network bill",{"$f":"O626","v":0},{"$f":"T626","v":274.62283969433457},{"$f":"W626","v":309.96528277867264},{"$f":"Z626","v":333.52745135062293},{"$f":"AC626","v":357.08961992257355},{"$f":"AF626","v":380.65178849452388},{"$f":"AI626","v":404.21395706647434},{"$f":"AL626","v":451.33829421037495},{"$f":"AO626","v":531.96908567842695},{"$f":"AR626","v":555.0890171213448}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incremental bill compared to no AD",null,null,{"$f":"V179-$U179","v":35.342443084338072},58.904611656288353,82.466780228238974,106.02894880018931,129.59111737213976,176.71545451604038,257.34624598409238,280.46617742701022]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Calc | Charts"]
[]
[null,"Base case | no accelerated depreciation (pasted-value scenario results)"]
[]
[null,null,{"$f":"'Input|Assumptions'!$C$31","v":"Electric Hare"}]
[]
[null,null,"Scenario setting","Scenario Selection"]
[]
[null,null,"Future scenario","Electric Hare"]
[null,null,"Asset replacement","Current replacement pace"]
[null,null,"Transition to renewable gas","Current pace of hydrogen readiness"]
[null,null,"Connection approach","Maintain current capital contributions"]
[null,null,"Pace of capital recovery","No accelerate recovery"]
[null,null,"Shorten asset lives cap",false,"",""]
[null,null,"Profiled depreciation on long-life assets","n/a","n/a","n/a","n/a"]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O215:AM215)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - highrise","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,351981.88195655704,330502.63582236588,309026.15038850158,287552.41118956421,266081.4038359492,240959.95558254427,212186.71059907856,183413.47859040831,154640.25948854868,125867.05322587116,104929.13085197344,91826.485964127234,78723.841076281009,65621.196188434798,52518.551300588588,41370.505970998929,32177.060199665815,22983.614428332716,13790.168656999609,4596.7228856665279]
[{"$f":"IF(AND(ISNUMBER(O216:AM216)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - non-highrise","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1094893.6179609892,1028079.1291577222,961273.22793615761,894475.86929945054,827687.00848652946,749542.89148341317,660039.30077213631,570535.75042095012,481032.24021837779,391528.76995405019,326398.15171565837,285640.3655865342,244882.57945740997,204124.79332828571,163367.00719916154,128689.30272113945,100091.67989421953,71494.05706729964,42896.43424037972,14298.811413459882]
[{"$f":"IF(AND(ISNUMBER(O217:AM217)),\"Ok\",\"Check\")","v":"Ok"},null,"Commercial","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,33619.719458640109,31124.943021546871,28630.539685371066,26136.449002574736,23642.575286562584,21059.865568965412,18387.855274961497,15714.826440736402,13040.127679047118,10362.700932272946,8602.91116256024,7758.0653717667265,6901.9514327566503,6028.4842720799488,5129.4567429785429,4248.3789920796789,3378.1546584980279,2468.0954776667695,1537.6682431711288,623.19451758933633]
[{"$f":"IF(AND(ISNUMBER(O218:AM218)),\"Ok\",\"Check\")","v":"Ok"},null,"Industrial","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,377,377,377,377,377,366.01117906036291,344.0335371810886,322.05589530181442,300.07825342254012,278.10061154326593,256.12296966399163,234.14532778471741,212.16768590544316,190.19004402616892,168.21240214689468,154.47637597234825,148.9819655025297,143.4875550327111,137.99314456289255,132.49873409307395,127.0043236232554,121.50991315343683,116.01550268361828,110.5210922137997,105.02668174398116]
[]
[null,null,"Throughput","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O222:AM222)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - highrise","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,5.6645980315776487,5.3180212369273203,4.9714934940788966,4.6250145460128325,4.2785841370563098,3.8019024725236812,3.3252209883794994,2.8485396836785726,2.3718585574806603,1.8951776088504519,1.6708018711172907,1.4464261333841297,1.2220503956509683,0.99767465791780718,0.77329892018464619,0.61863913614771693,0.4639793521107875,0.30931956807385808,0.15465978403692865,0]
[{"$f":"IF(AND(ISNUMBER(O223:AM223)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - non-highrise","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,17.620600806533105,16.542520541473166,15.464592859564828,14.386816961309382,13.309192051397321,11.82640063783186,10.343609785392315,8.8608194911385372,7.3780297521457561,5.8952405655045466,5.197285426723715,4.4993302879428843,3.801375149162054,3.1034200103812224,2.4054648716003921,1.9243718972803134,1.4432789229602345,0.96218594864015583,0.48109297432007658,0]
[{"$f":"IF(AND(ISNUMBER(O224:AM224)),\"Ok\",\"Check\")","v":"Ok"},null,"Commercial","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.186188467062903,9.3892510342394893,8.5922505939754714,7.7951375610885174,6.9978304118924166,6.1950028407438467,5.3916146285470914,4.5873057505496933,3.7814888910218962,2.9732125869909489,2.7577889384013878,2.5359893022904862,2.3041779011315087,2.0571407284272425,1.7881557841734426,1.4933832933296014,1.1663424881019402,0.81363646569453607,0.45697352403793412,0.12746937576898712]
[{"$f":"IF(AND(ISNUMBER(O225:AM225)),\"Ok\",\"Check\")","v":"Ok"},null,"Industrial","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.416126227246835,38.165495161114656,36.921660176713459,35.684519332817288,34.453972217318565,33.229919924291337,32.01226503139852,30.800911577638114,29.595765041423128,28.396732318990367,27.80189091618265,27.212981288351795,26.629914458873156,26.052602785771452,25.48095994170102,24.914900894226403,24.354341886398654,23.799200417623073,23.249395224813881,22.704846263831573]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O229:AM229)),\"Ok\",\"Check\")","v":"Ok"},null,"Capex - BAU","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,225.89354699698683,198.84618851219327,183.06114736209381,162.95037880831697,149.19197784257136,121.86063099046793,121.8606309904679,121.86063099046793,117.82023090190889,112.89754152404396,107.97485214617913,103.05216276831422,95.243473327192874,88.317073175377374,81.39067302356186,74.792003803300091,68.081416637744155,61.276567028363445,54.378386436852871,45.322977801906973,36.182055083423549,27.041132364940129,21.556578733850074,16.072025102760012,10.587471471669955]
[{"$f":"IF(AND(ISNUMBER(O230:AM230)),\"Ok\",\"Check\")","v":"Ok"},null,"Capex - Hydrogen readiness","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(AND(ISNUMBER(O231:AM231)),\"Ok\",\"Check\")","v":"Ok"},null,"Opex - BAU","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,259.00960583794608,253.26400736945945,248.75446645751668,244.33220131978405,239.19159431886749,230.92650001881992,225.42083428181081,219.73110481099613,208.92139977136333,197.50748043454936,185.04059687104689,171.48915644658851,154.401474884766,137.80831849445576,120.95816885492128,106.21152707102421,94.567656700488911,83.015433740358006,76.070016821647698,73.195394795339027,70.56269214529793,68.011256741842914,66.783623502354629,65.596886739306314,64.450444305886066]
[{"$f":"IF(AND(ISNUMBER(O232:AM232)),\"Ok\",\"Check\")","v":"Ok"},null,"Opex - Decommissioning","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,27.949923825531506,30.074064134220237,30.074064134220237,30.074064134220237,50.038295438171282,47.914155129482545,47.914155129482545,47.914155129482545,47.914155129482545,47.914155129482545,47.914155129482545,62.110941834514435,62.110941834514435,62.110941834514435,37.266565100708661,37.266565100708661,37.266565100708661]
[]
[null,null,"RAB and depreciation","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O236:AM236)),\"Ok\",\"Check\")","v":"Ok"},null,"Straight-line depreciation","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,177.68486311957741,173.24860009265802,181.49572340716372,188.97213136271736,195.87354715615433,207.19883513207702,212.40385801685551,216.88471194332504,220.67076746752011,224.7769308757093,225.28419490408882,223.35381286528428,221.32226702670548,218.27833908165564,214.86162169010487,211.98585306109058,167.9985368200372,152.32194230978365,149.52185575367295,146.55937378424329,143.21950942520695,139.32423663392376,135.2103216603731,131.1382745908476,127.02763958928162]
[{"$f":"IF(AND(ISNUMBER(O237:AM237)),\"Ok\",\"Check\")","v":"Ok"},null,"Closing RAB","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,3964.7308043533121,3989.096240741108,3989.5140915868733,3962.5231268604475,3915.0391674469879,3830.4409556649653,3740.7170239102898,3646.5345433584089,3544.4428772347378,3433.2870258969328,3316.6670513388704,3197.0205996277346,3071.5472440465705,2942.1539991703062,2809.2136544454429,2672.5175769788984,2573.0638307114514,2482.4461127420186,2387.6932784389646,2286.7979402241599,2180.0507700662997,2068.0071763976289,1954.5624799212535,1839.6748127331477,1723.3827627653527]
[{"$f":"IF(AND(ISNUMBER(O238:AM238)),\"Ok\",\"Check\")","v":"Ok"},null,"RAB per customer","Stored Input","$dollars","Real 2025","End-year",null,null,null,null,null,null,null,2551.5607203820441,2551.6579803960994,2548.2119592184226,2541.937680812965,2543.0224697773974,2586.6305880860605,2691.0650900191135,2806.6415265066271,2933.012905728423,3071.7728768050274,3277.9257853576914,3588.7385464819126,3989.6637300045513,4534.0441128346465,5321.2187603783732,6072.7349951412543,6676.7983979623787,7507.7337122332128,8653.807147524165,10340.599806443392,12497.769199969125,15231.873582753884,20137.302551649474,31536.493785605329,87821.251283966572]
[]
[null,null,"Revenue and prices","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O242:AM242)),\"Ok\",\"Check\")","v":"Ok"},null,"Building block revenue","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,503.57948112544943,463.58796620084996,451.17346396673435,476.22244226929917,474.90804799896961,545.83863384915674,554.05852930400147,558.8039361681125,574.41186910978217,567.50559111614177,552.74736860711016,534.50490111448175,532.33494065933223,507.3139513049631,483.63880622040222,462.65909546760867,397.52023962192493,366.03996415812526,354.20568003938945,360.32659538279268,351.95739324875007,342.86487247681384,309.88188895999679,301.74564090589132,293.51795602079062]
[]
[{"$f":"IF(AND(ISNUMBER(O244:AL244)),\"Ok\",\"Check\")","v":"Ok"},null,"End-customer gas price - Residential","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,52.050456362651431,51.555651674437414,51.994012201324388,53.577562531106089,54.643665819852259,57.440306075337467,58.541725395881564,59.644415372044541,61.210511631129116,62.220728442255883,63.791721521296708,65.629771595792221,68.669037908279705,71.639326862112895,75.974862302606311,77.55903441889032,76.037300790647606,76.873726433472171,79.982286720796282,86.740147132636594,92.261894671606385,101.5686202712792,115.40660731420436,167.00151866969446,{"$f":"NA()","v":{"$error":"#N/A"}}]
[{"$f":"IF(AND(ISNUMBER(O245:AL245)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - distribution","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,13.474967993279805,12.362300059503747,12.177023186215132,13.131662167724302,13.564459272294787,15.891077674873614,16.483545473810263,17.032427605833675,17.992661779974711,18.336131565567218,19.065631588493847,19.939025849870308,21.858560358734476,23.510005686641371,26.265027914349467,27.196322585321898,25.674588957079216,26.511014599903771,29.619574887227881,36.377435299068189,41.899182838037973,51.205908437710818,65.04389548063601,116.63880683612607,{"$f":"NA()","v":{"$error":"#N/A"}}]
[{"$f":"IF(AND(ISNUMBER(O246:AL246)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - wholesale","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,17.896694005682747,18.514557251244774,19.138194651420378,19.767105999692905,20.400412183868596,20.870434036774967,21.379385558382417,21.933193402521987,22.539055487465522,23.205802512999785,24.047295569113967,25.011951382233022,26.13168318585635,27.45052681178262,29.031040024567957,29.683917469879514,29.683917469879514,29.683917469879514,29.683917469879514,29.683917469879514,29.683917469879514,29.683917469879514,29.683917469879514,29.683917469879514,{"$f":"NA()","v":{"$error":"#N/A"}}]
[{"$f":"IF(AND(ISNUMBER(O247:AL247)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - other","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,{"$f":"NA()","v":{"$error":"#N/A"}}]
[{"$f":"IF(AND(ISNUMBER(O248:AM248)),\"Ok\",\"Check\")","v":"Ok"},null,"End-customer electrification price - at end of appliance life","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,60.851525168432431,59.58482662873157,58.268961190367307,56.8941059197371,55.451355287648028,36.519154373008753,34.264962336041293,32.251049636319358,30.454105754270895,28.853835647836018,27.429877673219735,26.022515298892639,24.632318333976229,23.641909639566986,22.653994350366286,21.664950549843624,20.691037283831495,19.732216616198883,18.788069099491331,17.857469877118547,16.941622138223931,16.039742234617474,15.150075566589214,14.27507025712368,13.414684842105087]
[]
[null,null,{"$f":"'Input|Assumptions'!$C$32","v":"Big Hydrogen"}]
[]
[null,null,"Scenario setting","Scenario Selection"]
[]
[null,null,"Future scenario","Big Hydrogen"]
[null,null,"Asset replacement","Current replacement pace"]
[null,null,"Transition to renewable gas","Current pace of hydrogen readiness"]
[null,null,"Connection approach","Maintain current capital contributions"]
[null,null,"Pace of capital recovery","No accelerate recovery"]
[null,null,"Shorten asset lives cap",false,"",""]
[null,null,"Profiled depreciation on long-life assets","n/a","n/a","n/a","n/a"]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O264:AM264)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - highrise","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,363445.11815746716,364867.35663288191,366254.07971596508,367603.80569955881,368905.55729893851,370163.87977511075,371350.55071090715,372444.87516366964,373470.24251430476,374433.53037300165,375353.75654502987,376266.41784452659,377181.36045920127,378098.59014943818,379018.11269021931,379939.93387116119,380864.05949655222,381790.49538538972,382719.24737141753,383650.32130316313]
[{"$f":"IF(AND(ISNUMBER(O265:AM265)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - non-highrise","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1130551.7719767261,1134975.8628455352,1139289.4776404419,1143488.0072841221,1147537.3052491439,1151451.5102668554,1155142.8321809296,1158546.8961987933,1161736.4585763663,1164732.9131747787,1167595.417793578,1170434.3907163441,1173280.4600197962,1176133.6436224929,1178993.959488401,1181861.4256270106,1184736.0600934508,1187617.8809886056,1190506.9064592288,1193403.1546980627]
[{"$f":"IF(AND(ISNUMBER(O266:AM266)),\"Ok\",\"Check\")","v":"Ok"},null,"Commercial","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34767.834519437085,34568.552549816886,34368.649898112104,34167.667518061491,33965.11956900917,33761.518662079172,33555.259888797831,33345.296167013512,33132.912938487985,32918.462803387891,32702.994159148155,32488.444773780502,32275.408601568473,32063.874404236551,31853.831021002348,31645.267101110447,31438.171571383959,31232.533413403082,31028.341656181921,30825.585452544794]
[{"$f":"IF(AND(ISNUMBER(O267:AM267)),\"Ok\",\"Check\")","v":"Ok"},null,"Industrial","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,377,377,377,377,377,376.7155128587379,376.14696792864629,375.57928105543454,375.01245094410967,374.44647630163342,373.88135583691877,373.31708826082735,372.75367228616631,372.19110662768543,371.62939000207439,371.06852112795946,370.50849872590084,369.94932151838981,369.39098822984545,368.83349758661211,368.27684831695638,367.72103915106408,367.16606882103747,366.6119360608925,366.05863960655552]
[]
[null,null,"Throughput","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O271:AM271)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - highrise","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,6.0344914318789611,6.0570834162807579,6.0792936752205149,6.1006513025559714,6.1213119166475032,6.1413290824748845,6.1596975396452507,6.1767533758112014,6.1928883280410689,6.207899902377612,6.2225992299942217,6.2373349325760845,6.2521071016376615,6.2669158289250273,6.2817612064164541,6.2966433263229993,6.3115622810891034,6.3265181633931808,6.3415110661481933,6.356541082502277]
[{"$f":"IF(AND(ISNUMBER(O272:AM272)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - non-highrise","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.771210948920441,18.841486780736282,18.910575196967326,18.977011371847677,19.041279380150343,19.103545843958766,19.16068374667077,19.213738540466643,19.263928783567756,19.310624587468986,19.356349100066847,19.402186762572001,19.448137859654199,19.494202676703686,19.540381499832968,19.586674615878692,19.633082312403456,19.679604877697688,19.726242600781401,19.772995771406151]
[{"$f":"IF(AND(ISNUMBER(O273:AM273)),\"Ok\",\"Check\")","v":"Ok"},null,"Commercial","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.737987024740109,10.498566688613694,10.264757536003948,10.036267317260583,9.8130478136312611,9.5949749057896625,9.3817920727158732,9.1734348535866275,8.9698322617730444,8.7708464321599546,8.5764641410048572,8.3866159746371807,8.2011947652078891,8.0200963933424472,7.843218675937937,7.6704620278748541,7.5017292704321683,7.3369254341689327,7.175957839170942,7.0187359991031064]
[{"$f":"IF(AND(ISNUMBER(O274:AM274)),\"Ok\",\"Check\")","v":"Ok"},null,"Industrial","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.475926671042679,38.30846207908472,37.153670466261261,36.012659506549127,34.887118053047075,33.778547472274397,32.688627935306712,31.619204949134573,30.572163053171156,29.549483351387824,28.553214500733624,27.585438199439466,26.648261036846488,25.743788488872692,24.874100148676092,24.041228516048019,23.247135132571202,22.493688362056631,21.782643078647943,21.115621861966584]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O278:AM278)),\"Ok\",\"Check\")","v":"Ok"},null,"Capex - BAU","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,225.89354699698683,198.84618851219327,183.06114736209381,162.95037880831697,149.19197784257136,176.2564618038148,177.25484575453399,178.58199667658559,179.53025039429707,180.53949646122612,180.03604341255897,178.6572754331504,177.55323872355723,176.82783922138523,175.90948314531801,177.84615142952237,179.98551881165812,182.05383020259706,184.01902028770527,185.89750881463766,186.42400649107219,186.94611086489118,187.46647789375015,187.98204728270741,188.49331224444751]
[{"$f":"IF(AND(ISNUMBER(O279:AM279)),\"Ok\",\"Check\")","v":"Ok"},null,"Capex - Hydrogen readiness","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,69.347454046882788,69.347454046882817,69.347454046882845,69.347454046882817,69.347454046882817,69.347454046882817,69.347454046882788,69.347454046882817,69.347454046882817,69.347454046882845,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(AND(ISNUMBER(O280:AM280)),\"Ok\",\"Check\")","v":"Ok"},null,"Opex - BAU","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,260.5268644973371,254.35556036182709,249.45250194424256,244.6669905220507,239.19159431886749,234.96193200009398,236.63481398808369,238.28811318546505,240.03198044833883,241.78978154567557,243.95842671346577,246.23181438672711,248.43738669766262,250.69491784042782,252.93220263240445,256.2431790656268,259.58100752116542,262.83680879201393,266.11410046054834,269.33245878280087,270.5246561221154,271.88044197849609,273.22504002112902,274.67540939501595,276.15309160608342]
[{"$f":"IF(AND(ISNUMBER(O281:AM281)),\"Ok\",\"Check\")","v":"Ok"},null,"Opex - Decommissioning","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"RAB and depreciation","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O285:AM285)),\"Ok\",\"Check\")","v":"Ok"},null,"Straight-line depreciation","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,177.68486311957741,173.24860009265802,181.49572340716372,188.97213136271736,195.87354715615433,207.19883513207702,215.43132318862737,222.95807794560017,229.81687790441552,237.36984689941005,241.73245618124531,245.21805851967926,248.95338152563815,252.29973819065543,255.71132916808659,260.05603687244195,222.97767772509528,214.75427192835321,219.83552544388803,225.12375223327038,230.59649559378124,235.40970938695594,240.54240458464989,245.87914735794129,251.25579152229454]
[{"$f":"IF(AND(ISNUMBER(O286:AM286)),\"Ok\",\"Check\")","v":"Ok"},null,"Closing RAB","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,3964.7308043533121,3989.096240741108,3989.5140915868733,3962.5231268604475,3915.0391674469879,3954.6333694042892,3987.1800368697068,4013.596966549278,4034.0066465235541,4047.8966685908722,4056.9246160941025,4061.0988520104097,4060.4422928571225,4055.719656181348,4046.6742214842989,3964.9345216776765,3922.4407288171387,3890.265833077297,3855.0006046948106,3816.3501494573634,3772.7590392044153,3724.882342262792,3672.3988091039409,3615.0995209054859,3552.940205132938]
[{"$f":"IF(AND(ISNUMBER(O287:AM287)),\"Ok\",\"Check\")","v":"Ok"},null,"RAB per customer","Stored Input","$dollars","Real 2025","End-year",null,null,null,null,null,null,null,2551.5607203820441,2551.6579803960994,2548.2119592184226,2541.937680812965,2543.0224697773974,2586.1789272898914,2597.8703555847283,2605.7448495236649,2609.9357027269957,2610.2286136053513,2607.6956810916658,2602.5645347567511,2595.0129780220414,2585.3822498838704,2573.4728620507894,2515.7843035217688,2483.24933541255,2457.3609962428145,2429.6240176174565,2399.8659200361944,2367.1249597701199,2331.8319286475626,2293.8040503886536,2252.9303049687142,2209.2031623429698]
[]
[null,null,"Revenue and prices","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O291:AM291)),\"Ok\",\"Check\")","v":"Ok"},null,"Building block revenue","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,505.09673978484051,464.67951919321752,451.87149945346022,476.55723147156573,474.90804799896961,549.87406583043094,570.91898223083592,588.39287332133472,593.90216705801083,604.13123222387401,610.69676701325477,616.84481314527397,622.99899476508949,628.68781283180374,634.35434317790146,642.1476340107447,601.36905463781727,594.62452657359802,603.36516788113317,612.09826174502712,618.78782301876117,624.74038199111874,630.87896180514633,637.18587044838796,643.39279395727715]
[]
[{"$f":"IF(AND(ISNUMBER(O293:AM293)),\"Ok\",\"Check\")","v":"Ok"},null,"End-customer gas price - Residential","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,52.379315261159846,51.883216237076766,52.286996111054066,53.802729229941754,54.769594865282606,57.059972031068334,57.795497277723442,58.409664267965418,58.674781594772192,59.053400068772248,59.314464120975508,59.54946268655069,59.768016215300996,59.955641409786352,60.123774754930906,60.370316608423167,59.363802359668931,59.22630190353285,59.112835551586194,58.898913025593785,58.673836047931786,58.471489437717423,58.314959159714171,58.203739241400775,58.13109868293558]
[{"$f":"IF(AND(ISNUMBER(O294:AM294)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - distribution","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,13.515605573307914,12.391339944607575,12.195796658355869,13.140823337043512,13.564387770494179,15.55569588736769,16.002173162263997,16.338378277481958,16.337393307202468,16.462826041717555,16.484645029389537,16.494908893770653,16.504376537126724,16.499759873169204,16.493429704790884,16.538828422325984,15.340297043646116,15.020698372987081,15.090847538062368,15.155552655015679,15.164929726307387,15.152231807840689,15.140192075089638,15.128268946845882,15.110052645563201]
[{"$f":"IF(AND(ISNUMBER(O295:AM295)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - wholesale","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,18.18491532416304,18.813081928780306,19.412405089009322,19.983111529209349,20.526412731099541,20.825481780011753,21.114529751770558,21.392491626794587,21.658593923880836,21.911779663365799,22.151024727897088,22.375759429091154,22.584845314485392,22.777087172928258,22.951550686451139,23.152693822408288,23.34471095233393,23.526809166856882,23.343193649834955,23.064566006889223,22.830111957935515,22.640463266187837,22.495972720935651,22.396675930866007,22.342251673683503]
[{"$f":"IF(AND(ISNUMBER(O296:AM296)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - other","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883]
[{"$f":"IF(AND(ISNUMBER(O297:AM297)),\"Ok\",\"Check\")","v":"Ok"},null,"End-customer electrification price - at end of appliance life","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,71.679850352072137,71.648770635104285,71.635896867908812,71.643665821324063,71.670584480600624,71.517565105982257,71.47431320595534,71.444643931133001,71.42941528832695,71.426130711436016,71.43739405228574,71.455094761051427,71.479245975942675,71.499701267247886,71.507401448265341,71.502297367822962,71.481594291522981,71.444509190759945,71.391115986473977,71.32218750024731,71.236754134246866,71.134712778599066,71.015960104442755,70.880392560277016,70.727906368317903]
[]
[null,null,{"$f":"'Input|Assumptions'!$C$33","v":"Electric Tortoise"}]
[]
[null,null,"Scenario setting","Scenario Selection"]
[]
[null,null,"Future scenario","Electric Tortoise"]
[null,null,"Asset replacement","Current replacement pace"]
[null,null,"Transition to renewable gas","Current pace of hydrogen readiness"]
[null,null,"Connection approach","Maintain current capital contributions"]
[null,null,"Pace of capital recovery","No accelerate recovery"]
[null,null,"Shorten asset lives cap",false,"",""]
[null,null,"Profiled depreciation on long-life assets","n/a","n/a","n/a","n/a"]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O313:AM313)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - highrise","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,362266.62849862967,361226.35075416922,359676.41275457729,357136.73559036432,353031.51457606297,346066.49705567857,334979.99017514096,318557.70707940572,295360.20920042426,265149.12165375915,229825.83813449938,193353.84837890606,159470.58419796874,128864.53247599141,99579.072921211657,70768.221739661254,45031.334129597992,26286.07985993426,15895.641325077542,11710.690291179699]
[{"$f":"IF(AND(ISNUMBER(O314:AM314)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - non-highrise","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1126885.8991791785,1123649.9557351996,1118828.635914545,1110928.5806522653,1098158.661178306,1076492.9061409582,1042006.6264452341,990922.59662551642,918763.22228733636,824787.00179941067,714908.51181668625,601456.79493920668,496057.70592594519,400852.8888055206,309755.97612539423,220135.40556830866,140076.8700726791,81766.882203917252,49445.829834992546,36427.897908997766]
[{"$f":"IF(AND(ISNUMBER(O315:AM315)),\"Ok\",\"Check\")","v":"Ok"},null,"Commercial","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34670.880722297887,34280.736579674835,33895.576597675521,33467.868906627613,32897.695803377945,32063.382739040957,30847.861998855005,29135.225884320367,26816.97295906267,23909.758172007489,20676.288932704112,17591.392070161797,15090.634155428013,13267.700423271572,11830.212863221335,10393.81214814108,8754.9601830139218,6926.4463246527885,5071.8852156899466,3446.3473638730038]
[{"$f":"IF(AND(ISNUMBER(O316:AM316)),\"Ok\",\"Check\")","v":"Ok"},null,"Industrial","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,377,377,377,377,377,374.19622401828366,368.64590439686026,363.20888119886934,357.88284175036813,352.66552058508898,347.55469848080872,342.54820151538695,337.6439001420747,332.83970828369672,328.13358244532532,323.52352084506606,319.00756256258626,313.6293751749829,305.54893843641446,293.08980532030864,274.64397990028732,248.99579856829888,216.52358800271708,180.56216627570626,147.3337087426919]
[]
[null,null,"Throughput","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O320:AM320)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - highrise","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,5.9965599544803876,5.9777388939890415,5.9466693844670688,5.8959898553786267,5.8145274429906575,5.6708801886849294,5.4555902583866649,5.1392108382126276,4.703929580495827,4.1587768271654584,3.5543034292322968,2.9653441545231503,2.4348551266039178,1.9401489707429651,1.4415296245518709,0.9566801628062348,0.56131846683672504,0.31542793581145862,0.20604402431416011,0.17261593869304573]
[{"$f":"IF(AND(ISNUMBER(O321:AM321)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - non-highrise","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.653219271926524,18.594673477180823,18.498027003505271,18.340380556899099,18.086979231434565,17.640142419543281,16.970450078038244,15.986303376858027,14.632294277176644,12.936513042309128,11.056205845969124,9.224157708907434,7.5739902405182962,6.0351308827374197,4.4840989463723222,2.9759003470971508,1.7460671656361895,0.9811869631664738,0.64093153314185813,0.53694834683760129]
[{"$f":"IF(AND(ISNUMBER(O322:AM322)),\"Ok\",\"Check\")","v":"Ok"},null,"Commercial","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.841643212812436,10.702034308601402,10.564242322745352,10.424544637743601,10.278835681853291,10.121980880746369,9.9499477118404567,9.7574097132324695,9.5413095613622083,9.3061965069664989,9.0681958532197431,8.8091427513578981,8.4987978619954632,8.0891836021358383,7.5083807574439758,6.6867230061240939,5.5928957094859797,4.284118666904507,2.9456834753916366,1.8421436993428562]
[{"$f":"IF(AND(ISNUMBER(O323:AM323)),\"Ok\",\"Check\")","v":"Ok"},null,"Industrial","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,40.013214114340762,39.363717858278015,38.724982676897518,38.096826361180781,37.479069859681616,36.871537222498631,36.274055546265139,35.686454920137258,35.1085683727621,34.540231820207545,33.981284014835978,33.431566495104377,32.825526132460567,32.10245587184766,31.208013512029904,30.086185005005838,28.709513839841261,27.131210640968174,25.526403714231492,24.146151311954508]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O327:AM327)),\"Ok\",\"Check\")","v":"Ok"},null,"Capex - BAU","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,225.89354699698683,198.84618851219327,183.06114736209381,162.95037880831697,149.19197784257136,123.06171480851062,123.04406060391591,123.03790300930449,123.0236735603817,123.007915873744,122.9945879032984,122.95940033868679,122.9306426448866,122.91324487694133,109.42245230239097,96.365572066271724,87.660462723813765,78.834489096227443,69.889452512746885,63.143278984537226,55.117472506458945,47.090415240962244,39.062157166357892,30.838494162541018,22.613415953979608]
[{"$f":"IF(AND(ISNUMBER(O328:AM328)),\"Ok\",\"Check\")","v":"Ok"},null,"Capex - Hydrogen readiness","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(AND(ISNUMBER(O329:AM329)),\"Ok\",\"Check\")","v":"Ok"},null,"Opex - BAU","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,258.37741472986647,252.05117071127316,247.00937774070192,242.10027330467327,236.51542163887851,231.03029767795479,231.07264059445336,231.0178996240632,230.84324010916922,230.31044275195754,228.82680191366322,226.37969199899368,222.40429121599411,216.46571053844616,192.47444376547298,166.48946764926592,145.66832963459819,125.62596837902227,106.63444762031929,90.387553898970282,75.464164183414582,73.493108616400065,71.606810284014941,69.595371767978179,67.67194370779012]
[{"$f":"IF(AND(ISNUMBER(O330:AM330)),\"Ok\",\"Check\")","v":"Ok"},null,"Opex - Decommissioning","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,93.166412751771659,93.166412751771659,62.110941834514435,62.110941834514435,62.110941834514435,46.58320637588583,49.415393454137472,49.415393454137472,49.415393454137472,55.892861043432575,55.892861043432575]
[]
[null,null,"RAB and depreciation","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O334:AM334)),\"Ok\",\"Check\")","v":"Ok"},null,"Straight-line depreciation","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,177.68486311957741,173.24860009265802,181.49572340716372,188.97213136271736,195.87354715615433,207.19883513207702,212.44340485104755,216.96324953458134,220.78809999224512,225.29317856201692,226.5906123761892,225.87358642239138,225.45610157650191,224.68951973031324,224.01441948868435,223.0813784797038,180.3095364299113,165.45755113675003,162.97176597349679,159.75342172705561,156.54107237893615,153.30385667292271,150.12112505508981,146.83683096314743,143.21494634514983]
[{"$f":"IF(AND(ISNUMBER(O335:AM335)),\"Ok\",\"Check\")","v":"Ok"},null,"Closing RAB","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,3964.7308043533121,3989.096240741108,3989.5140915868733,3962.5231268604475,3915.0391674469879,3831.6325011447284,3743.0438134406809,3649.9516860205763,3552.9591437091635,3451.4446714791311,3348.6195390432913,3246.4765131778263,3144.7224336405307,3043.7176707781537,2929.8246338441322,2803.7408289735731,2711.6790239126844,2625.5968065919337,2533.0072480978779,2436.8532555427846,2335.8312989390261,2229.9649762141703,2119.1985855268495,2003.4471080131148,1883.0466990500768]
[{"$f":"IF(AND(ISNUMBER(O336:AM336)),\"Ok\",\"Check\")","v":"Ok"},null,"RAB per customer","Stored Input","$dollars","Real 2025","End-year",null,null,null,null,null,null,null,2551.5607203820441,2551.6579803960994,2548.2119592184226,2541.937680812965,2543.0224697773974,2513.868601761535,2463.2974885534195,2412.7703238465274,2365.6570169644529,2325.0811233383897,2301.5036427366435,2305.4462978333254,2348.6425783249865,2452.0931914954067,2629.5933973098176,2903.222168295355,3336.5433901736915,3913.3543189855882,4662.3426187292434,5781.9550748629817,7745.5156734845832,11488.023079553543,18396.470684043226,28379.882423160085,36399.84724274218]
[]
[null,null,"Revenue and prices","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O340:AM340)),\"Ok\",\"Check\")","v":"Ok"},null,"Building block revenue","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,502.94729001736982,462.37512954266367,449.42837524991961,473.99051425418838,472.23187531898054,545.94243150829175,559.77993923309202,570.22004233680332,568.57298348287873,570.91818801600311,568.12881767281715,562.50843833203646,555.50958713593536,546.10653142800436,611.88601764707289,582.18101121836287,478.4503712541424,439.63546292533175,416.30235224100937,379.21475525906033,361.70228951852818,354.07834383187895,346.45359776878854,344.92280279270386,336.48891388645154]
[]
[{"$f":"IF(AND(ISNUMBER(O342:AM342)),\"Ok\",\"Check\")","v":"Ok"},null,"End-customer gas price - Residential","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,51.050266244877477,50.192948665743828,50.209654959516598,51.309372945715701,51.826182656112927,55.301935558578215,55.819034510594498,56.264657768967929,56.392299853501939,56.736651535258524,57.114003685108756,57.646108146910642,58.52254863995239,59.881475015140722,62.955715484401708,64.504368660810542,62.928996679640775,64.069391859368096,66.36770402406664,71.578381843282642,77.377286124369391,87.292053530429953,101.24954223910045,117.38814474210403,126.86163775144533]
[{"$f":"IF(AND(ISNUMBER(O343:AM343)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - distribution","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,13.458035668268087,12.329986218097424,12.129951399825002,13.070146908563808,13.488051415532119,16.882439036453516,17.313791142907366,17.66770156765083,17.695680485585026,17.929187773381887,18.176097362619185,18.552147508598214,19.233681280078066,20.343441967383342,23.100957733801618,24.379092138246815,22.495342297642704,23.296937993194476,25.199547432162312,29.899975036197059,35.048642858700134,44.963410264760697,58.920898973431193,75.059501476434747,84.532994485776044]
[{"$f":"IF(AND(ISNUMBER(O344:AM344)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - wholesale","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,16.913436212920509,17.18416808395752,17.400909196002704,17.560431673463015,17.659336876891931,17.740702158435809,17.826449003998246,17.918161837628219,18.01782500422803,18.128669398187753,18.259111958800677,18.415166274623534,18.610072996185437,18.859238684068497,19.17596338691121,19.446482158874844,19.754860018309188,20.093659502484741,20.48936222821543,20.999612443396686,21.64984890198037,21.64984890198037,21.64984890198037,21.64984890198037,21.64984890198037]
[{"$f":"IF(AND(ISNUMBER(O345:AM345)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - other","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883]
[{"$f":"IF(AND(ISNUMBER(O346:AM346)),\"Ok\",\"Check\")","v":"Ok"},null,"End-customer electrification price - at end of appliance life","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,68.43357540429713,67.631326816560374,66.700882363743318,65.839801374043091,65.03679374858514,63.255091880250525,61.760579421105817,60.477920890018183,59.371484898165171,58.441532248915827,57.686366646047681,57.105904009584606,56.781921567815367,56.560766891783025,57.131761887589199,57.259806482336195,57.337192974042431,57.364170786820971,57.340637521889214,57.26584517961463,57.082371496099199,56.824887840279203,56.491979031693063,56.086716098429925,55.611408610589791]
[]
[null,null,{"$f":"'Input|Assumptions'!$C$34","v":"Market Hydrogen"}]
[]
[null,null,"Scenario setting","Scenario Selection"]
[]
[null,null,"Future scenario","Market Hydrogen"]
[null,null,"Asset replacement","Current replacement pace"]
[null,null,"Transition to renewable gas","Current pace of hydrogen readiness"]
[null,null,"Connection approach","Maintain current capital contributions"]
[null,null,"Pace of capital recovery","No accelerate recovery"]
[null,null,"Shorten asset lives cap",false,"",""]
[null,null,"Profiled depreciation on long-life assets","n/a","n/a","n/a","n/a"]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O362:AM362)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - highrise","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,363446.39129818394,364870.97968364123,366259.83230093855,367611.7026532772,368915.52437789791,370175.73535700777,371364.1430069615,372460.021633228,373486.84760829597,374451.56956942723,374770.42035465711,374368.53799751418,373532.69279663998,371851.95422177558,368833.87139279227,363181.35891114787,353810.76425609319,339860.28651494504,320082.14309460262,294253.65465103876]
[{"$f":"IF(AND(ISNUMBER(O363:AM363)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - non-highrise","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1130555.7322761535,1134987.132900493,1139307.3719381234,1143512.5719696095,1147568.309376634,1151488.3888723226,1155185.1131020968,1158594.0116149674,1161788.1112675094,1164789.0268614544,1165780.8611226087,1164530.7444246667,1161930.7197559157,1156702.5246884576,1147314.3152455084,1129731.3083952831,1100582.6368009166,1057187.5365719364,995664.5886131468,915321.11467852094]
[{"$f":"IF(AND(ISNUMBER(O364:AM364)),\"Ok\",\"Check\")","v":"Ok"},null,"Commercial","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34768.785943527626,34571.372630450875,34373.27775402079,34174.037238618999,33973.158430201525,33771.161569520016,33566.414765622256,33357.853105399619,33146.784689445412,32933.568886277644,32642.785447142483,32277.834541682882,31917.215431769153,31523.203743831276,31016.501145767383,30306.981588506522,29301.706268609676,27902.218227592399,26021.592360708531,23671.329921877365]
[{"$f":"IF(AND(ISNUMBER(O365:AM365)),\"Ok\",\"Check\")","v":"Ok"},null,"Industrial","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,377,377,377,377,377,373.92377272814485,367.83531166508612,361.87472378905699,356.0399312921968,350.32948312447701,344.74347155828002,339.28096609391969,333.94140609004899,328.72452142053737,323.62994356898832,319.25372613670459,315.59173248456671,312.04522699175448,308.61758999526245,305.31255555115212,302.1342369227425,299.08715810184236,296.17628402414562,293.40705443676984,290.78542090883104]
[]
[null,null,"Throughput","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O369:AM369)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - highrise","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,6.0345563486157285,6.0572032368863251,6.0794671757219776,6.1008804633307054,6.1215909716831751,6.1416545369636362,6.1600651487694869,6.1771580767421685,6.1933303116135452,6.2083777273937661,6.2037109401943802,6.1955273544820333,6.1768913492891953,6.1415112027268659,6.0798272554904411,5.9585981248893027,5.7759194537622474,5.5062218617535672,5.1339211016738453,4.6662483789118907]
[{"$f":"IF(AND(ISNUMBER(O370:AM370)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - non-highrise","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.771412882384709,18.841859501103603,18.911114896882303,18.977724211577801,19.042147423630077,19.104558220052354,19.161827251222174,19.214997424770672,19.265303641245257,19.312110935453095,19.297594178247909,19.272137879989945,19.21416772812729,19.104112356929519,18.912234980218006,18.53513317978349,17.966883160655247,17.127947444338478,15.969848840207415,14.515081121482332]
[{"$f":"IF(AND(ISNUMBER(O371:AM371)),\"Ok\",\"Check\")","v":"Ok"},null,"Commercial","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.739493673542349,10.501529050950094,10.269129328333113,10.041998348083345,9.8200905460763277,9.6032836262211791,9.3913102422436214,9.1841111791342342,8.9816213099732476,8.7837015075752287,8.6521275147090879,8.5227192651998482,8.3954374255312718,8.2673080710263971,8.1350537485790166,7.9949815645709705,7.8434705757271646,7.6762759232519526,7.4909033423961287,7.2908904307768907]
[{"$f":"IF(AND(ISNUMBER(O372:AM372)),\"Ok\",\"Check\")","v":"Ok"},null,"Industrial","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.376593430850534,38.121333004132772,36.90662219939172,35.730856888432307,34.592985215615961,33.491788862321002,32.426062305304491,31.394719196874902,30.396665369862401,29.430845290827143,28.635224596830959,27.865670940961699,27.121714132026383,26.40295127912341,25.709050067740161,25.039756927805644,24.394904426059778,23.774419942368432,23.178336409554252,22.606804359818842]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O376:AM376)),\"Ok\",\"Check\")","v":"Ok"},null,"Capex - BAU","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,225.89354699698683,198.84618851219327,183.06114736209381,162.95037880831697,149.19197784257136,172.48439061239759,173.48626990617458,174.82340655343251,175.7824105847231,176.80058802002668,176.30846912864592,174.94143228702634,173.85036796880075,173.14230526003439,172.24184182584918,156.31871916994791,158.46677546551376,160.54722055544042,162.52826992750184,164.42664488454298,148.71919988995751,149.19406866237179,149.67229654576093,150.15123842675496,144.63489778400725]
[{"$f":"IF(AND(ISNUMBER(O377:AM377)),\"Ok\",\"Check\")","v":"Ok"},null,"Capex - Hydrogen readiness","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,69.347454046882817,69.347454046882788,69.347454046882845,69.347454046882845,69.347454046882831,69.347454046882831,69.347454046882817,69.347454046882831,69.347454046882817,69.347454046882831,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(AND(ISNUMBER(O378:AM378)),\"Ok\",\"Check\")","v":"Ok"},null,"Opex - BAU","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,258.37741472986647,252.05117071127316,247.00937774070192,242.10027330467327,236.51542163887851,231.85547075083278,233.0974914291055,234.34284332172962,235.70088666305267,237.09413821477611,238.46103320536912,239.97467350393617,241.4612166018928,243.03894549066692,244.63420868081457,245.56016312402664,246.42690773057458,247.20648407725292,247.88568815968574,248.24084752888368,248.09756094197232,247.0582518037665,244.67155922657932,240.60469366040172,227.80484645707654]
[{"$f":"IF(AND(ISNUMBER(O379:AM379)),\"Ok\",\"Check\")","v":"Ok"},null,"Opex - Decommissioning","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37.266565100708661]
[]
[null,null,"RAB and depreciation","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O383:AM383)),\"Ok\",\"Check\")","v":"Ok"},null,"Straight-line depreciation","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,177.68486311957741,173.24860009265802,181.49572340716372,188.97213136271736,195.87354715615433,207.19883513207702,215.09242552110101,222.27868350596466,228.79530616207794,236.00515861910227,240.02341271501382,242.59161278947931,245.41562302645335,247.85565395397555,250.36447548053704,253.81078738585555,214.4593740679955,203.93449279412377,206.68597701088089,209.61627881032186,212.70309113069811,215.60728462882648,218.82783481066792,222.24949821231749,225.70838221302415]
[{"$f":"IF(AND(ISNUMBER(O384:AM384)),\"Ok\",\"Check\")","v":"Ok"},null,"Closing RAB","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,3964.7308043533121,3989.096240741108,3989.5140915868733,3962.5231268604475,3915.0391674469879,3950.9699406216223,3980.1929916403496,4003.6358314239642,4021.4258795078185,4033.0480353485873,4040.1634458731669,4043.3538940052827,4042.6374048277939,4038.7780110397684,4031.515956663859,3934.7419053574222,3879.4944366686182,3836.8783068872326,3793.5161977006205,3749.1452812935663,3686.1072510304562,3620.6435062065425,3552.4408742358623,3481.2987264876197,3401.1466924568012]
[{"$f":"IF(AND(ISNUMBER(O385:AM385)),\"Ok\",\"Check\")","v":"Ok"},null,"RAB per customer","Stored Input","$dollars","Real 2025","End-year",null,null,null,null,null,null,null,2551.5607203820441,2551.6579803960994,2548.2119592184226,2541.937680812965,2543.0224697773974,2583.7774516881182,2593.3020200189189,2599.2532011426938,2601.7627258276621,2600.6119386972828,2596.8731889223586,2591.1378532495164,2583.5744905712991,2574.5190794847499,2563.7657291566588,2500.6092123393428,2468.6684291948777,2447.4684180462723,2431.1391333718307,2422.7579729951158,2419.4647505814,2439.7962739107325,2492.5102977797269,2593.9929928371016,2757.2314494351085]
[]
[null,null,"Revenue and prices","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O389:AM389)),\"Ok\",\"Check\")","v":"Ok"},null,"Building block revenue","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,502.94729001736982,462.37512954266367,449.42837524991961,473.99051425418838,472.23187531898054,546.76760458116973,566.89689263193372,583.54444136959978,588.24041288554099,597.67392434133626,603.01021384935132,607.31891992432384,611.70415522194855,615.69199642245405,619.72275561249455,624.10902729119493,578.10092655511039,566.11846228118372,569.50158481137407,572.61931216835353,575.18929948433265,576.3832346823848,576.42888410276782,574.86523479402831,601.72191320186982]
[]
[{"$f":"IF(AND(ISNUMBER(O391:AM391)),\"Ok\",\"Check\")","v":"Ok"},null,"End-customer gas price - Residential","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,52.671721856886343,52.370458642678152,53.012206599662157,54.808656403623573,56.096219604038176,58.357424408845688,59.039769705372116,59.592674022392188,59.785949691895318,60.08183935085659,60.236714724170483,60.33741718047515,60.411635963214778,60.444347271284563,60.446525865097705,60.322457349565063,58.89408830818013,58.35389917179775,58.229698687910137,58.148456033643434,58.199502579245006,58.380435294050919,58.800541742583107,59.55936105811918,61.67574995027951]
[{"$f":"IF(AND(ISNUMBER(O392:AM392)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - distribution","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,13.458035668268087,12.329986218097424,12.129951399825002,13.070146908563808,13.488051415532119,15.467523659792993,15.888730344564404,16.202621264113144,16.180123503213306,16.284951700307094,16.274892539881161,16.237579117766693,16.202246796937633,16.15548205638461,16.109514672668446,16.103857872925001,14.812443848903436,14.424155663373663,14.463395508777795,14.551930729231909,14.759796769093896,15.0843067171756,15.619362619473128,16.453531400273626,18.607320392087924]
[{"$f":"IF(AND(ISNUMBER(O393:AM393)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - wholesale","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,18.534891824929364,19.361678060891837,20.203460836148267,21.05971513137089,21.929373824817173,22.211106385363813,22.472244997118828,22.711258394590157,22.927031824993126,23.118093286860603,23.283027820600438,23.421043699019581,23.530594802588251,23.610070851211066,23.658216828740386,23.539805112951186,23.402850095587812,23.250949144735202,23.08750881544346,22.917730940722638,22.760911446462217,22.617334213186432,22.502384759421091,22.427035294156667,22.389635194502702]
[{"$f":"IF(AND(ISNUMBER(O394:AM394)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - other","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883]
[{"$f":"IF(AND(ISNUMBER(O395:AM395)),\"Ok\",\"Check\")","v":"Ok"},null,"End-customer electrification price - at end of appliance life","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,68.960102982767992,68.352337989691264,67.668103624845699,67.070296216643328,66.557338484535123,65.08977555784216,63.991713854445216,63.044566205312258,62.248543565750879,61.600514289714354,59.731833384632246,58.055717705386591,56.65397342711212,55.362957878850253,54.174729899374157,53.86220002851811,53.442490099204392,52.914435123289017,52.277720527736804,52.194175487429078,52.020833295091862,51.757677176306942,51.404756389336242,50.962352936387028,50.432148582572871]
[]
[null,"Scenario | Accelerate depreciation for JGN to remain competitive in future (pasted-value scenario results)"]
[]
[null,null,{"$f":"'Input|Assumptions'!$C$31","v":"Electric Hare"}]
[]
[null,null,"Scenario setting","Scenario Selection"]
[]
[null,null,"Future scenario","Electric Hare"]
[null,null,"Asset replacement","Current replacement pace"]
[null,null,"Transition to renewable gas","Current pace of hydrogen readiness"]
[null,null,"Connection approach","Maintain current capital contributions"]
[null,null,"Pace of capital recovery","Adjust capital recovery"]
[null,null,"Shorten asset lives cap",false,"",""]
[null,null,"Profiled depreciation on long-life assets",3.5,3,5,5]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O413:AM413)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - highrise","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,351981.88195655704,330502.63582236588,309026.15038850158,287552.41118956421,266081.4038359492,240959.95558254427,212186.71059907856,183413.47859040831,154640.25948854868,125867.05322587116,104929.13085197344,91826.485964127234,78723.841076281009,65621.196188434798,52518.551300588588,41370.505970998929,32177.060199665815,22983.614428332716,13790.168656999609,4596.7228856665279]
[{"$f":"IF(AND(ISNUMBER(O414:AM414)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - non-highrise","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1094893.6179609892,1028079.1291577222,961273.22793615761,894475.86929945054,827687.00848652946,749542.89148341317,660039.30077213631,570535.75042095012,481032.24021837779,391528.76995405019,326398.15171565837,285640.3655865342,244882.57945740997,204124.79332828571,163367.00719916154,128689.30272113945,100091.67989421953,71494.05706729964,42896.43424037972,14298.811413459882]
[{"$f":"IF(AND(ISNUMBER(O415:AM415)),\"Ok\",\"Check\")","v":"Ok"},null,"Commercial","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,33619.719458640109,31124.943021546871,28630.539685371066,26136.449002574736,23642.575286562584,21059.865568965412,18387.855274961497,15714.826440736402,13040.127679047118,10362.700932272946,8602.91116256024,7758.0653717667265,6901.9514327566503,6028.4842720799488,5129.4567429785429,4248.3789920796789,3378.1546584980279,2468.0954776667695,1537.6682431711288,623.19451758933633]
[{"$f":"IF(AND(ISNUMBER(O416:AM416)),\"Ok\",\"Check\")","v":"Ok"},null,"Industrial","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,377,377,377,377,377,366.01117906036291,344.0335371810886,322.05589530181442,300.07825342254012,278.10061154326593,256.12296966399163,234.14532778471741,212.16768590544316,190.19004402616892,168.21240214689468,154.47637597234825,148.9819655025297,143.4875550327111,137.99314456289255,132.49873409307395,127.0043236232554,121.50991315343683,116.01550268361828,110.5210922137997,105.02668174398116]
[]
[null,null,"Throughput","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O420:AM420)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - highrise","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,5.6645980315776487,5.3180212369273203,4.9714934940788966,4.6250145460128325,4.2785841370563098,3.8019024725236812,3.3252209883794994,2.8485396836785726,2.3718585574806603,1.8951776088504519,1.6708018711172907,1.4464261333841297,1.2220503956509683,0.99767465791780718,0.77329892018464619,0.61863913614771693,0.4639793521107875,0.30931956807385808,0.15465978403692865,0]
[{"$f":"IF(AND(ISNUMBER(O421:AM421)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - non-highrise","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,17.620600806533105,16.542520541473166,15.464592859564828,14.386816961309382,13.309192051397321,11.82640063783186,10.343609785392315,8.8608194911385372,7.3780297521457561,5.8952405655045466,5.197285426723715,4.4993302879428843,3.801375149162054,3.1034200103812224,2.4054648716003921,1.9243718972803134,1.4432789229602345,0.96218594864015583,0.48109297432007658,0]
[{"$f":"IF(AND(ISNUMBER(O422:AM422)),\"Ok\",\"Check\")","v":"Ok"},null,"Commercial","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.186188467062903,9.3892510342394893,8.5922505939754714,7.7951375610885174,6.9978304118924166,6.1950028407438467,5.3916146285470914,4.5873057505496933,3.7814888910218962,2.9732125869909489,2.7577889384013878,2.5359893022904862,2.3041779011315087,2.0571407284272425,1.7881557841734426,1.4933832933296014,1.1663424881019402,0.81363646569453607,0.45697352403793412,0.12746937576898712]
[{"$f":"IF(AND(ISNUMBER(O423:AM423)),\"Ok\",\"Check\")","v":"Ok"},null,"Industrial","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.416126227246835,38.165495161114656,36.921660176713459,35.684519332817288,34.453972217318565,33.229919924291337,32.01226503139852,30.800911577638114,29.595765041423128,28.396732318990367,27.80189091618265,27.212981288351795,26.629914458873156,26.052602785771452,25.48095994170102,24.914900894226403,24.354341886398654,23.799200417623073,23.249395224813881,22.704846263831573]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O427:AM427)),\"Ok\",\"Check\")","v":"Ok"},null,"Capex - BAU","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,225.89354699698683,198.84618851219327,183.06114736209381,162.95037880831697,149.19197784257136,121.86063099046793,121.8606309904679,121.86063099046793,117.82023090190889,112.89754152404396,107.97485214617913,103.05216276831422,95.243473327192874,88.317073175377374,81.39067302356186,74.792003803300091,68.081416637744155,61.276567028363445,54.378386436852871,45.322977801906973,36.182055083423549,27.041132364940129,21.556578733850074,16.072025102760012,10.587471471669955]
[{"$f":"IF(AND(ISNUMBER(O428:AM428)),\"Ok\",\"Check\")","v":"Ok"},null,"Capex - Hydrogen readiness","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(AND(ISNUMBER(O429:AM429)),\"Ok\",\"Check\")","v":"Ok"},null,"Opex - BAU","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,259.00960583794608,253.10668976420854,248.43983124701501,243.86024850403149,238.5623238978641,230.13991199256569,224.53089148950963,218.79914072863593,207.94622624088987,196.48851546983767,183.97869623717432,170.31402266427767,153.17603600986104,136.5753274702293,119.72644199874108,104.99513745846254,93.364735882187006,81.843584339850125,74.929801590274778,72.082016895450423,69.485834751621709,66.970032164369925,65.785516781274751,64.642273220752543,63.54846678523905]
[{"$f":"IF(AND(ISNUMBER(O430:AM430)),\"Ok\",\"Check\")","v":"Ok"},null,"Opex - Decommissioning","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,27.949923825531506,30.074064134220237,30.074064134220237,30.074064134220237,50.038295438171282,47.914155129482545,47.914155129482545,47.914155129482545,47.914155129482545,47.914155129482545,47.914155129482545,62.110941834514435,62.110941834514435,62.110941834514435,37.266565100708661,37.266565100708661,37.266565100708661]
[]
[null,null,"RAB and depreciation","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O434:AM434)),\"Ok\",\"Check\")","v":"Ok"},null,"Straight-line depreciation","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,487.60922334584137,483.17296031892215,491.42008363342796,498.89649158898163,505.79790738241866,410.81342545298884,295.18811739241653,302.00970822629216,306.94230851989892,309.3625675205688,448.35974344293408,322.45762018228777,236.20041777829891,215.78785829698467,184.64640573558154,185.45158540986429,106.78612981846373,90.000884124234773,96.650832340961486,74.611962018280039,73.020895943660079,54.379681091944676,49.52631353167358,27.442455231666507,27.978332437505852]
[{"$f":"IF(AND(ISNUMBER(O435:AM435)),\"Ok\",\"Check\")","v":"Ok"},null,"Closing RAB","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,3654.8064441270476,3369.2475202885794,3059.7410109080815,2722.8256859553912,2365.4173663156666,2077.2045642127341,1904.6963730824959,1725.3888962476497,1537.0256890715984,1341.284201088934,1001.5886779920266,782.83841896388742,642.48691263112983,515.58414853953673,412.85901976919661,302.69720995387797,264.45587068800472,236.15921090412024,194.27740001377731,165.32947356493631,128.78091688862247,101.68187876193127,73.921190414255463,62.72934258533104,45.486599769311582]
[{"$f":"IF(AND(ISNUMBER(O436:AM436)),\"Ok\",\"Check\")","v":"Ok"},null,"RAB per customer","Stored Input","$dollars","Real 2025","End-year",null,null,null,null,null,null,null,2352.1043479658956,2155.1666854437472,1954.340417683736,1746.6783127393901,1536.4621541870858,1402.7003485221157,1370.235140462539,1327.986357458763,1271.8828709126242,1200.0512622202693,989.8893386320018,878.7564303244684,834.53273827884425,794.54755733920831,782.0384746851729,687.81584662073419,686.23192035356351,714.22314468725529,704.12693624568237,747.59815560153368,738.2737130408492,748.93624192184382,761.58904698197512,1075.3332648384501,2317.9355130510994]
[]
[null,null,"Revenue and prices","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O440:AM440)),\"Ok\",\"Check\")","v":"Ok"},null,"Building block revenue","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,855.55448983214603,811.59329277713971,797.95278466923355,821.97839708465392,820.00652293527776,745.97330030382386,603.01380960089364,601.46351116529456,617.79547904493427,606.49435848399048,748.28801789977842,581.25377623927375,479.51432906796856,434.12152140616479,378.68756341691591,362.80884738076173,258.62412058688608,227.64339296220064,228.46324426643949,214.27880495546242,209.87126969793195,187.08913594911544,155.44334434892016,131.4340681669461,130.56080180039456]
[]
[{"$f":"IF(AND(ISNUMBER(O442:AL442)),\"Ok\",\"Check\")","v":"Ok"},null,"End-customer gas price - Residential","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,60.726468011320563,60.250100676773314,60.760277340519742,62.296385560141879,63.64936358218592,62.351978908907242,59.280029936203292,60.215786978631932,61.802958733570293,62.717641952433993,69.484596672028886,66.513067444940972,65.732297998324839,67.462913301777903,69.477323447087116,70.818662932162795,66.376087821331751,66.125887939898973,68.53840351989831,70.819368341872362,73.912639056401417,76.62500073556923,80.927672620683737,97.554405951355434,{"$f":"NA()","v":{"$error":"#N/A"}}]
[{"$f":"IF(AND(ISNUMBER(O443:AL443)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - distribution","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,22.15097964194894,21.056749061839646,20.943288325410474,21.850485196760086,22.57015703462843,20.802750508443378,17.221850014131988,17.60379921242107,18.585108882415884,18.833045075745321,24.758506739226032,20.822321699019056,18.921820448779616,19.333592126306396,19.767489058830265,20.455951098594408,16.013375987763357,15.763176106330569,18.175691686329916,20.456656508303965,23.549927222833027,26.262288902000829,30.564960787115314,47.191694117787016,{"$f":"NA()","v":{"$error":"#N/A"}}]
[{"$f":"IF(AND(ISNUMBER(O444:AL444)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - wholesale","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,17.896694005682747,18.514557251244774,19.138194651420378,19.767105999692905,20.400412183868596,20.870434036774967,21.379385558382417,21.933193402521987,22.539055487465522,23.205802512999785,24.047295569113967,25.011951382233022,26.13168318585635,27.45052681178262,29.031040024567957,29.683917469879514,29.683917469879514,29.683917469879514,29.683917469879514,29.683917469879514,29.683917469879514,29.683917469879514,29.683917469879514,29.683917469879514,{"$f":"NA()","v":{"$error":"#N/A"}}]
[{"$f":"IF(AND(ISNUMBER(O445:AL445)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - other","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,{"$f":"NA()","v":{"$error":"#N/A"}}]
[{"$f":"IF(AND(ISNUMBER(O446:AM446)),\"Ok\",\"Check\")","v":"Ok"},null,"End-customer electrification price - at end of appliance life","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,60.851525168432431,59.58482662873157,58.268961190367307,56.8941059197371,55.451355287648028,36.519154373008753,34.264962336041293,32.251049636319358,30.454105754270895,28.853835647836018,27.429877673219735,26.022515298892639,24.632318333976229,23.641909639566986,22.653994350366286,21.664950549843624,20.691037283831495,19.732216616198883,18.788069099491331,17.857469877118547,16.941622138223931,16.039742234617474,15.150075566589214,14.27507025712368,13.414684842105087]
[]
[null,null,{"$f":"'Input|Assumptions'!$C$32","v":"Big Hydrogen"}]
[]
[null,null,"Scenario setting","Scenario Selection"]
[]
[null,null,"Future scenario","Big Hydrogen"]
[null,null,"Asset replacement","Current replacement pace"]
[null,null,"Transition to renewable gas","Current pace of hydrogen readiness"]
[null,null,"Connection approach","Maintain current capital contributions"]
[null,null,"Pace of capital recovery","Adjust capital recovery"]
[null,null,"Shorten asset lives cap",false,"",""]
[null,null,"Profiled depreciation on long-life assets",1,1,1,1]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O462:AM462)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - highrise","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,363445.11815746716,364867.35663288191,366254.07971596508,367603.80569955881,368905.55729893851,370163.87977511075,371350.55071090715,372444.87516366964,373470.24251430476,374433.53037300165,375353.75654502987,376266.41784452659,377181.36045920127,378098.59014943818,379018.11269021931,379939.93387116119,380864.05949655222,381790.49538538972,382719.24737141753,383650.32130316313]
[{"$f":"IF(AND(ISNUMBER(O463:AM463)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - non-highrise","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1130551.7719767261,1134975.8628455352,1139289.4776404419,1143488.0072841221,1147537.3052491439,1151451.5102668554,1155142.8321809296,1158546.8961987933,1161736.4585763663,1164732.9131747787,1167595.417793578,1170434.3907163441,1173280.4600197962,1176133.6436224929,1178993.959488401,1181861.4256270106,1184736.0600934508,1187617.8809886056,1190506.9064592288,1193403.1546980627]
[{"$f":"IF(AND(ISNUMBER(O464:AM464)),\"Ok\",\"Check\")","v":"Ok"},null,"Commercial","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34767.834519437085,34568.552549816886,34368.649898112104,34167.667518061491,33965.11956900917,33761.518662079172,33555.259888797831,33345.296167013512,33132.912938487985,32918.462803387891,32702.994159148155,32488.444773780502,32275.408601568473,32063.874404236551,31853.831021002348,31645.267101110447,31438.171571383959,31232.533413403082,31028.341656181921,30825.585452544794]
[{"$f":"IF(AND(ISNUMBER(O465:AM465)),\"Ok\",\"Check\")","v":"Ok"},null,"Industrial","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,377,377,377,377,377,376.7155128587379,376.14696792864629,375.57928105543454,375.01245094410967,374.44647630163342,373.88135583691877,373.31708826082735,372.75367228616631,372.19110662768543,371.62939000207439,371.06852112795946,370.50849872590084,369.94932151838981,369.39098822984545,368.83349758661211,368.27684831695638,367.72103915106408,367.16606882103747,366.6119360608925,366.05863960655552]
[]
[null,null,"Throughput","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O469:AM469)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - highrise","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,6.0344914318789611,6.0570834162807579,6.0792936752205149,6.1006513025559714,6.1213119166475032,6.1413290824748845,6.1596975396452507,6.1767533758112014,6.1928883280410689,6.207899902377612,6.2225992299942217,6.2373349325760845,6.2521071016376615,6.2669158289250273,6.2817612064164541,6.2966433263229993,6.3115622810891034,6.3265181633931808,6.3415110661481933,6.356541082502277]
[{"$f":"IF(AND(ISNUMBER(O470:AM470)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - non-highrise","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.771210948920441,18.841486780736282,18.910575196967326,18.977011371847677,19.041279380150343,19.103545843958766,19.16068374667077,19.213738540466643,19.263928783567756,19.310624587468986,19.356349100066847,19.402186762572001,19.448137859654199,19.494202676703686,19.540381499832968,19.586674615878692,19.633082312403456,19.679604877697688,19.726242600781401,19.772995771406151]
[{"$f":"IF(AND(ISNUMBER(O471:AM471)),\"Ok\",\"Check\")","v":"Ok"},null,"Commercial","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.737987024740109,10.498566688613694,10.264757536003948,10.036267317260583,9.8130478136312611,9.5949749057896625,9.3817920727158732,9.1734348535866275,8.9698322617730444,8.7708464321599546,8.5764641410048572,8.3866159746371807,8.2011947652078891,8.0200963933424472,7.843218675937937,7.6704620278748541,7.5017292704321683,7.3369254341689327,7.175957839170942,7.0187359991031064]
[{"$f":"IF(AND(ISNUMBER(O472:AM472)),\"Ok\",\"Check\")","v":"Ok"},null,"Industrial","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.475926671042679,38.30846207908472,37.153670466261261,36.012659506549127,34.887118053047075,33.778547472274397,32.688627935306712,31.619204949134573,30.572163053171156,29.549483351387824,28.553214500733624,27.585438199439466,26.648261036846488,25.743788488872692,24.874100148676092,24.041228516048019,23.247135132571202,22.493688362056631,21.782643078647943,21.115621861966584]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O476:AM476)),\"Ok\",\"Check\")","v":"Ok"},null,"Capex - BAU","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,225.89354699698683,198.84618851219327,183.06114736209381,162.95037880831697,149.19197784257136,176.2564618038148,177.25484575453399,178.58199667658559,179.53025039429707,180.53949646122612,180.03604341255897,178.6572754331504,177.55323872355723,176.82783922138523,175.90948314531801,177.84615142952237,179.98551881165812,182.05383020259706,184.01902028770527,185.89750881463766,186.42400649107219,186.94611086489118,187.46647789375015,187.98204728270741,188.49331224444751]
[{"$f":"IF(AND(ISNUMBER(O477:AM477)),\"Ok\",\"Check\")","v":"Ok"},null,"Capex - Hydrogen readiness","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,69.347454046882788,69.347454046882817,69.347454046882845,69.347454046882817,69.347454046882817,69.347454046882817,69.347454046882788,69.347454046882817,69.347454046882817,69.347454046882845,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(AND(ISNUMBER(O478:AM478)),\"Ok\",\"Check\")","v":"Ok"},null,"Opex - BAU","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,260.5268644973371,254.35556036182709,249.45250194424256,244.6669905220507,239.19159431886749,234.96193200009398,236.63481398808369,238.28811318546505,240.03198044833883,241.78978154567557,243.95842671346577,246.23181438672711,248.43738669766262,250.69491784042782,252.93220263240445,256.2431790656268,259.58100752116542,262.83680879201393,266.11410046054834,269.33245878280087,270.5246561221154,271.88044197849609,273.22504002112902,274.67540939501595,276.15309160608342]
[{"$f":"IF(AND(ISNUMBER(O479:AM479)),\"Ok\",\"Check\")","v":"Ok"},null,"Opex - Decommissioning","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"RAB and depreciation","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O483:AM483)),\"Ok\",\"Check\")","v":"Ok"},null,"Straight-line depreciation","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,177.68486311957741,173.24860009265802,181.49572340716372,188.97213136271736,195.87354715615433,207.19883513207702,215.43132318862737,222.95807794560017,229.81687790441552,237.36984689941005,241.73245618124531,245.21805851967926,248.95338152563815,252.29973819065543,255.71132916808659,260.05603687244195,222.97767772509528,214.75427192835321,219.83552544388803,225.12375223327038,230.59649559378124,235.40970938695594,240.54240458464989,245.87914735794129,251.25579152229454]
[{"$f":"IF(AND(ISNUMBER(O484:AM484)),\"Ok\",\"Check\")","v":"Ok"},null,"Closing RAB","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,3964.7308043533121,3989.096240741108,3989.5140915868733,3962.5231268604475,3915.0391674469879,3954.6333694042892,3987.1800368697068,4013.596966549278,4034.0066465235541,4047.8966685908722,4056.9246160941025,4061.0988520104097,4060.4422928571225,4055.719656181348,4046.6742214842989,3964.9345216776765,3922.4407288171387,3890.265833077297,3855.0006046948106,3816.3501494573634,3772.7590392044153,3724.882342262792,3672.3988091039409,3615.0995209054859,3552.940205132938]
[{"$f":"IF(AND(ISNUMBER(O485:AM485)),\"Ok\",\"Check\")","v":"Ok"},null,"RAB per customer","Stored Input","$dollars","Real 2025","End-year",null,null,null,null,null,null,null,2551.5607203820441,2551.6579803960994,2548.2119592184226,2541.937680812965,2543.0224697773974,2586.1789272898914,2597.8703555847283,2605.7448495236649,2609.9357027269957,2610.2286136053513,2607.6956810916658,2602.5645347567511,2595.0129780220414,2585.3822498838704,2573.4728620507894,2515.7843035217688,2483.24933541255,2457.3609962428145,2429.6240176174565,2399.8659200361944,2367.1249597701199,2331.8319286475626,2293.8040503886536,2252.9303049687142,2209.2031623429698]
[]
[null,null,"Revenue and prices","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O489:AM489)),\"Ok\",\"Check\")","v":"Ok"},null,"Building block revenue","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,505.09673978484051,464.67951919321752,451.87149945346022,476.55723147156573,474.90804799896961,549.87406583043094,570.91898223083592,588.39287332133472,593.90216705801083,604.13123222387401,610.69676701325477,616.84481314527397,622.99899476508949,628.68781283180374,634.35434317790146,642.1476340107447,601.36905463781727,594.62452657359802,603.36516788113317,612.09826174502712,618.78782301876117,624.74038199111874,630.87896180514633,637.18587044838796,643.39279395727715]
[]
[{"$f":"IF(AND(ISNUMBER(O491:AM491)),\"Ok\",\"Check\")","v":"Ok"},null,"End-customer gas price - Residential","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,52.379315261159846,51.883216237076766,52.286996111054066,53.802729229941754,54.769594865282606,57.059972031068334,57.795497277723442,58.409664267965418,58.674781594772192,59.053400068772248,59.314464120975508,59.54946268655069,59.768016215300996,59.955641409786352,60.123774754930906,60.370316608423167,59.363802359668931,59.22630190353285,59.112835551586194,58.898913025593785,58.673836047931786,58.471489437717423,58.314959159714171,58.203739241400775,58.13109868293558]
[{"$f":"IF(AND(ISNUMBER(O492:AM492)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - distribution","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,13.515605573307914,12.391339944607575,12.195796658355869,13.140823337043512,13.564387770494179,15.55569588736769,16.002173162263997,16.338378277481958,16.337393307202468,16.462826041717555,16.484645029389537,16.494908893770653,16.504376537126724,16.499759873169204,16.493429704790884,16.538828422325984,15.340297043646116,15.020698372987081,15.090847538062368,15.155552655015679,15.164929726307387,15.152231807840689,15.140192075089638,15.128268946845882,15.110052645563201]
[{"$f":"IF(AND(ISNUMBER(O493:AM493)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - wholesale","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,18.18491532416304,18.813081928780306,19.412405089009322,19.983111529209349,20.526412731099541,20.825481780011753,21.114529751770558,21.392491626794587,21.658593923880836,21.911779663365799,22.151024727897088,22.375759429091154,22.584845314485392,22.777087172928258,22.951550686451139,23.152693822408288,23.34471095233393,23.526809166856882,23.343193649834955,23.064566006889223,22.830111957935515,22.640463266187837,22.495972720935651,22.396675930866007,22.342251673683503]
[{"$f":"IF(AND(ISNUMBER(O494:AM494)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - other","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883]
[{"$f":"IF(AND(ISNUMBER(O495:AM495)),\"Ok\",\"Check\")","v":"Ok"},null,"End-customer electrification price - at end of appliance life","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,71.679850352072137,71.648770635104285,71.635896867908812,71.643665821324063,71.670584480600624,71.517565105982257,71.47431320595534,71.444643931133001,71.42941528832695,71.426130711436016,71.43739405228574,71.455094761051427,71.479245975942675,71.499701267247886,71.507401448265341,71.502297367822962,71.481594291522981,71.444509190759945,71.391115986473977,71.32218750024731,71.236754134246866,71.134712778599066,71.015960104442755,70.880392560277016,70.727906368317903]
[]
[null,null,{"$f":"'Input|Assumptions'!$C$33","v":"Electric Tortoise"}]
[]
[null,null,"Scenario setting","Scenario Selection"]
[]
[null,null,"Future scenario","Electric Tortoise"]
[null,null,"Asset replacement","Current replacement pace"]
[null,null,"Transition to renewable gas","Current pace of hydrogen readiness"]
[null,null,"Connection approach","Maintain current capital contributions"]
[null,null,"Pace of capital recovery","Adjust capital recovery"]
[null,null,"Shorten asset lives cap",false,"",""]
[null,null,"Profiled depreciation on long-life assets",5.8,9,5.5,7]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O511:AM511)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - highrise","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,362266.62849862967,361226.35075416922,359676.41275457729,357136.73559036432,353031.51457606297,346066.49705567857,334979.99017514096,318557.70707940572,295360.20920042426,265149.12165375915,229825.83813449938,193353.84837890606,159470.58419796874,128864.53247599141,99579.072921211657,70768.221739661254,45031.334129597992,26286.07985993426,15895.641325077542,11710.690291179699]
[{"$f":"IF(AND(ISNUMBER(O512:AM512)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - non-highrise","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1126885.8991791785,1123649.9557351996,1118828.635914545,1110928.5806522653,1098158.661178306,1076492.9061409582,1042006.6264452341,990922.59662551642,918763.22228733636,824787.00179941067,714908.51181668625,601456.79493920668,496057.70592594519,400852.8888055206,309755.97612539423,220135.40556830866,140076.8700726791,81766.882203917252,49445.829834992546,36427.897908997766]
[{"$f":"IF(AND(ISNUMBER(O513:AM513)),\"Ok\",\"Check\")","v":"Ok"},null,"Commercial","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34670.880722297887,34280.736579674835,33895.576597675521,33467.868906627613,32897.695803377945,32063.382739040957,30847.861998855005,29135.225884320367,26816.97295906267,23909.758172007489,20676.288932704112,17591.392070161797,15090.634155428013,13267.700423271572,11830.212863221335,10393.81214814108,8754.9601830139218,6926.4463246527885,5071.8852156899466,3446.3473638730038]
[{"$f":"IF(AND(ISNUMBER(O514:AM514)),\"Ok\",\"Check\")","v":"Ok"},null,"Industrial","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,377,377,377,377,377,374.19622401828366,368.64590439686026,363.20888119886934,357.88284175036813,352.66552058508898,347.55469848080872,342.54820151538695,337.6439001420747,332.83970828369672,328.13358244532532,323.52352084506606,319.00756256258626,313.6293751749829,305.54893843641446,293.08980532030864,274.64397990028732,248.99579856829888,216.52358800271708,180.56216627570626,147.3337087426919]
[]
[null,null,"Throughput","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O518:AM518)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - highrise","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,5.9965599544803876,5.9777388939890415,5.9466693844670688,5.8959898553786267,5.8145274429906575,5.6708801886849294,5.4555902583866649,5.1392108382126276,4.703929580495827,4.1587768271654584,3.5543034292322968,2.9653441545231503,2.4348551266039178,1.9401489707429651,1.4415296245518709,0.9566801628062348,0.56131846683672504,0.31542793581145862,0.20604402431416011,0.17261593869304573]
[{"$f":"IF(AND(ISNUMBER(O519:AM519)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - non-highrise","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.653219271926524,18.594673477180823,18.498027003505271,18.340380556899099,18.086979231434565,17.640142419543281,16.970450078038244,15.986303376858027,14.632294277176644,12.936513042309128,11.056205845969124,9.224157708907434,7.5739902405182962,6.0351308827374197,4.4840989463723222,2.9759003470971508,1.7460671656361895,0.9811869631664738,0.64093153314185813,0.53694834683760129]
[{"$f":"IF(AND(ISNUMBER(O520:AM520)),\"Ok\",\"Check\")","v":"Ok"},null,"Commercial","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.841643212812436,10.702034308601402,10.564242322745352,10.424544637743601,10.278835681853291,10.121980880746369,9.9499477118404567,9.7574097132324695,9.5413095613622083,9.3061965069664989,9.0681958532197431,8.8091427513578981,8.4987978619954632,8.0891836021358383,7.5083807574439758,6.6867230061240939,5.5928957094859797,4.284118666904507,2.9456834753916366,1.8421436993428562]
[{"$f":"IF(AND(ISNUMBER(O521:AM521)),\"Ok\",\"Check\")","v":"Ok"},null,"Industrial","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,40.013214114340762,39.363717858278015,38.724982676897518,38.096826361180781,37.479069859681616,36.871537222498631,36.274055546265139,35.686454920137258,35.1085683727621,34.540231820207545,33.981284014835978,33.431566495104377,32.825526132460567,32.10245587184766,31.208013512029904,30.086185005005838,28.709513839841261,27.131210640968174,25.526403714231492,24.146151311954508]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O525:AM525)),\"Ok\",\"Check\")","v":"Ok"},null,"Capex - BAU","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,225.89354699698683,198.84618851219327,183.06114736209381,162.95037880831697,149.19197784257136,123.06171480851062,123.04406060391591,123.03790300930449,123.0236735603817,123.007915873744,122.9945879032984,122.95940033868679,122.9306426448866,122.91324487694133,109.42245230239097,96.365572066271724,87.660462723813765,78.834489096227443,69.889452512746885,63.143278984537226,55.117472506458945,47.090415240962244,39.062157166357892,30.838494162541018,22.613415953979608]
[{"$f":"IF(AND(ISNUMBER(O526:AM526)),\"Ok\",\"Check\")","v":"Ok"},null,"Capex - Hydrogen readiness","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(AND(ISNUMBER(O527:AM527)),\"Ok\",\"Check\")","v":"Ok"},null,"Opex - BAU","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,258.37741472986647,251.74912090919153,246.40527813653864,241.19412389842836,235.42476097086819,229.82193123586035,229.7233126136889,229.62521889796975,229.42771704231481,228.90173058465547,227.41905946392347,224.91201221028805,220.94310408453853,215.04334653080244,191.10937319357876,165.17116971031001,144.37938729920879,124.36931966720697,105.40150020707344,89.188904365939408,74.302163432119428,72.366006126201995,70.530575607892018,68.571486267658003,66.694375263451121]
[{"$f":"IF(AND(ISNUMBER(O528:AM528)),\"Ok\",\"Check\")","v":"Ok"},null,"Opex - Decommissioning","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,93.166412751771659,93.166412751771659,62.110941834514435,62.110941834514435,62.110941834514435,46.58320637588583,49.415393454137472,49.415393454137472,49.415393454137472,55.892861043432575,55.892861043432575]
[]
[null,null,"RAB and depreciation","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O532:AM532)),\"Ok\",\"Check\")","v":"Ok"},null,"Straight-line depreciation","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,772.73963475400444,768.30337172708505,776.55049504159092,552.46949496672914,427.7604149343249,484.90084196805054,297.85070455367679,261.96392085248408,207.37025217419045,223.38278147322475,344.67047637518107,213.08269349480358,148.97240612366951,111.8182909094253,131.86975254952657,165.24922015318938,116.68931662274433,118.76468555469691,95.403050025987866,87.553300104281206,87.789572975713412,53.091456997651242,46.990361062321,55.589675759896117,48.61497151806909]
[{"$f":"IF(AND(ISNUMBER(O533:AM533)),\"Ok\",\"Check\")","v":"Ok"},null,"Closing RAB","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,3369.6760327188845,2798.9866974722536,2204.3497766835922,1813.8614483531546,1534.4906211615237,1173.3819480232912,999.38596061661417,861.29316187860775,777.71846738524846,678.11439224400851,457.20939580917707,367.85726287129961,342.58687878683651,354.45334474534769,332.70497475048376,264.4533282064387,236.01174295271736,196.62239121401936,171.60154866747251,147.64767773515339,115.37722053461778,109.72329748503392,102.08767079048158,77.583348479998307,51.782914344041316]
[{"$f":"IF(AND(ISNUMBER(O534:AM534)),\"Ok\",\"Check\")","v":"Ok"},null,"RAB per customer","Stored Input","$dollars","Real 2025","End-year",null,null,null,null,null,null,null,2168.604485343039,1790.3946940875819,1407.9785994718231,1163.5825497366855,996.73182371278801,769.83584311081086,657.69599544695961,569.35070923591741,517.82614862045716,456.81479002093926,314.23966732538287,261.22941637658613,255.8617325608457,285.55625960230225,298.61132122030807,273.8365675580269,290.39698799455607,293.05835607921045,315.85587226135806,350.32566595084234,382.58587870617328,565.25720687001842,886.2089922698076,1099.00895264513,1000.9789841420078]
[]
[null,null,"Revenue and prices","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O538:AM538)),\"Ok\",\"Check\")","v":"Ok"},null,"Building block revenue","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1182.2821281249426,1135.5111336084715,1119.2958752629154,874.88259430898734,720.97520328279097,807.63248660664738,584.93508170782047,539.58734820860354,472.36644310990067,488.36815303767889,623.39559175549834,464.10277455128983,384.34821693574668,336.51423164448516,427.12330597489682,440.58435617187263,331.88293214260091,314.34452880437652,268.45544783173278,228.16038911490315,216.21987277183425,178.12368011851746,170.02785093544114,182.93040544408836,173.38816597529663]
[]
[{"$f":"IF(AND(ISNUMBER(O540:AM540)),\"Ok\",\"Check\")","v":"Ok"},null,"End-customer gas price - Residential","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,67.96067991141976,67.083375591765204,67.22554898380983,61.463301794144201,58.216967490391269,62.300653579932344,55.856335653042827,54.64458438551668,52.826770368871721,53.537527937730118,58.034864631668732,53.772216896236024,52.049109288993968,51.535515717573553,55.174571986090115,57.447407924151399,54.923469880127186,55.973323244347128,55.698694875040552,57.945446211988624,60.245262495547607,60.375861392013285,63.477149078409639,68.86951093935744,68.578344666948226]
[{"$f":"IF(AND(ISNUMBER(O541:AM541)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - distribution","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,30.368449334810357,29.220413144118787,29.145845424118225,23.224075756992288,19.878836249810448,23.881157057807638,17.351092285355698,16.047628184199588,14.130151000954809,14.730064175853478,19.096958309179172,14.678256257923607,12.760241929119648,11.997482669816176,15.319814235490021,17.322131401587669,14.489815498129115,15.2008693781735,14.530538283136242,16.267039404903056,17.916619229878346,18.047218126344035,21.148505812740389,26.540867673688176,26.249701401278958]
[{"$f":"IF(AND(ISNUMBER(O542:AM542)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - wholesale","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,16.913436212920509,17.18416808395752,17.400909196002704,17.560431673463015,17.659336876891931,17.740702158435809,17.826449003998246,17.918161837628219,18.01782500422803,18.128669398187753,18.259111958800677,18.415166274623534,18.610072996185437,18.859238684068497,19.17596338691121,19.446482158874844,19.754860018309188,20.093659502484741,20.48936222821543,20.999612443396686,21.64984890198037,21.64984890198037,21.64984890198037,21.64984890198037,21.64984890198037]
[{"$f":"IF(AND(ISNUMBER(O543:AM543)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - other","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883]
[{"$f":"IF(AND(ISNUMBER(O544:AM544)),\"Ok\",\"Check\")","v":"Ok"},null,"End-customer electrification price - at end of appliance life","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,68.43357540429713,67.631326816560374,66.700882363743318,65.839801374043091,65.03679374858514,63.255091880250525,61.760579421105817,60.477920890018183,59.371484898165171,58.441532248915827,57.686366646047681,57.105904009584606,56.781921567815367,56.560766891783025,57.131761887589199,57.259806482336195,57.337192974042431,57.364170786820971,57.340637521889214,57.26584517961463,57.082371496099199,56.824887840279203,56.491979031693063,56.086716098429925,55.611408610589791]
[]
[null,null,{"$f":"'Input|Assumptions'!$C$34","v":"Market Hydrogen"}]
[]
[null,null,"Scenario setting","Scenario Selection"]
[]
[null,null,"Future scenario","Market Hydrogen"]
[null,null,"Asset replacement","Current replacement pace"]
[null,null,"Transition to renewable gas","Current pace of hydrogen readiness"]
[null,null,"Connection approach","Maintain current capital contributions"]
[null,null,"Pace of capital recovery","Adjust capital recovery"]
[null,null,"Shorten asset lives cap",false,"",""]
[null,null,"Profiled depreciation on long-life assets",5.5,6,3.5,1]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O560:AM560)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - highrise","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,363446.39129818394,364870.97968364123,366259.83230093855,367611.7026532772,368915.52437789791,370175.73535700777,371364.1430069615,372460.021633228,373486.84760829597,374451.56956942723,374770.42035465711,374368.53799751418,373532.69279663998,371851.95422177558,368833.87139279227,363181.35891114787,353810.76425609319,339860.28651494504,320082.14309460262,294253.65465103876]
[{"$f":"IF(AND(ISNUMBER(O561:AM561)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - non-highrise","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1130555.7322761535,1134987.132900493,1139307.3719381234,1143512.5719696095,1147568.309376634,1151488.3888723226,1155185.1131020968,1158594.0116149674,1161788.1112675094,1164789.0268614544,1165780.8611226087,1164530.7444246667,1161930.7197559157,1156702.5246884576,1147314.3152455084,1129731.3083952831,1100582.6368009166,1057187.5365719364,995664.5886131468,915321.11467852094]
[{"$f":"IF(AND(ISNUMBER(O562:AM562)),\"Ok\",\"Check\")","v":"Ok"},null,"Commercial","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34768.785943527626,34571.372630450875,34373.27775402079,34174.037238618999,33973.158430201525,33771.161569520016,33566.414765622256,33357.853105399619,33146.784689445412,32933.568886277644,32642.785447142483,32277.834541682882,31917.215431769153,31523.203743831276,31016.501145767383,30306.981588506522,29301.706268609676,27902.218227592399,26021.592360708531,23671.329921877365]
[{"$f":"IF(AND(ISNUMBER(O563:AM563)),\"Ok\",\"Check\")","v":"Ok"},null,"Industrial","Stored Input","number","n/a","Mid-year",null,null,null,null,null,null,null,377,377,377,377,377,373.92377272814485,367.83531166508612,361.87472378905699,356.0399312921968,350.32948312447701,344.74347155828002,339.28096609391969,333.94140609004899,328.72452142053737,323.62994356898832,319.25372613670459,315.59173248456671,312.04522699175448,308.61758999526245,305.31255555115212,302.1342369227425,299.08715810184236,296.17628402414562,293.40705443676984,290.78542090883104]
[]
[null,null,"Throughput","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O567:AM567)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - highrise","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,6.0345563486157285,6.0572032368863251,6.0794671757219776,6.1008804633307054,6.1215909716831751,6.1416545369636362,6.1600651487694869,6.1771580767421685,6.1933303116135452,6.2083777273937661,6.2037109401943802,6.1955273544820333,6.1768913492891953,6.1415112027268659,6.0798272554904411,5.9585981248893027,5.7759194537622474,5.5062218617535672,5.1339211016738453,4.6662483789118907]
[{"$f":"IF(AND(ISNUMBER(O568:AM568)),\"Ok\",\"Check\")","v":"Ok"},null,"Residential - non-highrise","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.771412882384709,18.841859501103603,18.911114896882303,18.977724211577801,19.042147423630077,19.104558220052354,19.161827251222174,19.214997424770672,19.265303641245257,19.312110935453095,19.297594178247909,19.272137879989945,19.21416772812729,19.104112356929519,18.912234980218006,18.53513317978349,17.966883160655247,17.127947444338478,15.969848840207415,14.515081121482332]
[{"$f":"IF(AND(ISNUMBER(O569:AM569)),\"Ok\",\"Check\")","v":"Ok"},null,"Commercial","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.739493673542349,10.501529050950094,10.269129328333113,10.041998348083345,9.8200905460763277,9.6032836262211791,9.3913102422436214,9.1841111791342342,8.9816213099732476,8.7837015075752287,8.6521275147090879,8.5227192651998482,8.3954374255312718,8.2673080710263971,8.1350537485790166,7.9949815645709705,7.8434705757271646,7.6762759232519526,7.4909033423961287,7.2908904307768907]
[{"$f":"IF(AND(ISNUMBER(O570:AM570)),\"Ok\",\"Check\")","v":"Ok"},null,"Industrial","Stored Input","PJ","n/a","End-year",null,null,null,null,null,null,null,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.376593430850534,38.121333004132772,36.90662219939172,35.730856888432307,34.592985215615961,33.491788862321002,32.426062305304491,31.394719196874902,30.396665369862401,29.430845290827143,28.635224596830959,27.865670940961699,27.121714132026383,26.40295127912341,25.709050067740161,25.039756927805644,24.394904426059778,23.774419942368432,23.178336409554252,22.606804359818842]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O574:AM574)),\"Ok\",\"Check\")","v":"Ok"},null,"Capex - BAU","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,225.89354699698683,198.84618851219327,183.06114736209381,162.95037880831697,149.19197784257136,172.48439061239759,173.48626990617458,174.82340655343251,175.7824105847231,176.80058802002668,176.30846912864592,174.94143228702634,173.85036796880075,173.14230526003439,172.24184182584918,156.31871916994791,158.46677546551376,160.54722055544042,162.52826992750184,164.42664488454298,148.71919988995751,149.19406866237179,149.67229654576093,150.15123842675496,144.63489778400725]
[{"$f":"IF(AND(ISNUMBER(O575:AM575)),\"Ok\",\"Check\")","v":"Ok"},null,"Capex - Hydrogen readiness","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,69.347454046882817,69.347454046882788,69.347454046882845,69.347454046882845,69.347454046882831,69.347454046882831,69.347454046882817,69.347454046882831,69.347454046882817,69.347454046882831,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(AND(ISNUMBER(O576:AM576)),\"Ok\",\"Check\")","v":"Ok"},null,"Opex - BAU","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,258.37741472986647,251.76799902182162,246.44303436179885,241.25075823631866,235.46221263151193,230.6935353409495,231.8059600554069,233.02495417856466,234.36190329335875,235.73217637950376,237.08950685382041,238.56266762926137,240.03661260780748,241.6130158021212,243.21073924633475,244.14543606412127,245.09457767638281,245.93438525807534,246.66528052099133,247.07028772425176,246.97505747988802,245.98205663210416,243.63999000247665,239.61635585629375,226.86531707190463]
[{"$f":"IF(AND(ISNUMBER(O577:AM577)),\"Ok\",\"Check\")","v":"Ok"},null,"Opex - Decommissioning","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37.266565100708661]
[]
[null,null,"RAB and depreciation","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O581:AM581)),\"Ok\",\"Check\")","v":"Ok"},null,"Straight-line depreciation","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,735.54871152685291,731.11244849993386,739.35957181443928,590.26042728862672,410.07055763028649,462.51003256182889,267.01868530507608,263.83547335809345,274.06415087936097,254.84778327687812,319.77030618646762,267.41060295996385,248.02731424087742,243.00881773270211,233.14151532596642,91.484140983864037,95.800518642119954,102.10001587695076,108.4829942242106,114.94263312943143,121.473204562669,127.69170630005596,133.65955270919687,126.09422056052406,132.40218661388542]
[{"$f":"IF(AND(ISNUMBER(O582:AM582)),\"Ok\",\"Check\")","v":"Ok"},null,"Closing RAB","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,3406.8669559460363,2873.3685439265564,2315.9225463650469,1887.6432857127122,1625.9623158251195,1406.5818915700022,1383.8786828047541,1365.7647327362411,1338.2859361028113,1331.0654672858047,1258.4339843389305,1236.8054423005615,1233.4772619086489,1234.464704341897,1244.4256101205583,1309.9782052161131,1373.3895919531849,1432.607939088972,1487.4488126890305,1537.7515419628664,1565.9433982677847,1588.3952317726419,1605.3608819034332,1630.3740118069841,1643.528173375304]
[{"$f":"IF(AND(ISNUMBER(O583:AM583)),\"Ok\",\"Check\")","v":"Ok"},null,"RAB per customer","Stored Input","$dollars","Real 2025","End-year",null,null,null,null,null,null,null,2192.5392500329763,1837.973649481864,1479.2431844559858,1210.9132091522863,1056.1474680854676,919.84870297939949,901.66868569346389,886.68612807120871,865.83778226389313,858.30486398160303,808.87655109513128,792.59285302762294,788.29241147405526,786.90953689245021,791.36874714296562,832.51802703171427,873.93952536534357,913.83213277023742,953.25677523340153,993.71977590866402,1027.8444427940638,1070.3513785141467,1126.3744201394363,1214.8278830980896,1332.3705142484332]
[]
[null,null,"Revenue and prices","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[{"$f":"IF(AND(ISNUMBER(O587:AM587)),\"Ok\",\"Check\")","v":"Ok"},null,"Building block revenue","Stored Input","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1139.5830199422194,1093.1027843707082,1077.1539388311116,919.10162082953934,701.21408566359378,785.49087639409538,556.83645644742239,553.37749534489751,563.78146288931748,541.61731394574736,616.33255160370766,555.26916298153151,533.43944310077609,528.78848584676098,518.7504869748102,370.69202740923595,377.80453101766517,386.73049032098527,395.51287697046007,403.92269813218007,411.7753493907403,417.79517302189072,422.05354690054583,410.94259814303376,442.47085069965556]
[]
[{"$f":"IF(AND(ISNUMBER(O589:AM589)),\"Ok\",\"Check\")","v":"Ok"},null,"End-customer gas price - Residential","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,68.508217720707265,68.192082575731163,68.952401934357908,66.118722144414505,61.952393032168224,64.046048098520842,57.981934383349476,57.91248939715534,58.177425852465426,57.58926893042905,59.396219601526781,57.803187990367483,57.173096405307341,56.936780159925377,56.547786787836017,52.817351933055804,52.719271922239614,52.653999631304195,52.588461136853439,52.536676232282865,52.56108216602243,52.646319253795355,52.862724164978879,52.954417610288601,54.388690960166414]
[{"$f":"IF(AND(ISNUMBER(O590:AM590)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - distribution","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,29.294531532089007,28.151610151150436,28.070146734520748,24.380212649354732,19.344224843662172,21.156147349468142,14.830895022541769,14.522436638876304,14.571599663783418,13.792381279879569,15.434397417237459,13.703349927659019,12.963707239030208,12.647914945025423,12.210775595406743,8.5987524564157383,8.6376274629629144,8.7242561228800994,8.8221579577211013,8.940150927871338,9.121376355871325,9.3501906769200254,9.6815450418689135,9.8485879524430491,11.320261401974831]
[{"$f":"IF(AND(ISNUMBER(O591:AM591)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - wholesale","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,18.534891824929364,19.361678060891837,20.203460836148267,21.05971513137089,21.929373824817173,22.211106385363813,22.472244997118828,22.711258394590157,22.927031824993126,23.118093286860603,23.283027820600438,23.421043699019581,23.530594802588251,23.610070851211066,23.658216828740386,23.539805112951186,23.402850095587812,23.250949144735202,23.08750881544346,22.917730940722638,22.760911446462217,22.617334213186432,22.502384759421091,22.427035294156667,22.389635194502702]
[{"$f":"IF(AND(ISNUMBER(O592:AM592)),\"Ok\",\"Check\")","v":"Ok"},null,"Gas price - other","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883,20.678794363688883]
[{"$f":"IF(AND(ISNUMBER(O593:AM593)),\"Ok\",\"Check\")","v":"Ok"},null,"End-customer electrification price - at end of appliance life","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,68.960102982767992,68.352337989691264,67.668103624845699,67.070296216643328,66.557338484535123,65.08977555784216,63.991713854445216,63.044566205312258,62.248543565750879,61.600514289714354,59.731833384632246,58.055717705386591,56.65397342711212,55.362957878850253,54.174729899374157,53.86220002851811,53.442490099204392,52.914435123289017,52.277720527736804,52.194175487429078,52.020833295091862,51.757677176306942,51.404756389336242,50.962352936387028,50.432148582572871]
[]
[null,"Scenario | Accelerate depreciation and bill impacts (pasted-value scenario results)"]
[]
[null,"Bill impacts of RY26-30 (the same across 4 future scenarios)"]
[]
[null,null,"Typical customer consumption (Residential)","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Input"]
[]
[null,null,"Annual consumption - typical residential customer","Input",{"$f":"GJ","v":"GJ"},"n/a","n/a",null,null,null,null,null,null,15]
[]
[null,null,"Consumption in blocks","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Proportion","Consumption"]
[]
[null,null,"Block 1","Calc|Pricing","Various","n/a","n/a",null,null,null,null,null,null,null,7.56]
[null,null,"Block 2","Calc|Pricing","Various","n/a","n/a",null,null,null,null,null,null,null,{"$f":"N601-O605","v":7.44}]
[null,null,"Block 3","Calc|Pricing","Various","n/a","n/a",null,null,null,null,null,null,null,{"$f":"N607*$N$601","v":0}]
[null,null,"Block 4","Calc|Pricing","Various","n/a","n/a",null,null,null,null,null,null,null,{"$f":"N608*$N$601","v":0}]
[null,null,"Block 5","Calc|Pricing","Various","n/a","n/a",null,null,null,null,null,null,null,{"$f":"N609*$N$601","v":0}]
[null,null,"Block 6","Calc|Pricing","Various","n/a","n/a",null,null,null,null,null,null,null,{"$f":"N610*$N$601","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pasted-value scenario",null,null,"Pasted-value scenario",null,null,"Pasted-value scenario",null,null,"Pasted-value scenario",null,null,"Pasted-value scenario",null,null,"Pasted-value scenario",null,null,"Pasted-value scenario",null,null,"Pasted-value scenario",null,null,"Pasted-value scenario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RY26-30 Avg (no AD)",null,null,{"$f":"\"RY26-30 Avg ($\"&V616&\"M AD)\"","v":"RY26-30 Avg ($300M AD)"},null,null,{"$f":"\"RY26-30 Avg ($\"&Y616&\"M AD)\"","v":"RY26-30 Avg ($500M AD)"},null,null,{"$f":"\"RY26-30 Avg ($\"&AB616&\"M AD)\"","v":"RY26-30 Avg ($700M AD)"},null,null,{"$f":"\"RY26-30 Avg ($\"&AE616&\"M AD)\"","v":"RY26-30 Avg ($900M AD)"},null,null,{"$f":"\"RY26-30 Avg ($\"&AH616&\"M AD)\"","v":"RY26-30 Avg ($1100M AD)"},null,null,{"$f":"\"RY26-30 Avg ($\"&AK616&\"M AD)\"","v":"RY26-30 Avg ($1500M AD)"},null,null,{"$f":"\"RY26-30 Avg ($\"&AN616&\"M AD)\"","v":"RY26-30 Avg ($2200M AD)"},null,null,{"$f":"\"RY26-30 Avg ($\"&AQ616&\"M AD)\"","v":"RY26-30 Avg ($2400M AD)"}]
[null,null,"Network bill","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,null,null,null,null,"Tariff","Network bill",null,"Tariff","Network bill",null,"Tariff","Network bill",null,"Tariff","Network bill",null,"Tariff","Network bill",null,"Tariff","Network bill",null,"Tariff","Network bill",null,"Tariff","Network bill",null,"Tariff","Network bill"]
[]
[null,null,"Amount of accelerated depreciation","Stored Input",{"$f":"millions","v":"$millions"},"Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,0,null,null,300,null,null,{"$f":"V616+200","v":500},null,null,{"$f":"Y616+200","v":700},null,null,{"$f":"AB616+200","v":900},null,null,{"$f":"AE616+200","v":1100},null,null,1500,null,null,2200,null,null,{"$f":"AN616+200","v":2400}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,54.93108234129916,{"$f":"S618","v":54.93108234129916},null,62.000409325789235,{"$f":"V618","v":62.000409325789235},null,66.713401964733521,{"$f":"Y618","v":66.713401964733521},null,71.426394603677835,{"$f":"AB618","v":71.426394603677835},null,76.139387242622149,{"$f":"AE618","v":76.139387242622149},null,80.852379881566435,{"$f":"AH618","v":80.852379881566435},null,90.278365159455007,{"$f":"AK618","v":90.278365159455007},null,106.40643611781184,{"$f":"AN618","v":106.40643611781184},null,111.03097084052345,{"$f":"AQ618","v":111.03097084052345}]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,22.303125884415682,{"$f":"S619*$O605","v":168.61163168618253},null,25.173415034619413,{"$f":"V619*$O605","v":190.31101766172276},null,27.086984977873016,{"$f":"Y619*$O605","v":204.77760643271998},null,29.000554921126639,{"$f":"AB619*$O605","v":219.24419520371737},null,30.914124864380245,{"$f":"AE619*$O605","v":233.71078397471464},null,32.827694807633861,{"$f":"AH619*$O605","v":248.17737274571198},null,36.654834694141059,{"$f":"AK619*$O605","v":277.11055028770636},null,43.203156364230956,{"$f":"AN619*$O605","v":326.61586211358599},null,45.080810611723223,{"$f":"AQ619*$O605","v":340.81092822462756}]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.8656082885554968,51.080125666852901,null,7.7491741654785784,57.653855791160623,null,8.3382315797270756,62.036442953169448,null,8.9272889939755782,66.419030115178302,null,9.5163464082240736,70.801617277187106,null,10.105403822472574,75.184204439195952,null,11.283518650969565,83.949378763213574,null,13.299299388041552,98.946787447029152,null,13.877300814004542,103.2471180561938]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.4190899284578036,0,null,7.2451913579757461,0,null,7.7959382628623759,0,null,8.3466851677490066,0,null,8.8974320726356364,0,null,9.4481789775222698,0,null,10.549672787295524,0,null,12.434353253101772,0,null,12.974763217681025,0]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,4.7013928494740993,0,null,5.3064361495309793,0,null,5.7098075914895841,0,null,6.1131790334481941,0,null,6.5165504754067998,0,null,6.9199219173654072,0,null,7.7266648012826185,0,null,9.1070198616165037,0,null,9.502820445745078,0]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,4.2952787029351267,0,null,4.8480573547720214,0,null,5.216584899584797,0,null,5.5851124443975761,0,null,5.9536399892103535,0,null,6.3221675340231318,0,null,7.0592226236486839,0,null,8.3203403142930838,0,null,8.6819509845877185,0]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,3.1349525699666412,0,null,3.5384036554607179,0,null,3.8073772084282664,0,null,4.0763507613958199,0,null,4.3453243143633689,0,null,4.6142978673309196,0,null,5.1522449732660194,0,null,6.0726844647976055,0,null,6.3366096669952841,0]
[]
[null,null,"Total network bill","Calculated",{"$f":"dollars","v":"$dollars"},"n/a","n/a",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T618:T624)","v":274.62283969433457},null,null,{"$f":"SUM(W618:W624)","v":309.96528277867264},null,null,{"$f":"SUM(Z618:Z624)","v":333.52745135062293},null,null,{"$f":"SUM(AC618:AC624)","v":357.08961992257355},null,null,{"$f":"SUM(AF618:AF624)","v":380.65178849452388},null,null,{"$f":"SUM(AI618:AI624)","v":404.21395706647434},null,null,{"$f":"SUM(AL618:AL624)","v":451.33829421037495},null,null,{"$f":"SUM(AO618:AO624)","v":531.96908567842695},null,null,{"$f":"SUM(AR618:AR624)","v":555.0890171213448}]
[]
[null,"End"]

{"sheet":"Output|Cust. engagement","index":3,"n_rows":1102,"n_cols":40,"rows_kept":1102,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"Model_Name","v":"JGN GasNetworks 2050 - Long-term Future of Gas model"},null,"Section Check:",{"$f":"IF(COUNTA($A$7:$A$1102)=COUNTIF($A$7:$A$1102,\"Ok\"),\"Ok\",\"Check\")","v":"Ok"},null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,{"$f":"RIGHT(CELL(\"filename\",C1),LEN(CELL(\"filename\",C1))-FIND(\"]\",CELL(\"filename\",C1)))","v":"Output|Cust. engagement"},null,"Overall Check:",{"$f":"Overall_Check","v":"Ok"}]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,{"$f":"'Calc|Indicators'!S$3","v":2025},{"$f":"'Calc|Indicators'!T$3","v":2026},{"$f":"'Calc|Indicators'!U$3","v":2027},{"$f":"'Calc|Indicators'!V$3","v":2028},{"$f":"'Calc|Indicators'!W$3","v":2029},{"$f":"'Calc|Indicators'!X$3","v":2030},{"$f":"'Calc|Indicators'!Y$3","v":2031},{"$f":"'Calc|Indicators'!Z$3","v":2032},{"$f":"'Calc|Indicators'!AA$3","v":2033},{"$f":"'Calc|Indicators'!AB$3","v":2034},{"$f":"'Calc|Indicators'!AC$3","v":2035},{"$f":"'Calc|Indicators'!AD$3","v":2036},{"$f":"'Calc|Indicators'!AE$3","v":2037},{"$f":"'Calc|Indicators'!AF$3","v":2038},{"$f":"'Calc|Indicators'!AG$3","v":2039},{"$f":"'Calc|Indicators'!AH$3","v":2040},{"$f":"'Calc|Indicators'!AI$3","v":2041},{"$f":"'Calc|Indicators'!AJ$3","v":2042},{"$f":"'Calc|Indicators'!AK$3","v":2043},{"$f":"'Calc|Indicators'!AL$3","v":2044},{"$f":"'Calc|Indicators'!AM$3","v":2045},{"$f":"'Calc|Indicators'!AN$3","v":2046},{"$f":"'Calc|Indicators'!AO$3","v":2047},{"$f":"'Calc|Indicators'!AP$3","v":2048},{"$f":"'Calc|Indicators'!AQ$3","v":2049},{"$f":"'Calc|Indicators'!AR$3","v":2050}]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Bill impacts of AD"]
[]
[null,"Summary Charts"]
[]
[null,null,"Incremental Bill Impact to no AD"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"300 AD - Bills comparison"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"500 AD - Bills comparison"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"700 AD - Bills comparison"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Delay 300 AD - Bills comparison"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"No AD - across scenarios"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Summary Table"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric Tortoise",null,null,null,null,null,null,"Electric Hare",null,null,null,null,null,null,"Market Hydrogen",null,null,null,null,null,null,"Big Hydrogen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average network bill",null,null,null,null,null,null,"Average network bill",null,null,null,null,null,null,"Average network bill"]
[null,null,"Residential Network Bill - non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,2025,"2025-30","2030-35","3035-40","2040-45","2045-50",null,{"$f":"N163","v":2025},"2025-30","2030-35","3035-40","2040-45","2045-50",null,{"$f":"N163","v":2025},"2025-30","2030-35","3035-40","2040-45","2045-50",null,{"$f":"N163","v":2025},"2025-30","2030-35","3035-40","2040-45","2045-50"]
[]
[null,null,"No AD","Below",{"$f":"dollar","v":"$dollars"},"Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"U226","v":305.44706478602751},280.1204708046692,312.9053611816264,365.61529826022365,489.52947311994069,1157.2917943716004,null,{"$f":"U452","v":305.44706478602751},280.1204708046692,334.70063695909892,431.80756860421872,568.11973327552812,8652.8920441883456,null,{"$f":"U678","v":305.44706478602751},280.1204708046692,312.47036738197176,316.1095750504,313.65346562286624,333.36857492787539,null,{"$f":"U904","v":305.44706478602751},280.1204708046692,312.19410773179749,313.73113251012364,288.15828217759412,275.34594615967222]
[null,null,"100 AD","Below","$dollars","Real 2025","End-year",null,null,null,null,null,null,{"$f":"U254","v":305.44706478602751},286.10384240504357,309.00021023519793,358.30466741677969,470.73673169404628,1074.9908746131166,null,{"$f":"U480","v":305.44706478602751},287.32409117930632,329.89912976137009,416.34596130842601,537.31400185905011,7993.6649535275355,null,{"$f":"U706","v":305.44706478602751},286.40311420672248,309.27416987938653,310.41601031620633,305.65790398759191,321.53709199985985,null,{"$f":"U932","v":305.44706478602751},287.71415551488604,309.57608807604942,309.62969056674683,282.7312781319863,268.3353925895816]
[null,null,"200 AD","Below","$dollars","Real 2025","End-year",null,null,null,null,null,null,{"$f":"U282","v":305.44706478602751},297.872616258118,305.71645230768934,352.42417891643748,455.44799781943681,997.56355593337889,null,{"$f":"U508","v":305.44706478602751},299.10517546528143,325.1311413858441,401.04985000180966,506.8825996130364,7347.3279321110749,null,{"$f":"U734","v":305.44706478602751},298.18419849269759,306.09413650407731,304.76563091069011,297.71034379106578,309.8457246682662,null,{"$f":"U960","v":305.44706478602751},299.49523980086121,306.96776776749863,305.55416456457641,277.32639170265668,261.40483619999338]
[null,null,"300 AD","Below","$dollars","Real 2025","End-year",null,null,null,null,null,null,{"$f":"U310","v":305.44706478602751},309.96528277867264,301.91488476630616,344.57795806882882,433.62170112348321,890.16365633544308,null,{"$f":"U536","v":305.44706478602751},309.96528277867264,319.97483602917441,384.03922786506376,472.99778339126942,6470.6761151147512,null,{"$f":"U762","v":305.44706478602751},309.96528277867264,302.64844464329502,298.36955801969475,288.57265427490813,295.27253901716745,null,{"$f":"U988","v":305.44706478602751},309.96528277867264,304.65362494695069,302.30869782901948,273.21292881066023,255.58291954352268]
[null,null,"400 AD","Below","$dollars","Real 2025","End-year",null,null,null,null,null,null,{"$f":"U338","v":305.44706478602751},321.74636706464804,299.24588814822869,340.13780091408842,417.09760337393885,828.15888091611464,null,{"$f":"U564","v":305.44706478602751},322.66734403723183,315.13662524582588,368.46398919594935,435.61086817375303,5855.1603528709893,null,{"$f":"U790","v":305.44706478602751},321.74636706464804,299.78256213528749,293.59442808568934,279.47877364789969,283.60410328977702,null,{"$f":"U1016","v":305.44706478602751},323.05740837281166,302.34594835786737,299.08050838759988,266.87457402785691,248.76026993084727]
[null,null,"500 AD","Below","$dollars","Real 2025","End-year",null,null,null,null,null,null,{"$f":"U366","v":305.44706478602751},333.52745135062293,296.60806664277266,335.74818998964082,399.20689021636014,780.76547817614096,null,{"$f":"U592","v":305.44706478602751},333.52745135062293,311.02828919248435,356.15449201701909,403.02707144027255,5383.2821673265425,null,{"$f":"U818","v":305.44706478602751},333.52745135062293,296.65102114180678,288.0736046662052,266.92113586014875,273.11641936060477,null,{"$f":"U1044","v":305.44706478602751},333.52745135062293,300.04473800024891,295.86959624031783,258.32368842503365,244.45205397292344]
[null,null,"700 AD","Below","$dollars","Real 2025","End-year",null,null,null,null,null,null,{"$f":"U394","v":305.44706478602751},357.08961992257355,291.41982381840154,317.19185685780167,376.4638805587291,686.75288150775941,null,{"$f":"U620","v":305.44706478602751},357.08961992257355,301.79398184125955,315.38920706964035,345.80344186351209,4260.2524740278222,null,{"$f":"U846","v":305.44706478602751},357.08961992257355,290.16107457483508,269.49212695411455,249.03006386119625,250.28123485822309,null,{"$f":"U1072","v":305.44706478602751},357.08961992257355,294.90569216072458,280.82788208758444,246.34899625037485,232.22843387896359]
[null,null,"Delay - 300 AD","Below","$dollars","Real 2025","End-year",null,null,null,null,null,null,{"$f":"U422","v":305.44706478602751},280.1204708046692,343.36138758433015,349.47354625192531,447.2931276275537,929.21108795400301,null,{"$f":"U648","v":305.44706478602751},280.1204708046692,374.88780720345562,392.33626684663579,480.66928836283836,6796.1758625236807,null,{"$f":"U874","v":304.80247625602345},280.1204708046692,341.16741119520748,298.36955801969464,288.59229687466046,296.34425771087274,null,{"$f":"U1100","v":304.80247625602345},280.1204708046692,343.10671213583953,302.30869782901942,273.23095882287407,256.38138566666998]
[]
[null,null,"Incremental bill change compared to no AD","Calculated","$dollars","Real 2025","End-year",null,null,null,null,null,null,"100 AD",{"$f":"O166-O$165","v":5.9833716003743689},-3.9051509464284777,-7.3106308434439597,-18.792741425894405,-82.300919758483815,null,{"$f":"N174","v":"100 AD"},{"$f":"V166-V$165","v":7.2036203746371257},-4.8015071977288244,-15.461607295792703,-30.805731416478011,-659.22709066081006,null,{"$f":"N174","v":"100 AD"},{"$f":"AC166-AC$165","v":6.2826434020532815},-3.1961975025852212,-5.6935647341936715,-7.9955616352743277,-11.831482928015532,null,{"$f":"N174","v":"100 AD"},{"$f":"AJ166-AJ$165","v":7.5936847102168485},-2.6180196557480713,-4.1014419433768126,-5.4270040456078164,-7.0105535700906216]
[null,null,"Incremental bill change compared to no AD","Calculated","$dollars","Real 2025","End-year",null,null,null,null,null,null,"200 AD",17.752145453448804,-7.1889088739370663,-13.19111934378617,-34.081475300503882,-159.72823843822152,null,"200 AD",18.984704660612238,-9.5694955732548124,-30.757718602409057,-61.237133662491715,-1305.5641120772707,null,"200 AD",18.063727688028393,-6.376230877894443,-11.34394413970989,-15.943121831800454,-23.522850259609186,null,"200 AD",19.374768996192017,-5.2263399642988588,-8.1769679455472328,-10.831890474937438,-13.94110995967884]
[null,null,"Incremental bill change compared to no AD","Calculated","$dollars","Real 2025","End-year",null,null,null,null,null,null,"$300M",29.844811974003449,-10.990476415320245,-21.037340191394833,-55.907771996457484,-267.12813803615734,null,"$300M",29.844811974003449,-14.725800929924503,-47.768340739154951,-95.121949884258697,-2182.2159290735945,null,"$300M",29.844811974003449,-9.8219227386767329,-17.740017030705246,-25.080811347958104,-38.09603591070794,null,"$300M",29.844811974003449,-7.5404827848468017,-11.422434681104164,-14.945353366933887,-19.763026616149546]
[null,null,"Incremental bill change compared to no AD","Calculated","$dollars","Real 2025","End-year",null,null,null,null,null,null,"400 AD",41.625896259978845,-13.659473033397717,-25.477497346135237,-72.431869746001837,-329.13291345548578,null,"400 AD",42.546873232562632,-19.564011713273032,-63.343579408269363,-132.50886510177509,-2797.7316913173563,null,"400 AD",41.625896259978845,-12.687805246684263,-22.515146964710652,-34.174691974966549,-49.764471638098371,null,"400 AD",42.936937568142469,-9.8481593739301161,-14.650624122523766,-21.283708149737208,-26.585676228824951]
[null,null,"Incremental bill change compared to no AD","Calculated","$dollars","Real 2025","End-year",null,null,null,null,null,null,"$500M",53.406980545953729,-16.297294538853748,-29.867108270582833,-90.322582903580553,-376.52631619545946,null,"$500M",53.406980545953729,-23.672347766614564,-75.653076587199621,-165.09266183525557,-3269.6098768618031,null,"$500M",53.406980545953729,-15.819346240164975,-28.035970384194798,-46.732329762717484,-60.25215556727062,null,"$500M",53.406980545953729,-12.149369731548575,-17.861536269805811,-29.834593752560465,-30.893892186748786]
[null,null,"Incremental bill change compared to no AD","Calculated","$dollars","Real 2025","End-year",null,null,null,null,null,null,"$700M",76.969149117904351,-21.485537363224864,-48.423441402421986,-113.06559256121159,-470.53891286384101,null,"$700M",76.969149117904351,-32.906655117839364,-116.41836153457837,-222.31629141201603,-4392.6395701605234,null,"$700M",76.969149117904351,-22.309292807136671,-46.617448096285443,-64.623401761669982,-83.087340069652299,null,"$700M",76.969149117904351,-17.288415571072903,-32.903250422539202,-41.809285927219264,-43.117512280708638]
[]
[null,"Output |Scenarios - stored outputs from the model"]
[]
[null,"Scenario | Electric Tortoise"]
[]
[null,null,"Active Scenario"]
[]
[null,null,"Typical customer consumption (Residential)","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Input"]
[]
[null,null,"Annual consumption - typical residential customer","Input",{"$f":"GJ","v":"GJ"},"n/a","n/a",null,null,null,null,null,null,15]
[]
[null,null,"Consumption in blocks","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Proportion","Consumption"]
[]
[null,null,"Block 1","Calc|Pricing","Various","n/a","n/a",null,null,null,null,null,null,null,7.56]
[null,null,"Block 2","Calc|Pricing","Various","n/a","n/a",null,null,null,null,null,null,null,{"$f":"N189-O193","v":7.44}]
[null,null,"Block 3","Calc|Pricing","Various","n/a","n/a",null,null,null,null,null,null,null,{"$f":"N195*$N$189","v":0}]
[null,null,"Block 4","Calc|Pricing","Various","n/a","n/a",null,null,null,null,null,null,null,{"$f":"N196*$N$189","v":0}]
[null,null,"Block 5","Calc|Pricing","Various","n/a","n/a",null,null,null,null,null,null,null,{"$f":"N197*$N$189","v":0}]
[null,null,"Block 6","Calc|Pricing","Various","n/a","n/a",null,null,null,null,null,null,null,{"$f":"N198*$N$189","v":0}]
[]
[null,null,"No AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Electric Tortoise"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,58.031629398825132,53.824537113065041,52.998997278641383,56.710248338453937,58.588282741794949,60.788258437769812,62.013839400266853,62.790407630180411,63.161492045920454,64.188476229725325,65.341485352000362,66.965727239284902,69.694236164868627,74.026383383966774,89.630830415492696,94.750322843294995,87.839789790729341,91.114826833977105,98.688815143786783,117.19377981131821,137.07717275031345,175.589070800634,229.29344319371779,290.31801009658733,325.15135968393395]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,23.562010442795582,21.853846233074275,21.518660431794192,23.025503116258086,23.788022912477118,24.681257358234479,25.178867915373711,25.494170258808118,25.64483800619697,26.061814270935212,26.529959199160039,27.189434121823496,28.297263704826147,30.056202736411993,36.391922545070472,38.470539590555894,35.664723975233322,36.994454982495164,40.069646795960942,47.583035188752923,55.656093224864144,71.29269956237124,93.097756498705351,117.87495985363303,132.01800141970747]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.2531328132853181,6.7273057871879987,6.6241249852053201,7.0879788717689678,7.32270660725501,7.5976724504375666,7.7508527348189169,7.8479127789446963,7.8942930818964756,8.0226515781070091,8.1667614089944998,8.3697686698868612,8.7107936906300107,9.2522508144835705,11.202585967399759,11.842450105286787,10.978731223702678,11.388064528474334,12.334705932591659,14.647564761978153,17.132707627330674,21.946150130055479,28.658437026984412,36.285644692959217,40.639320671144617]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,6.7814110323096175,6.289782202718702,6.1933119674561894,6.6269982027283127,6.8464599575301115,7.1035428554264604,7.2467607582523001,7.3375083112028561,7.3808721797842995,7.5008826283312224,7.6356199924747106,7.8254242762364523,8.1442700629460596,8.650512456094793,10.474003720236743,11.072253033402282,10.264707810783428,10.647419317704387,11.532494033248515,13.694931532400275,16.018448235844399,20.518839023060767,26.794579118635184,33.925736308672896,37.996262393000151]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,4.9667597263752494,4.6066868360131501,4.5360312634467714,4.8536665338897818,5.0144020799340954,5.2026916523443001,5.307585590856835,5.3740498250869218,5.4058098695708781,5.4937064827900413,5.5923892068835119,5.7314033837251497,5.964928590324277,6.3357045716201039,7.6712441708254264,8.1094067568721044,7.5179541712936091,7.7982551426311337,8.4464909494644544,10.030277484511371,11.732039718247561,15.028161957173948,19.624564241505247,24.847480853576119,27.828766742968803]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.5377227469263506,4.2087535526907258,4.1442013261900179,4.4343987328133601,4.5812496746158535,4.7532744800836175,4.8491075054412578,4.9098304483936461,4.9388470073250001,5.0191509646645001,5.1093093106520566,5.2363152113099289,5.44966812152588,5.7884158558697543,7.0085893195773927,7.4089026914922282,6.8685407655758688,7.1246288720468653,7.7168689899690666,9.1638454056377565,10.718606582603435,13.730004291415419,17.929361689131937,22.701114063227539,25.424871510874535]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.3119028056437863,3.0718013146266614,3.0246872197421606,3.2364907297378749,3.3436713737066035,3.4692254164816769,3.5391701185396163,3.5834893721271537,3.6046674009082138,3.66327805573439,3.7290810357050477,3.8217775758378805,3.9774953535304682,4.2247338108687611,5.1152897445830199,5.4074625046925933,5.01307389209662,5.1999823846632465,5.6322348199822478,6.6883251802845773,7.8230833379059339,10.020982389248209,13.085925825208214,16.568637519374469,18.556599419176646]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N216","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N207","v":61.09665854939287},{"$f":"AVERAGE(O207:S207)","v":56.030738974156087},{"$f":"AVERAGE(T207:X207)","v":62.588494748772575},{"$f":"AVERAGE(Y207:AC207)","v":73.131732511122678},{"$f":"AVERAGE(AD207:AH207)","v":97.917506884621289},{"$f":"AVERAGE(AI207:AM207)","v":231.48581130503734},null,{"$f":"N218","v":61.09665854939287},56.030738974156087,62.588494748772575,73.131732511122678,97.917506884621289,231.48581130503734]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,22.749608627279848,25.412189561909699,29.692956461458426,39.756480106599653,93.987902111856243,null,{"$f":"N219*$O$193","v":187.53694355739225},171.98704122223563,192.11615308803732,224.47875084862568,300.55898960589337,710.54853996563315]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.0030498129405228,7.822676524840932,9.1404321102789403,12.238303310406723,28.932452029694879,null,{"$f":"N220*$O$194","v":56.813462679242384},52.102690608277491,58.200713344816535,68.004814900475324,91.052976629426027,215.25744310092992]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,6.5475926725485865,7.3139133465994295,8.5459661015977524,11.442361145507778,27.05077301584268,null,{"$f":"N221*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,4.79550928793181,5.3567686841297952,6.2591339846756942,8.3804769009545357,19.812202702694332,null,{"$f":"N222*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.3812652066472619,4.8940420811816043,5.7184595637870022,7.6565573449443578,18.100791627450572,null,{"$f":"N223*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.1977106886914175,3.5719660727582103,4.1736755041050362,5.5882157563438568,13.211045698182696,null,{"$f":"N224*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F224","v":"Real 2025"},{"$f":"G224","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U218:U224)","v":305.44706478602751},280.1204708046692,312.9053611816264,365.61529826022365,489.52947311994069,1157.2917943716004]
[]
[null,null,"100 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,100]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Electric Tortoise"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,60.424825497172122,55.622054520193679,54.282260495082632,57.298764610756628,58.50987101380543,60.139681953770008,61.291454890659111,62.003160497652054,62.32331045338627,63.279251826273814,64.355928818701997,65.890316821675498,68.503782708337695,72.682102727376488,86.915033548849991,91.62457452812491,84.59945313410762,87.419106358669495,94.29680866636717,112.85262137150868,130.94450878285048,166.40456675426407,215.05532043914585,268.36225028262248,294.35172909626959]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,24.533696263873896,22.583674507010858,22.039691145904321,23.264452577050449,23.756186171498687,24.417922241725339,24.885565253783515,25.17453206581143,25.304519396486359,25.692650849006505,26.129803394987299,26.752795830731213,27.813915622667839,29.510397712552553,35.289254314051576,37.201422813954082,34.349082023897047,35.493918028166377,38.286403699776564,45.820437420049032,53.166108126385389,67.563605919916242,87.316791867789462,108.96047912346381,119.51273101702114]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.5522484736479143,6.9519700370661903,6.7845147354100677,7.161535081201845,7.3129062503958471,7.5166095640985597,7.6605648892987421,7.7495180230459084,7.7895322389685555,7.9090113887200886,8.0435807831001842,8.2353575794433169,8.562003847613326,9.0842347473562661,10.863149774211248,11.451775779825049,10.573734976419811,10.926151745292573,11.785767248161429,14.104981363000039,16.366211378370302,20.798217039728943,26.878873081932394,33.541485282013866,36.789802510674413]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.0610731164512561,6.4998349705239349,6.3432704542931608,6.695770539177099,6.8372969861857067,7.027752053592077,7.1623449606300005,7.2455128520887975,7.2829246646520573,7.3946332525290002,7.5204506612477378,7.6997548758459029,8.0051570604816948,8.4934236448799521,10.156643428551819,10.706986982314172,9.886051292273601,10.215547942331796,11.019256657553679,13.187636113648447,15.301802580410806,19.44556402265891,25.130752620439591,31.36004871093375,34.39710522953655]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.1715864755416083,4.760531164660688,4.6458620596485423,4.9040359436387471,5.0076910463703586,5.1471818623629515,5.2457587849159042,5.3066716143929895,5.3340723254020386,5.4158885894087474,5.5080382667434202,5.639362108874872,5.8630411136968901,6.2206514687645607,7.4388069526740077,7.841882977040302,7.2406231059292452,7.4819490901067915,8.0705917869558732,9.6587302588341917,11.207162703341545,14.242086755136555,18.405964395021762,22.968350718240369,25.192715224602455]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.7248562202722573,4.3493085519354802,4.2445447552452302,4.4804171490361924,4.575118351311481,4.702559718236401,4.7926214019967679,4.8482724797869823,4.8733062717313453,4.9480551105528114,5.0322447452442072,5.1522246151157365,5.3565818548671871,5.6833012317095326,6.7962304155545228,7.1644880614387576,6.6151660196524098,6.8356458632839896,7.3734406233404659,8.8243930482870301,10.239069318654481,13.011831574877951,16.81602652749233,20.984306319485356,23.016526514147589]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.448484062359829,3.1743868012920315,3.0979238855214821,3.2700777358860393,3.339196365428978,3.4322107350176916,3.497943165084954,3.5385606666269682,3.5568318326722266,3.6113880281072865,3.6728346838178902,3.7604032043753541,3.9095554010680438,4.1480148401237456,4.9602974523560022,5.2290740168629233,4.8281457731471766,4.9890652152188499,5.3815801558678844,6.4405724467237206,7.4730882195485915,9.4968167741390914,12.273346905979686,15.315608037328188,16.798844484276554]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N244","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N235","v":61.09665854939287},{"$f":"AVERAGE(O235:S235)","v":57.227555227402092},{"$f":"AVERAGE(T235:X235)","v":61.807371924348253},{"$f":"AVERAGE(Y235:AC235)","v":71.669432924988328},{"$f":"AVERAGE(AD235:AH235)","v":94.158512811755571},{"$f":"AVERAGE(AI235:AM235)","v":215.02367507103048},null,{"$f":"N246","v":61.09665854939287},57.227555227402092,61.807371924348253,71.669432924988328,94.158512811755571,215.02367507103048]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,23.235540133067641,25.095037961362628,29.099233374998096,38.230252797168625,87.303943210915207,null,{"$f":"N247*$O$193","v":187.53694355739225},175.66068340599136,189.71848698790146,219.99020431498559,289.02071114659481,660.01781067451896]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.1526349155443727,7.7250472208263714,8.9576653463448679,11.768482222539779,26.874917858543984,null,{"$f":"N248*$O$194","v":56.813462679242384},53.215603771650137,57.474351322948209,66.645030176805818,87.557507735695964,199.94938886756725]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,6.6874492133262304,7.2226335566983861,8.3750859342014206,11.003095797624338,25.127054632795922,null,{"$f":"N249*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,4.8979413379719885,5.2899146352965269,6.1339799821507501,8.0587554437732809,18.403255959268538,null,{"$f":"N250*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.4748490055601282,4.8329629964608616,5.6041165724982367,7.3626267232005302,16.813552050931541,null,{"$f":"N251*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.2660137700976719,3.5273868855018251,4.0902211163482072,5.3736875215641104,12.271540884254424,null,{"$f":"N252*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F252","v":"Real 2025"},{"$f":"G252","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U246:U252)","v":305.44706478602751},286.10384240504357,309.00021023519793,358.30466741677969,470.73673169404628,1074.9908746131166]
[]
[null,null,"200 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,200]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Electric Tortoise"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,62.878660706698625,58.0048315204495,56.615986119727332,59.601157863304671,60.807309631194805,59.583040770737732,60.677191763994117,61.340075071061186,61.62490231470224,62.527502299201132,63.546609942534893,65.012122163864618,67.536127974723556,71.593418973049367,84.777699607160073,89.141240380735198,81.98462127533341,84.396959618344994,90.653119553836063,109.32607601502468,125.77772239017156,158.37932687742568,201.96738569198757,247.45605595257786,264.10138239172943]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,25.530002785519372,23.551129964396608,22.98723075677059,24.199270613730587,24.688992526505263,24.191914709223379,24.636162051511928,24.905306026362741,25.02095162443721,25.387425398838253,25.801203629491365,26.396231110551799,27.421028309755364,29.068370179393586,34.42145368230058,36.193139129351344,33.287407619768722,34.266865577755091,36.806992526781002,44.38858897158633,51.068288778537443,64.305196880864898,82.002826735640042,100.47214312072522,107.2304809348789]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.858943165163363,7.2497834575462816,7.0761974277740016,7.4493016702523507,7.6000535801351905,7.4470372899490584,7.5837906872616845,7.6666417241130569,7.7022411006663596,7.815053331387082,7.9424273714529567,8.125595669343495,8.4410606934573025,8.9481646775753116,10.596013264242195,11.141394138341296,10.246917981057569,10.548426151234812,11.33035764933936,13.66421307667701,15.720436163850229,19.795175572718865,25.243066368315063,30.928506710379331,33.008937065934717]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.3478213145242481,6.7782795085192022,6.6159829881526644,6.9648216612167735,7.1057691236634417,6.9627045493472703,7.0905639200653967,7.1680265765209734,7.2013106774903797,7.3067859425493209,7.4258759609963043,7.5971315477972361,7.8920796826107464,8.3662031601413318,9.9068806677598644,10.416791622327242,9.5804894840248505,9.8623884763921659,10.593465519134851,12.775534061127317,14.698026629125696,18.507757333418752,23.60133381893467,28.917010348198321,30.862135817192005]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.3816031512767992,4.9644661732827871,4.8455989025559711,5.1010911392191298,5.2043221890227107,5.0995405495380774,5.1931857761873443,5.249920045876725,5.2742975878714278,5.3515485163474565,5.4387709991932294,5.5641999618953966,5.7802223369411871,6.1274741673210764,7.2558787072779696,7.6293415723242504,7.0168271914952847,7.2232922701529487,7.7587389486497695,9.3569034166229486,10.764952363294453,13.555229628640143,17.285805821550294,21.179049864448686,22.603675328989254]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.9167313056839133,4.5356273147709185,4.4270279969142905,4.6604503885417596,4.7547641682873838,4.6590337413805329,4.7445897373452457,4.7964232063034151,4.8186949756092838,4.8892728401887497,4.9689608996595691,5.0835550996073842,5.2809171020181038,5.5981727407917976,6.6291038167418357,6.9703063373416336,6.4107019691360625,6.5993322503424681,7.0885261527329089,8.5486385115290293,9.8350578444730701,12.384306311225654,15.792629117705484,19.349568254297978,20.651132197882191]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.5885260325613904,3.3103734333084422,3.2311111236523509,3.4014768151778494,3.4703126804721722,3.4004428609304131,3.4628867692249665,3.5007179503796748,3.5169732262888784,3.5684851940210214,3.6266463295633984,3.7102840644987793,3.8543307165235832,4.0858829507081467,4.8383184152100309,5.0873485231055895,4.6789156195382819,4.8165893365982386,5.1736324501133071,6.2393102112606931,7.1782163621262667,9.0388111186128342,11.526409963863188,14.122477939581684,15.072437537576342]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N272","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N263","v":61.09665854939287},{"$f":"AVERAGE(O263:S263)","v":59.581589168274988},{"$f":"AVERAGE(T263:X263)","v":61.150542443939273},{"$f":"AVERAGE(Y263:AC263)","v":70.4931957322665},{"$f":"AVERAGE(AD263:AH263)","v":91.100403368654867},{"$f":"AVERAGE(AI263:AM263)","v":199.53637466077845},null,{"$f":"N274","v":61.09665854939287},59.581589168274988,61.150542443939273,70.4931957322665,91.100403368654867,199.53637466077845]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,24.191325329384483,24.828351962074702,28.621657382298537,36.988598765048494,81.01578729012931,null,{"$f":"N275*$O$193","v":187.53694355739225},182.88641949014669,187.70234083328475,216.37972981017694,279.63380666376662,612.47935191337751]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.446855860174237,7.6429528266754492,8.8106523352142521,11.386261799330009,24.939224376239643,null,{"$f":"N276*$O$194","v":56.813462679242384},55.404607599696327,56.863569030465342,65.551253373994044,84.713787787015278,185.54782935922296]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,6.9625349192152672,7.145878333194668,8.2376342038610968,10.645733832601284,23.317252789373889,null,{"$f":"N277*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.0994163110714794,5.233698495164206,6.0333092345257713,7.7970206798490409,17.077742601384564,null,{"$f":"N278*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.6589202348396537,4.7816029001654448,5.5121419317637379,7.1235010442164199,15.602538745116874,null,{"$f":"N279*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.4003600170344406,3.4899012001689913,4.0230924953007872,5.1991592281232224,11.387670584352062,null,{"$f":"N280*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F280","v":"Real 2025"},{"$f":"G280","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U274:U280)","v":305.44706478602751},297.872616258118,305.71645230768934,352.42417891643748,455.44799781943681,997.56355593337889]
[]
[null,null,"300 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,300]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Electric Tortoise"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,65.400835347099843,60.450775475224837,59.011374622765729,61.968303784383913,63.170757399471832,58.969869068593816,59.984229748613998,60.574878100973876,60.799913704034154,61.62180316605378,62.553553199754482,63.916644748678081,66.310785286136692,70.196013044410066,81.64183092314228,85.521512131283188,78.243059679822494,80.119821144593388,85.5287475181605,104.25999093611441,118.81781081508217,147.58500417129926,184.7412666505121,218.84696990627961,220.2781838528897]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,26.554056492632597,24.54423247766286,23.959806738314295,25.160379538120342,25.64859992636697,23.942954647291451,24.354805515223148,24.594620643464321,24.685989631104949,25.019693307661072,25.398002589195322,25.951445214242039,26.923514496623106,28.500995225002068,33.148227832096239,34.723456549399572,31.768258247278826,32.530261204798116,34.726394262211137,42.331656385513007,48.242424488459285,59.922484436643842,75.008675426280107,88.856277925057256,89.437379615725703]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.1741793188719889,7.5554918538401976,7.375587107711298,7.7451614269381048,7.8954511200313036,7.3703995005388547,7.4971802373366696,7.5710029266182683,7.5991291938560259,7.7018537509229805,7.8183093254643898,7.9886764880519303,8.2879101899443199,8.7735087029026708,10.204074035827839,10.688979308475982,9.7792757062763265,10.013844342446909,10.689883629490575,13.031024101950694,14.850545665413396,18.446037920923377,23.090045152822277,27.35277563216993,27.531657130872077]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.6425554639702504,7.0641055570233684,6.8959012704661538,7.2414395957912321,7.3819549026277285,6.8910510495456068,7.0095863513713592,7.078607836626948,7.1049048566669581,7.2009485198006313,7.3098301766375968,7.4691171751878311,7.7488896237958347,8.20290628084879,9.5404319791744818,9.993800482166467,9.1432612458258831,9.362574248649624,9.9946459888823931,12.183525778736461,13.88471117291405,17.246363506570283,21.588338579581539,25.573833984747989,25.741081572790613]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.5974688017264373,5.17380745929181,5.0506132933143029,5.3036883288735677,5.4066028644487805,5.0470609526852765,5.1338771566370625,5.1844290449666079,5.2036891929558857,5.2740323406803222,5.3537781377633031,5.470441210620141,5.6753487916051508,6.0078742257088162,6.9874887542759536,7.3195394751567857,6.6965977297543358,6.857224328659135,7.3201587310439491,8.9233118114761254,10.169273612440925,12.631374692191088,15.811471993889779,18.730480733180503,18.852974205507401]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.1139501216301895,4.7268853517461071,4.6143329030588562,4.8455468954406777,4.9395715019842736,4.611087419531323,4.69040429515585,4.736589427155474,4.7541858514753388,4.8184526409124278,4.891309863192296,4.9978953854629991,5.1851027082404002,5.4889040413813879,6.383897834999579,6.6872654614367599,6.1181344617808424,6.2648858674792338,6.687831224968753,8.1525012715689726,9.2908348164786361,11.540255503266685,14.445650702218375,17.112510603738723,17.224422885860211]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.7324681784980598,3.4499650444726777,3.3678175023290158,3.5365713713467182,3.605196180657118,3.3654487533771795,3.4233389766381106,3.457047661980817,3.4698905901023589,3.5167963558613158,3.5699719358465738,3.6477644564426055,3.7843996129125568,4.0061320861601759,4.6593523513528066,4.8807682793795584,4.465382267570873,4.5724902641080973,4.8811812076110606,5.9501854432628374,6.7810096851578328,8.4227721063398491,10.543304154585826,12.489738805333674,12.571419115439708]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N300","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N291","v":61.09665854939287},{"$f":"AVERAGE(O291:S291)","v":62.000409325789235},{"$f":"AVERAGE(T291:X291)","v":60.390138757653929},{"$f":"AVERAGE(Y291:AC291)","v":68.923765440424319},{"$f":"AVERAGE(AD291:AH291)","v":86.734626281994792},{"$f":"AVERAGE(AI291:AM291)","v":178.05384707921257},null,{"$f":"N302","v":61.09665854939287},62.000409325789235,60.390138757653929,68.923765440424319,86.734626281994792,178.05384707921257]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,25.173415034619413,24.519612748948987,27.984437071431756,35.216005329840129,72.29344837843324,null,{"$f":"N303*$O$193","v":187.53694355739225},190.31101766172276,185.36827238205433,211.56234426002408,266.23300029359137,546.53846974095529]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.7491741654785784,7.5479131218545605,8.6144957484382285,10.840601417728097,22.254212300440212,null,{"$f":"N304*$O$194","v":56.813462679242384},57.653855791160623,56.156473626597936,64.091848368380425,80.654074547897039,165.57133951527518]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.2451913579757461,7.0570197228023002,8.0542350471289073,10.135561548852165,20.806865763320893,null,{"$f":"N305*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.3064361495309793,5.1686177375850306,5.8989862239946742,7.4233664152180667,15.239115047441937,null,{"$f":"N306*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.8480573547720214,4.7221439268460825,5.3894219666553322,6.7821236574469124,13.922734902312524,null,{"$f":"N307*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.5384036554607179,3.4465044675919563,3.9335240885429443,4.9500014923864857,10.161648773371379,null,{"$f":"N308*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F308","v":"Real 2025"},{"$f":"G308","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U302:U308)","v":305.44706478602751},309.96528277867264,301.91488476630616,344.57795806882882,433.62170112348321,890.16365633544308]
[]
[null,null,"400 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,400]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Electric Tortoise"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,67.857237329858108,62.836044920041672,61.34754138300115,64.273105398074833,65.470599195331332,58.503630663286557,59.476608786905786,60.034586446440258,60.240045027239105,61.026509686377977,61.919732466612885,63.235287052899288,65.566005215798697,69.363596495737525,80.093522185506941,83.736099627108104,75.829681555030334,76.559964621106118,81.306325595527937,99.715002398764781,112.88120644059202,139.13199411107459,172.28214882900184,202.35576062193292,201.60599581414641]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,27.551405175911611,25.512699917744648,24.908337499401163,26.0961754179351,26.582382020238633,23.753652463491246,24.148701179972612,24.375251348854547,24.458671671125263,24.77799216416479,25.140658604753543,25.674800265452383,26.621118786272014,28.163017339222172,32.519583297680093,33.99854310988615,30.788378116945676,31.084887751559219,33.012005911141145,40.486299491543299,45.832043533873971,56.490392086741622,69.950022631940556,82.160514780071907,81.856095165911242]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.4811948207342187,7.8536167946346076,7.6675749074940338,8.0332290270650297,8.1828988130862843,7.312126294851196,7.4337347974581274,7.503474112265847,7.5291535286393136,7.627450486432557,7.7390906992615092,7.9035164139331542,8.1948232161196906,8.6694684089105039,10.010557344561779,10.465828000242269,9.477637578084309,9.5689126314373372,10.162140615623022,12.462964823971454,14.108554092297604,17.389531231830023,21.53283166025038,25.291607740966956,25.197897745470726]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.9296036078571328,7.3428413549956266,7.1688990684824239,7.5107721520589878,7.6507078687011614,6.8365677565863887,6.950267210661015,7.015470891745764,7.039480196687669,7.1313842181886411,7.2357636898482438,7.3894956542522765,7.6618567446925603,8.105632452332804,9.3595010271472425,9.7851622588654124,8.8612407475192967,8.9465795479682697,9.5012257815603185,11.652411354961089,13.190976483457968,16.258568811290001,20.132401534164988,23.646718207791046,23.55910282645792]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.8077051601768357,5.377955789052641,5.2505590659737322,5.5009496491355225,5.6034396882126982,5.0071569527742161,5.0904313431213195,5.1381870411139907,5.1557716482518803,5.2230828893060126,5.2995312499243594,5.4121257713035558,5.6116052142373851,5.9366300950106945,6.854973476629147,7.1667311702277683,6.4900436591740753,6.5525464797740502,6.958773821291274,8.5343193558446444,9.6611767724228947,11.907905949908654,14.74513204681096,17.319045711258191,17.254875504594256]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.3060259131981384,4.9133990086849355,4.7970070267798777,5.0257684542344352,5.1194052329946746,4.5746303936099357,4.6507114033893737,4.6943418846316867,4.7104075041102442,4.7719042880261613,4.8417489118965156,4.9446173309441459,5.1268654072781388,5.4238140973808573,6.2628294477973627,6.5476569924557779,5.9294228759223691,5.9865265987534606,6.357663345763247,7.7971106322899715,8.8266282279562169,10.879281196192434,13.471422976218205,15.822997690365016,15.764370613055924]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.8726566361161532,3.5860939219200723,3.501144057654586,3.6681078973741927,3.736449646657475,3.3388402245691435,3.3943687184409668,3.4262128661108266,3.4379385208484323,3.4828225700837354,3.5337993746741101,3.608878929917267,3.741894530251725,3.958625532724187,4.5709893654208456,4.7788736273929544,4.3276492094889276,4.3693269386946403,4.6402048442546047,5.6907999935623392,6.4422038151942891,7.9403533284318186,9.8322542030960705,11.54857477352739,11.505785208660694]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N328","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N319","v":61.09665854939287},{"$f":"AVERAGE(O319:S319)","v":64.356905645261421},{"$f":"AVERAGE(T319:X319)","v":59.856276122049941},{"$f":"AVERAGE(Y319:AC319)","v":68.035628683311074},{"$f":"AVERAGE(AD319:AH319)","v":83.429414759507466},{"$f":"AVERAGE(AI319:AM319)","v":165.65142116334954},null,{"$f":"N330","v":61.09665854939287},64.356905645261421,59.856276122049941,68.035628683311074,83.429414759507466,165.65142116334954]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,26.130200006246231,24.302853765521689,27.62383565867604,33.874022876215093,67.257813639707848,null,{"$f":"N331*$O$193","v":187.53694355739225},197.5443120472215,183.72957446734395,208.83619757959084,256.08761294418611,508.46907111619129]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.0437028726028359,7.4811878439294075,8.5034912165573271,10.427496729871679,20.704084494163137,null,{"$f":"N332*$O$194","v":56.813462679242384},59.845149372165103,55.660037558834794,63.265974651186518,77.580575670245295,154.03838863657376]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.5205648104190654,6.9946340547738952,7.9504499136546256,9.7493239381748769,19.357553572632384,null,{"$f":"N333*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.5081218705102861,5.1229259749134837,5.8229731614210287,7.1404828972623617,14.177627196998992,null,{"$f":"N334*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.0323211271784114,4.6803990947534801,5.3199750390594041,6.5236760890369654,12.952940140757558,null,{"$f":"N335*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.6728904319444959,3.4160365800106205,3.882837546597627,4.7613709226786938,9.4538342657820529,null,{"$f":"N336*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F336","v":"Real 2025"},{"$f":"G336","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U330:U336)","v":305.44706478602751},321.74636706464804,299.24588814822869,340.13780091408842,417.09760337393885,828.15888091611464]
[]
[null,null,"500 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,500]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Electric Tortoise"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,70.313639312616345,65.221314364858387,63.68370814323648,66.577907011765618,67.770440991190753,58.042203451838155,58.974577683276813,59.500596729992459,59.687068545460214,60.43879983184992,61.294186397247756,62.562958177174792,64.831165673538692,68.542295263232646,78.557406345191907,76.729461618075661,71.063006546387498,74.659139963324449,79.119499436984512,97.68313112303133,109.88612286255737,134.32286560022027,164.38156875814963,189.63988000264519,182.62764469477182]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,28.548753859190615,26.481167357826401,25.856868260488003,27.031971297749809,27.516164114110264,23.566303721307605,23.944866439696419,24.158440768044922,24.234152081148729,24.539370125232271,24.886674300478106,25.401821199468511,26.32275913054848,27.829552495697502,31.895889325172412,31.153706946436063,28.853012050292904,30.313114652982701,32.124110442446579,39.66131882646107,44.615979272474355,54.537789043067832,66.742227985090068,76.997611117968859,74.150502338445335]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.7882103225964414,8.1517417354290025,7.9595627072767545,8.3212966271919342,8.4703465061412437,7.2544544203412062,7.370988010770537,7.4367329510327789,7.4600392903090196,7.5539950678146699,7.6609062889849655,7.8194848146078488,8.1029786676953144,8.5668173722123413,9.8185645929913399,9.5900973585113238,8.8818706269644672,9.3313364365159952,9.8888182786182419,12.20900965546997,13.734211010715699,16.788458193441588,20.545370905666662,23.70230253060106,22.825872305689202]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,8.2166517517440116,7.6215771529678742,7.4418968664986842,7.7801047083267285,7.9194608347745818,6.7826466860470971,6.8916012848550245,6.9530703734116628,6.9748609390002523,7.0627061174256349,7.1626641567150804,7.3109292155289305,7.5759854874060899,8.0096575280259028,9.1799949023954017,8.9663864845836958,8.3042206737093451,8.7244545889019314,9.2456795011798114,11.414972661127496,12.840979541631876,15.696587742049806,19.209162235024991,22.160776592666995,21.341346733974692]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,6.0179415186272305,5.5821041188134624,5.4505048386331554,5.6982109693974659,5.8002765119766062,4.9676647290641913,5.0474639494306164,5.0924844019596733,5.108443986633822,5.1727824985276865,5.2459925666838361,5.3545830826453038,5.5487124179872254,5.8663372921532542,6.7235017538848201,6.5670532387089775,6.0820776980782805,6.3898603816070008,6.7716096798505472,8.360417355745092,9.4048362104463337,11.496306516046165,14.068944193438256,16.230730177134092,15.630573188956937]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.4981017047660847,5.0999126656237559,4.9796811505008938,5.2059900130281802,5.2992389640050677,4.5385495739753487,4.6114556047464372,4.6525871155850149,4.6671680847474253,4.7259489288003032,4.7928349893061197,4.8920452755944073,5.069405395543197,5.359593303937281,6.1427144714866584,5.9997802396843118,5.55669769418963,5.837893596770078,6.1866667546629257,7.6382305766679464,8.5924307907691677,10.503236407123705,12.853645356102906,14.828692665138371,14.280378237420766]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,4.012845093734243,3.7222227993674597,3.6344706129801501,3.799644423401658,3.8677031126578227,3.3125062737215152,3.3657174770773555,3.3957377259431385,3.406379793643441,3.4492815867220732,3.4980990539412247,3.5705086840204223,3.6999567599888348,3.9117533376059352,4.4833222360633433,4.3790002424709895,4.0556119687934906,4.2608456400931622,4.5154012541268713,5.5748397793046793,6.2712724488344165,7.6658932387738359,9.381362963716203,10.822871202293461,10.422678375888863]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N356","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N347","v":61.09665854939287},{"$f":"AVERAGE(O347:S347)","v":66.713401964733521},{"$f":"AVERAGE(T347:X347)","v":59.328649248483508},{"$f":"AVERAGE(Y347:AC347)","v":67.15760237127715},{"$f":"AVERAGE(AD347:AH347)","v":79.850847737560684},{"$f":"AVERAGE(AI347:AM347)","v":156.17161638366886},null,{"$f":"N358","v":61.09665854939287},66.713401964733521,59.328649248483508,67.15760237127715,79.850847737560684,156.17161638366886]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,27.086984977873016,24.08862662708599,27.267339290273004,32.421052583723863,63.408821951409287,null,{"$f":"N359*$O$193","v":187.53694355739225},204.77760643271998,182.11001730077007,206.14108503446388,245.10315753295239,479.37069395265416]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.3382315797270756,7.4152419480536427,8.3937503472983614,9.9802264712159996,19.519242989222843,null,{"$f":"N360*$O$194","v":56.813462679242384},62.036442953169448,55.169400093519101,62.449502583899815,74.252884945847043,145.22316783981796]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.7959382628623759,6.9329770801479338,7.8478462580142807,9.3311427819004571,18.249770569069671,null,{"$f":"N361*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.7098075914895841,5.0777679131231981,5.7478254226708883,6.8342036707979803,13.366278057204358,null,{"$f":"N362*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.216584899584797,4.6391418615709066,5.2513186871735327,6.2438537723949796,12.211676691310984,null,{"$f":"N363*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.8073772084282664,3.3859245714215049,3.8327280143239522,4.5571397769578379,8.9128156459013574,null,{"$f":"N364*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F364","v":"Real 2025"},{"$f":"G364","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U358:U364)","v":305.44706478602751},333.52745135062293,296.60806664277266,335.74818998964082,399.20689021636014,780.76547817614096]
[]
[null,null,"700 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,700]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Electric Tortoise"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,75.226443278132862,69.991853254491971,68.356041663707259,71.187510239147443,72.370124582909682,57.132758987374054,57.986137817043478,58.450275979063854,58.600475566745978,59.284739709283841,60.066464715116879,61.243874936207703,63.389729076044375,65.863806929259468,66.665602169008508,69.047165989370981,67.928625073205922,71.051919108976151,74.81797216432355,93.662849228972149,103.96718229427283,124.82706643841234,148.78687532401813,163.50906504411427,145.74414565836511]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,30.543451225748644,28.418102237989945,27.753929782661725,28.903563057379319,29.383728301853566,23.197050950175182,23.543539944274304,23.731989386995714,23.792973445002218,24.070798469719414,24.388194568047915,24.866246833893094,25.737506837710459,26.742032280432621,27.067577297997353,28.034540179909829,27.580390037644321,28.848510327374282,30.377603725879037,38.02900339861403,42.212770179003172,50.682303313457453,60.410468333436363,66.387973902713824,59.175058800748452]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,9.4022413263208975,8.74799161701781,8.5435383068422173,8.8974318274457804,9.0452418922511892,7.1407867264404938,7.2474470090443068,7.3054577140292007,7.324230537905505,7.4097538767572724,7.5074584449300223,7.6546180680141926,7.9228194822327742,8.2320442178756466,8.3322572813929963,8.6299190715469347,8.4901172788679347,8.8804848541206489,9.3511882149479906,11.706531285888849,12.994427163519788,15.601617616977077,18.596254814459435,20.436320283039972,18.215956645882574]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,8.7907480395177711,8.1790487489123791,7.9878924625312164,8.3187698208622347,8.4569667669214343,6.6763715945413136,6.7760950155482886,6.8303328800550638,6.847884776348649,6.9278459363796658,7.0191960954861035,7.1567849025827552,7.4075433094785357,7.6966570052750116,7.7903525147896469,8.0686552840357315,7.9379457763491317,8.3029250273323552,8.7430152678161654,10.945173962180064,12.149308994291323,14.586935680517572,17.386810748512247,19.107203934467428,17.031246020505264]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,6.4384142355280272,5.9904007783351183,5.8503963839520132,6.0927336099213747,6.1939501595044355,4.8898280012957542,4.9628662331436644,5.0025904792914604,5.0154456286427012,5.0740098223516679,5.1409154101542853,5.2416865538929249,5.4253440184657213,5.6370932036697887,5.7057165448862861,5.9095477209416023,5.8138150311608108,6.0811287562999103,6.4034543714250773,8.0163330278200693,8.8982511646375144,10.683588463232532,12.734239376492672,13.994269117916916,12.473820923346178]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.8822532879019809,5.4729399795014082,5.345029397942934,5.5664331306156916,5.6589064260258661,4.4674365124222533,4.5341655801264045,4.5704583797140561,4.5822030798485303,4.6357084009409455,4.6968345726090028,4.7889009370736124,4.9566937638957409,5.1501517017221108,5.2128472444024974,5.3990711439012493,5.3116080033478861,5.5558307235829485,5.8503133151010038,7.3238688262102238,8.1296054051536171,9.7607222936452303,11.634234564772717,12.785420838008703,11.396311491448484]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,4.2932220089704289,3.9944805542622439,3.9011237236312883,4.0627174754566058,4.1302100446585328,3.2606036870694033,3.3093065715056693,3.3357952380643363,3.3443672261509065,3.3834186254817422,3.4280321796224906,3.4952277461613011,3.6176930365529461,3.7588902675858917,3.8046492430202505,3.9405666380716791,3.8767307810252549,4.0549792015344917,4.2699102970322338,5.3453996787535303,5.9334746637710687,7.1239618091100994,8.4913636741442957,9.3315686096995538,8.3177131145979555]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N384","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N375","v":61.09665854939287},{"$f":"AVERAGE(O375:S375)","v":71.426394603677835},{"$f":"AVERAGE(T375:X375)","v":58.290877611902239},{"$f":"AVERAGE(Y375:AC375)","v":63.445895565127373},{"$f":"AVERAGE(AD375:AH375)","v":75.301706312969756},{"$f":"AVERAGE(AI375:AM375)","v":137.36686695183653},null,{"$f":"N386","v":61.09665854939287},71.426394603677835,58.290877611902239,63.445895565127373,75.301706312969756,137.36686695183653]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,29.000554921126639,23.66727043923337,25.760311563616291,30.574009533884301,55.773714905871849,null,{"$f":"N387*$O$193","v":187.53694355739225},219.24419520371737,178.92456452060426,194.74795542093915,231.13951207616529,421.64928468839116]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.9272889939755782,7.2855351728353552,7.9298394988891259,9.4116481410744726,17.168915304775769,null,{"$f":"N388*$O$194","v":56.813462679242384},66.419030115178302,54.204381685895044,58.998005871735103,70.022662169594085,127.73672986753174]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,8.3466851677490066,6.8117060405745962,7.4141067655224102,8.7995430635426892,16.052301075658768,null,{"$f":"N389*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,6.1131790334481941,4.9889480329450491,5.4301511462138015,6.4448557815294949,11.756833809125164,null,{"$f":"N390*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.5851124443975761,4.5579943906104381,4.961085643940593,5.8881384024286616,10.741258918605752,null,{"$f":"N391*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,4.0763507613958199,3.3266982696544121,3.6208984945885758,4.2975173192834379,7.8396163742645957,null,{"$f":"N392*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F392","v":"Real 2025"},{"$f":"G392","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U386:U392)","v":305.44706478602751},357.08961992257355,291.41982381840154,317.19185685780167,376.4638805587291,686.75288150775941]
[]
[null,null,"Delay - 300 AD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-30","2021-35"]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,0,299.99999999999932]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Electric Tortoise"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,"RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,58.031629398825132,53.824537113065041,52.998997278641383,56.710248338453937,58.588282741794949,67.342687717521287,68.327711136335836,68.862846175698266,69.026327088560762,69.842540306524157,63.097358958720555,64.533698363675711,67.017579108186965,71.017992708433752,83.848366894037952,87.98169432068498,80.634379509589422,82.715788227852528,88.477988574690613,107.53632879919971,122.62176462737582,152.46181611228687,191.10904971882388,228.48646696303433,234.64220086637442]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,23.562010442795582,21.853846233074275,21.518660431794192,23.025503116258086,23.788022912477118,27.342487668944933,27.742427017898951,27.959702622881675,28.026079166431593,28.357478173566669,25.618798680987819,26.20198141098432,27.210487025028272,28.834735525388744,34.044125881612331,35.722340072719,32.73918226552076,33.584276130082024,35.92384553649314,43.661915551830781,49.786906357703351,61.902568316270845,77.594123615609391,92.770107894462711,95.269459851595727]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.2531328132853181,6.7273057871879987,6.6241249852053201,7.0879788717689678,7.32270660725501,8.4168833975333559,8.5399973916581366,8.6068817020548529,8.6273145037134036,8.7293296105642124,7.8862773531636137,8.0657994616589139,8.3762494200512041,8.8762445339442202,10.479859820579939,10.996467282697362,10.078156859606375,10.338303507713377,11.058497044330176,13.440519990801864,15.325986084750097,19.05557043069151,23.885927963612197,28.557576412885755,29.326956077504871]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,6.7814110323096175,6.289782202718702,6.1933119674561894,6.6269982027283127,6.8464599575301115,7.8694748047557983,7.9845818377416347,8.0471161952515278,8.066220109402181,8.1616004628121104,7.3733777697603369,7.5412243042762377,7.8314835380469692,8.2989604847319125,9.79828149212514,10.281290370241866,9.4227040745618069,9.6659315729277324,10.339285904130037,12.566389295761029,14.329230387975191,17.816253868804072,22.332459583905415,26.700278173266955,27.419619715741689]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,4.9667597263752494,4.6066868360131501,4.5360312634467714,4.8536665338897818,5.0144020799340954,5.7636663434444522,5.8479716558540265,5.8937723198920988,5.9077641795460156,5.9776215139188782,5.4003209036753415,5.5232530491939285,5.7358412355805619,6.0782250935625308,7.1763398016888154,7.5300993705870889,6.9012638945063749,7.079405661385743,7.5725757638705842,9.2037241162304024,10.494843044001199,13.048766955557278,16.356472174267719,19.55549747422296,20.082348978378928]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.5377227469263506,4.2087535526907258,4.1442013261900179,4.4343987328133601,4.5812496746158535,5.2657912428207769,5.3428141218974838,5.3846584482751503,5.3974416677826724,5.4612646092348287,4.9338321874477646,5.046145249439844,5.2403697141289101,5.5531778840701271,6.5564356143238909,6.8796368423212986,6.3051212222616604,6.4678748065458951,6.9184440539901768,8.4086910942907078,9.588281018164162,11.921592727576126,14.943572859081963,17.866261024268042,18.347602217796169]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.3119028056437863,3.0718013146266614,3.0246872197421606,3.2364907297378749,3.3436713737066035,3.8432909553245711,3.8995068820216567,3.9300473865124474,3.9393773484588444,3.9859591672804138,3.6010072839404099,3.6829801072853288,3.8247367956956309,4.053042999806129,4.7852807932812578,5.0211724758476253,4.6018564444196297,4.7206437927177722,5.0494963114747424,6.1371681744630218,6.9981038014869164,8.7010949333442742,10.906717672836956,13.039871167254006,13.391182901845443]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N412","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N403","v":61.09665854939287},{"$f":"AVERAGE(O403:S403)","v":56.030738974156087},{"$f":"AVERAGE(T403:X403)","v":68.680422484928073},{"$f":"AVERAGE(Y403:AC403)","v":69.902999206610986},{"$f":"AVERAGE(AD403:AH403)","v":89.469235886403453},{"$f":"AVERAGE(AI403:AM403)","v":185.86425965757908},null,{"$f":"N414","v":61.09665854939287},56.030738974156087,68.680422484928073,69.902999206610986,89.469235886403453,185.86425965757908]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,22.749608627279848,27.885634929944768,28.382025704800299,36.326311911329142,75.464633207128401,null,{"$f":"N415*$O$193","v":187.53694355739225},171.98704122223563,210.81540007038242,214.56811432829025,274.62691804964828,570.51262704589067]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.0030498129405228,8.5840813211047937,8.7368861178795783,11.182388937029831,23.230403393888885,null,{"$f":"N416*$O$194","v":56.813462679242384},52.102690608277491,63.86556502901967,65.002432717024064,83.196973691501952,172.83420125053331]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,6.5475926725485865,8.0257986819926508,8.1686655177881189,10.455120243524494,21.719568345938661,null,{"$f":"N417*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,4.79550928793181,5.8781592025310943,5.9827960167402354,7.6574137613160387,15.907585725285617,null,{"$f":"N418*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.3812652066472619,5.3703940180021821,5.4659921298821077,6.9959536038819481,14.53346196937729,null,{"$f":"N419*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.1977106886914175,3.9196363479195866,3.9894095960017508,5.1060674397845585,10.607394095353518,null,{"$f":"N420*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F420","v":"Real 2025"},{"$f":"G420","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U414:U420)","v":305.44706478602751},280.1204708046692,343.36138758433015,349.47354625192531,447.2931276275537,929.21108795400301]
[]
[null,"Scenario | Electric Hare"]
[]
[null,null,"No AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Electric Hare"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,"RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,58.031629398825132,53.824537113065041,52.998997278641383,56.710248338453937,58.588282741794949,62.713652885738547,64.613712416062015,66.123975341475528,69.94423566597041,71.344758270157868,74.30014566791715,77.804058592194224,85.271982560828434,91.786622527707436,102.69597437442893,106.3370354490484,100.56951191585296,103.82388552310898,115.79529959302684,141.66138340142152,162.80997072212494,198.68858658751387,252.47123437349441,452.08274199082939,7587.8657984415167]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,23.562010442795582,21.853846233074275,21.518660431794192,23.025503116258086,23.788022912477118,25.463006286525957,26.234468727942794,26.847665896255986,28.398768537909,28.967408925350952,30.167355737975186,31.590014963086208,34.622142517625029,37.267217565849741,41.696634158136341,43.174978294804291,40.833247567509368,42.154588803543611,47.01522405112371,57.517375087054454,66.104127526421195,80.671568255742841,102.50840657826159,183.55469936212461,3080.8263533787649]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.2531328132853181,6.7273057871879987,6.6241249852053201,7.0879788717689678,7.32270660725501,7.8383195215908357,8.0758000864026815,8.264561589301767,8.7420400920068264,8.9170856070373823,9.2864672275901867,9.7244067800247276,10.657791641782849,11.472029487592268,12.835544154866671,13.29062528612357,12.569766426508952,12.976517094067434,14.472774516294917,17.705669114730124,20.348943381530727,24.833262859104803,31.555333072934783,56.503948005982934,948.37589389822961]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,6.7814110323096175,6.289782202718702,6.1933119674561894,6.6269982027283127,6.8464599575301115,7.3285389702394497,7.5505745186888511,7.727059545392148,8.1734842930548215,8.3371453781807201,8.6825035373696711,9.0919608282832662,9.9646411668155306,10.725923450297522,12.000759255100935,12.426243288489758,11.752266904881465,12.132563741488127,13.531509114676822,16.554146044193129,19.025509761877831,23.218182688247069,29.50306982343502,52.829102436256264,886.69639936523788]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,4.9667597263752494,4.6066868360131501,4.5360312634467714,4.8536665338897818,5.0144020799340954,5.3674806079642723,5.5301012210797316,5.6593602674289167,5.9863253263206557,6.1061920152007936,6.3591350956396999,6.659024893277838,7.2981829591686402,7.8557521977808538,8.7894521464893565,9.1010800586130607,8.6074543599664448,8.8859868074359447,9.9105855975473585,12.124389081431312,13.934435651936992,17.005182866246805,21.608284515614613,38.69245752997594,649.42354104574724]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.5377227469263506,4.2087535526907258,4.1442013261900179,4.4343987328133601,4.5812496746158535,4.9038286911899203,5.0524018648295623,5.1704952994183069,5.4692165718213817,5.5787289764262837,5.8098224121908721,6.0838072295129795,6.6677537568781755,7.1771592357865579,8.030204627444876,8.3149136013683869,7.8639281129177752,8.1184004635587073,9.0544927032682505,11.077064154167958,12.730755886498621,15.536246840779906,19.74172490122039,35.350138589528463,593.32525367467304]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.3119028056437863,3.0718013146266614,3.0246872197421606,3.2364907297378749,3.3436713737066035,3.5791089289774964,3.6875465612576597,3.7737382479594306,3.9917629875377476,4.0716917227848377,4.2403576023370926,4.4403281901848235,4.8665274646197219,5.238322201517156,5.8609260016035218,6.0687237235264693,5.7395674070644453,5.9252966239094675,6.6085130053279633,8.0847072191298253,9.2916708423890082,11.339286768017368,14.408697431522652,25.800655902535738,433.04443261446238]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N442","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N433","v":61.09665854939287},{"$f":"AVERAGE(O433:S433)","v":56.030738974156087},{"$f":"AVERAGE(T433:X433)","v":66.948066915880872},{"$f":"AVERAGE(Y433:AC433)","v":86.371756744615226},{"$f":"AVERAGE(AD433:AH433)","v":113.63742317649174},{"$f":"AVERAGE(AI433:AM433)","v":1730.7836664230958},null,{"$f":"N444","v":61.09665854939287},56.030738974156087,66.948066915880872,86.371756744615226,113.63742317649174,1730.7836664230958]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,22.749608627279848,27.182263674796939,35.068672988534495,46.139082760807085,702.73303102026307,null,{"$f":"N445*$O$193","v":187.53694355739225},171.98704122223563,205.49791338146485,265.11916779332074,348.81146567170157,5312.6617145131886]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.0030498129405228,8.3675613792678973,10.79524785837134,14.203070487545,216.32347624355657,null,{"$f":"N446*$O$194","v":56.813462679242384},52.102690608277491,62.25465666175316,80.316644066282777,105.67084442733481,1609.4466632520609]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,6.5475926725485865,7.8233605411111977,10.093157647573387,13.279345818745862,202.25445281501081,null,{"$f":"N447*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,4.79550928793181,5.7298918875988738,7.392309458471277,9.7258991809988231,148.13278032190433,null,{"$f":"N448*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.3812652066472619,5.2349342807370913,6.7537494523626922,8.885759807056214,135.33682397854008,null,{"$f":"N449*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.1977106886914175,3.8207696897034338,4.9292922920524633,6.4853615957916348,98.776948711785423,null,{"$f":"N450*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F450","v":"Real 2025"},{"$f":"G450","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U444:U450)","v":305.44706478602751},280.1204708046692,334.70063695909892,431.80756860421872,568.11973327552812,8652.8920441883456]
[]
[null,null,"100 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,100,0]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Electric Hare"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,60.555889054478001,55.809598895204822,54.525638841793992,57.599947292251521,58.867095556795931,62.20498862982749,63.902572612431022,65.195685291788593,68.75896705101826,69.876044307375281,72.46923699969129,75.532279471516574,82.36207688280011,88.118886186309609,97.912863042186331,101.17703797904733,95.397576737637749,98.210647206840932,109.25218132566577,133.34028746148036,152.62525677528072,185.73315168360648,235.08466459356146,419.17681341721504,7001.993166467114]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,24.586910708098575,22.659821300893395,22.138507656937524,23.386738812334332,23.901226531377599,25.256478352814426,25.945731643476577,26.470761437924352,27.917525605867777,28.371081472769323,29.423969939446913,30.667626880593133,33.440662199330859,35.778042733561037,39.75459461303209,41.079915386310041,38.733337709023907,39.875500982023908,44.358586239276775,54.138842527078367,61.968928517563334,75.411400728842395,95.449109037195726,170.19422955086199,2842.9502638094382]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.5686295644077131,6.9754104311139224,6.8149335861447859,7.1991786561380353,7.3575542653028325,7.7747436846944087,7.9869176700724314,8.1485384638203602,8.5938982808475401,8.733517136754104,9.0576295423966346,9.4404665244189321,10.29409459285422,11.013614325311645,12.237722895789846,12.645698590908433,11.923347686626789,12.274941704193262,13.654977285752848,16.665649824737482,19.07599820168582,23.214016751674038,29.38225778472205,52.391172391005348,875.15010211190804]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.0763888307032117,6.5217508723678677,6.3717109551460824,6.7309658900605491,6.8790412294879033,7.2690979131381539,7.4674727454004488,7.6185822124386506,8.034977176419396,8.1655156449869359,8.4685487618363577,8.8264871865549566,9.6245978719367358,10.297322221160545,11.441818479298909,11.823260671385036,11.147889281173921,11.476616689177821,12.766898938060152,15.581766457533334,17.835353079469641,21.704247441281467,27.471324767487214,48.983809285448764,818.23299120044965]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.1828038272645554,4.7765825466115865,4.6666921101441137,4.9298133003703644,5.038264864334427,5.3239455019078354,5.4692368170799304,5.579910600394868,5.8848816053246011,5.9804890246853972,6.2024329052959004,6.4645898729158153,7.0491325278968553,7.5418412265375352,8.3800794478790266,8.6594507628704473,8.1648033502206658,8.4055659353597409,9.3505789833629702,11.412210488103012,13.062755370341062,15.896364572068318,20.120218172184792,35.87613404411983,599.28039284500335]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.7351045984660285,4.3639733887729459,4.2635754712775435,4.5039678147500055,4.603051151945909,4.8640542201211723,4.9967950294432324,5.0979086269804137,5.3765357284433213,5.46388441964426,5.6666564181041865,5.9061678301253782,6.4402167167607667,6.8903644171936129,7.6561942245276429,7.9114329799164569,7.4595140348203799,7.6794791467610155,8.5428603933501268,10.426404734172564,11.934372799787143,14.52321011806859,18.382200207553581,32.777093818184404,547.5135541505914]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.4559639447559585,3.1850900806625511,3.1118136459444878,3.2872664272632703,3.3595834022644282,3.5500791293021394,3.6469613504812393,3.7207601315105481,3.9241189373539531,3.9878712623838708,4.1358664546992934,4.31067627929556,4.7004572563719433,5.0290021047824096,5.587950729237976,5.774239314333621,5.4444017051052755,5.6049454650503696,6.2350929933134305,7.6098168657998499,8.7104225982045076,10.599911678069358,13.416434594321547,23.922693172654611,399.60830073798593]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N470","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N461","v":61.09665854939287},{"$f":"AVERAGE(O461:S461)","v":57.471633928104858},{"$f":"AVERAGE(T461:X461)","v":65.987651578488141},{"$f":"AVERAGE(Y461:AC461)","v":83.2790685165008},{"$f":"AVERAGE(AD461:AH461)","v":107.47554614213443},{"$f":"AVERAGE(AI461:AM461)","v":1598.9226105873554},null,{"$f":"N472","v":61.09665854939287},57.471633928104858,65.987651578488141,83.2790685165008,107.47554614213443,1598.9226105873554]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,23.334641001928283,26.792315702570495,33.812979273192802,43.637236568742601,649.19478632878031,null,{"$f":"N473*$O$193","v":187.53694355739225},176.4098859745778,202.54990671143293,255.62612330533756,329.89750845969405,4907.912584645579]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.1831413006214575,8.2475230472377685,10.408705576154254,13.432923018443763,199.84270944819906,null,{"$f":"N474*$O$194","v":56.813462679242384},53.442571276623646,61.361571471449004,77.440769486587655,99.940947257221595,1486.8297582946011]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,6.7159715555531223,7.7111291384767169,9.7317549041575013,12.559286407466052,186.84554515482733,null,{"$f":"N475*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,4.918831329745009,5.6476927098785268,7.127615196105026,9.1985219039833677,136.84717300074345,null,{"$f":"N476*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.4939344850424865,5.1598356049264797,6.5119199213423169,8.4039382578041089,125.02608621883704,null,{"$f":"N477*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.2799435001781392,3.76595816220635,4.7527905648774365,6.133699268720509,91.251552556247191,null,{"$f":"N478*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F478","v":"Real 2025"},{"$f":"G478","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U472:U478)","v":305.44706478602751},287.32409117930632,329.89912976137009,416.34596130842601,537.31400185905011,7993.6649535275355]
[]
[null,null,"200 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,200]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Electric Hare"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,63.012291037236245,58.194868340021642,56.861805602029307,59.904748905942384,61.166937352655388,61.698069838719583,63.195348143153225,64.273821460771245,67.582750619567193,68.419713941013811,70.655058813132456,73.28283187280374,79.481993943691535,84.491508023972742,93.186024406382614,96.080456827274588,90.298309532478356,92.682548966048145,102.81196869650266,125.06943508486228,142.63860237189758,173.10353755187089,218.01500990102127,386.89098580349287,6427.5512362181871]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,25.584259391377575,23.628288740975179,23.087038418024349,24.32253469214907,24.835008625249245,25.050659112971132,25.6585842636227,26.0964661538132,27.439958042662347,27.779782009772276,28.687377053470552,29.754305845832278,32.271290513745086,34.305254134889012,37.835402916159431,39.010600780384891,36.662932511319731,37.630981746088139,41.743730189323486,50.780709865846546,57.914145672781331,70.283522998315348,88.518485405099526,157.0855332197502,2609.7152693845042]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.8756450662699367,7.273535371908328,7.1069213859275058,7.4872462562649504,7.6450019583577999,7.7113860062086435,7.8985246151536437,8.033318524773323,8.4468878645820968,8.5514964408565994,8.8308829307575873,9.1593173931777443,9.9341249644457754,10.56024336454429,11.646934927786534,12.008698038443454,11.286011415482898,11.58400761944101,12.850041804377868,15.631910269461404,17.827807663207075,21.635493632006497,27.248792399646725,48.35590062464162,803.35298635317304]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.3634369745900887,6.8004866703401241,6.6447087531623401,7.0002984463282996,7.14779419556133,7.2098608260855217,7.3848285069400896,7.5108558291075154,7.8975278721820841,7.9953330236226776,8.256549062769583,8.56362314291977,9.2880395774416815,9.8734371339544929,10.889453570630055,11.227688704722446,10.552003429958058,10.830618863747777,12.014314021416221,14.615258190671929,16.668341071560441,20.228386682346809,25.476613506595911,45.210979367780219,751.10534230334395]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.393040185714951,4.9807308763724176,4.8666378828035359,5.1270746206323157,5.2351016880983412,5.2805597851478554,5.4087075152508293,5.5010109348757137,5.7842126345968872,5.8558459104583163,6.0471626286069045,6.2720661430874642,6.8026345388041269,7.2313843953979191,7.9755229669979339,8.2232490868351302,7.7283717826258354,7.9324319566958392,8.7993797658468065,10.704332096395934,12.208026433625127,14.815432337716238,18.659275676715986,33.112883210294804,550.11556542488302]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.9271803900339748,4.5504870457117743,4.4462495949985579,4.6841893735437585,4.7828848829563064,4.8244162338525793,4.941494349543837,5.0258244460102901,5.2845627111147389,5.3500081852710828,5.5247986465853272,5.7302746208110662,6.215011634614787,6.6067253643278461,7.286584006428698,7.5129111313394539,7.0607821530997583,7.2472152693831946,8.0392746825034909,9.7796740572184948,11.153476772545122,13.535650610879575,17.04745635867441,30.252537194773524,502.59566642828662]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.5961524023740492,3.3212189581099447,3.2451402012700519,3.4188029532907409,3.4908368682647808,3.5211489444375061,3.6065995903810046,3.6681487635376593,3.8569915011657496,3.9047575418789897,4.0323301265236848,4.1822988428785051,4.5360890512166758,4.8219852755562123,5.3181869762308818,5.4833741156375266,5.1533832115966876,5.2894533056327884,5.8675458729511716,7.1377939452829624,8.140477740887972,9.8791313913462577,12.442258307127048,22.080120007569864,366.82452643801128]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N498","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N489","v":61.09665854939287},{"$f":"AVERAGE(O489:S489)","v":59.828130247576993},{"$f":"AVERAGE(T489:X489)","v":65.033940800645013},{"$f":"AVERAGE(Y489:AC489)","v":80.21948341199662},{"$f":"AVERAGE(AD489:AH489)","v":101.38854382143322},{"$f":"AVERAGE(AI489:AM489)","v":1469.6398743692939},null,{"$f":"N500","v":61.09665854939287},59.828130247576993,65.033940800645013,80.21948341199662,101.38854382143322,1469.6398743692939]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,24.291425973555082,26.405089916568329,32.570726092819271,41.165791018592557,596.70339133609014,null,{"$f":"N501*$O$193","v":187.53694355739225},183.6431803600764,199.62247976925656,246.23468926171367,311.21338010055973,4511.0776385008412]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.4776700077457035,8.1283226903148602,10.026300716142385,12.672133829441327,183.684196134535,null,{"$f":"N502*$O$194","v":56.813462679242384},55.633864857628033,60.474720815942561,74.595677328099356,94.28067569104347,1366.6104192409405]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,6.9913450079964363,7.5996812115875771,9.3742204975431154,11.847976642103285,171.73793258632548,null,{"$f":"N503*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.1205170507243123,5.5660673560659202,6.8657541345788697,8.6775529376799092,125.78223661664704,null,{"$f":"N504*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.6781982574488747,5.0852611851585054,6.2726788545535452,7.9279714587088774,114.91695747303186,null,{"$f":"N505*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.4144302766619132,3.7115292682801821,4.5781780544811923,5.7863100902202271,83.873302776988481,null,{"$f":"N506*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F506","v":"Real 2025"},{"$f":"G506","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U500:U506)","v":305.44706478602751},299.10517546528143,325.1311413858441,401.04985000180966,506.8825996130364,7347.3279321110749]
[]
[null,null,"300 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,300]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Electric Hare"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,65.400835347099843,60.450775475224837,59.011374622765729,61.968303784383913,63.170757399471832,61.170204461792039,62.443217102753565,63.279948435130976,66.299407503328666,66.820009573001258,68.652406306924576,70.790676714045617,76.279403933187808,80.450346423836393,87.911943977469846,90.396954193774775,84.632172473121912,86.550857189146015,95.646479477007674,115.82742059803581,131.71435469393381,159.0800708452748,199.10588882841753,348.2404597038626,5633.302804307963]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,26.554056492632597,24.54423247766286,23.959806738314295,25.160379538120342,25.64859992636697,24.836335137366735,25.353203911359039,25.692933686234014,26.918894887625129,27.130269814182245,27.87425979735718,28.742440652936025,30.970974461047618,32.664461125803435,35.694020028421612,36.702984230764265,34.362366734588818,35.14139137655944,38.834397234752004,47.028265826157345,53.478681072969835,64.589713046604714,80.841001371094478,141.39264110189643,2287.2344078145256]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.1741793188719889,7.5554918538401976,7.375587107711298,7.7451614269381048,7.8954511200313036,7.6454103007863905,7.8045188740513014,7.9090984549736563,8.2864881280328788,8.3515560227882677,8.5805796951452109,8.8478332500467829,9.5338465139986361,10.055155327048469,10.987749476419086,11.298340602809128,10.577824430979199,10.817632880549031,11.954457008300892,14.476789187567112,16.46243122772999,19.88275865662623,24.885419736447567,43.525131576656804,704.08316706553614]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.6425554639702504,7.0641055570233684,6.8959012704661538,7.2414395957912321,7.3819549026277285,7.1481759806356511,7.2969366143989509,7.3947146562572446,7.7475600484822236,7.8083961245203088,8.0225247911754511,8.2723969846521577,8.9137940245564415,9.4011984919861629,10.273139543668725,10.563530764298378,9.8898747810996053,10.114086815735893,11.176975346828476,13.535262683894041,15.391764582317034,18.589644278928038,23.266947440324291,40.694388901307612,658.29173127177626]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.5974688017264373,5.17380745929181,5.0506132933143029,5.3036883288735677,5.4066028644487805,5.2353813105430271,5.3443347895646305,5.4159482101509662,5.6743750000019917,5.718931829095089,5.8757613786885425,6.0587697734589252,6.528534099973716,6.885513033672245,7.5241296399562128,7.7368144945748947,7.2434234597530711,7.4076381487749368,8.1861062175448112,9.9133347416899902,11.273051593698311,13.615204283049623,17.040898561038041,29.804896196600069,482.13813371712752]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.1139501216301895,4.7268853517461071,4.6143329030588562,4.8455468954406777,4.9395715019842736,4.783140351148389,4.8826822471430047,4.9481095811559941,5.184213034378196,5.224920970345579,5.3682033221777647,5.5354031469283163,5.9645884483232754,6.2907309470262485,6.8741827869674861,7.0684955695256733,6.6177244742477352,6.7677540248613646,7.4789767249759302,9.0570043717599571,10.299266616895808,12.439100255073541,15.568877354355156,27.230299610203584,440.49023851723456]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.7324681784980598,3.4499650444726777,3.3678175023290158,3.5365713713467182,3.605196180657118,3.4910233243065658,3.563674983081218,3.6114277840275055,3.7837502754530683,3.8134613739184084,3.9180374464326855,4.0400699282694363,4.353315157893447,4.5913535566091239,5.0171917784282716,5.1590129265279039,4.8300130870896396,4.9395136708225982,5.4586067462077104,6.6103461719598728,7.5170238260315294,9.0788030322847408,11.363102478118355,19.874309363356499,321.4962522318263]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N526","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N517","v":61.09665854939287},{"$f":"AVERAGE(O517:S517)","v":62.000409325789235},{"$f":"AVERAGE(T517:X517)","v":64.002557415201295},{"$f":"AVERAGE(Y517:AC517)","v":76.81695547109284},{"$f":"AVERAGE(AD517:AH517)","v":94.610776786217244},{"$f":"AVERAGE(AI517:AM517)","v":1294.2887156758902},null,{"$f":"N528","v":61.09665854939287},62.000409325789235,64.002557415201295,76.81695547109284,94.610776786217244,1294.2887156758902]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,25.173415034619413,25.986327487353435,31.189231213113175,38.413881080564373,525.50728888141816,null,{"$f":"N529*$O$193","v":187.53694355739225},190.31101766172276,196.45663580439196,235.79058797113558,290.40894096906663,3972.8351039435211]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.7491741654785784,7.9994143561264988,9.6010328525316364,11.825008822041072,161.76778165259935,null,{"$f":"N530*$O$194","v":56.813462679242384},57.653855791160623,59.515642809581152,71.431684422835374,87.978065635985587,1203.5522954953392]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.2451913579757461,7.479156684858876,8.9766107672077879,11.05594607837128,151.24689529493065,null,{"$f":"N531*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.3064361495309793,5.4777942278711409,6.5745415851499285,8.0974634124675404,110.77443687030272,null,{"$f":"N532*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.8480573547720214,5.0046132368342331,6.0066217302846185,7.3979910330741321,101.20555647075253,null,{"$f":"N533*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.5384036554607179,3.6526675481573534,4.3839935735265927,5.3994985205215453,73.865898186323491,null,{"$f":"N534*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F534","v":"Real 2025"},{"$f":"G534","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U528:U534)","v":305.44706478602751},309.96528277867264,319.97483602917441,384.03922786506376,472.99778339126942,6470.6761151147512]
[]
[null,null,"400 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,400]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Electric Hare"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,67.925095002752741,62.965407229655185,61.534139122500093,64.514352133324124,65.76662094437431,60.659387129896274,61.72794086712593,62.345434525555547,65.103474367800416,65.337765559766751,66.804960531427767,68.499778950788951,73.344505475705844,76.756339898574083,83.102106507671593,85.216768043629358,78.803544243653477,79.219727598890486,87.07325994638407,105.34923455552614,119.28297324516119,143.36117727078403,177.98494071544286,311.82319785180505,5103.4025229756471]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,27.578956757935597,25.565223621138706,24.984099940198067,26.194126451778541,26.702572812992539,24.628933011436896,25.062787352183754,25.313502215423028,26.433321945419017,26.528448888586972,27.124159600176846,27.812290016457016,29.779346570876143,31.164620069716385,33.741129133136312,34.599724311479243,31.995826269800681,32.164805095034403,35.353497418538645,42.773911235173451,48.431289804643917,58.2075256362536,72.265471006790634,126.60649925226619,2072.0842200335655]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.4896760699943901,7.869785253497132,7.6908969854929694,8.0633814565187887,8.2198973444677446,7.5815653598472856,7.7151194622315975,7.7922974350431309,8.137013402651986,8.1662964875820307,8.3496751054613547,8.5615034345531775,9.1670257211629664,9.5934567633784216,10.386587828190939,10.650890608146279,9.8493283486607801,9.9013453811219403,10.882925835779252,13.167164146947909,14.90868438941729,17.91811930469402,22.245599979654493,38.973488969935367,637.85312737655363]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.9375332623638499,7.3579582662846263,7.1907043491948732,7.5389635588637987,7.6853001277081834,7.0884833212032241,7.2133514694412186,7.2855100207525592,7.6078067063273993,7.6351853081421819,7.8066375363571039,8.0046891927707033,8.5708301446092801,8.9695274039373238,9.7110756275043002,9.9581889554963468,9.2087578766111555,9.2573918788941434,10.175133314997463,12.310811687715283,13.939068730470719,16.752779117531926,20.798813561783479,36.438771338119714,596.36909268524573]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.813512902615745,5.3890275358940674,5.2665294281223911,5.5215972611562174,5.6287753356261678,5.1916619289251491,5.2831163602847404,5.3359658609062484,5.5720185334592864,5.5920708405986481,5.7176438250465687,5.8626984436400011,6.277344608818094,6.56935367318715,7.11246952834321,7.2934573079474543,6.7445679864527817,6.7801879190480356,7.4523490935213843,9.0165370301568704,10.209085522736627,12.269869534435102,15.233217550576738,26.688047826402084,436.78549751543676]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.31133197316987,4.9235143595894231,4.8115978424405972,5.0446324911312637,5.1425523449771022,4.7431975225481864,4.8267519677700594,4.8750362404842011,5.0906982899343767,5.1090184453772576,5.2237442262324976,5.3562687852206805,5.7350971238783224,6.0018819587998955,6.4980825615934226,6.6634363152820955,6.1619609677904883,6.1945039912677737,6.8086027637152178,8.2376735405531925,9.3272077076390598,11.209977763280724,13.917346841051378,24.382689794681145,399.05523858505961]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.8765293176102338,3.5934767130047258,3.5117933119211884,3.6818760053456834,3.7533438002654878,3.4618706471854344,3.5228537034424021,3.5580944678497812,3.7154975941489203,3.7288687447447129,3.812602515335151,3.9093269040226186,4.1858185954789668,4.3805342034077386,4.7426912280225979,4.8633763362382094,4.4973694858982194,4.5211213404670243,4.9693275356976008,6.0123492845426822,6.8075568073602986,8.1817155599825071,10.157716242407494,17.795952561192752,291.25449878398229]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N554","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N545","v":61.09665854939287},{"$f":"AVERAGE(O545:S545)","v":64.541122886521293},{"$f":"AVERAGE(T545:X545)","v":63.034800490028978},{"$f":"AVERAGE(Y545:AC545)","v":73.701538272833645},{"$f":"AVERAGE(AD545:AH545)","v":87.132506877616706},{"$f":"AVERAGE(AI545:AM545)","v":1171.170962411768},null,{"$f":"N556","v":61.09665854939287},64.541122886521293,63.034800490028978,73.701538272833645,87.132506877616706,1171.170962411768]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,26.204995916808691,25.593398682609934,29.924309078072543,35.377552866005281,475.519001146704,null,{"$f":"N557*$O$193","v":187.53694355739225},198.1097691310737,193.4860940405311,226.22777663022842,267.45429966699993,3594.923648669082]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.0667274219942051,7.8784584294712063,9.2116497705493714,10.890330864131233,146.37980400405095,null,{"$f":"N558*$O$194","v":56.813462679242384},60.016452019636887,58.615730715265776,68.534674292887331,81.024061629136384,1089.0657417901391]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.5420919128830661,7.3660673651733166,8.6125519810357414,10.182056742742878,136.8597050866303,null,{"$f":"N559*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.523888492682917,5.3949667048348147,6.3079020158070049,7.4574198674253056,100.23714358991747,null,{"$f":"N560*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.0467258022616512,4.9289404932228162,5.7630149311449639,6.813235515721753,91.578492138342384,null,{"$f":"N561*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.6834038296294636,3.5974370314742501,4.2061946892534143,4.9727087965687478,66.839487990985077,null,{"$f":"N562*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F562","v":"Real 2025"},{"$f":"G562","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U556:U562)","v":305.44706478602751},322.66734403723183,315.13662524582588,368.46398919594935,435.61086817375303,5855.1603528709893]
[]
[null,null,"500 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,500]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Electric Hare"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,70.313639312616345,65.221314364858387,63.68370814323648,66.577907011765618,67.770440991190753,60.187786254214018,61.097166741439594,61.546787279736421,64.10841442622052,64.125024420456228,65.312907143457721,66.668478208454388,71.020681559884622,73.851522611327965,79.343144677604144,74.622421533810268,71.228684710020744,75.187353492375379,82.505736280062635,99.530676993191548,112.27419744447978,134.36068235499459,165.91371090261819,288.98377526841244,4682.3882927954846]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,28.548753859190615,26.481167357826401,25.856868260488003,27.031971297749809,27.516164114110264,24.437453556650439,24.806680351735348,24.989235346802566,26.02930756606079,26.036051558288666,26.518355870852808,27.06874502794323,28.8358272532382,29.985205740573125,32.214914914930816,30.298206230995945,28.920280721914043,30.527579985361868,33.498990808290664,40.411459664090891,45.585585654723694,54.553143407233271,67.364308557043557,117.33323363845916,1901.1439622666287]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.7882103225964414,8.1517417354290025,7.9595627072767545,8.3212966271919342,8.4703465061412437,7.5226219212152765,7.6362816188661347,7.6924778262384148,8.0126449851488708,8.0147209994787723,8.163189537167483,8.3326167456419444,8.8765806023415799,9.2303956913219114,9.9167707702176973,9.3267471522115457,8.9025780538890924,9.3973556560290366,10.312049985439534,12.439926755570902,14.032686553969436,16.79318475286766,20.736867001464496,36.118884212284875,585.23230388057175]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,8.2166517517440116,7.6215771529678742,7.4418968664986842,7.7801047083267285,7.9194608347745818,7.0333733852195328,7.1396410005273223,7.192182376848228,7.4915268338588188,7.4934678305070861,7.6322804243684512,7.7906886005730334,8.2992746962590083,8.6300787239219208,9.2718140474224917,8.7201637777429823,8.3235813523308924,8.786180118417974,9.6413855001936533,11.630871612723297,13.120043139941844,15.701006900372414,19.388204004990797,33.76982142437258,547.17056810683903]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,6.0179415186272305,5.5821041188134624,5.4505048386331554,5.6982109693974659,5.8002765119766062,5.1512989706465877,5.2291302227877674,5.2676119474075653,5.4868542240237792,5.4882758255069675,5.589943280468697,5.7059626968044608,6.0784552246002894,6.3207387426013062,6.7907508307300333,6.3867177571655382,6.0962576140861229,6.435068653547579,7.0614279212199547,8.5185434762005112,9.609224623798605,11.499543142977743,14.200075819020064,24.733287544190272,400.75210427192349]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.4981017047660847,5.0999126656237559,4.9796811505008938,5.2059900130281802,5.2992389640050677,4.7063211838476731,4.7774292427673144,4.8125868519065138,5.0128906154258654,5.014189416604645,5.1070746674357004,5.2130721333079073,5.5533881360054611,5.7747428000936534,6.2041544610415817,5.8350224374632669,5.5696527254299344,5.8791967028665137,6.4514500135253217,7.7826974994110394,8.7791637924788422,10.506193448828929,12.973449613410564,22.596784962144731,366.13446987910822]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,4.012845093734243,3.7222227993674597,3.6344706129801501,3.799644423401658,3.8677031126578227,3.4349560787079265,3.4868550141374572,3.5125151504749432,3.6587088765746927,3.6596568197408734,3.7274500587700032,3.804813380460621,4.053196454305966,4.2147543929289446,4.5281648333603082,4.2587500954567901,4.0650673292694135,4.2909911294920589,4.7086559915406729,5.6802804228697088,6.4075614172795428,7.6680514655466361,9.4688033116691717,16.4924918705861,267.2269430424945]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N582","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N573","v":61.09665854939287},{"$f":"AVERAGE(O573:S573)","v":66.713401964733521},{"$f":"AVERAGE(T573:X573)","v":62.213035824413353},{"$f":"AVERAGE(Y573:AC573)","v":71.239346840145771},{"$f":"AVERAGE(AD573:AH573)","v":80.614974601892115},{"$f":"AVERAGE(AI573:AM573)","v":1076.7841317531979},null,{"$f":"N584","v":61.09665854939287},66.713401964733521,62.213035824413353,71.239346840145771,80.614974601892115,1076.7841317531979]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,27.086984977873016,25.259745675907563,28.924609761507632,32.731303482130684,437.19604670481766,null,{"$f":"N585*$O$193","v":187.53694355739225},204.77760643271998,190.96367730986117,218.67004979699769,247.44865432490795,3305.2021130884214]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.3382315797270756,7.7757494701894938,8.9039106693381225,10.075731520628022,134.58278528023166,null,{"$f":"N586*$O$194","v":56.813462679242384},62.036442953169448,57.851576058209837,66.245095379875636,74.963442513472486,1001.2959224849236]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.7959382628623759,7.2700382853921983,8.324827298508982,9.4204364722817591,125.82992871530332,null,{"$f":"N587*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.7098075914895841,5.324634238074534,6.0971701550409581,6.8996030844439415,92.158847080382031,null,{"$f":"N588*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.216584899584797,4.8646834621104018,5.570486439576861,6.3036038757392152,84.198012339194264,null,{"$f":"N589*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.8073772084282664,3.5505383879271788,4.0656758239651687,4.6007489937257287,61.452770221515188,null,{"$f":"N590*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F590","v":"Real 2025"},{"$f":"G590","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U584:U590)","v":305.44706478602751},333.52745135062293,311.02828919248435,356.15449201701909,403.02707144027255,5383.2821673265425]
[]
[null,null,"700 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,700]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Electric Hare"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,75.226443278132862,69.991853254491971,68.356041663707259,71.187510239147443,72.370124582909682,59.18965785522574,59.717955812063451,59.760895585727631,61.837451214828207,61.323816055523444,61.835125105342769,62.370566708712303,65.528920331945642,65.806263861202808,59.885738224563696,60.662612388039697,62.612041949516566,65.671059578382128,71.47848215022492,85.420260280799141,95.273230637281259,112.52262009487332,136.67529392245021,231.92781297885628,3684.3588093829117]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,30.543451225748644,28.418102237989945,27.753929782661725,28.903563057379319,29.383728301853566,24.032193321777743,24.246692933538949,24.264127346564525,25.107250759172071,24.898704538555855,25.106306311867129,25.32370638801174,26.606061576442343,26.718668635735622,24.314815972585105,24.630242531208161,25.421750199713195,26.663772973547033,29.021703514202454,34.68234625862933,38.682850687627628,45.686450254657196,55.492922325874339,94.167363694481907,1495.9238891100931]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,9.4022413263208975,8.74799161701781,8.5435383068422173,8.8974318274457804,9.0452418922511892,7.3978699899396663,7.4638997617318203,7.4692666260536571,7.72880670666264,7.6646095771557814,7.7285159758799473,7.7954386024411839,8.1901881302064012,8.2248521483193944,7.4848701900000689,7.5819684714937035,7.8256195918570857,8.2079535254411091,8.933799200511876,10.676324259380182,11.907806182966752,14.063735871312392,17.082478458452673,28.987695986776828,460.49273565275848]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,8.7907480395177711,8.1790487489123791,7.9878924625312164,8.3187698208622347,8.4569667669214343,6.9167349415521597,6.9784703370590533,6.9834881567871507,7.2261485369672114,7.1661265942443357,7.2258767144337019,7.2884468961408722,7.6575231107226269,7.6899326861305211,6.9980769122137341,7.088860215689599,7.3166650054544258,7.6741330984809251,8.3527719701782939,9.9819684791186933,11.133358549820729,13.149073103765135,15.971485819914399,27.102424073346789,430.54368343209467]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,6.4384142355280272,5.9904007783351183,5.8503963839520132,6.0927336099213747,6.1939501595044355,5.0658720407946598,5.1110875386659123,5.114762630003244,5.2924890349834115,5.2485284836476449,5.2922899499838838,5.3381168519508222,5.6084312260263562,5.6321682584990835,5.1254475512630631,5.1919379694640773,5.3587840211026814,5.6205965140262215,6.1176370562732627,7.3108736214074677,8.154160926256699,9.6304864016924192,11.697644068878565,19.850032350685574,315.33364031872929]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.8822532879019809,5.4729399795014082,5.345029397942934,5.5664331306156916,5.6589064260258661,4.6282735745118222,4.6695832823510059,4.6729409131761654,4.8353150152140181,4.7951518495379295,4.8351331275084126,4.8770014253389373,5.1239655934564254,5.1456521815198739,4.6827028531372079,4.7434497182454933,4.8958833299893563,5.1350800236123169,5.5891853757842496,6.6793481785710318,7.4497909211679696,8.7985889425775117,10.687182086727745,18.135353487426695,288.09459514355461]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,4.2932220089704289,3.9944805542622439,3.9011237236312883,4.0627174754566058,4.1302100446585328,3.3779922422751509,3.4081425500227081,3.4105931508130927,3.5291035301586162,3.4997900377958944,3.5289707775784995,3.5595287778764177,3.7397780718280624,3.7556062472935703,3.4177180013490576,3.4620547147638367,3.5733099268084407,3.7478900510011757,4.0793234315299429,4.8749897704669438,5.4373051923430502,6.4217390593920785,7.8001478520111345,13.236271020972788,210.26875178591325]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N610","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N601","v":61.09665854939287},{"$f":"AVERAGE(O601:S601)","v":71.426394603677835},{"$f":"AVERAGE(T601:X601)","v":60.365955304673697},{"$f":"AVERAGE(Y601:AC601)","v":63.085322846353435},{"$f":"AVERAGE(AD601:AH601)","v":69.168891269392489},{"$f":"AVERAGE(AI601:AM601)","v":852.15155340327453},null,{"$f":"N612","v":61.09665854939287},71.426394603677835,60.365955304673697,63.085322846353435,69.168891269392489,852.15155340327453]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,29.000554921126639,24.509793779921829,25.613911776928386,28.083963095460035,345.99069521454686,null,{"$f":"N613*$O$193","v":187.53694355739225},219.24419520371737,185.294040976209,193.64117303357858,212.31476100167785,2615.6896558219742]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.9272889939755782,7.5448905323087132,7.8847730093693986,8.6451330097367922,106.50689043045342,null,{"$f":"N614*$O$194","v":56.813462679242384},66.419030115178302,56.133985560376829,58.662711189708325,64.319789592441737,792.41126480257356]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,8.3466851677490066,7.0541937133219816,7.3719712639282919,8.0828797537843862,99.580004995788343,null,{"$f":"N615*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,6.1131790334481941,5.1665479456189747,5.3992907675446418,5.9199658364547423,72.93319281324851,null,{"$f":"N616*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.5851124443975761,4.7202529269581888,4.9328910361921716,5.4085893252404897,66.633102116290914,null,{"$f":"N617*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,4.0763507613958199,3.4451243022130926,3.6003203751851216,3.9475135789140681,48.632842982126462,null,{"$f":"N618*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F618","v":"Real 2025"},{"$f":"G618","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U612:U618)","v":305.44706478602751},357.08961992257355,301.79398184125955,315.38920706964035,345.80344186351209,4260.2524740278222]
[]
[null,null,"Delay - 300 AD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-30","2021-35"]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,0,300]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Electric Hare"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,"RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,58.031629398825132,53.824537113065041,52.998997278641383,56.710248338453937,58.588282741794949,72.308395354917195,73.538923059957369,74.269062522614092,77.221546424549288,77.594343915232059,70.658853253125017,72.645950288116651,78.011692167236291,81.947331753487518,89.118972956565514,91.697629793685181,85.911248127627488,87.928324412315391,97.278617219750174,117.91047923846692,134.20557617859146,162.29158082148166,203.41555470410472,359.31838045541411,5937.7508399651824]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,23.562010442795582,21.853846233074275,21.518660431794192,23.025503116258086,23.788022912477118,29.358664991902565,29.858284026154479,30.154735354887347,31.35350328972309,31.504866580044439,28.688917672537361,29.495719094009576,31.674318376829685,33.272267322792047,36.184098106615039,37.231084723293257,34.88169721420477,35.700670814913167,39.497078033774322,47.874029592352535,54.490167175374694,65.893650785048806,82.5908125244232,145.89050006495711,2410.8464426609798]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.2531328132853181,6.7273057871879987,6.6241249852053201,7.0879788717689678,7.32270660725501,9.0375266119164941,9.1913251691437079,9.2825822741006316,9.6516009987455824,9.698195411833634,8.8313571820840338,9.0797162038276422,9.7503580399131504,10.2422573182898,11.138611025294402,11.460906654648104,10.737690795175352,10.98979679907235,12.158451139438055,14.737142052606849,16.773798674805281,20.284151976612712,25.424067010374984,44.909714972615703,742.13486508334802]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,6.7814110323096175,6.289782202718702,6.1933119674561894,6.6269982027283127,6.8464599575301115,8.4497532650421903,8.5935492301213827,8.6788712494835529,9.0238901144149128,9.0674541680581235,8.2569924702267485,8.4891989737311064,9.1162242968616063,9.5761319366415574,10.414189514520007,10.715524012705545,10.039343921368111,10.275053714660068,11.367702317784545,13.778682987468239,15.682881634086842,18.964932193615866,23.770562727672157,41.988923188520722,693.86866214824568]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,4.9667597263752494,4.6066868360131501,4.5360312634467714,4.8536665338897818,5.0144020799340954,6.1886669329828061,6.2939842489171793,6.3564747789148441,6.6091693575233821,6.6410760191490912,6.0474873837780798,6.2175572857959605,6.6767956518976712,7.0136356889088747,7.6274357677359266,7.8481355664392778,7.3528958546107948,7.5255315941135228,8.3257961778738299,10.091617720647333,11.486268052854436,13.890068156008521,17.409750429014888,30.753023471515018,508.19496269024188]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.5377227469263506,4.2087535526907258,4.1442013261900179,4.4343987328133601,4.5812496746158535,5.6540795734126723,5.7502994041451343,5.8073918980566193,6.0382582979929342,6.0674088090330835,5.5250953488637995,5.6804743294204609,6.1000429203983577,6.4077861538598935,6.968565159328592,7.1702005417490629,6.7177404612640714,6.875463637989129,7.6066000338177409,9.2198869699876251,10.494065083105882,12.690220928781695,15.905867183493992,28.096526071595697,464.29623519474291]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.3119028056437863,3.0718013146266614,3.0246872197421606,3.2364907297378749,3.3436713737066035,4.1266871174980091,4.1969141333678666,4.2385836670331232,4.4070838421916596,4.4283596372730605,4.0325466776801386,4.1459515969190335,4.4521779732574602,4.6767874822913749,5.0860777067362086,5.233243328348447,4.9030107659877196,5.0181266204908601,5.5517539079431941,6.7292276823884594,7.6591994552528702,9.2620859938479025,11.609057910577137,20.50653350039763,338.87129949331688]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N638","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N629","v":61.09665854939287},{"$f":"AVERAGE(O629:S629)","v":56.030738974156087},{"$f":"AVERAGE(T629:X629)","v":74.986454255453992},{"$f":"AVERAGE(Y629:AC629)","v":78.47656008370619},{"$f":"AVERAGE(AD629:AH629)","v":96.145259758369036},{"$f":"AVERAGE(AI629:AM629)","v":1359.3963864249549},null,{"$f":"N640","v":61.09665854939287},56.030738974156087,74.986454255453992,78.47656008370619,96.145259758369036,1359.3963864249549]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,22.749608627279848,30.446010848542386,31.863064114556742,39.036912075707612,551.9423146421567,null,{"$f":"N641*$O$193","v":187.53694355739225},171.98704122223563,230.17184201498043,240.88476470604897,295.11905529234951,4172.6838986947041]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.0030498129405228,9.3722460931480107,9.8084599538818065,12.016797488188143,169.90531954355134,null,{"$f":"N642*$O$194","v":56.813462679242384},52.102690608277491,69.729510933021203,72.97494205688065,89.404973312119793,1264.0955774040222]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,6.5475926725485865,8.7627036054240328,9.1705474383962038,11.235261390797302,158.85519237842826,null,{"$f":"N643*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,4.79550928793181,6.41787426749746,6.7165823556233022,8.2287953827369513,116.34681455992695,null,{"$f":"N644*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.3812652066472619,5.8634875965280884,6.1363927823742204,7.5179783289615258,106.29658289234403,null,{"$f":"N645*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.1977106886914175,4.2795256794727443,4.4787082873768425,5.4870724610317358,77.58163527067849,null,{"$f":"N646*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F646","v":"Real 2025"},{"$f":"G646","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U640:U646)","v":305.44706478602751},280.1204708046692,374.88780720345562,392.33626684663579,480.66928836283836,6796.1758625236807]
[]
[null,"Scenario | Market Hydrogen"]
[]
[null,null,"No AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Market Hydrogen"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,"RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,58.031629398825132,53.824537113065041,52.998997278641383,56.710248338453937,58.588282741794949,61.024744562149884,62.225251013376941,62.883619944432532,62.951934295462785,63.421878535760001,63.478023045716526,63.394273736016174,63.271517974595703,63.084827810718636,62.918425085695333,67.821554502363824,62.508217922363947,60.887335587113029,61.068770395461776,61.404788507735852,62.248227460305486,63.615702057566025,65.881987846420316,69.426422411342671,72.235774781533038]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,23.562010442795582,21.853846233074275,21.518660431794192,23.025503116258086,23.788022912477118,24.777275488174016,25.264705288672225,25.532016335931193,25.559753338476913,25.750560165928132,25.773355967865896,25.73935206120019,25.68951074944545,25.613710782489367,25.546147924349317,27.536917229204651,25.379595553405217,24.721484676537475,24.795150863292633,24.931580985148397,25.274034188930205,25.829256419887638,26.749414099010554,28.188525926434046,29.329179576342735]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.2531328132853181,6.7273057871879987,6.6241249852053201,7.0879788717689678,7.32270660725501,7.6272298708718518,7.7772761960252152,7.8595629997313274,7.8681013272987039,7.9268377099408074,7.9338549795172471,7.923387500444707,7.9080447666562153,7.8847111369173639,7.8639131500679538,8.4767349720335936,7.812643057061333,7.6100556926520717,7.6327324772872656,7.6747299883211815,7.7801479268877944,7.9510629085189208,8.2343165753503751,8.677320759684056,9.0284500674667036]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,6.7814110323096175,6.289782202718702,6.1933119674561894,6.6269982027283127,6.8464599575301115,7.1311779507955322,7.2714657176055892,7.3484008369300309,7.3563838575438023,7.4113002038317868,7.4178610914575032,7.4080743855070805,7.3937294966352685,7.3719134154730659,7.3524680666698439,7.9254338142025293,7.3045324251625212,7.1151207290889165,7.1363226843627432,7.1755888045326763,7.2741506797942925,7.4339498688974261,7.6987815755048947,8.1129741100048918,8.4412670315412264]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,4.9667597263752494,4.6066868360131501,4.5360312634467714,4.8536665338897818,5.0144020799340954,5.2229318174160966,5.3256797008544501,5.3820275981259655,5.3878744263288869,5.4280955979645986,5.4329008445826572,5.4257329828003762,5.4152266713574635,5.3992483988729445,5.3850064697462487,5.8046511699243188,5.3498980221735843,5.2111713796974675,5.2266998614651605,5.2554586822093752,5.3276461886550193,5.4446843939729694,5.6386492559136885,5.9420071838609108,6.1824515476330024]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.5377227469263506,4.2087535526907258,4.1442013261900179,4.4343987328133601,4.5812496746158535,4.7717662659777718,4.8656386160737188,4.9171190881071496,4.922460857549483,4.9592076573735602,4.963597818783537,4.9570491288431802,4.9474503700855088,4.9328523273969198,4.9198406398342742,5.3032357317113732,4.8877649184512268,4.7610217144613687,4.7752088201045719,4.8014834060026574,4.8674352353820414,4.9743634855469212,5.1515733395809047,5.4287267043383283,5.6484010834037957]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.3119028056437863,3.0718013146266614,3.0246872197421606,3.2364907297378749,3.3436713737066035,3.4827218332968499,3.5512355167002121,3.5888090594819677,3.5927078038940516,3.6195278271134579,3.6227320307860555,3.6179524032511976,3.6109466521656417,3.6002921231797114,3.5907954115143554,3.8706201939601113,3.5673846221016441,3.4748798137868073,3.4852344162171822,3.5044111882691866,3.5525467974592528,3.6305894614725003,3.7599278643443852,3.9622110485595234,4.1225426141774939]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N668","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N659","v":61.09665854939287},{"$f":"AVERAGE(O659:S659)","v":56.030738974156087},{"$f":"AVERAGE(T659:X659)","v":62.501485670236434},{"$f":"AVERAGE(Y659:AC659)","v":63.22941353054847},{"$f":"AVERAGE(AD659:AH659)","v":62.738133383007685},{"$f":"AVERAGE(AI659:AM659)","v":66.681622911433507},null,{"$f":"N670","v":61.09665854939287},56.030738974156087,62.501485670236434,63.22941353054847,62.738133383007685,66.681622911433507]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,22.749608627279848,25.376862123436496,25.672415497070045,25.472945861517676,27.074082042121034,null,{"$f":"N671*$O$193","v":187.53694355739225},171.98704122223563,191.8490776531799,194.08346115784954,192.57547071307363,204.680060238435]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.0030498129405228,7.811801620773581,7.902782306720697,7.8413792374710898,8.33425964758157,null,{"$f":"N672*$O$194","v":56.813462679242384},52.102690608277491,58.119804058555445,58.796700362001992,58.339861526784908,62.006891778006882]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,6.5475926725485865,7.3037457133413479,7.3888092911485526,7.331399691469878,7.792224653148546,null,{"$f":"N673*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,4.79550928793181,5.3493218281379997,5.4116230734719384,5.3695758230939816,5.7070877140071179,null,{"$f":"N674*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.3812652066472619,4.8872384970163365,4.9441580569886838,4.9057429181462391,5.2140999696503982,null,{"$f":"N675*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.1977106886914175,3.5670004080973081,3.6085437241793925,3.5805060468669865,3.805563557202631,null,{"$f":"N676*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F676","v":"Real 2025"},{"$f":"G676","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U670:U676)","v":305.44706478602751},280.1204708046692,312.47036738197176,316.1095750504,313.65346562286624,333.36857492787539]
[]
[null,null,"100 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,100]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Market Hydrogen"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,60.488031381583383,55.680236585591359,54.339041102295049,57.358700557002209,58.571073807752946,60.589297101473221,61.680718293590523,62.237388325948373,62.218218441872111,62.585229596398555,62.541854116134559,62.357928557964698,62.133728663664648,61.844857763632319,61.574458524231027,66.34266583500326,61.015781883995452,59.323040690833331,59.396248118872549,59.616420426691995,60.286464930257807,61.515154900350758,63.605018948648492,66.893691059478485,69.274898501432261]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,24.559359126074597,22.607297597499358,22.06274521614062,23.288787778490885,23.781035738623697,24.600475048102968,25.043614036143804,25.269633282053046,25.261849922987114,25.410863844277245,25.393252525595873,25.318575044243211,25.227545371192562,25.110257967173549,25.000470429437687,26.936458641619506,24.77363646031182,24.086349439709167,24.116073130079734,24.205467521893262,24.477519086767561,24.976391963614166,25.824918862481688,27.160185981827397,28.127004166927559]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.5601483151475453,6.9592419722514043,6.7916115081458512,7.1690262266842764,7.3205557339213696,7.5728050977228909,7.7092173085063651,7.7787931884134878,7.7763972240633423,7.8222684269799956,7.8168471054962785,7.7938590123652833,7.7658371969013933,7.7297324204969895,7.6959363403884993,8.2918948075999896,7.6261096628802738,7.4145409576808223,7.4236908506613952,7.4512092747857093,7.5349553599037868,7.6885242262574884,7.9497276710175706,8.3607651663679992,8.6583824142618475]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.0684591761964963,6.5066339610788742,6.349905674433634,6.7027744832557383,6.8444489704808813,7.0802927999835559,7.2078331739105828,7.272884049405457,7.2706439113168049,7.3135317901868184,7.3084630550256442,7.2869700378173068,7.2607706763242827,7.2270140451787146,7.1954159597173888,7.7526150939926861,7.1301305977374625,6.9323216800649412,6.9408764917304957,6.9666052009313786,7.0449046944264158,7.1884859070305405,7.4327014711973529,7.817006333305585,8.0952674571852139]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.1769960848256469,4.7655107997701638,4.6507217479954548,4.9091656883496686,5.0129292169209565,5.1856631256173964,5.2790747164632394,5.3267184984186526,5.3250778033498491,5.356489229158778,5.3527768469506745,5.3370351890921475,5.3178465670044561,5.293122940126052,5.2699802493863013,5.6780773558003261,5.2221647276521335,5.0772878928558285,5.0835535054023557,5.1023974179836342,5.1597445938197346,5.2649046233222387,5.4437700575038077,5.7252380149355622,5.9290386895911054]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.7297985384942978,4.3538580378684655,4.2489846556168249,4.485103777853177,4.5799040399634823,4.7377169058637545,4.8230594478749644,4.8665876805737609,4.8650887114782879,4.8937867659965377,4.8903950655481472,4.8760131983199733,4.8584821213751583,4.8358941625743954,4.8147505760148963,5.1875955745147966,4.7710654387055396,4.6387033062539134,4.6444276847505872,4.6616438287704156,4.7140372600212919,4.8101133909858982,4.9735281309851898,5.2306824173474746,5.4168784502081824]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.4520912632618783,3.1777072895779006,3.101164391677885,3.2734983192917788,3.342689248656415,3.4578705637104972,3.5201586804798932,3.5519282010169317,3.5508341632738296,3.57177972839014,3.5693042615409283,3.5588075103994781,3.5460122767200248,3.5295262267125218,3.5140943663823134,3.7862190565561429,3.4822103274295597,3.3856044873913018,3.3897824828883909,3.4023478595897907,3.4405877348828797,3.5107098700249204,3.6299797695034188,3.8176664242386527,3.9535634805426794]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N696","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N687","v":61.09665854939287},{"$f":"AVERAGE(O687:S687)","v":57.287416686844985},{"$f":"AVERAGE(T687:X687)","v":61.862170351856562},{"$f":"AVERAGE(Y687:AC687)","v":62.090565525125456},{"$f":"AVERAGE(AD687:AH687)","v":61.138831391079314},{"$f":"AVERAGE(AI687:AM687)","v":64.315045668033548},null,{"$f":"N698","v":61.09665854939287},57.287416686844985,61.862170351856562,62.090565525125456,61.138831391079314,64.315045668033548]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,23.259845091365829,25.117287226712836,25.210020267528577,24.823597038722699,26.113204012323671,null,{"$f":"N699*$O$193","v":187.53694355739225},175.84442889072565,189.88669143394904,190.58775322251603,187.6663936127436,197.41582233316694]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.1601167512300892,7.7318962491372165,7.7604424151296882,7.6414891107216381,8.0384709675617394,null,{"$f":"N700*$O$194","v":56.813462679242384},53.271268629151869,57.525308093580897,57.737691568564884,56.852678983768989,59.806223998659341]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,6.6944444530891243,7.2290371449606425,7.2557267548126676,7.1445098128913926,7.5156731726290218,null,{"$f":"N701*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,4.9030647075723781,5.2946046746015831,5.3141523585119259,5.2326961799388556,5.5045391958344903,null,{"$f":"N702*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.4795298099592502,4.8372479023574613,4.8551070247665136,4.7806871665990496,5.0290479299096074,null,{"$f":"N703*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.269430102493172,3.530514267374258,3.5435489283510533,3.4892328427710373,3.6705014558385103,null,{"$f":"N704*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F704","v":"Real 2025"},{"$f":"G704","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U698:U704)","v":305.44706478602751},286.40311420672248,309.27416987938653,310.41601031620633,305.65790398759191,321.53709199985985]
[]
[null,null,"200 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,200]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Market Hydrogen"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,62.944433364341606,58.065506030408102,56.675207862530378,59.663502170693086,60.870915603612382,60.154874622361582,61.138337102771267,61.594445877702107,61.488795380866556,61.753988228126069,61.612169677655629,61.329144638363026,61.004577404531346,60.614602455971557,60.241283872721709,64.875670834281181,59.536351796965761,57.77289061841217,57.73905652279317,57.821684355325623,58.349310622793269,59.455576997967356,61.349833401197621,64.385506859287219,66.342246456943286]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,25.556707809353597,23.575765037581114,23.011275977227456,24.224583658305626,24.714817832495331,24.4240907711931,24.823396347713405,25.008585697543879,24.96568946775481,25.073363105410934,25.015781917328109,24.900868050520163,24.769087215962269,24.610749531744489,24.459174667344758,26.340829122258793,24.172958045435472,23.456957286280751,23.443219961953378,23.47676852629947,23.69099541864686,24.140161850029074,24.909268104956109,26.141812675243031,26.936288365679832]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.8671638170097671,7.2573669130458018,7.0835993079285728,7.4570938268111924,7.6080034269763352,7.5185084327711182,7.6414273316748753,7.6984344768498332,7.6852296591792575,7.7183750139148186,7.7006497011396,7.6652755746375441,7.6247092614354282,7.5759679090891243,7.5293083668010796,8.1085411832594279,7.4412018286464523,7.2207941256123416,7.216565342245679,7.2268926525356054,7.2928384726575946,7.4311061213369847,7.6678613773478279,8.0472776197898312,8.291842391274626]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.3555073200833743,6.7853697590511226,6.6229034724498925,6.9721070395234888,7.1132019365543053,7.0295274255997988,7.1444520517666428,7.1977516249527067,7.1854056086124487,7.2163952899073838,7.19982277776686,7.16674927726788,7.1288212741593391,7.0832499116819436,7.0396249646445623,7.5811862338125016,6.9572486087661751,6.7511755548957426,6.7472217987859135,6.7568774521066306,6.8185343559056113,6.9478094956698344,7.1691669072049464,7.5239070668806143,7.7525660866663069]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.3872324432760426,4.9696591295309878,4.8506675206548779,5.106427008611619,5.209766040684868,5.1484821590335521,5.2326538752287002,5.2716909093020314,5.2626485881025333,5.2853456787604438,5.2732078382030361,5.2489845416787668,5.2212057685821627,5.1878289378974598,5.1558776774623993,5.5525214862881098,5.0955445749807788,4.9446150206773538,4.9417192580520464,4.9487911358392331,4.9939491457552716,5.0886312929873636,5.2507552331982001,5.510569765898035,5.6780414624421729]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.9218743300622441,4.5403716948072876,4.4316587793378392,4.6653253366469301,4.7597377709738771,4.7037476931143889,4.7806485162402339,4.8163134662772604,4.8080522358468691,4.8287887140019361,4.8176993603326954,4.795568512516561,4.7701893161175928,4.7396956316709682,4.7105043743409194,5.0728854301786006,4.6553829457625149,4.5174909377982129,4.5148453159726234,4.5213063131752858,4.5625634989645967,4.6490668445847492,4.7971862487526922,5.0345575692845381,5.1875627816847123]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.5922797208799691,3.3138361670252894,3.2344909470034495,3.4050348453192503,3.4739427146567667,3.4330777904882157,3.489204633416052,3.5152350576350684,3.5092055151164079,3.524340243263353,3.5162465664174478,3.5000941434816966,3.4815708805045431,3.4593147567381459,3.4380092225652734,3.7024966984371552,3.3977782908532008,3.2971364152863956,3.2952054814600005,3.299921105564017,3.3300330795626802,3.3931684205772923,3.501274864622685,3.6745227218174188,3.7861951223777006]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N724","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N715","v":61.09665854939287},{"$f":"AVERAGE(O715:S715)","v":59.643913006317106},{"$f":"AVERAGE(T715:X715)","v":61.22608824236552},{"$f":"AVERAGE(Y715:AC715)","v":60.960355609848648},{"$f":"AVERAGE(AD715:AH715)","v":59.549130825555572},{"$f":"AVERAGE(AI715:AM715)","v":61.976494867637754},null,{"$f":"N726","v":61.09665854939287},59.643913006317106,61.22608824236552,60.960355609848648,59.549130825555572,61.976494867637754]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,24.216630062992625,24.859025077923228,24.751132276579959,24.178146588445571,25.163705282910982,null,{"$f":"N727*$O$193","v":187.53694355739225},183.07772327622425,187.9342295890996,187.11856001094449,182.78678820864852,190.23761193880702]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.4546454583543333,7.6523949828779809,7.6191821626205556,7.4427990264599018,7.746185196481373,null,{"$f":"N728*$O$194","v":56.813462679242384},55.462562210156243,56.933818672612183,56.686715289896938,55.374424756861671,57.631617861821418]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,6.9698179055324374,7.1547064001677949,7.1236536411041174,6.9587419296733923,7.2423967824654625,null,{"$f":"N729*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.1047504285516787,5.2401642420854513,5.2174209527647646,5.0966382951675042,5.3043893800562092,null,{"$f":"N730*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.6637935823656367,4.787510125096138,4.7667314389957465,4.6563821885774477,4.8461873886542568,null,{"$f":"N731*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.4039168789769447,3.4942126479838196,3.4790471139414216,3.3985075983201534,3.5370388417915555,null,{"$f":"N732*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F732","v":"Real 2025"},{"$f":"G732","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U726:U732)","v":305.44706478602751},298.18419849269759,306.09413650407731,304.76563091069011,297.71034379106578,309.8457246682662]
[]
[null,null,"300 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,300]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Market Hydrogen"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,65.400835347099843,60.450775475224837,59.011374622765729,61.968303784383913,63.170757399471832,59.703676386476808,60.561492270260167,60.898785133292705,60.688182298641919,60.832204581445104,60.572633047090875,60.171080663162471,59.726474554571666,59.215582235987014,58.719176042587357,63.198748748368629,57.845140844521701,55.997579474658906,55.827624309981829,55.737787446104413,56.156067602775792,57.076162990853653,58.740425634571857,61.220697529692835,62.114206456863513]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,26.554056492632597,24.54423247766286,23.959806738314295,25.160379538120342,25.64859992636697,24.240895199126253,24.589185726569358,24.726133422909829,24.640624429956674,24.69910037775546,24.593709106366646,24.430670750189762,24.250151714586753,24.042719142550794,23.84116822912792,25.659964977837117,23.486292333387333,22.736145202566043,22.667139982371257,22.630664406090599,22.800494574941677,23.174071835598387,23.849795991495292,24.856836339995244,25.219618962003658]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.1741793188719889,7.5554918538401976,7.375587107711298,7.7451614269381048,7.8954511200313036,7.4621150355169874,7.5693298871225894,7.6114867239698736,7.5851643486307543,7.6031650967756139,7.5707223266393422,7.5205339586356157,7.464964484047119,7.4011101708325953,7.3390664183589136,7.8989496427037604,7.2298243818913894,6.9989053445468761,6.9776633529902599,6.9664350157544765,7.0187141187355273,7.1337130274298799,7.341722316779971,7.6517212200459115,7.7633971971942666]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.6425554639702504,7.0641055570233684,6.8959012704661538,7.2414395957912321,7.3819549026277285,6.9768016840294624,7.0770436065507116,7.1164586904658718,7.091848242661257,7.1086782766895578,7.0783454860204245,7.0314212173994672,6.9794658130611049,6.9197643908976536,6.8617557760905106,7.3852258919861908,6.7596185106683313,6.5437177478214021,6.5238572710317833,6.5133591908276323,6.5622382193579769,6.6697579474808384,6.8642389429257102,7.1540764568287987,7.2584893668048371]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.5974688017264373,5.17380745929181,5.0506132933143029,5.3036883288735677,5.4066028644487805,5.1098654038291986,5.1832833903368538,5.2121513133205513,5.1941264243377665,5.2064528759872868,5.184236897282231,5.1498691873077469,5.1118166332587656,5.0680908337465409,5.0256048598932788,5.4089985632397273,4.9507987090724503,4.7926712620422105,4.7781252898551072,4.7704364118747282,4.8062358036550217,4.8849841132453298,5.0274235511615384,5.2397028665411733,5.3161757176501565]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.1139501216301895,4.7268853517461071,4.6143329030588562,4.8455468954406777,4.9395715019842736,4.6684667175574805,4.7355427360812206,4.761916999785587,4.7454491307413758,4.7567108029623792,4.7364138775081788,4.7050149075755634,4.6702493965383054,4.6303007044321607,4.5914847397790925,4.9417602563225866,4.5231404688881369,4.3786723341619638,4.3653828672849855,4.3583581673936997,4.3910651480726557,4.4630110474912126,4.5931463294657826,4.7870886039399929,4.8569556027716017]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.7324681784980598,3.4499650444726777,3.3678175023290158,3.5365713713467182,3.605196180657118,3.4073276139240076,3.4562837239222808,3.4755332468285545,3.4635140061802714,3.4717334514626534,3.4569195352966116,3.4340026797693333,3.4086287201941423,3.3794717635339415,3.351141539452855,3.6067936651307648,3.3012597826472523,3.1958182545041263,3.1861188027989318,3.1809917545907718,3.204863274980188,3.2573737167651746,3.3523542674779225,3.493904996508062,3.544898131690033]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N752","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N743","v":61.09665854939287},{"$f":"AVERAGE(O743:S743)","v":62.000409325789235},{"$f":"AVERAGE(T743:X743)","v":60.536868134023337},{"$f":"AVERAGE(Y743:AC743)","v":59.680989308679884},{"$f":"AVERAGE(AD743:AH743)","v":57.721376164727097},{"$f":"AVERAGE(AI743:AM743)","v":59.061512042951541},null,{"$f":"N754","v":61.09665854939287},62.000409325789235,60.536868134023337,59.680989308679884,57.721376164727097,59.061512042951541]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,25.173415034619413,24.579187831263514,24.231683788564375,23.436041380450469,23.980163540806849,null,{"$f":"N755*$O$193","v":187.53694355739225},190.31101766172276,185.81866000435215,183.19152944154666,177.17647283620553,181.29003636849978]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.7491741654785784,7.5662522184031626,7.4592794717027173,7.2143555475773526,7.3818535760371118,null,{"$f":"N756*$O$194","v":56.813462679242384},57.653855791160623,56.292916504919532,55.497039269468218,53.674805273975508,54.920990605716113]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.2451913579757461,7.0741661000793723,6.9741505366938323,6.745155722467068,6.901760186679633,null,{"$f":"N757*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.3064361495309793,5.1811758815623321,5.1079236822977121,4.9402060472168445,5.0549044104506446,null,{"$f":"N758*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.8480573547720214,4.7336172774256084,4.6666927251666595,4.5134628188102743,4.6182533463482489,null,{"$f":"N759*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.5384036554607179,3.4548784084635535,3.4060328476493766,3.2941964519343694,3.3706788774842762,null,{"$f":"N760*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F760","v":"Real 2025"},{"$f":"G760","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U754:U760)","v":305.44706478602751},309.96528277867264,302.64844464329502,298.36955801969475,288.57265427490813,295.27253901716745]
[]
[null,null,"400 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,400]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Market Hydrogen"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,67.857237329858108,62.836044920041672,61.34754138300115,64.273105398074833,65.470599195331332,59.289104608833512,60.060029308034586,60.318428491923008,60.042827636610973,60.107728204848172,59.772254274007224,59.294260574509266,58.772189041658102,58.183236058926973,57.607310299568447,61.977361832752543,56.293920326897819,53.962714961350834,53.686537963319239,53.591386520333991,53.926011049670429,54.736461838641119,56.251192939153128,58.782261106068511,59.941813603282725]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,27.551405175911611,25.512699917744648,24.908337499401163,26.0961754179351,26.582382020238633,24.072570706856926,24.38558166314678,24.490496936632319,24.378597438062712,24.404948376032049,24.26873920279936,24.074664132775748,23.862692574569348,23.623565800546565,23.389728341614987,25.164057288210497,22.856465557645059,21.909949222736994,21.797815798618245,21.759182396170459,21.895046695283185,22.224106040177023,22.839117377580791,23.86678203559736,24.337583705847965]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.4811948207342187,7.8536167946346076,7.6675749074940338,8.0332290270650297,8.1828988130862843,7.4102994274591651,7.5066541100740327,7.5389503529850623,7.5045041444649589,7.5126157974714074,7.470686301419148,7.410943850237131,7.3456922933700826,7.2720815013109528,7.2000989279023875,7.7462935548574432,7.0359437593140965,6.7445760636881333,6.7100578454776656,6.6981652610285067,6.7399885939075501,6.8412834786442396,7.0306034402279804,7.346951158951307,7.4918788191496883]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.9296036078571328,7.3428413549956266,7.1688990684824239,7.5107721520589878,7.6507078687011614,6.9283560061169416,7.018444072131989,7.0486398652626283,7.0164339337716735,7.0240180294451235,6.9848155007685282,6.9289585175900497,6.8679507242675442,6.7991273550811302,6.7318263101377962,7.2424980935410748,6.5783472963196212,6.3059292727646987,6.2736560148754492,6.262536888083992,6.30164015811848,6.3963471304783006,6.5733542954055464,6.8691277170457656,7.0046297213598097]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.8077051601768357,5.377955789052641,5.2505590659737322,5.5009496491355225,5.6034396882126982,5.0743834015104401,5.1403646222296597,5.1624802628408348,5.1388923808030764,5.1444470331862453,5.115734787360811,5.0748246857365471,5.0301420895297166,4.9797353029951861,4.9304434789227445,5.3044635810990002,4.818034220577541,4.6185130793747913,4.5948758869439628,4.5867321494714597,4.6153716974728329,4.684735842174069,4.8143773067382796,5.0310041284625067,5.130246881137964]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.3060259131981384,4.9133990086849355,4.7970070267798777,5.0257684542344352,5.1194052329946746,4.6360497097096252,4.6963313626628826,4.7165366173949073,4.694986295903381,4.7000611281600175,4.673829093961638,4.6364528750691303,4.5956300359608173,4.5495774716214257,4.5045435574291952,4.8462551800873603,4.4018443980860456,4.2195582254490693,4.1979628530783737,4.1905225852156596,4.2166882013491307,4.2800605556751172,4.3985033745563893,4.5964176105344956,4.6870876089021563]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.8726566361161532,3.5860939219200723,3.501144057654586,3.6681078973741927,3.736449646657475,3.3836677331358729,3.427664906757812,3.4424119161208386,3.4266831961899755,3.430387113799378,3.4112413985354366,3.3839619874479481,3.3541670257639753,3.3205550962678343,3.287686638876206,3.5370883200541146,3.2127306195389242,3.0796872142327278,3.0639256134624131,3.0584952587705234,3.0775924981385607,3.1238454513924045,3.2102921397509983,3.3547418450259023,3.4209182596570029]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N780","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N771","v":61.09665854939287},{"$f":"AVERAGE(O771:S771)","v":64.356905645261421},{"$f":"AVERAGE(T771:X771)","v":59.963623650050046},{"$f":"AVERAGE(Y771:AC771)","v":58.725850049734007},{"$f":"AVERAGE(AD771:AH771)","v":55.902384320930878},{"$f":"AVERAGE(AI771:AM771)","v":56.727548107363191},null,{"$f":"N782","v":61.09665854939287},64.356905645261421,59.963623650050046,58.725850049734007,55.902384320930878,56.727548107363191]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,26.130200006246231,24.346439024146157,23.843878010461204,22.697494052676252,23.032527170897261,null,{"$f":"N783*$O$193","v":187.53694355739225},197.5443120472215,184.05907902254495,180.2597177590867,171.59305503823245,174.12590541198327]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.0437028726028359,7.4946047664909257,7.33990057484794,6.9870072968731689,7.0901410981761526,null,{"$f":"N784*$O$194","v":56.813462679242384},59.845149372165103,55.759859462692489,54.608860276868675,51.98333428873638,52.750649770430577]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.5205648104190654,7.0071783813456703,6.8625356815690095,6.532593513116967,6.6290198044815813,null,{"$f":"N785*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.5081218705102861,5.1321135401140507,5.0261760689090007,4.7845237834933503,4.8551471711971299,null,{"$f":"N786*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.0323211271784114,4.6887930227661627,4.5920066068084413,4.3712286483833021,4.4357514702034582,null,{"$f":"N787*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.6728904319444959,3.4221629732007757,3.3515224293782802,3.1903854052117406,3.237478038792974,null,{"$f":"N788*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F788","v":"Real 2025"},{"$f":"G788","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U782:U788)","v":305.44706478602751},321.74636706464804,299.78256213528749,293.59442808568934,279.47877364789969,283.60410328977702]
[]
[null,null,"500 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,500]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Market Hydrogen"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,70.313639312616345,65.221314364858387,63.68370814323648,66.577907011765618,67.770440991190753,58.857757074417037,59.52410270411702,59.685353554390261,59.326282953360945,59.292709549842684,58.862023308837685,58.288160430257214,57.668951937918173,56.982124969543143,56.306511377924529,56.97892397113106,53.098076491403745,52.582068047265899,52.247499750009027,52.046226141533054,52.252602717611083,52.912997580243641,54.243779176308479,56.539306635045264,57.200126592542674]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,28.548753859190615,26.481167357826401,25.856868260488003,27.031971297749809,27.516164114110264,23.897434919430612,24.167984667010511,24.23345576022998,24.087665863602936,24.074034385519479,23.899167096538385,23.666167208754434,23.414756088406758,23.135890504777741,22.861577777978198,23.13459083494606,21.558888587886923,21.349378765824387,21.213537298068626,21.131816158857152,21.215609205702005,21.483742821988713,22.024066955368891,22.95609734146684,23.224403554831188]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.7882103225964414,8.1517417354290025,7.9595627072767545,8.3212966271919342,8.4703465061412437,7.3563870870989714,7.4396708653046559,7.4598249406839479,7.4149461946347373,7.4107499940931598,7.3569203060553621,7.2851955635644572,7.2078032607706968,7.1219596049406393,7.0375174625911132,7.1215595254174824,6.6365084853180338,6.5720147287773241,6.5301984241128208,6.5050420700829799,6.5308362228812351,6.6133762393775193,6.7797051148843215,7.0666135768255653,7.1492067241669588]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,8.2166517517440116,7.6215771529678742,7.4418968664986842,7.7801047083267285,7.9194608347745818,6.8779499610178396,6.9558172146412618,6.9746605300253108,6.9327005616352526,6.9287772692622918,6.8784485010289744,6.8113885184616505,6.7390295765407,6.6587689319770913,6.5798186507038663,6.6583948724138686,6.2048900822439306,6.1445908042106971,6.1054941052969713,6.0819738443087568,6.1060904235660356,6.1832622874880183,6.3387736369131202,6.6070224418305727,6.6842439811284846]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,6.0179415186272305,5.5821041188134624,5.4505048386331554,5.6982109693974659,5.8002765119766062,5.0374656105711688,5.094496210465147,5.1082972054962665,5.0775653887509344,5.0746919380103757,5.037830745266219,4.9887154772077107,4.9357192088995649,4.8769356703215045,4.8191118523069969,4.8766617061029915,4.5445111674020264,4.5003474934648393,4.471712758204915,4.4544863307735865,4.4721495064788037,4.5286707973887381,4.6425685546016364,4.8390361266990203,4.8955938002519463]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.4981017047660847,5.0999126656237559,4.9796811505008938,5.2059900130281802,5.2992389640050677,4.6023209390542226,4.6544251407202504,4.6670339828090608,4.6389568315913099,4.6363315943126953,4.6026545328060244,4.5577819234251127,4.5093635610616101,4.4556578424753095,4.4028289421914506,4.455407543742397,4.1519487219146756,4.1115999797058649,4.0854387605812192,4.0697003806494676,4.0858377818116169,4.1374766694521163,4.2415357486510308,4.4210321245690025,4.4727042520591818]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,4.012845093734243,3.7222227993674597,3.6344706129801501,3.799644423401658,3.8677031126578227,3.3590504490058066,3.3970792271634043,3.406281917988474,3.3857895254209605,3.3838734694621837,3.3592939257768992,3.3265431983319802,3.2912045672388883,3.2520069057718963,3.2134491990041787,3.2518242227121297,3.0303417348079602,3.0008927975373716,2.9817987673706612,2.9703119517234149,2.982089997048226,3.0197791610617695,3.095727731649303,3.2267349756260959,3.2644484000798535]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N808","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N799","v":61.09665854939287},{"$f":"AVERAGE(O799:S799)","v":66.713401964733521},{"$f":"AVERAGE(T799:X799)","v":59.337241167225592},{"$f":"AVERAGE(Y799:AC799)","v":57.621554404896152},{"$f":"AVERAGE(AD799:AH799)","v":53.390558880268557},{"$f":"AVERAGE(AI799:AM799)","v":54.629762540350228},null,{"$f":"N810","v":61.09665854939287},66.713401964733521,59.337241167225592,57.621554404896152,53.390558880268557,54.629762540350228]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,27.086984977873016,24.092115119158706,23.395511735291102,21.67764232911663,22.180783975871528,null,{"$f":"N811*$O$193","v":187.53694355739225},204.77760643271998,182.13639030083979,176.87006871880072,163.88297600812172,167.68672685758875]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.3382315797270756,7.4163158163630936,7.2018792395844526,6.6730646467417287,6.8279475756271193,null,{"$f":"N812*$O$194","v":56.813462679242384},62.036442953169448,55.177389673741416,53.581981542508331,49.647600971758465,50.799929962665772]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.7959382628623759,6.9339811073163915,6.7334908357424563,6.2390687416948456,6.3838785541852463,null,{"$f":"N813*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.7098075914895841,5.0785032706587785,4.9316625908003981,4.5695438911896726,4.675603757084029,null,{"$f":"N814*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.216584899584797,4.639813697697508,4.5056573603919015,4.174819077318725,4.2717173153085897,null,{"$f":"N815*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.8073772084282664,3.3864149178081662,3.2884995592247686,3.0470338948303075,3.1177560530930495,null,{"$f":"N816*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F816","v":"Real 2025"},{"$f":"G816","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U810:U816)","v":305.44706478602751},333.52745135062293,296.65102114180678,288.0736046662052,266.92113586014875,273.11641936060477]
[]
[null,null,"700 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,700]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Market Hydrogen"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,75.226443278132862,69.991853254491971,68.356041663707259,71.187510239147443,72.370124582909682,57.980746204566991,58.422949524111189,58.374379391732369,57.83230626784627,57.585108132036837,56.947271965060196,56.164827106433783,55.334257463926562,53.672327500081337,47.405406395671854,51.138943786111362,50.373159168683479,49.69343891785411,49.149162307491359,48.704896227534007,48.631508382972655,48.964875023760513,49.893818652269459,51.48705905463391,51.333658687887578]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,30.543451225748644,28.418102237989945,27.753929782661725,28.903563057379319,29.383728301853566,23.541350841007855,23.720894295859562,23.70117384378587,23.481081236735591,23.380713814388159,23.121739482928142,22.804051109865842,22.466823105190507,21.792046064308234,19.247549863943714,20.76344124754641,20.452517267990988,20.176537154833159,19.95554988788945,19.77516891076068,19.745371967648069,19.880725538672944,20.257895363171087,20.904783058507025,20.842499419728494]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,9.4022413263208975,8.74799161701781,8.5435383068422173,8.8974318274457804,9.0452418922511892,7.2467731337494898,7.3020422936947833,7.295971714175443,7.2282202413529699,7.1973239710121852,7.1176034723785202,7.0198089327889681,6.9159994759428409,6.7082817385809488,5.9250052465791061,6.3916446092293766,6.2959323641293308,6.2109769474674517,6.1429500700038719,6.0874230941848291,6.0782506516909933,6.119916766294387,6.2360215798836292,6.4351540936792082,6.4159812176951263]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,8.7907480395177711,8.1790487489123791,7.9878924625312164,8.3187698208622347,8.4569667669214343,6.7754649670607865,6.8271395883103771,6.8214638208889449,6.7581186985699402,6.7292318280355348,6.6546961090776069,6.5632618300227001,6.4662038257042145,6.2719954205896391,5.5396608582773696,5.975951410711513,5.8864640000219275,5.8070338262423888,5.7434312107656522,5.6915155412055496,5.6829396465787489,5.7218959233378612,5.8304496316521712,6.0166311701277113,5.9987052399032716]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,6.4384142355280272,5.9904007783351183,5.8503963839520132,6.0927336099213747,6.1939501595044355,4.962404780587776,5.0002516868548268,4.9960947093599168,4.9497002346853449,4.9285432594617928,4.8739527022263056,4.8069855043000356,4.7358994449718743,4.5936596543957062,4.0572919584994693,4.3768346516799328,4.3112933557294255,4.2531180606016745,4.2065349958771048,4.1685115438978038,4.1622304900216873,4.1907623789714687,4.2702679839311761,4.4066288331245262,4.3934997383281242]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.8822532879019809,5.4729399795014082,5.345029397942934,5.5664331306156916,5.6589064260258661,4.5337439886110422,4.5683216160643676,4.5645237252107096,4.5221368825485744,4.5028074820909163,4.4529325481335933,4.3917500883270018,4.3268045612281574,4.1968516807237961,3.7068163199512543,3.9987563829583497,3.9388766533393986,3.8857266371208752,3.8431674951314383,3.8084285722785998,3.8026900863001116,3.8287573431502206,3.9013951215025666,4.0259768933746765,4.0139819116589672]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,4.2932220089704289,3.9944805542622439,3.9011237236312883,4.0627174754566058,4.1302100446585328,3.3089988686775249,3.3342356995202076,3.3314637704987011,3.3005273050149517,3.2864195467455661,3.2500178221544282,3.2053631855469158,3.1579620362461189,3.063114613089776,2.7054573526706465,2.9185327580395488,2.874828932225042,2.8360368557471713,2.8049746358581129,2.7796200819380248,2.7754317899527603,2.7944572408038049,2.8474726574208331,2.9383999226608242,2.9296452640328128]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N836","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N827","v":61.09665854939287},{"$f":"AVERAGE(O827:S827)","v":71.426394603677835},{"$f":"AVERAGE(T827:X827)","v":58.039097904058721},{"$f":"AVERAGE(Y827:AC827)","v":53.904818086234741},{"$f":"AVERAGE(AD827:AH827)","v":49.811920081534865},{"$f":"AVERAGE(AI827:AM827)","v":50.062183960304822},null,{"$f":"N838","v":61.09665854939287},71.426394603677835,58.039097904058721,53.904818086234741,49.811920081534865,50.062183960304822]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,29.000554921126639,23.565042806355407,21.88644192524729,20.224642893804138,20.326255069545525,null,{"$f":"N839*$O$193","v":187.53694355739225},219.24419520371737,178.15172361604687,165.46150095486951,152.89830027715928,153.66648832576416]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.9272889939755782,7.2540662707969741,6.7373397732540763,6.2257854170029718,6.2570648618486695,null,{"$f":"N840*$O$194","v":56.813462679242384},66.419030115178302,53.97025305472949,50.125807913010327,46.31984350250211,46.552562572154102]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,8.3466851677490066,6.7822837805731169,6.2991636087343057,5.8208791977894068,5.8501243223199539,null,{"$f":"N841*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,6.1131790334481941,4.9673989341899318,4.613557852878678,4.263258521557189,4.2846778848753964,null,{"$f":"N842*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.5851124443975761,4.5383067389051224,4.2150310396727608,3.8949911481657322,3.9145602711973084,null,{"$f":"N843*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,4.0763507613958199,3.3123290380913901,3.076383001941577,2.8427986527615801,2.8570813749742068,null,{"$f":"N844*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F844","v":"Real 2025"},{"$f":"G844","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U838:U844)","v":305.44706478602751},357.08961992257355,290.16107457483508,269.49212695411455,249.03006386119625,250.28123485822309]
[]
[null,null,"Delay - 300 AD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-30","2031-35"]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,0,299.99999999999994]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Market Hydrogen"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,"RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,60.967725552933722,58.031629398825132,53.824537113065041,52.998997278641383,56.710248338453937,58.588282741794949,67.629842729942993,68.410267622297994,68.627248606027379,68.2671025047282,68.273414352993314,60.572633047090825,60.171080663162464,59.726474554571659,59.215582235987007,58.719176042587314,63.198748748368608,57.845140844521701,55.997579474658892,55.836278418352798,55.748778267222782,56.155469670681107,57.075556729940288,58.739801590787472,61.478903718600662,62.92967431109404]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.754124621922166,23.562010442795582,21.853846233074275,21.518660431794192,23.025503116258086,23.788022912477118,27.459078388031624,27.775946614100391,27.864045264051853,27.7178186926519,27.720381430184464,24.593709106366632,24.430670750189762,24.250151714586753,24.042719142550794,23.841168229127906,25.659964977837113,23.486292333387333,22.736145202566039,22.670653724685963,22.635126900848171,22.800251802467326,23.173825681455892,23.84954261714897,24.961673253631229,25.550715336449638]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6201033012578128,7.2531328132853181,6.7273057871879987,6.6241249852053201,7.0879788717689678,7.32270660725501,8.452773712257784,8.550315784635977,8.5774353383905453,8.5324221700206309,8.5332110617722243,7.5707223266393395,7.5205339586356184,7.4649644840471217,7.401110170832597,7.3390664183589118,7.8989496427037622,7.2298243818913921,6.998905344546877,6.978744994123649,6.9678087129283197,7.0186393856814862,7.1336372533913162,7.3416443201340709,7.6839933413142978,7.865319144121691]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1245148716754798,6.7814110323096175,6.289782202718702,6.1933119674561894,6.6269982027283127,6.8464599575301115,7.9030309221592336,7.9942291537052252,8.0195849338566223,7.9774992855662958,7.9782368701887298,7.0783454860204262,7.0314212173994735,6.979465813061112,6.9197643908976607,6.861755776090515,7.3852258919861988,6.7596185106683402,6.5437177478214092,6.524868565503267,6.5146435468996371,6.5621683467153327,6.6696871015561516,6.8641660189453333,7.184249697115348,7.3537826191305298]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2180517249295244,4.9667597263752494,4.6066868360131501,4.5360312634467714,4.8536665338897818,5.0144020799340954,5.7882431124529701,5.8550374272941106,5.8736082036541868,5.8427843379438098,5.8433245508257663,5.1842368972822266,5.149869187307746,5.1118166332587647,5.06809083374654,5.0256048598932761,5.4089985632397264,4.9507987090724512,4.7926712620422105,4.7788659700215961,4.7713770845433405,4.8061846283722032,4.8849322251229506,5.0273701410545355,5.2618019892687924,5.3859692584916612]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7673077240100934,4.5377227469263506,4.2087535526907258,4.1442013261900179,4.4343987328133601,4.5812496746158535,5.2882450295791115,5.3492695402294776,5.3662361419899192,5.338074893150071,5.3385684415433268,4.736413877508177,4.7050149075755643,4.6702493965383063,4.6303007044321616,4.5914847397790917,4.9417602563225875,4.5231404688881396,4.3786723341619647,4.366059566264771,4.3592175831901017,4.3910183933960214,4.4629636415512879,4.5930975330128021,4.8072787676307618,4.9207202612839156]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4794677213831506,3.3119028056437863,3.0718013146266614,3.0246872197421606,3.2364907297378749,3.3436713737066035,3.8596790785109483,3.9042184343305366,3.9166016800920156,3.8960479080251136,3.896408129307793,3.4569195352966102,3.4340026797693346,3.4086287201941436,3.3794717635339429,3.351141539452855,3.6067936651307653,3.3012597826472545,3.1958182545041276,3.1866126983881333,3.181619007895141,3.2048291506069382,3.2573391170608308,3.3523186528935711,3.5086409915221166,3.5914374121189439]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N864","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N855","v":60.967725552933722},{"$f":"AVERAGE(O855:S855)","v":56.030738974156087},{"$f":"AVERAGE(T855:X855)","v":68.241575163197979},{"$f":"AVERAGE(Y855:AC855)","v":59.680989308679855},{"$f":"AVERAGE(AD855:AH855)","v":57.725305150624955},{"$f":"AVERAGE(AI855:AM855)","v":59.275881204220717},null,{"$f":"N866","v":60.967725552933722},56.030738974156087,68.241575163197979,59.680989308679855,57.725305150624955,59.275881204220717]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.754124621922166,22.749608627279848,27.707454077804051,24.231683788564368,23.437636627864926,24.067201738230612,null,{"$f":"N867*$O$193","v":187.14118214173158},171.98704122223563,209.46835282819862,183.19152944154661,177.18853290665882,181.94804514102341]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6201033012578128,7.0030498129405228,8.5292316134154333,7.4592794717027173,7.2148466152388,7.4086466889285729,null,{"$f":"N868*$O$194","v":56.693568561358127},52.102690608277491,63.457483203810824,55.497039269468218,53.678458817376672,55.120331365628587]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1245148716754798,6.5475926725485865,7.9745162330952208,6.9741505366938386,6.7456148525757698,6.9268107566925394,null,{"$f":"N869*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2180517249295244,4.79550928793181,5.8405995264341692,5.1079236822977112,4.9405423177838657,5.0732516484620289,null,{"$f":"N870*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7673077240100934,4.3812652066472619,5.3360788092983817,4.6666927251666603,4.5137700417655129,4.635015719374957,null,{"$f":"N871*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4794677213831506,3.1977106886914175,3.8945910460532813,3.4060328476493771,3.2944206817130839,3.3829130648404799,null,{"$f":"N872*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F872","v":"Real 2025"},{"$f":"G872","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U866:U872)","v":304.80247625602345},280.1204708046692,341.16741119520748,298.36955801969464,288.59229687466046,296.34425771087274]
[]
[null,"Scenario | Big Hydrogen"]
[]
[null,null,"No AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Big Hydrogen"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,58.031629398825132,53.824537113065041,52.998997278641383,56.710248338453937,58.588282741794949,61.187919140406855,62.288876927957332,62.837232249114997,62.789030238360652,63.12807737901975,63.095964716218454,62.979650924715635,62.809563079130186,62.562370365001669,62.320793929015935,62.259166956026462,57.591714323247949,56.139386073787058,56.13956772989043,56.062624496208286,55.77642031644082,55.432650612897042,55.085364374715049,54.73253491789221,54.351633714905574]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,23.562010442795582,21.853846233074275,21.518660431794192,23.025503116258086,23.788022912477118,24.843527653703724,25.290538691582082,25.513181997264301,25.493611009985063,25.6312709783776,25.618232590448319,25.571006848238056,25.501947756921929,25.401582535886156,25.303497636902698,25.278475844542598,23.38339606108562,22.793721538163172,22.793795294200162,22.762554791489794,22.646350129612955,22.506772705564625,22.365767497621086,22.222511631254637,22.067858070508226]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.2531328132853181,6.7273057871879987,6.6241249852053201,7.0879788717689678,7.32270660725501,7.6476243850378367,7.7852285353546291,7.853765193973917,7.8477406244505303,7.8901167211867502,7.88610309257251,7.8715655139015963,7.8503069391082123,7.8194113464008508,7.7892177090186809,7.7815152091129578,7.1981496514685244,7.016629163573362,7.0166518680167442,7.0070350521740457,6.9712635780818015,6.9282972277859889,6.8848913604020314,6.8407926690971976,6.7931854065987549]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,6.7814110323096175,6.289782202718702,6.1933119674561894,6.6269982027283127,6.8464599575301115,7.1502460675561252,7.2789008608808343,7.3429801028915644,7.3373473531153603,7.3769674369206442,7.3732148425500643,7.3596227439466269,7.3397467624437143,7.310860525471508,7.2826305907770861,7.275429038126437,6.7300038087368312,6.5602888633620866,6.560310091177266,6.5513187238977491,6.5178737180918738,6.477701769030026,6.4371188877396994,6.3958882416970324,6.3513772113001181]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,4.9667597263752494,4.6066868360131501,4.5360312634467714,4.8536665338897818,5.0144020799340954,5.236897458774969,5.3311252593087861,5.3780574091223254,5.3739319380951445,5.4029500046394263,5.4002015744822787,5.3902466126581343,5.3756892846948965,5.35453277349737,5.3338569433419014,5.3285824685309517,4.929108664307253,4.8048080797187147,4.8048236271404852,4.7982382777675916,4.7737428877825909,4.7443206307066292,4.7145974035769482,4.6843997483571904,4.6517995133763641]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.5377227469263506,4.2087535526907258,4.1442013261900179,4.4343987328133601,4.5812496746158535,4.7845255319702531,4.870613778116839,4.913491850643708,4.9097227446766096,4.9362341822906677,4.9337231661091927,4.9246281304717083,4.9113282887494556,4.8919993122344829,4.8731094947323736,4.8682906378425113,4.5033240463239004,4.3897607533084573,4.3897749577180347,4.3837584617947165,4.3613790244042772,4.3344983109100195,4.3073426256566796,4.2797534942020485,4.2499693218286447]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.3119028056437863,3.0718013146266614,3.0246872197421606,3.2364907297378749,3.3436713737066035,3.4920343125282161,3.5548666889969973,3.5861616835619534,3.5834107634808046,3.6027604041513643,3.6009277136146673,3.5942896099390702,3.5845825860482021,3.5704751371976706,3.5566882129908728,3.5531711215898292,3.2867965663714713,3.2039112492791575,3.2039216165110389,3.1995304161579368,3.1831965576091021,3.1635773972054304,3.1437575458844935,3.1236213394730812,3.1018830602637424]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N894","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N885","v":61.09665854939287},{"$f":"AVERAGE(O885:S885)","v":56.030738974156087},{"$f":"AVERAGE(T885:X885)","v":62.446227186971917},{"$f":"AVERAGE(Y885:AC885)","v":62.753668602816376},{"$f":"AVERAGE(AD885:AH885)","v":57.638491915832034},{"$f":"AVERAGE(AI885:AM885)","v":55.075720787370145},null,{"$f":"N896","v":61.09665854939287},56.030738974156087,62.446227186971917,62.753668602816376,57.638491915832034,55.075720787370145]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,22.749608627279848,25.354426066182551,25.479253473679432,23.402388705896268,22.361852006912304,null,{"$f":"N897*$O$193","v":187.53694355739225},171.98704122223563,191.67946106034009,192.6231562610165,176.92205861657578,169.05560117225701]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.0030498129405228,7.8048950920007325,7.8433209202003695,7.2039961888691266,6.8836860483931543,null,{"$f":"N898*$O$194","v":56.813462679242384},52.102690608277491,58.068419484485453,58.354307646290749,53.597731645186308,51.214624200045073]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,6.5475926725485865,7.2972883642729061,7.3332150930378006,6.7354701050600738,6.4359919655717501,null,{"$f":"N899*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,4.79550928793181,5.3445924139881296,5.3709054377349164,4.9331122234929996,4.7137720367599449,null,{"$f":"N900*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.3812652066472619,4.8829176175396158,4.9069576784594435,4.5069817713975242,4.3065885554003334,null,{"$f":"N901*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.1977106886914175,3.5638467705438672,3.5813926519580965,3.2894661939818866,3.1432071800871695,null,{"$f":"N902*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F902","v":"Real 2025"},{"$f":"G902","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U896:U902)","v":305.44706478602751},280.1204708046692,312.19410773179749,313.73113251012364,288.15828217759412,275.34594615967222]
[]
[null,null,"100 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,100]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Big Hydrogen"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,"RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,60.718747469425118,55.926024973856954,54.600277937593532,57.636134302538935,58.867095556795945,60.78919166305397,61.819780172102561,62.306157057240036,62.21001596846407,62.487660904499869,62.396938265684277,62.220947909209372,61.990105195888816,61.681425712200138,61.376997530671012,61.249178198687623,56.570518314850368,55.072741541987455,55.007662786565668,54.864711014329465,54.482082196103342,54.090562706398742,53.694305414696814,53.274461738513729,52.825806814889269]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,24.653034504956132,22.707092633948033,22.168812633256263,23.401431467410845,23.901226531377596,24.681636266497414,25.100075959885022,25.297554772137289,25.258519553564454,25.371248990080968,25.334413771333622,25.262958141704573,25.169231350328062,25.043901262348545,24.920297288678018,24.868400065281339,22.968769912151537,22.360642373277241,22.334219087721809,22.276177788776071,22.120822781443792,21.961857982410173,21.800969540334066,21.630504551067922,21.44834161500766]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.5889845626321213,6.9899620440901904,6.8242624173443538,7.2037015205560984,7.3575542653028307,7.5977890903975442,7.7265980762801014,7.7873883070862941,7.7753720309119094,7.8100737206088136,7.7987346740351109,7.7767383688719871,7.747886294993684,7.7093057258260762,7.6712565092934391,7.6552809008091502,7.0705145953097448,6.8833136848619576,6.8751797609779066,6.8573128115114734,6.8094896215453362,6.7605552234035757,6.7110286670286996,6.6585541462247821,6.6024786270278577]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.0954200015193321,6.535356092527965,6.3804330674310581,6.7351946010812727,6.8790412294879051,7.1036519094768673,7.2240835492125433,7.2809201676032442,7.2696853936215806,7.3021301905677118,7.2915286012255267,7.2709628691007762,7.2439872466849069,7.2079158408357307,7.1723412300561593,7.1574046267411378,6.6106697498927431,6.4356438194363532,6.4280389013156984,6.4113339641051912,6.3666210495088151,6.3208691963495669,6.2745636971344263,6.2255019601642934,6.1730734228255058]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.1967424091179373,4.7865471187688682,4.6730802550035735,4.9329104421734691,5.038264864334427,5.2027715244038122,5.2909766214213239,5.3326042157171605,5.3243757773167735,5.3481386063260619,5.3403739174243769,5.3253114105841393,5.3055542487824576,5.2791352623809793,5.2530801326654055,5.2421404448275144,4.841707444321055,4.7135170517434091,4.7079471488332212,4.6957123190944738,4.6629642225098449,4.6294551990048944,4.5955406806965815,4.5596074717923747,4.5212083913463745]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.7478391423981838,4.3730772045869815,4.269411797541828,4.5067974202845305,4.603051151945909,4.7533474526615702,4.8339332464550031,4.8719649798068181,4.864447327623477,4.8861574838756816,4.8790635217367688,4.865302139330506,4.8472516340793437,4.8231147637354637,4.7993103195307985,4.789315620153122,4.4234726893246128,4.3063555964143179,4.3012668309965916,4.2900888662330736,4.2601696047875315,4.2295551465566978,4.1985702208391427,4.1657409823823688,4.1306588784755558]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.4652583803417532,3.1917345926387379,3.1160733476511266,3.2893316434589948,3.3595834022644286,3.469278676255164,3.5280950322655187,3.5558528772058451,3.5503660427854906,3.5662114197317454,3.5610338197721818,3.5509899357486998,3.5378155920704519,3.5201990533197089,3.5028251391462124,3.49553040679772,3.2285162464776356,3.1430371526169139,3.13932306574908,3.1311647152005015,3.1093278398666353,3.0869835681332769,3.0643689069607438,3.0404081554966345,3.0148031274160707]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N922","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N913","v":61.09665854939287},{"$f":"AVERAGE(O913:S913)","v":57.54965604804211},{"$f":"AVERAGE(T913:X913)","v":61.922561153072095},{"$f":"AVERAGE(Y913:AC913)","v":61.933282922730726},{"$f":"AVERAGE(AD913:AH913)","v":56.552962371284117},{"$f":"AVERAGE(AI913:AM913)","v":53.673443774120379},null,{"$f":"N924","v":61.09665854939287},57.54965604804211,61.922561153072095,61.933282922730726,56.552962371284117,53.673443774120379]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,23.366319554189772,25.141807108433031,25.146160362878561,22.961641845441598,21.792499294052725,null,{"$f":"N925*$O$193","v":187.53694355739225},176.64937582967468,190.07206173975371,190.10497234336191,173.59001235153846,164.75129466303858]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.1928929619851187,7.7394442450569327,7.7407843146040589,7.0683203506940462,6.7084212570460497,null,{"$f":"N926*$O$194","v":56.813462679242384},53.515123637169289,57.581465183223585,57.591435300654204,52.588303409163707,49.910654152422616]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,6.7250889984095066,7.2360942420963896,7.2373471575806203,6.6086182122982251,6.2721258651965215,null,{"$f":"N927*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,4.925509017879655,5.2997733490370269,5.3006909943674723,4.8402048817639338,4.593755193070014,null,{"$f":"N928*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.5000353433514864,4.8419700980845102,4.8428084756825758,4.4220999206243432,4.1969389666082595,null,{"$f":"N929*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.2843962732710081,3.5339608096487525,3.5345727080114515,3.22751431736837,3.0631783195746722,null,{"$f":"N930*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F930","v":"Real 2025"},{"$f":"G930","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U924:U930)","v":305.44706478602751},287.71415551488604,309.57608807604942,309.62969056674683,282.7312781319863,268.3353925895816]
[]
[null,null,"200 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,200]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Big Hydrogen"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,63.175149452183355,58.311294418673704,56.93644469782889,59.940935916229797,61.166937352655388,60.391079190896249,61.35197439933652,61.777055514777103,61.633577626493555,61.850489361959411,61.701803058319051,61.466782377986348,61.175831072590789,60.806311052478151,60.439677666852461,60.24631219155922,55.557090546587297,54.014509909497896,53.884814469242457,53.656557256361936,53.203092527724756,52.776544855381815,52.31480854052996,51.828585102408923,51.312809446983493]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,25.650383188235139,23.675560074029793,23.117343394343113,24.337227347225589,24.835008625249245,24.519994583788137,24.910137393325726,25.082728888425969,25.024473975767666,25.1125445095293,25.052174875325203,24.956751745186722,24.838619654685502,24.688587083432342,24.539726543925163,24.4612162660761,22.557297825184477,21.93097901496871,21.878320053823924,21.785643027704726,21.601527213927405,21.428340267184559,21.240866022792979,21.043449513120205,20.834034207963882]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.8960000644943458,7.2880869848845888,7.1162502171270816,7.491769120683017,7.6450019583578017,7.5480306627073563,7.6681289718306216,7.7212580984577723,7.7033253919273683,7.730436290628516,7.711852605851921,7.6824783451947445,7.6461135475474213,7.5999287719205784,7.554104784772953,7.5299368355298402,6.9438504592854695,6.751049699563251,6.7348396040826453,6.7063106811872579,6.6496340043987807,6.596321578903388,6.5386110708402594,6.4778400187406007,6.4133753574961299]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.3824681454062109,6.8140918905002135,6.6534308654473202,7.0045271573490231,7.1477941955613309,7.0571296191541846,7.1694170981533931,7.2190908673674912,7.2023244497332088,7.227672137729634,7.2102970795018111,7.1828332317529258,7.1488334903582027,7.105652432596937,7.0628086987253971,7.0402125596714766,6.4922434654795182,6.3119818829778032,6.2968260429902019,6.2701525547964749,6.2171619573343655,6.1673168104550156,6.1133596189718169,6.0565409319626902,5.9962688569557887]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.4069787675683338,4.990695448529693,4.8730260276630011,5.1301717624354213,5.2351016880983412,5.1686982265528885,5.2509384750516617,5.2873199412707681,5.2750400827774868,5.293604932378484,5.2808793006422237,5.2607645586983178,5.2358628759272969,5.2042367235514693,5.1728576298928113,5.1563080367639067,4.7549710855949092,4.6229460595470107,4.6118458010150967,4.592309924736349,4.5534991869566435,4.5169922023636007,4.4774735233851066,4.4358590621766796,4.3917153119537424]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.939914933966131,4.5595908615258036,4.452085921262845,4.6870189790782835,4.7828848829563064,4.72221746304281,4.7973536618695878,4.8305924364276329,4.8193733325684125,4.8363345195330965,4.8247081490662538,4.8063309520412565,4.7835803181125094,4.754686085465929,4.7260175701929459,4.710897558489016,4.3442287617621176,4.2236082774089683,4.2134668777013191,4.1956185429609727,4.1601603413667334,4.1268068909209967,4.0907019012681021,4.0526821665457264,4.0123516270075381]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.6054468379598443,3.3278634700861272,3.2493999029766938,3.4208681694864658,3.4908368682647817,3.4465581387283026,3.5013970527779481,3.5256567083043944,3.51746833197106,3.5298476256891336,3.521362001706339,3.5079492187353698,3.4913444386416916,3.4702556909358178,3.4493316853361926,3.43829619198933,3.170679265097001,3.0826431855859959,3.0752413825191001,3.0622145950313322,3.0363350682527099,3.0119917153707036,2.9856401237909496,2.9578910361715796,2.9284553843041028]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N950","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N941","v":61.09665854939287},{"$f":"AVERAGE(O941:S941)","v":59.906152367514224},{"$f":"AVERAGE(T941:X941)","v":61.400835218692563},{"$f":"AVERAGE(Y941:AC941)","v":61.118081045645361},{"$f":"AVERAGE(AD941:AH941)","v":55.47185687464976},{"$f":"AVERAGE(AI941:AM941)","v":52.287168094605796},null,{"$f":"N952","v":61.09665854939287},59.906152367514224,61.400835218692563,61.118081045645361,55.47185687464976,52.287168094605796]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,24.323104525816575,24.929975870167361,24.815171980510986,22.522691237551587,21.229643444997809,null,{"$f":"N953*$O$193","v":187.53694355739225},183.88267021517331,188.47061757846524,187.60270017266305,170.27154575589,160.49610444418343]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.4874216691093665,7.6742358831103257,7.6388956110575235,6.9331974559296921,6.5351564060758323,null,{"$f":"N954*$O$194","v":56.813462679242384},55.706417218173691,57.096314970340828,56.833383346267979,51.582989072116909,48.621563661204192]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.0004624508528197,7.1751268344275818,7.1420849865870553,6.4822833011830951,6.1101296351359355,null,{"$f":"N955*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.1271947388589583,5.2551203316062587,5.2309202177424243,4.747676181531455,4.4751078573671546,null,{"$f":"N956*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.6842991157578746,4.8011742826883079,4.7790646149757787,4.337564003664478,4.0885405854218195,null,{"$f":"N957*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.4188830497547826,3.5041855714941677,3.4880486070710823,3.1658149240445517,2.9840626655780094,null,{"$f":"N958*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F958","v":"Real 2025"},{"$f":"G958","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U952:U958)","v":305.44706478602751},299.49523980086121,306.96776776749863,305.55416456457641,277.32639170265668,261.40483619999338]
[]
[null,null,"300 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,300]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Big Hydrogen"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,65.400835347099843,60.450775475224837,59.011374622765729,61.968303784383913,63.170757399471832,60.011484911556472,60.92233753795103,61.30641387529684,61.135944569768,61.313577906313263,61.128415937189395,60.85618608777451,60.527290551547914,60.119328933139677,59.713332050060529,59.478376085386195,54.784225176432173,53.213891677690974,53.035480297305313,52.733360361625451,52.281923566435168,51.814337043025901,51.31106903717864,50.589896026015431,49.616007627628676]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,26.554056492632597,24.54423247766286,23.959806738314295,25.160379538120342,25.64859992636697,24.365871660367166,24.735696173607369,24.891638902859015,24.822424931122285,24.894547643753764,24.819368154649272,24.708837352374676,24.575299139861265,24.409658505387032,24.244815593031259,24.149418738753617,22.243498917397158,21.605911886336457,21.533473272233966,21.410806492872261,21.2275140609222,21.037664514017994,20.833327566526769,20.54051679770776,20.145098491335492]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.1741793188719889,7.5554918538401976,7.375587107711298,7.7451614269381048,7.8954511200313036,7.5005867471782439,7.6144304414017103,7.662434550782546,7.6411282988920171,7.6633299533238644,7.6401873263127404,7.6061624458466612,7.5650551560693291,7.5140657244147064,7.4633218568848987,7.43395568476961,6.8472532202522718,6.6509837453898006,6.6286848464833898,6.5909241280316042,6.5345009142387269,6.4760592128575416,6.41315783088874,6.3230214055374034,6.2012991314604342]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.6425554639702504,7.0641055570233684,6.8959012704661538,7.2414395957912321,7.3819549026277285,7.0127713121346593,7.1192109574354898,7.1640930249960233,7.1441724671699003,7.16493019326915,7.1432926925960061,7.1114806872590766,7.0730468910525968,7.0253736575333505,6.9779300173923087,6.9504737321310541,6.4019286181806372,6.2184239152610843,6.1975752691732433,6.1622703934335039,6.1095167745017598,6.0548759442983764,5.9960654776198341,5.9117912522573954,5.7979854260644119]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.5974688017264373,5.17380745929181,5.0506132933143029,5.3036883288735677,5.4066028644487805,5.1362098473962385,5.214167095681451,5.2470390812511249,5.2324491052319271,5.2476522299960333,5.2318047512912678,5.2085053839221604,5.180356163911668,5.1454399060500906,5.11069180421664,5.0905826010992143,4.6888237684479881,4.5544234550443523,4.5391537397527735,4.5132961661396456,4.474658993332632,4.4346396118828322,4.3915663553000019,4.3298432380155036,4.2464909398773898]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.1139501216301895,4.7268853517461071,4.6143329030588562,4.8455468954406777,4.9395715019842736,4.6925354842011444,4.7637586555079947,4.7937911042016639,4.7804614346169139,4.7943512881365224,4.7798727410430981,4.7585860118424996,4.7328683683512045,4.7009682350118247,4.6692217321027272,4.6508495954511533,4.2837953600672867,4.1610047696372572,4.147054077790874,4.1234301244634111,4.0881304950103745,4.051568054399783,4.0122155374776991,3.9558241658907609,3.8796719781250877]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.7324681784980598,3.4499650444726777,3.3678175023290158,3.5365713713467182,3.605196180657118,3.4248944465008844,3.47687739786956,3.4987968840603565,3.4890680900026023,3.4992057399665031,3.488638426048341,3.4731020916149085,3.454331809607031,3.4310491749025056,3.4078786689201301,3.3944695793138435,3.126571336122435,3.0369513827598524,3.0267693293283142,3.0095271482456072,2.9837633569467923,2.9570778901625054,2.9283560579854129,2.887198245534357,2.8316178016899465]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N978","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N969","v":61.09665854939287},{"$f":"AVERAGE(O969:S969)","v":62.000409325789235},{"$f":"AVERAGE(T969:X969)","v":60.937951760177121},{"$f":"AVERAGE(Y969:AC969)","v":60.468910711942407},{"$f":"AVERAGE(AD969:AH969)","v":54.649066719688015},{"$f":"AVERAGE(AI969:AM969)","v":51.122646660056759},null,{"$f":"N980","v":61.09665854939287},62.000409325789235,60.937951760177121,60.468910711942407,54.649066719688015,51.122646660056759]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,25.173415034619413,24.742035862341918,24.551595749060702,22.188621861518691,20.756824286102042,null,{"$f":"N981*$O$193","v":187.53694355739225},190.31101766172276,187.0497911193049,185.6100638628989,167.7459812730813,156.92159160293141]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,7.7491741654785784,7.6163819983156769,7.557758501905667,6.8303603249853353,6.3896076989965689,null,{"$f":"N982*$O$194","v":56.813462679242384},57.653855791160623,56.665882067468637,56.229723254178168,50.817880817890895,47.538681280534476]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.2451913579757461,7.1210355910010446,7.0662247891666681,6.3861343856359039,5.9740469749483553,null,{"$f":"N983*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.3064361495309793,5.2155034719113562,5.1753596018783652,4.6772559460967953,4.3754398276816726,null,{"$f":"N984*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,4.8480573547720214,4.764979593332848,4.7283034176702703,4.273226785481997,3.9974820461807412,null,{"$f":"N985*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.5384036554607179,3.4777685116799808,3.4510000342185831,3.1188577551540106,2.9176026704638027,null,{"$f":"N986*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F986","v":"Real 2025"},{"$f":"G986","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U980:U986)","v":305.44706478602751},309.96528277867264,304.65362494695069,302.30869782901948,273.21292881066023,255.58291954352268]
[]
[null,null,"400 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,400]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Big Hydrogen"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,68.087953417699865,63.081833308307282,61.608778218299662,64.550539143611545,65.766620944374338,59.632300635680096,60.493561331958063,60.837088002091249,60.640028798326419,60.77882973865335,60.557622978172368,60.248614787084811,59.882205870467189,59.436233475854245,58.991304122952798,58.715188479353465,53.720762265540337,51.732990850236767,51.498683629091367,51.238601822300176,50.778985313205389,50.301698013548702,49.787474194861908,49.246799509042432,48.674817447394091]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,27.645080554793157,25.612494954193338,25.014404916516831,26.208819106855067,26.702572812992546,24.211915206610861,24.561604397314195,24.701083144902505,24.621073138892747,24.677429116474848,24.587614716044186,24.46215116623971,24.313381765671185,24.13230799042266,23.95165771111855,23.839549198135142,21.811711554685836,21.004636321223213,20.909502869885689,20.803904417609257,20.617290857053405,20.423502599594062,20.214717371411624,19.995192558384549,19.762956320159557]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.5100310682187956,7.8843368664733946,7.7002258166925417,8.0679043209368508,8.2198973444677446,7.4531940762825251,7.5608394807228336,7.6037754552800481,7.5791458422260423,7.5964939964176343,7.5688462803430347,7.5302246274001581,7.4844286957034099,7.42868845468836,7.3730785791333462,7.3385680293590507,6.7143353991500883,6.4658920894066467,6.4366070010559522,6.4041004540828981,6.3466548917545991,6.2870007305606626,6.22273002695768,6.1551533391125277,6.0836636721338477]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.9565644331799694,7.3715634864447201,7.1994264614798524,7.5431922698845222,7.6853001277081869,6.9684609169528482,7.0691053904570218,7.1092489393262692,7.0862211616768613,7.1024410444852366,7.0765914520907565,7.0404816344305683,6.9976641313683894,6.9455490667344302,6.8935558889859969,6.8612898008010665,6.2776553694181274,6.0453700597500477,6.0179895848110245,5.9875971651573279,5.9338876881411604,5.8781132528374584,5.8180225210547389,5.754840816227734,5.6880006205736073]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.827451484469127,5.3989921080513472,5.2729175729818554,5.5246944029593239,5.6287753356261714,5.1037565592530711,5.1774693773231064,5.2068708338706609,5.1900051051790834,5.2018846771907699,5.1829522287908087,5.1565051092714524,5.1251452272675522,5.0869757367399693,5.0488955171430696,5.0252635758610786,4.5978050462265116,4.4276774259434672,4.4076237469129174,4.3853640954622275,4.3460268445423811,4.3051772016424135,4.2611662686485499,4.2148914822533037,4.1659371878894511]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.3240665171020254,4.9326181754034542,4.8174341687048852,5.0474620966657886,5.142552344977104,4.6628855651527603,4.730230947197354,4.7570926569475001,4.7416838179974601,4.7525372127882166,4.7352401808212186,4.7110776075450502,4.6824266443920814,4.6475542980440521,4.6127635112549941,4.5911729364301515,4.2006389867023168,4.0452072736803899,4.0268858648525674,4.0065490391772567,3.9706098055250578,3.9332888228315217,3.8930796275488952,3.8508021342931236,3.8060765934309524]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.8858237531960276,3.60012122498091,3.5160530136278298,3.6839412215414074,3.7533438002654886,3.4032541534375906,3.4524068611237806,3.4720121514527573,3.4607658546213975,3.4686873144952104,3.4560629009081065,3.4384276026124754,3.4175164076050262,3.3920644731985767,3.3666720658604947,3.3509139666275054,3.065878816633191,2.9524354100716015,2.9390633446801413,2.9242203069344859,2.8979896940469905,2.8707505976575449,2.8414035101213106,2.8105468544068954,2.7779034664066713]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N1006","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N997","v":61.09665854939287},{"$f":"AVERAGE(O997:S997)","v":64.619145006458538},{"$f":"AVERAGE(T997:X997)","v":60.476361701341844},{"$f":"AVERAGE(Y997:AC997)","v":59.823196246906278},{"$f":"AVERAGE(AD997:AH997)","v":53.381245409304427},{"$f":"AVERAGE(AI997:AM997)","v":49.75795489561051},null,{"$f":"N1008","v":61.09665854939287},64.619145006458538,60.476361701341844,59.823196246906278,53.381245409304427,49.75795489561051]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,26.236674469070188,24.554621000839028,24.289422669899256,21.673860872307827,20.202731941320639,null,{"$f":"N1009*$O$193","v":187.53694355739225},198.34925898617061,185.63293476634303,183.62803538443836,163.85438819464716,152.73265347638403]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.0764790833578655,7.5586897701858167,7.4770533274536621,6.6719005946109275,6.2190405321038629,null,{"$f":"N1010*$O$194","v":56.813462679242384},60.089004380182523,56.236651890182479,55.629276756255251,49.638940423905304,46.269661558852739]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.5512093557394504,7.0670954905796481,6.9907684347220282,6.2379803959875195,5.8145729797669397,null,{"$f":"N1011*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.5305661808175639,5.1759973105633375,5.1200947638425705,4.5687467780812412,4.2586397969952197,null,{"$f":"N1012*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.052826660570652,4.7288860400166577,4.6778124484114789,4.1740908201685354,3.8907713967259099,null,{"$f":"N1013*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.687856602722333,3.4514252670261478,3.414148690036936,3.0465023689893846,2.8397188245278828,null,{"$f":"N1014*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F1014","v":"Real 2025"},{"$f":"G1014","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1008:U1014)","v":305.44706478602751},323.05740837281166,302.34594835786737,299.08050838759988,266.87457402785691,248.76026993084727]
[]
[null,null,"500 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,500]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Big Hydrogen"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,70.313639312616345,65.221314364858387,63.68370814323648,66.577907011765618,67.770440991190753,59.253526363267156,60.065645781357524,60.369077895160423,60.145830312168833,60.246244858979679,59.989424181268021,59.644068475917265,59.240577029348692,58.757024680621797,58.273593885529223,54.639183145239976,51.327028119042311,51.05228172672031,50.81723590215644,50.518598361224186,50.016913856239228,49.496758325192573,48.939136984517845,48.354430073152962,47.673808299263904]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,28.548753859190615,26.481167357826401,25.856868260488003,27.031971297749809,27.516164114110264,24.058125222519248,24.387862064446175,24.511061614556478,24.420418599079074,24.46118892769255,24.356914559509974,24.216693186781843,24.052867532115322,23.856535538539205,23.660252898187036,22.184608931212061,20.839807275220529,20.728254705835973,20.632821366633166,20.511568509683418,20.307874495438082,20.096680872557531,19.870275376309834,19.632872592788594,19.356526443109523]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.7882103225964414,8.1517417354290025,7.9595627072767545,8.3212966271919342,8.4703465061412437,7.4058526500202104,7.5073560897939826,7.5452808119502901,7.5173780219294448,7.5299284199098206,7.497829467942803,7.4546648898552279,7.4042341664496609,7.3437969627415178,7.2833749515182813,6.8291250179832037,6.4151524903793433,6.3808130776465557,6.35143567431615,6.3141102059490954,6.2514067391893473,6.1863946554458789,6.1166998754554704,6.0436197822561377,5.9585516879639036]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,8.2166517517440116,7.6215771529678742,7.4418968664986842,7.7801047083267285,7.9194608347745818,6.9241984336087539,7.0191003972179713,7.054558610358229,7.0284705332540849,7.0402046913778822,7.010193357986056,6.9698360732673876,6.9226852113055815,6.8661786602001555,6.809686313506452,6.3849794192581735,5.9979304105010414,5.9658243291229889,5.9383575430908175,5.9034596100891168,5.8448341868141211,5.7840502920088506,5.7188882493318367,5.6505610639594099,5.5710255407611795]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,6.0179415186272305,5.5821041188134624,5.4505048386331554,5.6982109693974659,5.8002765119766062,5.0713383621233925,5.1408453199766253,5.1668151991293829,5.1477080826189567,5.1563022739626927,5.1343217331408546,5.1047637347461929,5.0702300659949548,5.0288442156210973,4.9874687686720929,4.6764100394760497,4.3929322470712941,4.369417496055541,4.3493006020894365,4.3237410765952911,4.2808033472825198,4.2362847361420553,4.1885595344525317,4.138516156915399,4.0802637030300586]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.4981017047660847,5.0999126656237559,4.9796811505008938,5.2059900130281802,5.2992389640050677,4.6332677058976603,4.6967705369376569,4.7204970946651432,4.7030404827100467,4.7108922934881727,4.6908104684006133,4.6638057391489021,4.6322551462351429,4.5944442745625977,4.556642907649735,4.272453949684377,4.0134634412423065,3.991979933593274,3.9736007704413399,3.9502491193398144,3.9110204226164229,3.8703474032712561,3.8267447840106206,3.7810242367940159,3.7278037269199253]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,4.012845093734243,3.7222227993674597,3.6344706129801501,3.799644423401658,3.8677031126578227,3.3816372595384259,3.4279854425406033,3.4453025104816009,3.4325616258274474,3.4382923492752542,3.423635426285637,3.4039257517280692,3.3808982326356829,3.3533015858240276,3.3257118761572833,3.11829369313674,2.9292668531594832,2.9135868979867929,2.9001726800182084,2.8831292414670218,2.8544977807132881,2.8248121664975443,2.7929883541765883,2.7596187507329208,2.7207752237481166]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N1034","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N1025","v":61.09665854939287},{"$f":"AVERAGE(O1025:S1025)","v":66.713401964733521},{"$f":"AVERAGE(T1025:X1025)","v":60.016065042186725},{"$f":"AVERAGE(Y1025:AC1025)","v":59.180937650536997},{"$f":"AVERAGE(AD1025:AH1025)","v":51.670865450876647},{"$f":"AVERAGE(AI1025:AM1025)","v":48.896209507673305},null,{"$f":"N1036","v":61.09665854939287},66.713401964733521,60.016065042186725,59.180937650536997,51.670865450876647,48.896209507673305]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,27.086984977873016,24.367731285658703,24.028652743026676,20.979412157717029,19.85284595604071,null,{"$f":"N1037*$O$193","v":187.53694355739225},204.77760643271998,184.22004851957979,181.65661473728167,158.60435591234074,150.08751542766777]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.3382315797270756,7.5011591987207495,7.3967800877014982,6.4581272932548703,6.1113345480621479,null,{"$f":"N1038*$O$194","v":56.813462679242384},62.036442953169448,55.808624438482383,55.03204385249915,48.04846706181624,45.468329037582386]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,7.7959382628623759,7.0133065331633846,6.9157159232531269,6.0381102624124265,5.7138718665750794,null,{"$f":"N1039*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,5.7098075914895841,5.1366018475622095,5.0651257036350383,4.4223602922575216,4.1848854955645134,null,{"$f":"N1040*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.216584899584797,4.692893622739736,4.6275917071993984,4.0403494428602231,3.823388114722448,null,{"$f":"N1041*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,3.8073772084282664,3.4251558375326661,3.37749457452614,2.9488898731536493,2.7905384551736914,null,{"$f":"N1042*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F1042","v":"Real 2025"},{"$f":"G1042","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1036:U1042)","v":305.44706478602751},333.52745135062293,300.04473800024891,295.86959624031783,258.32368842503365,244.45205397292344]
[]
[null,null,"700 AD"]
[]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,700]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Big Hydrogen"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},{"$f":"'Output|Stranding risk and AD'!O$558","v":"RY26"},{"$f":"'Output|Stranding risk and AD'!P$558","v":"RY27"},{"$f":"'Output|Stranding risk and AD'!Q$558","v":"RY28"},{"$f":"'Output|Stranding risk and AD'!R$558","v":"RY29"},{"$f":"'Output|Stranding risk and AD'!S$558","v":"RY30"},{"$f":"'Output|Stranding risk and AD'!T$558","v":"RY31"},{"$f":"'Output|Stranding risk and AD'!U$558","v":"RY32"},{"$f":"'Output|Stranding risk and AD'!V$558","v":"RY33"},{"$f":"'Output|Stranding risk and AD'!W$558","v":"RY34"},{"$f":"'Output|Stranding risk and AD'!X$558","v":"RY35"},{"$f":"'Output|Stranding risk and AD'!Y$558","v":"RY36"},{"$f":"'Output|Stranding risk and AD'!Z$558","v":"RY37"},{"$f":"'Output|Stranding risk and AD'!AA$558","v":"RY38"},{"$f":"'Output|Stranding risk and AD'!AB$558","v":"RY39"},{"$f":"'Output|Stranding risk and AD'!AC$558","v":"RY40"},{"$f":"'Output|Stranding risk and AD'!AD$558","v":"RY41"},{"$f":"'Output|Stranding risk and AD'!AE$558","v":"RY42"},{"$f":"'Output|Stranding risk and AD'!AF$558","v":"RY43"},{"$f":"'Output|Stranding risk and AD'!AG$558","v":"RY44"},{"$f":"'Output|Stranding risk and AD'!AH$558","v":"RY45"},{"$f":"'Output|Stranding risk and AD'!AI$558","v":"RY46"},{"$f":"'Output|Stranding risk and AD'!AJ$558","v":"RY47"},{"$f":"'Output|Stranding risk and AD'!AK$558","v":"RY48"},{"$f":"'Output|Stranding risk and AD'!AL$558","v":"RY49"},{"$f":"'Output|Stranding risk and AD'!AM$558","v":"RY50"}]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,61.09665854939287,75.226443278132862,69.991853254491971,68.356041663707259,71.187510239147443,72.370124582909682,58.462221460512986,59.140362100535661,59.326664005530951,59.01356105163601,58.997861229733267,58.63028371188939,58.172037287737012,57.65349886229918,56.271599793977053,50.133770401261977,49.988184268401348,49.64331620469428,49.290661828820383,48.943099016349635,48.512953486948625,47.883174441173246,47.232517390735424,46.541604908391271,45.671357580257776,44.927323324907221]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,30.543451225748644,28.418102237989945,27.753929782661725,28.903563057379319,29.383728301853566,23.736839493076896,24.012178252429777,24.087820578459318,23.960694472475947,23.95432002854848,23.805076152343457,23.619018873871266,23.408481828440578,22.847402971686051,20.355320606509895,20.296209704087815,20.156186323689383,20.013001543714783,19.871884041039095,19.697236291860552,19.441533313899466,19.177353445508512,18.896829060915234,18.543491116664583,18.241398222221015]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,9.4022413263208975,8.74799161701781,8.5435383068422173,8.8974318274457804,9.0452418922511892,7.3069507302406453,7.3917087178953986,7.414993820765976,7.3758603803928899,7.3738981247301574,7.3279561344100754,7.2706818133196265,7.2058718449031858,7.0331540084245407,6.2660121543729606,6.2478159470916941,6.204712317311853,6.1606355086491034,6.1171950733912164,6.0634329666555136,5.9847194942034463,5.9033965664894508,5.8170422792031422,5.7082736728974455,5.6152799153966315]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,8.7907480395177711,8.1790487489123791,7.9878924625312164,8.3187698208622347,8.4569667669214343,6.8317287950160006,6.9109743799728216,6.9327450903072263,6.896156770320558,6.894322133820439,6.8513680713452274,6.7978186985556661,6.7372237741089673,6.5757389823748982,5.8584897100490219,5.8414769289542985,5.8011766286501043,5.7599664420687846,5.7193512410943068,5.6690856588799692,5.5954914721721059,5.5194575412658269,5.4387194751686536,5.3370248494450836,5.250079124158372]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,6.4384142355280272,5.9904007783351183,5.8503963839520132,6.0927336099213747,6.1939501595044355,5.0036128585833799,5.0616529593797086,5.0775980019067468,5.0508004234529862,5.0494567209937324,5.0179968217825452,4.9787768324799266,4.9343966247428188,4.8161238705644447,4.2908047618144716,4.2783444647505826,4.2488282021972532,4.2186455316507683,4.1888986333256906,4.1520837185276491,4.0981827470492309,4.0424948873893376,3.9833616814582578,3.9088797234960952,3.8451999782812631]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.8822532879019809,5.4729399795014082,5.345029397942934,5.5664331306156916,5.6589064260258661,4.5713924441795246,4.6244189443781982,4.638986627568392,4.6145038685844142,4.6132762373821068,4.5845338966748406,4.5487017953860214,4.5081552239276599,4.4000990672895943,3.9201578982994256,3.9087739424539252,3.8818073438320417,3.8542319026496421,3.8270545909581979,3.793419809831561,3.7441748940648085,3.6932974444945317,3.639272263403686,3.5712241810521812,3.5130451983151403]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,4.2932220089704289,3.9944805542622439,3.9011237236312883,4.0627174754566058,4.1302100446585328,3.3364769744542322,3.375178901516747,3.3858112723159572,3.3679422832456445,3.3670462842060451,3.3460683963671185,3.3199159751177296,3.2903226501700678,3.2114567722186007,2.8611668596850137,2.8528581644634787,2.8331763199314439,2.8130501055035757,2.7932144699082291,2.768665784985604,2.7327238855378964,2.6955904647950946,2.6561596403906322,2.6064940597838659,2.5640315412690833]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N1062","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N1053","v":61.09665854939287},{"$f":"AVERAGE(O1053:S1053)","v":71.426394603677835},{"$f":"AVERAGE(T1053:X1053)","v":58.988133969589775},{"$f":"AVERAGE(Y1053:AC1053)","v":56.172238011432924},{"$f":"AVERAGE(AD1053:AH1053)","v":49.275642961042855},{"$f":"AVERAGE(AI1053:AM1053)","v":46.451195529092978},null,{"$f":"N1064","v":61.09665854939287},71.426394603677835,58.988133969589775,56.172238011432924,49.275642961042855,46.451195529092978]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.806474015528078,29.000554921126639,23.950370564998085,22.80706008657025,20.006903580878323,18.860121031841761,null,{"$f":"N1065*$O$193","v":187.53694355739225},219.24419520371737,181.06480147138552,172.42137425447109,151.25219107144011,142.5825150007237]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6362181020487077,8.9272889939755782,7.3726823548050131,7.0207351910860778,6.1587583626198761,5.8057423856380233,null,{"$f":"N1066*$O$194","v":56.813462679242384},66.419030115178302,54.852756719749301,52.234269821680421,45.821162217891882,43.194723349146898]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1395816146512425,8.3466851677490066,6.8931854338874086,6.5641278472867572,5.7582113799294925,5.4281544924420082,null,{"$f":"N1067*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2290867280967319,6.1131790334481941,5.0486241928633104,4.8076197822768414,4.2173601100903886,3.9756238035348361,null,{"$f":"N1068*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7773895052201496,5.5851124443975761,4.6125156244185268,4.3923295763155084,3.8530575179450737,3.6322027962660699,null,{"$f":"N1069*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4868260112870662,4.0763507613958199,3.3664911431477251,3.2057861307117057,2.8121929689584659,2.6509999183553146,null,{"$f":"N1070*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F1070","v":"Real 2025"},{"$f":"G1070","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1064:U1070)","v":305.44706478602751},357.08961992257355,294.90569216072458,280.82788208758444,246.34899625037485,232.22843387896359]
[]
[null,null,"Delay - 300 AD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-30","2031-35"]
[null,null,"Accelerated depreciation (Active - Stored)",null,null,null,null,null,null,null,null,null,null,0,299.99999999999966]
[null,null,"Future Scenario",null,null,null,null,null,null,null,null,null,null,"Big Hydrogen"]
[]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,"RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50"]
[]
[null,null,"Fixed charges","Stored Input","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,60.967725552933722,58.031629398825132,53.824537113065041,52.998997278641383,56.710248338453937,58.588282741794949,67.903387606000308,68.748166069298833,69.02247687353065,68.712232939915353,68.761143281279644,61.128415937189416,60.856186087774546,60.527290551547935,60.119328933139691,59.713332050060529,59.478376085386202,54.784225176432187,53.213891677690981,53.043238812884276,52.743633996734275,52.281390113457185,51.813813602495998,51.310555625356635,50.782211764182478,50.223823021089927]
[null,null,"Variable charges - Block 1","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.754124621922166,23.562010442795582,21.853846233074275,21.518660431794192,23.025503116258086,23.788022912477118,27.570143117611078,27.913140189730015,28.024515901576084,27.898550615414308,27.918409199188787,24.819368154649268,24.708837352374676,24.575299139861258,24.409658505387029,24.244815593031248,24.14941873875361,22.243498917397154,21.605911886336454,21.536623385835551,21.41497779566398,21.227297468268009,21.037451986619406,20.833119110985589,20.618600861139161,20.391883784052361]
[null,null,"Variable charges - Block 2","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6201033012578128,7.2531328132853181,6.7273057871879987,6.6241249852053201,7.0879788717689678,7.32270660725501,8.4869629524530215,8.592548310913271,8.6268332812962072,8.5880571780170332,8.5941702788472742,7.6401873263127422,7.6061624458466639,7.5650551560693309,7.5140657244147082,7.4633218568848978,7.4339556847696109,6.8472532202522727,6.6509837453898015,6.6296545511859994,6.592208187098902,6.5344342401622102,6.4759937901954094,6.4130936616732361,6.3470581524883487,6.2772674580506749]
[null,null,"Variable charges - Block 3","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1245148716754798,6.7814110323096175,6.289782202718702,6.1933119674561894,6.6269982027283127,6.8464599575301115,7.9349965977665482,8.0337150044392054,8.0657701842328802,8.0295159612182765,8.0352314844933908,7.143292692596007,7.1114806872590792,7.0730468910525977,7.0253736575333523,6.9779300173923069,6.9504737321310541,6.4019286181806372,6.2184239152610843,6.1984819072202262,6.1634709411897992,6.1094544367051542,6.0548147765279543,5.9960054817756729,5.9342647220186837,5.8690130028794307]
[null,null,"Variable charges - Block 4","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2180517249295244,4.9667597263752494,4.6066868360131501,4.5360312634467714,4.8536665338897818,5.0144020799340954,5.8116550291582652,5.8839571804624153,5.9074346507502939,5.8808817675933751,5.8850678625937736,5.2318047512912678,5.2085053839221622,5.1803561639116689,5.1454399060500915,5.1106918042166392,5.0905826010992152,4.688823768447989,4.5544234550443523,4.5398177687161709,4.5141754569269388,4.4746133366313741,4.4345948121181173,4.3915224138634601,4.3463029871724954,4.2985121057241535]
[null,null,"Variable charges - Block 5","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7673077240100934,4.5377227469263506,4.2087535526907258,4.1442013261900179,4.4343987328133601,4.5812496746158535,5.3096345859167373,5.3756911569407579,5.3971406042332983,5.3728814033587753,5.3767058964992893,4.779872741043099,4.7585860118425023,4.7328683683512054,4.7009682350118265,4.6692217321027281,4.6508495954511542,4.2837953600672884,4.161004769637259,4.1476607468261877,4.1242334606476598,4.0880887822110328,4.0515271245133775,4.0121753917756493,3.9708620944947466,3.9271994690022773]
[null,null,"Variable charges - Block 6","Stored Input","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4794677213831506,3.3119028056437863,3.0718013146266614,3.0246872197421606,3.2364907297378749,3.3436713737066035,3.8752904623695241,3.9235025183074614,3.9391576141847469,3.9214517912599258,3.9242431362293417,3.4886384260483405,3.4731020916149085,3.4543318096070297,3.4310491749025043,3.4078786689201279,3.3944695793138417,3.1265713361224337,3.0369513827598507,3.0272121128548091,3.010113471278296,2.983732912438636,2.9570480170712687,2.928326757239053,2.8981738297011819,2.8663062212254915]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs",null,null,null,null,null,null,"Network Bill ($)"]
[null,null,"Tariffs - Residential non-highrise","Source","Unit","Basis","Timing",null,null,null,null,null,null,{"$f":"\"RY\"&RIGHT(N$3,2)","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50",null,{"$f":"N1090","v":"RY25"},"Average RY26-30","Average RY31-35","Average RY36-40","Average RY41-45","Average RY46-50"]
[]
[null,null,"Fixed charges","Calculated","$/customer","Real 2025",{"$f":"End_year","v":"End-year"},null,null,null,null,null,null,{"$f":"N1081","v":60.967725552933722},{"$f":"AVERAGE(O1081:S1081)","v":56.030738974156087},{"$f":"AVERAGE(T1081:X1081)","v":68.629481354004966},{"$f":"AVERAGE(Y1081:AC1081)","v":60.468910711942428},{"$f":"AVERAGE(AD1081:AH1081)","v":54.652673149825588},{"$f":"AVERAGE(AI1081:AM1081)","v":51.282358825316443},null,{"$f":"N1092","v":60.967725552933722},56.030738974156087,68.629481354004966,60.468910711942428,54.652673149825588,51.282358825316443]
[null,null,"Variable charges - Block 1","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,24.754124621922166,22.749608627279848,27.864951804704056,24.551595749060695,22.190086144797352,20.821670642212904,null,{"$f":"N1093*$O$193","v":187.14118214173158},171.98704122223563,210.65903564356265,185.61006386289884,167.75705125466797,157.41183005512954]
[null,null,"Variable charges - Block 2","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.6201033012578128,7.0030498129405228,8.5777144003053607,7.5577585019056688,6.8308110777393178,6.4095694605139757,null,{"$f":"N1094*$O$194","v":56.693568561358127},52.102690608277491,63.818195138271889,56.229723254178175,50.821234418380527,47.687196786223979]
[null,null,"Variable charges - Block 3","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,7.1245148716754798,6.5475926725485865,8.0198458464300622,7.0662247891666681,6.3865558227965611,5.9927104839813783,null,{"$f":"N1095*$O$195","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 4","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,5.2180517249295244,4.79550928793181,5.8737992981116252,5.1753596018783661,4.6775646100469332,4.3891091311019199,null,{"$f":"N1096*$O$196","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 5","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,4.7673077240100934,4.3812652066472619,5.3664107293897718,4.7283034176702721,4.2735087865259098,4.0099705723994168,null,{"$f":"N1097*$O$197","v":0},0,0,0,0,0]
[null,null,"Variable charges - Block 6","Calculated","$/GJ","Real 2025","End-year",null,null,null,null,null,null,3.4794677213831506,3.1977106886914175,3.9167291044702006,3.4510000342185818,3.1190635764658459,2.9267175475351261,null,{"$f":"N1098*$O$198","v":0},0,0,0,0,0]
[]
[null,null,"Total","Calculated",{"$f":"dollars","v":"$dollars"},{"$f":"F1098","v":"Real 2025"},{"$f":"G1098","v":"End-year"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1092:U1098)","v":304.80247625602345},280.1204708046692,343.10671213583953,302.30869782901942,273.23095882287407,256.38138566666998]
[]
[null,"End"]

{"sheet":"Dashboard_EH300","index":4,"n_rows":280,"n_cols":33,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[null,3,{"$f":"Model_Name","v":"JGN GasNetworks 2050 - Long-term Future of Gas model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model check:",{"$f":"Overall_Check","v":"Ok"}]
[null,null,{"$f":"RIGHT(CELL(\"filename\",C1),LEN(CELL(\"filename\",C1))-FIND(\"]\",CELL(\"filename\",C1)))","v":"Dashboard_EH300"}]
[]
[]
[null,"Copyright Jemena Limited. All rights reserved. The results presented here are based on the Expert Panel scenarios indicative of outcomes of these scenarios. It is not a prediction of future and may not be suitable for any other purposes. "]
[]
[null,"Output | Customer charts"]
[]
[]
[]
[null,null,"Version of future",null,null,null,null,null,null,null,"Investment in our network (2026-30)",null,null,null,null,null,null,"Addressing capital recovery risk",null,null,null,null,null,null,null,null,null,"Accelerated dep. profile to maintain long-term competitiveness"]
[]
[null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},null,null,null,null,null,null,null,"Asset replacement",null,null,null,null,null,null,"Pace of capital recovery",null,null,null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},null,null,null,null,null,null,null,null,"Replace assets at current pace",null,null,null,null,null,null,null,"No accelerate recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},3.5,3,5,5]
[null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},null,null,null,null,null,null,null,null,"Replace assets at slower pace, more inspections",null,null,null,null,null,null,null,"Adjust capital recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},1,1,1,1]
[null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shorten asset lives (applied to new investments)",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},5.8,9,5.5,7]
[null,null,null,null,null,null,null,null,null,null,"Transition to renewable gas",null,null,null,null,null,null,null,null,null,null,"Capped at",2050,null,null,null,null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},5.5,6,3.5,1]
[null,null,null,null,null,null,null,null,null,null,null,"Replace end-of-life assets to hydrogen compatible ones",null,null,null,null,null,null,null," Profiled (Customised) depreciation on long life assets:"]
[null,null,null,null,null,null,null,null,null,null,null,"Bring forward investments in facilitating 10% hydrogen",null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50",null,null,"Accelerated dep. setting for customer engagement"]
[null,null,"Chart presentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accelerate factor",1.4870216866976282,1,1,1,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,null,null,"Start",2026,"End",2049,null,null,"Connection Approach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$300M AD",1.4870216866976282,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,"Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$500M AD",1.8117028111627136,1,1,1]
[null,null,"Dollar basis",null,null,null,null,null,null,null,null,"Increase capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$700M AD",2.1363839356277992,1,1,1]
[null,null,null,null,{"$f":"Real_presentation","v":"Real 2025"},null,"Nominal"]
[]
[]
[]
[]
[]
[null,null,"Scenario: Electric Hare",null,null,null,null,null,null,null,null,null,null,"Scenario: Electric Hare"]
[null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness",null,null,null,null,null,null,null,null,null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness"]
[null,null,"Capital Recovery: , Profiled depn: 1.5x, 1.0x, 1.0x, 1.0x",null,null,null,null,null,null,null,null,null,null,"Capital Recovery: No accelerate recovery"]
[null,null,"Capital contributions: Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,"Capital contributions: Maintain current capital contributions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End"]

{"sheet":"Dashboard_EH500","index":5,"n_rows":280,"n_cols":33,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[null,3,{"$f":"Model_Name","v":"JGN GasNetworks 2050 - Long-term Future of Gas model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model check:",{"$f":"Overall_Check","v":"Ok"}]
[null,null,{"$f":"RIGHT(CELL(\"filename\",C1),LEN(CELL(\"filename\",C1))-FIND(\"]\",CELL(\"filename\",C1)))","v":"Dashboard_EH500"}]
[]
[]
[null,"Copyright Jemena Limited. All rights reserved. The results presented here are based on the Expert Panel scenarios indicative of outcomes of these scenarios. It is not a prediction of future and may not be suitable for any other purposes. "]
[]
[null,"Output | Customer charts"]
[]
[]
[]
[null,null,"Version of future",null,null,null,null,null,null,null,"Investment in our network (2026-30)",null,null,null,null,null,null,"Addressing capital recovery risk",null,null,null,null,null,null,null,null,null,"Accelerated dep. profile to maintain long-term competitiveness"]
[]
[null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},null,null,null,null,null,null,null,"Asset replacement",null,null,null,null,null,null,"Pace of capital recovery",null,null,null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},null,null,null,null,null,null,null,null,"Replace assets at current pace",null,null,null,null,null,null,null,"No accelerate recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},3.5,3,5,5]
[null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},null,null,null,null,null,null,null,null,"Replace assets at slower pace, more inspections",null,null,null,null,null,null,null,"Adjust capital recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},1,1,1,1]
[null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shorten asset lives (applied to new investments)",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},5.8,9,5.5,7]
[null,null,null,null,null,null,null,null,null,null,"Transition to renewable gas",null,null,null,null,null,null,null,null,null,null,"Capped at",2050,null,null,null,null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},5.5,6,3.5,1]
[null,null,null,null,null,null,null,null,null,null,null,"Replace end-of-life assets to hydrogen compatible ones",null,null,null,null,null,null,null," Profiled (Customised) depreciation on long life assets:"]
[null,null,null,null,null,null,null,null,null,null,null,"Bring forward investments in facilitating 10% hydrogen",null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50",null,null,"Accelerated dep. setting for customer engagement"]
[null,null,"Chart presentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accelerate factor",1.8117028111627136,1,1,1,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,null,null,"Start",2026,"End",2050,null,null,"Connection Approach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$300M AD",1.4870216866976282,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,"Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$500M AD",1.8117028111627136,1,1,1]
[null,null,"Dollar basis",null,null,null,null,null,null,null,null,"Increase capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$700M AD",2.1363839356277992,1,1,1]
[null,null,null,null,{"$f":"Real_presentation","v":"Real 2025"},null,"Nominal"]
[]
[]
[]
[]
[]
[null,null,"Scenario: Electric Hare",null,null,null,null,null,null,null,null,null,null,"Scenario: Electric Hare"]
[null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness",null,null,null,null,null,null,null,null,null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness"]
[null,null,"Capital Recovery: , Profiled depn: 1.8x, 1.0x, 1.0x, 1.0x",null,null,null,null,null,null,null,null,null,null,"Capital Recovery: No accelerate recovery"]
[null,null,"Capital contributions: Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,"Capital contributions: Maintain current capital contributions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End"]

{"sheet":"Dashboard_EH700","index":6,"n_rows":280,"n_cols":33,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[null,3,{"$f":"Model_Name","v":"JGN GasNetworks 2050 - Long-term Future of Gas model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model check:",{"$f":"Overall_Check","v":"Ok"}]
[null,null,{"$f":"RIGHT(CELL(\"filename\",C1),LEN(CELL(\"filename\",C1))-FIND(\"]\",CELL(\"filename\",C1)))","v":"Dashboard_EH700"}]
[]
[]
[null,"Copyright Jemena Limited. All rights reserved. The results presented here are based on the Expert Panel scenarios indicative of outcomes of these scenarios. It is not a prediction of future and may not be suitable for any other purposes. "]
[]
[null,"Output | Customer charts"]
[]
[]
[]
[null,null,"Version of future",null,null,null,null,null,null,null,"Investment in our network (2026-30)",null,null,null,null,null,null,"Addressing capital recovery risk",null,null,null,null,null,null,null,null,null,"Accelerated dep. profile to maintain long-term competitiveness"]
[]
[null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},null,null,null,null,null,null,null,"Asset replacement",null,null,null,null,null,null,"Pace of capital recovery",null,null,null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},null,null,null,null,null,null,null,null,"Replace assets at current pace",null,null,null,null,null,null,null,"No accelerate recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},3.5,3,5,5]
[null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},null,null,null,null,null,null,null,null,"Replace assets at slower pace, more inspections",null,null,null,null,null,null,null,"Adjust capital recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},1,1,1,1]
[null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shorten asset lives (applied to new investments)",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},5.8,9,5.5,7]
[null,null,null,null,null,null,null,null,null,null,"Transition to renewable gas",null,null,null,null,null,null,null,null,null,null,"Capped at",2050,null,null,null,null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},5.5,6,3.5,1]
[null,null,null,null,null,null,null,null,null,null,null,"Replace end-of-life assets to hydrogen compatible ones",null,null,null,null,null,null,null," Profiled (Customised) depreciation on long life assets:"]
[null,null,null,null,null,null,null,null,null,null,null,"Bring forward investments in facilitating 10% hydrogen",null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50",null,null,"Accelerated dep. setting for customer engagement"]
[null,null,"Chart presentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accelerate factor",2.1363839356277992,1,1,1,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,null,null,"Start",2026,"End",2050,null,null,"Connection Approach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$300M AD",1.4870216866976282,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,"Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$500M AD",1.8117028111627136,1,1,1]
[null,null,"Dollar basis",null,null,null,null,null,null,null,null,"Increase capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$700M AD",2.1363839356277992,1,1,1]
[null,null,null,null,{"$f":"Real_presentation","v":"Real 2025"},null,"Nominal"]
[]
[]
[]
[]
[]
[null,null,"Scenario: Electric Hare",null,null,null,null,null,null,null,null,null,null,"Scenario: Electric Hare"]
[null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness",null,null,null,null,null,null,null,null,null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness"]
[null,null,"Capital Recovery: , Profiled depn: 2.1x, 1.0x, 1.0x, 1.0x",null,null,null,null,null,null,null,null,null,null,"Capital Recovery: No accelerate recovery"]
[null,null,"Capital contributions: Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,"Capital contributions: Maintain current capital contributions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End"]

{"sheet":"Dashboard_EHLT","index":7,"n_rows":280,"n_cols":33,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[null,3,{"$f":"Model_Name","v":"JGN GasNetworks 2050 - Long-term Future of Gas model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model check:",{"$f":"Overall_Check","v":"Ok"}]
[null,null,{"$f":"RIGHT(CELL(\"filename\",C1),LEN(CELL(\"filename\",C1))-FIND(\"]\",CELL(\"filename\",C1)))","v":"Dashboard_EHLT"}]
[]
[]
[null,"Copyright Jemena Limited. All rights reserved. The results presented here are based on the Expert Panel scenarios indicative of outcomes of these scenarios. It is not a prediction of future and may not be suitable for any other purposes. "]
[]
[null,"Output | Customer charts"]
[]
[]
[]
[null,null,"Version of future",null,null,null,null,null,null,null,"Investment in our network (2026-30)",null,null,null,null,null,null,"Addressing capital recovery risk",null,null,null,null,null,null,null,null,null,"Accelerated dep. profile to maintain long-term competitiveness"]
[]
[null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},null,null,null,null,null,null,null,"Asset replacement",null,null,null,null,null,null,"Pace of capital recovery",null,null,null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},null,null,null,null,null,null,null,null,"Replace assets at current pace",null,null,null,null,null,null,null,"No accelerate recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},3.5,3,5,5]
[null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},null,null,null,null,null,null,null,null,"Replace assets at slower pace, more inspections",null,null,null,null,null,null,null,"Adjust capital recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},1,1,1,1]
[null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shorten asset lives (applied to new investments)",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},5.8,9,5.5,7]
[null,null,null,null,null,null,null,null,null,null,"Transition to renewable gas",null,null,null,null,null,null,null,null,null,null,"Capped at",2050,null,null,null,null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},5.5,6,3.5,1]
[null,null,null,null,null,null,null,null,null,null,null,"Replace end-of-life assets to hydrogen compatible ones",null,null,null,null,null,null,null," Profiled (Customised) depreciation on long life assets:"]
[null,null,null,null,null,null,null,null,null,null,null,"Bring forward investments in facilitating 10% hydrogen",null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50",null,null,"Accelerated dep. setting for customer engagement"]
[null,null,"Chart presentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accelerate factor",3.5,3,5,5,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,null,null,"Start",2026,"End",2050,null,null,"Connection Approach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$300M AD",1.4870216866976282,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,"Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$500M AD",1.8117028111627136,1,1,1]
[null,null,"Dollar basis",null,null,null,null,null,null,null,null,"Increase capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$700M AD",2.1363839356277992,1,1,1]
[null,null,null,null,{"$f":"Real_presentation","v":"Real 2025"},null,"Nominal"]
[]
[]
[]
[]
[]
[null,null,"Scenario: Electric Hare",null,null,null,null,null,null,null,null,null,null,"Scenario: Electric Hare"]
[null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness",null,null,null,null,null,null,null,null,null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness"]
[null,null,"Capital Recovery: , Profiled depn: 3.5x, 3.0x, 5.0x, 5.0x",null,null,null,null,null,null,null,null,null,null,"Capital Recovery: No accelerate recovery"]
[null,null,"Capital contributions: Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,"Capital contributions: Maintain current capital contributions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End"]

{"sheet":"Dashboard_BH300","index":8,"n_rows":280,"n_cols":33,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[null,3,{"$f":"Model_Name","v":"JGN GasNetworks 2050 - Long-term Future of Gas model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model check:",{"$f":"Overall_Check","v":"Ok"}]
[null,null,{"$f":"RIGHT(CELL(\"filename\",C1),LEN(CELL(\"filename\",C1))-FIND(\"]\",CELL(\"filename\",C1)))","v":"Dashboard_BH300"}]
[]
[]
[null,"Copyright Jemena Limited. All rights reserved. The results presented here are based on the Expert Panel scenarios indicative of outcomes of these scenarios. It is not a prediction of future and may not be suitable for any other purposes. "]
[]
[null,"Output | Customer charts"]
[]
[]
[]
[null,null,"Version of future",null,null,null,null,null,null,null,"Investment in our network (2026-30)",null,null,null,null,null,null,"Addressing capital recovery risk",null,null,null,null,null,null,null,null,null,"Accelerated dep. profile to maintain long-term competitiveness"]
[]
[null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},null,null,null,null,null,null,null,"Asset replacement",null,null,null,null,null,null,"Pace of capital recovery",null,null,null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},null,null,null,null,null,null,null,null,"Replace assets at current pace",null,null,null,null,null,null,null,"No accelerate recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},3.5,3,5,5]
[null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},null,null,null,null,null,null,null,null,"Replace assets at slower pace, more inspections",null,null,null,null,null,null,null,"Adjust capital recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},1,1,1,1]
[null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shorten asset lives (applied to new investments)",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},5.8,9,5.5,7]
[null,null,null,null,null,null,null,null,null,null,"Transition to renewable gas",null,null,null,null,null,null,null,null,null,null,"Capped at",2050,null,null,null,null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},5.5,6,3.5,1]
[null,null,null,null,null,null,null,null,null,null,null,"Replace end-of-life assets to hydrogen compatible ones",null,null,null,null,null,null,null," Profiled (Customised) depreciation on long life assets:"]
[null,null,null,null,null,null,null,null,null,null,null,"Bring forward investments in facilitating 10% hydrogen",null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50",null,null,"Accelerated dep. setting for customer engagement"]
[null,null,"Chart presentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accelerate factor",1.4870216866976282,1,1,1,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,null,null,"Start",2026,"End",2050,null,null,"Connection Approach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$300M AD",1.4870216866976282,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,"Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$500M AD",1.8117028111627136,1,1,1]
[null,null,"Dollar basis",null,null,null,null,null,null,null,null,"Increase capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$700M AD",2.1363839356277992,1,1,1]
[null,null,null,null,{"$f":"Real_presentation","v":"Real 2025"},null,"Nominal"]
[]
[]
[]
[]
[]
[null,null,{"$f":"\"Scenario: \"&'Input|Assumptions'!$M$39","v":"Scenario: Market Hydrogen"},null,null,null,null,null,null,null,null,null,null,"Scenario: Big Hydrogen"]
[null,null,{"$f":"\"Investments: \"&CHOOSE('Input|Assumptions'!$F$45,'Input|Assumptions'!$P$45,'Input|Assumptions'!$Q$45)\n&\"; \"&CHOOSE('Input|Assumptions'!$F$46,'Input|Assumptions'!$P$46,'Input|Assumptions'!$Q$46)","v":"Investments: Current replacement pace; Current pace of hydrogen readiness"},null,null,null,null,null,null,null,null,null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness"]
[null,null,{"$f":"\"Capital Recovery: \"&CHOOSE(Depn_Selection,$T$14,\n   IF(Capped_life,\"New capex capped at \"&'Input|Assumptions'!$M$69,\"\")&\", \"\n &IF(Depn_factor_switch, \"Profiled depn: \"&\nTEXT($V$20,\"0.0x\")&\", \"\n&TEXT($W$20,\"0.0x\")&\", \"\n&TEXT($X$20,\"0.0x\")&\", \"\n&TEXT($Y$20,\"0.0x\"),\"No profiled depn\"))","v":"Capital Recovery: , Profiled depn: 1.5x, 1.0x, 1.0x, 1.0x"},null,null,null,null,null,null,null,null,null,null,"Capital Recovery: No accelerate recovery"]
[null,null,{"$f":"\"Capital contributions: \"&CHOOSE('Input|Assumptions'!$F$47,'Input|Assumptions'!$P$47,'Input|Assumptions'!$Q$47)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,"Capital contributions: Maintain current capital contributions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End"]

{"sheet":"Dashboard_BH500","index":9,"n_rows":280,"n_cols":33,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[null,3,{"$f":"Model_Name","v":"JGN GasNetworks 2050 - Long-term Future of Gas model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model check:",{"$f":"Overall_Check","v":"Ok"}]
[null,null,{"$f":"RIGHT(CELL(\"filename\",C1),LEN(CELL(\"filename\",C1))-FIND(\"]\",CELL(\"filename\",C1)))","v":"Dashboard_BH500"}]
[]
[]
[null,"Copyright Jemena Limited. All rights reserved. The results presented here are based on the Expert Panel scenarios indicative of outcomes of these scenarios. It is not a prediction of future and may not be suitable for any other purposes. "]
[]
[null,"Output | Customer charts"]
[]
[]
[]
[null,null,"Version of future",null,null,null,null,null,null,null,"Investment in our network (2026-30)",null,null,null,null,null,null,"Addressing capital recovery risk",null,null,null,null,null,null,null,null,null,"Accelerated dep. profile to maintain long-term competitiveness"]
[]
[null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},null,null,null,null,null,null,null,"Asset replacement",null,null,null,null,null,null,"Pace of capital recovery",null,null,null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},null,null,null,null,null,null,null,null,"Replace assets at current pace",null,null,null,null,null,null,null,"No accelerate recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},3.5,3,5,5]
[null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},null,null,null,null,null,null,null,null,"Replace assets at slower pace, more inspections",null,null,null,null,null,null,null,"Adjust capital recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},1,1,1,1]
[null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shorten asset lives (applied to new investments)",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},5.8,9,5.5,7]
[null,null,null,null,null,null,null,null,null,null,"Transition to renewable gas",null,null,null,null,null,null,null,null,null,null,"Capped at",2050,null,null,null,null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},5.5,6,3.5,1]
[null,null,null,null,null,null,null,null,null,null,null,"Replace end-of-life assets to hydrogen compatible ones",null,null,null,null,null,null,null," Profiled (Customised) depreciation on long life assets:"]
[null,null,null,null,null,null,null,null,null,null,null,"Bring forward investments in facilitating 10% hydrogen",null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50",null,null,"Accelerated dep. setting for customer engagement"]
[null,null,"Chart presentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accelerate factor",1.8117028111627136,1,1,1,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,null,null,"Start",2026,"End",2050,null,null,"Connection Approach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$300M AD",1.4870216866976282,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,"Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$500M AD",1.8117028111627136,1,1,1]
[null,null,"Dollar basis",null,null,null,null,null,null,null,null,"Increase capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$700M AD",2.1363839356277992,1,1,1]
[null,null,null,null,{"$f":"Real_presentation","v":"Real 2025"},null,"Nominal"]
[]
[]
[]
[]
[]
[null,null,"Scenario: Big Hydrogen",null,null,null,null,null,null,null,null,null,null,"Scenario: Big Hydrogen"]
[null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness",null,null,null,null,null,null,null,null,null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness"]
[null,null,"Capital Recovery: , Profiled depn: 1.8x, 1.0x, 1.0x, 1.0x",null,null,null,null,null,null,null,null,null,null,"Capital Recovery: No accelerate recovery"]
[null,null,"Capital contributions: Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,"Capital contributions: Maintain current capital contributions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End"]

{"sheet":"Dashboard_BH700","index":10,"n_rows":280,"n_cols":33,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[null,3,{"$f":"Model_Name","v":"JGN GasNetworks 2050 - Long-term Future of Gas model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model check:",{"$f":"Overall_Check","v":"Ok"}]
[null,null,{"$f":"RIGHT(CELL(\"filename\",C1),LEN(CELL(\"filename\",C1))-FIND(\"]\",CELL(\"filename\",C1)))","v":"Dashboard_BH700"}]
[]
[]
[null,"Copyright Jemena Limited. All rights reserved. The results presented here are based on the Expert Panel scenarios indicative of outcomes of these scenarios. It is not a prediction of future and may not be suitable for any other purposes. "]
[]
[null,"Output | Customer charts"]
[]
[]
[]
[null,null,"Version of future",null,null,null,null,null,null,null,"Investment in our network (2026-30)",null,null,null,null,null,null,"Addressing capital recovery risk",null,null,null,null,null,null,null,null,null,"Accelerated dep. profile to maintain long-term competitiveness"]
[]
[null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},null,null,null,null,null,null,null,"Asset replacement",null,null,null,null,null,null,"Pace of capital recovery",null,null,null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},null,null,null,null,null,null,null,null,"Replace assets at current pace",null,null,null,null,null,null,null,"No accelerate recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},3.5,3,5,5]
[null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},null,null,null,null,null,null,null,null,"Replace assets at slower pace, more inspections",null,null,null,null,null,null,null,"Adjust capital recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},1,1,1,1]
[null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shorten asset lives (applied to new investments)",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},5.8,9,5.5,7]
[null,null,null,null,null,null,null,null,null,null,"Transition to renewable gas",null,null,null,null,null,null,null,null,null,null,"Capped at",2050,null,null,null,null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},5.5,6,3.5,1]
[null,null,null,null,null,null,null,null,null,null,null,"Replace end-of-life assets to hydrogen compatible ones",null,null,null,null,null,null,null," Profiled (Customised) depreciation on long life assets:"]
[null,null,null,null,null,null,null,null,null,null,null,"Bring forward investments in facilitating 10% hydrogen",null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50",null,null,"Accelerated dep. setting for customer engagement"]
[null,null,"Chart presentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accelerate factor",2.1363839356277992,1,1,1,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,null,null,"Start",2026,"End",2050,null,null,"Connection Approach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$300M AD",1.4870216866976282,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,"Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$500M AD",1.8117028111627136,1,1,1]
[null,null,"Dollar basis",null,null,null,null,null,null,null,null,"Increase capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$700M AD",2.1363839356277992,1,1,1]
[null,null,null,null,{"$f":"Real_presentation","v":"Real 2025"},null,"Nominal"]
[]
[]
[]
[]
[]
[null,null,"Scenario: Big Hydrogen",null,null,null,null,null,null,null,null,null,null,"Scenario: Big Hydrogen"]
[null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness",null,null,null,null,null,null,null,null,null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness"]
[null,null,"Capital Recovery: , Profiled depn: 2.1x, 1.0x, 1.0x, 1.0x",null,null,null,null,null,null,null,null,null,null,"Capital Recovery: No accelerate recovery"]
[null,null,"Capital contributions: Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,"Capital contributions: Maintain current capital contributions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End"]

{"sheet":"Dashboard_ET300","index":11,"n_rows":280,"n_cols":33,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[null,3,{"$f":"Model_Name","v":"JGN GasNetworks 2050 - Long-term Future of Gas model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model check:",{"$f":"Overall_Check","v":"Ok"}]
[null,null,{"$f":"RIGHT(CELL(\"filename\",C1),LEN(CELL(\"filename\",C1))-FIND(\"]\",CELL(\"filename\",C1)))","v":"Dashboard_ET300"}]
[]
[]
[null,"Copyright Jemena Limited. All rights reserved. The results presented here are based on the Expert Panel scenarios indicative of outcomes of these scenarios. It is not a prediction of future and may not be suitable for any other purposes. "]
[]
[null,"Output | Customer charts"]
[]
[]
[]
[null,null,"Version of future",null,null,null,null,null,null,null,"Investment in our network (2026-30)",null,null,null,null,null,null,"Addressing capital recovery risk",null,null,null,null,null,null,null,null,null,"Accelerated dep. profile to maintain long-term competitiveness"]
[]
[null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},null,null,null,null,null,null,null,"Asset replacement",null,null,null,null,null,null,"Pace of capital recovery",null,null,null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},null,null,null,null,null,null,null,null,"Replace assets at current pace",null,null,null,null,null,null,null,"No accelerate recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},3.5,3,5,5]
[null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},null,null,null,null,null,null,null,null,"Replace assets at slower pace, more inspections",null,null,null,null,null,null,null,"Adjust capital recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},1,1,1,1]
[null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shorten asset lives (applied to new investments)",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},5.8,9,5.5,7]
[null,null,null,null,null,null,null,null,null,null,"Transition to renewable gas",null,null,null,null,null,null,null,null,null,null,"Capped at",2050,null,null,null,null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},5.5,6,3.5,1]
[null,null,null,null,null,null,null,null,null,null,null,"Replace end-of-life assets to hydrogen compatible ones",null,null,null,null,null,null,null," Profiled (Customised) depreciation on long life assets:"]
[null,null,null,null,null,null,null,null,null,null,null,"Bring forward investments in facilitating 10% hydrogen",null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50",null,null,"Accelerated dep. setting for customer engagement"]
[null,null,"Chart presentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accelerate factor",1.4870216866976282,1,1,1,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,null,null,"Start",2026,"End",2050,null,null,"Connection Approach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$300M AD",1.4870216866976282,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,"Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$500M AD",1.8117028111627136,1,1,1]
[null,null,"Dollar basis",null,null,null,null,null,null,null,null,"Increase capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$700M AD",2.1363839356277992,1,1,1]
[null,null,null,null,{"$f":"Real_presentation","v":"Real 2025"},null,"Nominal"]
[]
[]
[]
[]
[]
[null,null,"Scenario: Electric Tortoise",null,null,null,null,null,null,null,null,null,null,"Scenario: Electric Tortoise"]
[null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness",null,null,null,null,null,null,null,null,null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness"]
[null,null,"Capital Recovery: , Profiled depn: 1.5x, 1.0x, 1.0x, 1.0x",null,null,null,null,null,null,null,null,null,null,"Capital Recovery: No accelerate recovery"]
[null,null,"Capital contributions: Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,"Capital contributions: Maintain current capital contributions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End"]

{"sheet":"Dashboard_ET500","index":12,"n_rows":280,"n_cols":33,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[null,3,{"$f":"Model_Name","v":"JGN GasNetworks 2050 - Long-term Future of Gas model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model check:",{"$f":"Overall_Check","v":"Ok"}]
[null,null,{"$f":"RIGHT(CELL(\"filename\",C1),LEN(CELL(\"filename\",C1))-FIND(\"]\",CELL(\"filename\",C1)))","v":"Dashboard_ET500"}]
[]
[]
[null,"Copyright Jemena Limited. All rights reserved. The results presented here are based on the Expert Panel scenarios indicative of outcomes of these scenarios. It is not a prediction of future and may not be suitable for any other purposes. "]
[]
[null,"Output | Customer charts"]
[]
[]
[]
[null,null,"Version of future",null,null,null,null,null,null,null,"Investment in our network (2026-30)",null,null,null,null,null,null,"Addressing capital recovery risk",null,null,null,null,null,null,null,null,null,"Accelerated dep. profile to maintain long-term competitiveness"]
[]
[null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},null,null,null,null,null,null,null,"Asset replacement",null,null,null,null,null,null,"Pace of capital recovery",null,null,null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},null,null,null,null,null,null,null,null,"Replace assets at current pace",null,null,null,null,null,null,null,"No accelerate recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},3.5,3,5,5]
[null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},null,null,null,null,null,null,null,null,"Replace assets at slower pace, more inspections",null,null,null,null,null,null,null,"Adjust capital recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},1,1,1,1]
[null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shorten asset lives (applied to new investments)",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},5.8,9,5.5,7]
[null,null,null,null,null,null,null,null,null,null,"Transition to renewable gas",null,null,null,null,null,null,null,null,null,null,"Capped at",2050,null,null,null,null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},5.5,6,3.5,1]
[null,null,null,null,null,null,null,null,null,null,null,"Replace end-of-life assets to hydrogen compatible ones",null,null,null,null,null,null,null," Profiled (Customised) depreciation on long life assets:"]
[null,null,null,null,null,null,null,null,null,null,null,"Bring forward investments in facilitating 10% hydrogen",null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50",null,null,"Accelerated dep. setting for customer engagement"]
[null,null,"Chart presentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accelerate factor",1.8117028111627136,1,1,1,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,null,null,"Start",2026,"End",2050,null,null,"Connection Approach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$300M AD",1.4870216866976282,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,"Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$500M AD",1.8117028111627136,1,1,1]
[null,null,"Dollar basis",null,null,null,null,null,null,null,null,"Increase capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$700M AD",2.1363839356277992,1,1,1]
[null,null,null,null,{"$f":"Real_presentation","v":"Real 2025"},null,"Nominal"]
[]
[]
[]
[]
[]
[null,null,"Scenario: Electric Tortoise",null,null,null,null,null,null,null,null,null,null,"Scenario: Electric Tortoise"]
[null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness",null,null,null,null,null,null,null,null,null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness"]
[null,null,"Capital Recovery: , Profiled depn: 1.8x, 1.0x, 1.0x, 1.0x",null,null,null,null,null,null,null,null,null,null,"Capital Recovery: No accelerate recovery"]
[null,null,"Capital contributions: Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,"Capital contributions: Maintain current capital contributions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End"]

{"sheet":"Dashboard_ET700","index":13,"n_rows":280,"n_cols":33,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[null,3,{"$f":"Model_Name","v":"JGN GasNetworks 2050 - Long-term Future of Gas model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model check:",{"$f":"Overall_Check","v":"Ok"}]
[null,null,{"$f":"RIGHT(CELL(\"filename\",C1),LEN(CELL(\"filename\",C1))-FIND(\"]\",CELL(\"filename\",C1)))","v":"Dashboard_ET700"}]
[]
[]
[null,"Copyright Jemena Limited. All rights reserved. The results presented here are based on the Expert Panel scenarios indicative of outcomes of these scenarios. It is not a prediction of future and may not be suitable for any other purposes. "]
[]
[null,"Output | Customer charts"]
[]
[]
[]
[null,null,"Version of future",null,null,null,null,null,null,null,"Investment in our network (2026-30)",null,null,null,null,null,null,"Addressing capital recovery risk",null,null,null,null,null,null,null,null,null,"Accelerated dep. profile to maintain long-term competitiveness"]
[]
[null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},null,null,null,null,null,null,null,"Asset replacement",null,null,null,null,null,null,"Pace of capital recovery",null,null,null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},null,null,null,null,null,null,null,null,"Replace assets at current pace",null,null,null,null,null,null,null,"No accelerate recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},3.5,3,5,5]
[null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},null,null,null,null,null,null,null,null,"Replace assets at slower pace, more inspections",null,null,null,null,null,null,null,"Adjust capital recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},1,1,1,1]
[null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shorten asset lives (applied to new investments)",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},5.8,9,5.5,7]
[null,null,null,null,null,null,null,null,null,null,"Transition to renewable gas",null,null,null,null,null,null,null,null,null,null,"Capped at",2050,null,null,null,null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},5.5,6,3.5,1]
[null,null,null,null,null,null,null,null,null,null,null,"Replace end-of-life assets to hydrogen compatible ones",null,null,null,null,null,null,null," Profiled (Customised) depreciation on long life assets:"]
[null,null,null,null,null,null,null,null,null,null,null,"Bring forward investments in facilitating 10% hydrogen",null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50",null,null,"Accelerated dep. setting for customer engagement"]
[null,null,"Chart presentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accelerate factor",2.1363839356277992,1,1,1,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,null,null,"Start",2026,"End",2050,null,null,"Connection Approach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$300M AD",1.4870216866976282,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,"Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$500M AD",1.8117028111627136,1,1,1]
[null,null,"Dollar basis",null,null,null,null,null,null,null,null,"Increase capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$700M AD",2.1363839356277992,1,1,1]
[null,null,null,null,{"$f":"Real_presentation","v":"Real 2025"},null,"Nominal"]
[]
[]
[]
[]
[]
[null,null,"Scenario: Electric Tortoise",null,null,null,null,null,null,null,null,null,null,"Scenario: Electric Tortoise"]
[null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness",null,null,null,null,null,null,null,null,null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness"]
[null,null,"Capital Recovery: , Profiled depn: 2.1x, 1.0x, 1.0x, 1.0x",null,null,null,null,null,null,null,null,null,null,"Capital Recovery: No accelerate recovery"]
[null,null,"Capital contributions: Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,"Capital contributions: Maintain current capital contributions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End"]

{"sheet":"Dashboard_ETLT","index":14,"n_rows":280,"n_cols":33,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[null,3,{"$f":"Model_Name","v":"JGN GasNetworks 2050 - Long-term Future of Gas model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model check:",{"$f":"Overall_Check","v":"Ok"}]
[null,null,{"$f":"RIGHT(CELL(\"filename\",C1),LEN(CELL(\"filename\",C1))-FIND(\"]\",CELL(\"filename\",C1)))","v":"Dashboard_ETLT"}]
[]
[]
[null,"Copyright Jemena Limited. All rights reserved. The results presented here are based on the Expert Panel scenarios indicative of outcomes of these scenarios. It is not a prediction of future and may not be suitable for any other purposes. "]
[]
[null,"Output | Customer charts"]
[]
[]
[]
[null,null,"Version of future",null,null,null,null,null,null,null,"Investment in our network (2026-30)",null,null,null,null,null,null,"Addressing capital recovery risk",null,null,null,null,null,null,null,null,null,"Accelerated dep. profile to maintain long-term competitiveness"]
[]
[null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},null,null,null,null,null,null,null,"Asset replacement",null,null,null,null,null,null,"Pace of capital recovery",null,null,null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},null,null,null,null,null,null,null,null,"Replace assets at current pace",null,null,null,null,null,null,null,"No accelerate recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},3.5,3,5,5]
[null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},null,null,null,null,null,null,null,null,"Replace assets at slower pace, more inspections",null,null,null,null,null,null,null,"Adjust capital recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},1,1,1,1]
[null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shorten asset lives (applied to new investments)",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},5.8,9,5.5,7]
[null,null,null,null,null,null,null,null,null,null,"Transition to renewable gas",null,null,null,null,null,null,null,null,null,null,"Capped at",2050,null,null,null,null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},5.5,6,3.5,1]
[null,null,null,null,null,null,null,null,null,null,null,"Replace end-of-life assets to hydrogen compatible ones",null,null,null,null,null,null,null," Profiled (Customised) depreciation on long life assets:"]
[null,null,null,null,null,null,null,null,null,null,null,"Bring forward investments in facilitating 10% hydrogen",null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50",null,null,"Accelerated dep. setting for customer engagement"]
[null,null,"Chart presentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accelerate factor",5.8,9,5.5,7,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,null,null,"Start",2026,"End",2050,null,null,"Connection Approach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$300M AD",1.4870216866976282,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,"Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$500M AD",1.8117028111627136,1,1,1]
[null,null,"Dollar basis",null,null,null,null,null,null,null,null,"Increase capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$700M AD",2.1363839356277992,1,1,1]
[null,null,null,null,{"$f":"Real_presentation","v":"Real 2025"},null,"Nominal"]
[]
[]
[]
[]
[]
[null,null,"Scenario: Electric Tortoise",null,null,null,null,null,null,null,null,null,null,"Scenario: Electric Tortoise"]
[null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness",null,null,null,null,null,null,null,null,null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness"]
[null,null,"Capital Recovery: , Profiled depn: 5.8x, 9.0x, 5.5x, 7.0x",null,null,null,null,null,null,null,null,null,null,"Capital Recovery: No accelerate recovery"]
[null,null,"Capital contributions: Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,"Capital contributions: Maintain current capital contributions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End"]

{"sheet":"Dashboard_MH300","index":15,"n_rows":280,"n_cols":33,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[null,3,{"$f":"Model_Name","v":"JGN GasNetworks 2050 - Long-term Future of Gas model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model check:",{"$f":"Overall_Check","v":"Ok"}]
[null,null,{"$f":"RIGHT(CELL(\"filename\",C1),LEN(CELL(\"filename\",C1))-FIND(\"]\",CELL(\"filename\",C1)))","v":"Dashboard_MH300"}]
[]
[]
[null,"Copyright Jemena Limited. All rights reserved. The results presented here are based on the Expert Panel scenarios indicative of outcomes of these scenarios. It is not a prediction of future and may not be suitable for any other purposes. "]
[]
[null,"Output | Customer charts"]
[]
[]
[]
[null,null,"Version of future",null,null,null,null,null,null,null,"Investment in our network (2026-30)",null,null,null,null,null,null,"Addressing capital recovery risk",null,null,null,null,null,null,null,null,null,"Accelerated dep. profile to maintain long-term competitiveness"]
[]
[null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},null,null,null,null,null,null,null,"Asset replacement",null,null,null,null,null,null,"Pace of capital recovery",null,null,null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},null,null,null,null,null,null,null,null,"Replace assets at current pace",null,null,null,null,null,null,null,"No accelerate recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},3.5,3,5,5]
[null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},null,null,null,null,null,null,null,null,"Replace assets at slower pace, more inspections",null,null,null,null,null,null,null,"Adjust capital recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},1,1,1,1]
[null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shorten asset lives (applied to new investments)",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},5.8,9,5.5,7]
[null,null,null,null,null,null,null,null,null,null,"Transition to renewable gas",null,null,null,null,null,null,null,null,null,null,"Capped at",2050,null,null,null,null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},5.5,6,3.5,1]
[null,null,null,null,null,null,null,null,null,null,null,"Replace end-of-life assets to hydrogen compatible ones",null,null,null,null,null,null,null," Profiled (Customised) depreciation on long life assets:"]
[null,null,null,null,null,null,null,null,null,null,null,"Bring forward investments in facilitating 10% hydrogen",null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50",null,null,"Accelerated dep. setting for customer engagement"]
[null,null,"Chart presentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accelerate factor",1.4870216866976282,1,1,1,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,null,null,"Start",2026,"End",2050,null,null,"Connection Approach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$300M AD",1.4870216866976282,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,"Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$500M AD",1.8117028111627136,1,1,1]
[null,null,"Dollar basis",null,null,null,null,null,null,null,null,"Increase capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$700M AD",2.1363839356277992,1,1,1]
[null,null,null,null,{"$f":"Real_presentation","v":"Real 2025"},null,"Nominal"]
[]
[]
[]
[]
[]
[null,null,"Scenario: Market Hydrogen",null,null,null,null,null,null,null,null,null,null,"Scenario: Market Hydrogen"]
[null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness",null,null,null,null,null,null,null,null,null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness"]
[null,null,"Capital Recovery: , Profiled depn: 1.5x, 1.0x, 1.0x, 1.0x",null,null,null,null,null,null,null,null,null,null,"Capital Recovery: No accelerate recovery"]
[null,null,"Capital contributions: Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,"Capital contributions: Maintain current capital contributions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End"]

{"sheet":"Dashboard_MH500","index":16,"n_rows":280,"n_cols":33,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[null,3,{"$f":"Model_Name","v":"JGN GasNetworks 2050 - Long-term Future of Gas model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model check:",{"$f":"Overall_Check","v":"Ok"}]
[null,null,{"$f":"RIGHT(CELL(\"filename\",C1),LEN(CELL(\"filename\",C1))-FIND(\"]\",CELL(\"filename\",C1)))","v":"Dashboard_MH500"}]
[]
[]
[null,"Copyright Jemena Limited. All rights reserved. The results presented here are based on the Expert Panel scenarios indicative of outcomes of these scenarios. It is not a prediction of future and may not be suitable for any other purposes. "]
[]
[null,"Output | Customer charts"]
[]
[]
[]
[null,null,"Version of future",null,null,null,null,null,null,null,"Investment in our network (2026-30)",null,null,null,null,null,null,"Addressing capital recovery risk",null,null,null,null,null,null,null,null,null,"Accelerated dep. profile to maintain long-term competitiveness"]
[]
[null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},null,null,null,null,null,null,null,"Asset replacement",null,null,null,null,null,null,"Pace of capital recovery",null,null,null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},null,null,null,null,null,null,null,null,"Replace assets at current pace",null,null,null,null,null,null,null,"No accelerate recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},3.5,3,5,5]
[null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},null,null,null,null,null,null,null,null,"Replace assets at slower pace, more inspections",null,null,null,null,null,null,null,"Adjust capital recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},1,1,1,1]
[null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shorten asset lives (applied to new investments)",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},5.8,9,5.5,7]
[null,null,null,null,null,null,null,null,null,null,"Transition to renewable gas",null,null,null,null,null,null,null,null,null,null,"Capped at",2050,null,null,null,null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},5.5,6,3.5,1]
[null,null,null,null,null,null,null,null,null,null,null,"Replace end-of-life assets to hydrogen compatible ones",null,null,null,null,null,null,null," Profiled (Customised) depreciation on long life assets:"]
[null,null,null,null,null,null,null,null,null,null,null,"Bring forward investments in facilitating 10% hydrogen",null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50",null,null,"Accelerated dep. setting for customer engagement"]
[null,null,"Chart presentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accelerate factor",1.8117028111627136,1,1,1,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,null,null,"Start",2026,"End",2050,null,null,"Connection Approach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$300M AD",1.4870216866976282,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,"Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$500M AD",1.8117028111627136,1,1,1]
[null,null,"Dollar basis",null,null,null,null,null,null,null,null,"Increase capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$700M AD",2.1363839356277992,1,1,1]
[null,null,null,null,{"$f":"Real_presentation","v":"Real 2025"},null,"Nominal"]
[]
[]
[]
[]
[]
[null,null,"Scenario: Market Hydrogen",null,null,null,null,null,null,null,null,null,null,"Scenario: Market Hydrogen"]
[null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness",null,null,null,null,null,null,null,null,null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness"]
[null,null,"Capital Recovery: , Profiled depn: 1.8x, 1.0x, 1.0x, 1.0x",null,null,null,null,null,null,null,null,null,null,"Capital Recovery: No accelerate recovery"]
[null,null,"Capital contributions: Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,"Capital contributions: Maintain current capital contributions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End"]

{"sheet":"Dashboard_MH700","index":17,"n_rows":280,"n_cols":33,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[null,3,{"$f":"Model_Name","v":"JGN GasNetworks 2050 - Long-term Future of Gas model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model check:",{"$f":"Overall_Check","v":"Ok"}]
[null,null,{"$f":"RIGHT(CELL(\"filename\",C1),LEN(CELL(\"filename\",C1))-FIND(\"]\",CELL(\"filename\",C1)))","v":"Dashboard_MH700"}]
[]
[]
[null,"Copyright Jemena Limited. All rights reserved. The results presented here are based on the Expert Panel scenarios indicative of outcomes of these scenarios. It is not a prediction of future and may not be suitable for any other purposes. "]
[]
[null,"Output | Customer charts"]
[]
[]
[]
[null,null,"Version of future",null,null,null,null,null,null,null,"Investment in our network (2026-30)",null,null,null,null,null,null,"Addressing capital recovery risk",null,null,null,null,null,null,null,null,null,"Accelerated dep. profile to maintain long-term competitiveness"]
[]
[null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},null,null,null,null,null,null,null,"Asset replacement",null,null,null,null,null,null,"Pace of capital recovery",null,null,null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},null,null,null,null,null,null,null,null,"Replace assets at current pace",null,null,null,null,null,null,null,"No accelerate recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},3.5,3,5,5]
[null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},null,null,null,null,null,null,null,null,"Replace assets at slower pace, more inspections",null,null,null,null,null,null,null,"Adjust capital recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},1,1,1,1]
[null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shorten asset lives (applied to new investments)",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},5.8,9,5.5,7]
[null,null,null,null,null,null,null,null,null,null,"Transition to renewable gas",null,null,null,null,null,null,null,null,null,null,"Capped at",2050,null,null,null,null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},5.5,6,3.5,1]
[null,null,null,null,null,null,null,null,null,null,null,"Replace end-of-life assets to hydrogen compatible ones",null,null,null,null,null,null,null," Profiled (Customised) depreciation on long life assets:"]
[null,null,null,null,null,null,null,null,null,null,null,"Bring forward investments in facilitating 10% hydrogen",null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50",null,null,"Accelerated dep. setting for customer engagement"]
[null,null,"Chart presentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accelerate factor",2.1363839356277992,1,1,1,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,null,null,"Start",2026,"End",2050,null,null,"Connection Approach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$300M AD",1.4870216866976282,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,"Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$500M AD",1.8117028111627136,1,1,1]
[null,null,"Dollar basis",null,null,null,null,null,null,null,null,"Increase capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$700M AD",2.1363839356277992,1,1,1]
[null,null,null,null,{"$f":"Real_presentation","v":"Real 2025"},null,"Nominal"]
[]
[]
[]
[]
[]
[null,null,"Scenario: Market Hydrogen",null,null,null,null,null,null,null,null,null,null,"Scenario: Market Hydrogen"]
[null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness",null,null,null,null,null,null,null,null,null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness"]
[null,null,"Capital Recovery: , Profiled depn: 2.1x, 1.0x, 1.0x, 1.0x",null,null,null,null,null,null,null,null,null,null,"Capital Recovery: No accelerate recovery"]
[null,null,"Capital contributions: Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,"Capital contributions: Maintain current capital contributions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End"]

{"sheet":"Dashboard_MHLT","index":18,"n_rows":280,"n_cols":33,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[null,3,{"$f":"Model_Name","v":"JGN GasNetworks 2050 - Long-term Future of Gas model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model check:",{"$f":"Overall_Check","v":"Ok"}]
[null,null,{"$f":"RIGHT(CELL(\"filename\",C1),LEN(CELL(\"filename\",C1))-FIND(\"]\",CELL(\"filename\",C1)))","v":"Dashboard_MHLT"}]
[]
[]
[null,"Copyright Jemena Limited. All rights reserved. The results presented here are based on the Expert Panel scenarios indicative of outcomes of these scenarios. It is not a prediction of future and may not be suitable for any other purposes. "]
[]
[null,"Output | Customer charts"]
[]
[]
[]
[null,null,"Version of future",null,null,null,null,null,null,null,"Investment in our network (2026-30)",null,null,null,null,null,null,"Addressing capital recovery risk",null,null,null,null,null,null,null,null,null,"Accelerated dep. profile to maintain long-term competitiveness"]
[]
[null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},null,null,null,null,null,null,null,"Asset replacement",null,null,null,null,null,null,"Pace of capital recovery",null,null,null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},null,null,null,null,null,null,null,null,"Replace assets at current pace",null,null,null,null,null,null,null,"No accelerate recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C31","v":"Electric Hare"},3.5,3,5,5]
[null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},null,null,null,null,null,null,null,null,"Replace assets at slower pace, more inspections",null,null,null,null,null,null,null,"Adjust capital recovery",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C32","v":"Big Hydrogen"},1,1,1,1]
[null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shorten asset lives (applied to new investments)",null,null,null,null,null,null,null,null,{"$f":"'Input|Assumptions'!C33","v":"Electric Tortoise"},5.8,9,5.5,7]
[null,null,null,null,null,null,null,null,null,null,"Transition to renewable gas",null,null,null,null,null,null,null,null,null,null,"Capped at",2050,null,null,null,null,null,{"$f":"'Input|Assumptions'!C34","v":"Market Hydrogen"},5.5,6,3.5,1]
[null,null,null,null,null,null,null,null,null,null,null,"Replace end-of-life assets to hydrogen compatible ones",null,null,null,null,null,null,null," Profiled (Customised) depreciation on long life assets:"]
[null,null,null,null,null,null,null,null,null,null,null,"Bring forward investments in facilitating 10% hydrogen",null,null,null,null,null,null,null,null,null,"2026-30","2031-35","2036-40","2041-50",null,null,"Accelerated dep. setting for customer engagement"]
[null,null,"Chart presentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accelerate factor",5.5,6,3.5,1,null,null,null,null,"2026-30","2031-35","2036-40","2041-50"]
[null,null,null,null,"Start",2026,"End",2050,null,null,"Connection Approach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$300M AD",1.4870216866976282,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,"Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$500M AD",1.8117028111627136,1,1,1]
[null,null,"Dollar basis",null,null,null,null,null,null,null,null,"Increase capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$700M AD",2.1363839356277992,1,1,1]
[null,null,null,null,{"$f":"Real_presentation","v":"Real 2025"},null,"Nominal"]
[]
[]
[]
[]
[]
[null,null,"Scenario: Market Hydrogen",null,null,null,null,null,null,null,null,null,null,"Scenario: Market Hydrogen"]
[null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness",null,null,null,null,null,null,null,null,null,null,"Investments: Current replacement pace; Current pace of hydrogen readiness"]
[null,null,"Capital Recovery: , Profiled depn: 5.5x, 6.0x, 3.5x, 1.0x",null,null,null,null,null,null,null,null,null,null,"Capital Recovery: No accelerate recovery"]
[null,null,"Capital contributions: Maintain current capital contributions",null,null,null,null,null,null,null,null,null,null,"Capital contributions: Maintain current capital contributions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End"]

{"sheet":"Calc|Charts_EH300","index":19,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts (2)",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2682554143248089E-2]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,351981.88195655704,330502.63582236588,309026.15038850158,287552.41118956421,266081.4038359492,240959.95558254427,212186.71059907856,183413.47859040831,154640.25948854868,125867.05322587116,104929.13085197344,91826.485964127234,78723.841076281009,65621.196188434798,52518.551300588588,41370.505970998929,32177.060199665815,22983.614428332716,13790.168656999609,4596.7228856665279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1094893.6179609892,1028079.1291577222,961273.22793615761,894475.86929945054,827687.00848652946,749542.89148341317,660039.30077213631,570535.75042095012,481032.24021837779,391528.76995405019,326398.15171565837,285640.3655865342,244882.57945740997,204124.79332828571,163367.00719916154,128689.30272113945,100091.67989421953,71494.05706729964,42896.43424037972,14298.811413459882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,33619.719458640109,31124.943021546871,28630.539685371066,26136.449002574736,23642.575286562584,21059.865568965412,18387.855274961497,15714.826440736402,13040.127679047118,10362.700932272946,8602.91116256024,7758.0653717667265,6901.9514327566503,6028.4842720799488,5129.4567429785429,4248.3789920796789,3378.1546584980279,2468.0954776667695,1537.6682431711288,623.19451758933633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,366.01117906036291,344.0335371810886,322.05589530181442,300.07825342254012,278.10061154326593,256.12296966399163,234.14532778471741,212.16768590544316,190.19004402616892,168.21240214689468,154.47637597234825,148.9819655025297,143.4875550327111,137.99314456289255,132.49873409307395,127.0043236232554,121.50991315343683,116.01550268361828,110.5210922137997,105.02668174398116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1480861.2305552468,1390050.7415388159,1299251.9739053319,1208464.807745012,1117689.0882205844,1011818.8356045869,890848.01197396102,769876.22313800035,648902.81742999982,527926.7365143412,440084.67010616435,385373.89888793073,330651.85952148034,275912.46693336335,221147.51397682173,174435.19200784131,135768.4046655368,97061.782475982734,58334.792232764259,19623.75549845973]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,5.6645980315776487,5.3180212369273203,4.9714934940788966,4.6250145460128325,4.2785841370563098,3.8019024725236812,3.3252209883794994,2.8485396836785726,2.3718585574806603,1.8951776088504519,1.6708018711172907,1.4464261333841297,1.2220503956509683,0.99767465791780718,0.77329892018464619,0.61863913614771693,0.4639793521107875,0.30931956807385808,0.15465978403692865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,17.620600806533105,16.542520541473166,15.464592859564828,14.386816961309382,13.309192051397321,11.82640063783186,10.343609785392315,8.8608194911385372,7.3780297521457561,5.8952405655045466,5.197285426723715,4.4993302879428843,3.801375149162054,3.1034200103812224,2.4054648716003921,1.9243718972803134,1.4432789229602345,0.96218594864015583,0.48109297432007658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.186188467062903,9.3892510342394893,8.5922505939754714,7.7951375610885174,6.9978304118924166,6.1950028407438467,5.3916146285470914,4.5873057505496933,3.7814888910218962,2.9732125869909489,2.7577889384013878,2.5359893022904862,2.3041779011315087,2.0571407284272425,1.7881557841734426,1.4933832933296014,1.1663424881019402,0.81363646569453607,0.45697352403793412,0.12746937576898712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.416126227246835,38.165495161114656,36.921660176713459,35.684519332817288,34.453972217318565,33.229919924291337,32.01226503139852,30.800911577638114,29.595765041423128,28.396732318990367,27.80189091618265,27.212981288351795,26.629914458873156,26.052602785771452,25.48095994170102,24.914900894226403,24.354341886398654,23.799200417623073,23.249395224813881,22.704846263831573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,72.887513532420485,69.41528797375463,65.949997124332654,62.491488401228018,59.039578817664612,55.053225875390723,51.072710433717425,47.097576503004916,43.127142242071443,39.16036308033631,37.427767152425048,35.694727011969292,33.957517904817685,32.210838182497724,30.447879517659501,28.951295220984036,27.427942649571616,25.884342400031624,24.34212150720882,22.832315639600562]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,91.400955272066696,91.400955272066696,91.400955272066696,88.458236229925745,84.707489220182225,80.956742210438691,77.205995200695142,71.353306017993802,66.308644802894989,61.263983587796226,56.65191317281532,51.881925371357767,46.986347660378307,41.992120207944055,35.393620388377521,28.657579806926481,21.921539225475449,17.879914876604825,13.8382905277342,9.79666617886358]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,27.884135980146642,30.003276539459449,30.003276539459449,30.003276539459449,49.920516525278451,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,61.96474662254807,61.96474662254807,61.96474662254807,37.178847973528839,37.178847973528839,37.178847973528839]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.95185952035905,257.76871310426009,255.8056840067606,254.00595361087349,257.46790608177002,239.67524976858621,233.07028970321903,226.28539911751875,213.90639742746035,200.92073918765976,187.33644375874528,172.55539561112391,154.08877406379199,136.19989512349292,118.16437465622943,102.59569822833211,90.169353507031161,77.908176914459347,68.945551923788258,65.868464722902985,63.052368011123683,60.324421650799174,59.017454706135148,57.755695237600925,56.538943949973053]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,456.04832989028932,467.21287434961545,436.80341702784972,390.12386612353941,372.2669845122241,331.07620504065289,324.47124497528574,317.68635438958546,330.24876963753275,315.63150494730144,298.2964625086434,279.76466735127849,275.36259660706423,250.30991589235356,227.22973420999131,207.04898736711306,189.85265484435456,172.69590054080328,158.73904809769795,163.22683173382859,153.67469444059824,144.2107074988227,114.0762175562688,108.77283373886397,103.51445810236547]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,10.744774140982802,10.748672994828828,10.747566800089027,10.73915110348454,10.061238382709188,9.3904891571952405,8.7197399316812962,8.0489907061673485,8.0489907061673502,8.0489907061673502,8.0489907061673502,8.0489907061673485,8.0489907061673485,8.0489907061673485,8.0489907061673502,8.0489907061673485,8.0489907061673502,8.0489907061673485,8.0489907061673502,8.0489907061673485]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,15.359711363806301,15.365284795964003,15.363703484743073,14.775985456938994,14.1908254766384,13.615521741099005,13.040218005559609,12.053983030349221,11.067748055138832,10.08151307992844,9.0952781047180515,8.1090431295076613,7.1228081542972692,6.1365731790868789,4.8581204334437791,3.5796676878006792,2.3012149421575789,1.5341432947717204,0.7670716473858602,0]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,16.616636770479481,16.622666291186995,16.620955577127535,15.985143043924904,15.352097889952276,14.729715543062319,14.107333196172362,13.040392030075292,11.973450863978222,10.906509697881154,9.8395685317840851,8.7726273656870184,7.705686199589949,6.6387450334928797,5.2556731515151958,3.8726012695375123,2.4895293875598292,1.6596862583732206,0.8298431291866103,0]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,33.181687064171761,33.193727386893315,33.190311269699379,32.008635560483143,30.685840670041173,29.384396974582138,28.082953279123103,25.956569787741234,23.976714277526444,21.996858767311654,20.454545786478885,18.752507789086451,16.923442294433084,14.99459784611901,12.368317535093007,9.6029220768385493,6.8375266185840884,5.1782893436314161,3.519052068678739,1.8598147937260623]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,8.9512400480526377,8.596752188989095,8.2482352083544015,7.8997182277197089,7.3022605466316621,6.704802865543618,6.1073451844555722,5.5098875033675281,4.912429822279484,4.314972141191439,3.7175144601033931,2.9430322809151859,2.1685501017269795,1.3940679225387724,0.92937861502584895,0.46468930751292442,0]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.5629277834017614,6.303022093616037,6.0474941709018726,5.791966248187709,5.3539183806777153,4.9158705131677198,4.4778226456577244,4.0397747781477307,3.6017269106377361,3.1636790431277415,2.7256311756177469,2.1577913473640495,1.5899515191103522,1.0221116908566548,0.68140779390443695,0.34070389695221848,0]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,92.029865002511727,92.063259003018956,92.053784355042708,89.023082996285979,85.189776701946172,81.415852795194979,77.641928888443786,71.756114481642456,66.687577281522195,61.619040081401899,56.988045410663631,52.197325723365701,47.279578538806838,42.262052400587258,35.631925454498564,28.862683361181418,22.093441267864275,18.031896011873993,13.970350755883704,9.9088054998934112]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3631.5168436662311,3411.500750409426,3194.2094398856598,2979.8713381967123,2769.4025800608947,2618.6734247142772,2468.4653035955362,2318.5207957582788,2169.5445203363165,2020.6955184548838,1875.1271511252889,1734.4291804623351,1598.2899866253392,1467.0548345566747,1340.4042213997711,1217.1483982666539,1135.5746256154173,1067.0910722414865,998.70832109394132,930.84378552507133,862.97924995620122,795.11471438733122,730.25315331358775,669.0967378821108,607.94032245063397,546.78390701915703,489.24305228045472,456.7714123136243,424.56177358143935,392.35213484925436,360.14249611706941,327.93285738488441,295.732182699144,263.5392942244502,232.16236334064104,202.21361083760672,172.26485833457238,150.85891479199265,134.72579982300226,119.54331217607248,108.65765607902391,97.930780286100244,87.203904493176594,76.477028700252916,65.750152907329252,55.023277114405587,44.296401321481923,33.569525528558259,27.539021067752468,25.800919936743838,24.062818805735208,22.324717674726578,20.586616543717948,18.848515412709318,17.110414281700685,15.372313150692056,13.634212019683426,11.896110888674796,10.158009757666166,8.419908626657536,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,92.029865002511698,177.99090650085844,257.83804159301587,328.55067180299147,389.54231381005121,359.70055851226567,331.71977504457442,306.18897431241794,283.10817820898723,262.40611866097095,243.98938625051153,226.29280107684184,208.77286437875341,191.42955797654957,174.25612511335521,157.24583844113457,142.44766423985871,129.86240519770905,119.48983357353937,111.25117098673526,105.05823111126722,98.865291235799162,92.672351360331106,86.47941148486305,80.286471609394994,74.093531733926937,67.900591858458895,61.707651982990839,55.514712107522783,49.321772232054734,43.128832356586678,36.935892481118621,30.742952605650562,24.550012730182505,18.357072854714445,12.164132979246389,7.2354062750108019,3.571351474999199,1.1718384260839632,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81.415852795195008,153.46815818139228,214.29432916354168,265.11607264289904,306.3056914744443,281.6849856318758,258.71392683097821,237.84433818111438,218.9346918148488,201.82771962816179,186.36615351703369,171.44728003297578,156.67832467035319,142.04794908384724,127.54481492813933,113.15758385791081,100.72931258598777,90.173238199339607,81.347601798540865,74.120413016243887,68.359681485101007,62.598949953958126,56.838218422815245,51.077486891672365,45.316755360529484,39.556023829386604,33.795292298243723,28.034560767100849,22.273829235957972,16.513097704815095,10.752366173672216,6.2945926431051564,3.0755902832586393,1.0012947483215822,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56.988045410663645,105.15130215233309,144.73086562286463,176.00354826353222,197.7399925916454,210.30627545608806,215.16027088136849,215.78092009247925,212.33636619789243,204.99475230608024,188.0415563819916,171.81271979313789,156.09303813343419,140.72926557113064,125.58774412444888,110.53145630188648,96.879958859208813,84.505084741547066,73.276077536232052,63.055528900350609,53.659534766808676,44.903735438389333,36.603771217875583,28.649026286937268,20.9288848272442,13.3327310204662,7.6449327428523235,3.6400143406560277,1.1482715232482892,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3820.9475457432245,3801.3864507679814,3747.2808453082184,3643.4626061421941,3515.6272292931562,3420.5357150163459,3322.2834636356542,3221.0481194744261,3113.6770895607451,2998.7531600592902,2879.797459360248,2759.1233884680469,2634.4032241395776,2507.3595420271267,2377.7843346865398,2245.2042492102828,2150.1322442217297,2064.4597045821788,1975.3427982841461,1882.269698757018,1784.6539263031912,1682.0806715082174,1580.6398782747617,1481.1902947719716,1380.1048017401204]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,92.029865002511698,92.063259003018942,92.053784355042723,89.023082996285993,85.189776701946201,81.415852795195008,77.6419288884438,71.756114481642499,66.687577281522195,61.619040081401906,56.988045410663645,52.197325723365715,47.279578538806824,42.26205240058728,35.631925454498571,28.862683361181428,22.093441267864275,18.031896011873997,13.970350755883709,9.908805499893413]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-234.00508776445903,-227.59846101761252,-233.20417691683843,-237.80920869637487,-240.75902780784497,-187.1213792793223,-190.31551038371103,-193.28912851627109,-196.39411290996654,-200.11370620340134,-200.37155349423705,-198.31599978064503,-196.47627881011155,-193.73125939397292,-191.19424742198885,-189.5681308869209,-147.26933071191857,-132.95211817835772,-131.37895869861981,-128.70502498162665,-126.47845581500815,-124.66669606283824,-119.47268924532969,-113.41993425867371,-110.99429853174523]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-44.57438568746548,-19.561094975243776,-54.105605459762529,-103.8182391660248,-127.83537684903713,-95.091514276810599,-98.252251380692087,-101.23534416122837,-107.37102991368054,-114.92392950145513,-118.95570069904204,-120.67407089220123,-124.72016432846905,-127.04368211245072,-129.57520734058693,-132.58008547625724,-95.072004988552862,-85.672539639550905,-89.116906298032532,-93.073099527128079,-97.615772453826722,-102.57325479497396,-101.44079323345569,-99.449583502789991,-101.08549303185181]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2459.0268932391764,2431.5878806347514,2393.490947857852,2337.2620400385667,2283.5835497614621,2309.8286621588582,2390.044740350856,2479.1558405660912,2576.555866257163,2682.9940380230887,2846.159172001871,3097.1875689033859,3421.8529485191812,3863.9985444316667,4504.0043820965802,5101.7551887655127,5579.3406103172611,6243.6053061061466,7159.3096906390192,8511.3762524786835,10231.042863317205,12389.338120691593,16284.884101174219,25391.198598287763,70328.271357052174]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,498","2,459","","","","2,284","","","","","2,683","","","","","4,504","","","","","8,511","","","","","70,328","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,196.02586154694151,191.54147185958018,186.46734841316282,179.13178831800366,175.26749377973377,173.07284320332354,167.39975120057426,157.12532733271559,147.63386005136798,142.18478397939668,136.54454295112993,130.82282602882657,124.90926506652063,118.88553535855468,112.74177430806458,106.45553806011718,101.94773372602579,97.885601602628554,93.660156094253551,89.24712913130881,84.618712993498121,79.755239644194944,74.945461545516011,70.230095927725188]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,129.09324062310674,123.89638094539494,130.03299296741196,136.1064730212502,141.87396163015839,101.37437368680624,106.88781001745865,112.2578245251575,117.83196365449267,124.17036255557814,127.23123251718113,128.07703735722424,129.18058640845172,129.47752221983663,130.0391366408391,131.57339101651726,92.508251462887131,80.509868319290916,81.026282977102966,80.525932340549673,80.569438772153788,81.138551518857739,78.446331403665596,74.867742105630427,74.867705976330924]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.95185952035905,257.76871310426009,255.8056840067606,254.00595361087349,257.46790608177002,239.67524976858621,233.07028970321903,226.28539911751875,241.790533407607,230.92401572711921,217.33972029820472,202.55867215058336,204.00929058907045,184.00127108945856,165.96575062219506,150.39707419429774,137.97072947299679,125.70955288042498,116.74692788975391,127.83321134545105,125.01711463367175,122.28916827334724,96.196302679663987,94.934543211129764,93.717791923501892]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,13.984326004455273,12.877341710398873,13.185968378594566,13.775605296734184,14.952739979354675,9.1504309510565367,10.72318358596352,12.131034938718223,13.332877160647836,14.544728587182009,14.836507395288228,15.39970764323102,15.760744621795526,16.055933497267926,16.347449898854151,16.814819196926017,11.177854049387239,9.7506348900712059,10.122368840019655,10.455563596699706,10.929003666078037,11.357093603872251,11.300417309413977,11.09366281172248,11.393472389886231]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,644.85211324180432,594.249610419433,574.95905689744382,594.92495543846042,599.20605276204594,525.46754818618285,523.75412650996475,518.0740097819687,530.08070155546307,517.2729669212473,501.59224419007074,482.57996010216851,479.77344764814427,454.44399187308375,431.23787252044303,411.52705871580559,348.11237304538832,317.91778981581285,305.78118130950509,312.47486337695403,305.76268620321235,299.40352638957535,265.69829103693854,255.84140967399867,250.20906621744422]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,381.02414521063071,346.4646419879063,333.65485025025373,346.48158528303827,354.54311365729194,314.34660068269557,317.47708439104184,318.75894173548676,331.75893843878879,330.17547050011279,337.26349844967928,345.70979650020303,371.97381937911211,390.0616623161909,424.31366779491429,435.16928265869331,401.28564217082038,407.37578199043617,447.94192147821445,546.36720227186652,623.61299216470923,756.8644109049975,931.20404077007515,1624.8684936673264,25273.311352504039]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","339","381","","","","355","","","","","330","","","","","424","","","","","546","","","","","25,273","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,633.60261207405597,617.97949925122896,613.32681807021424,606.64726771078574,596.69771136672489,585.75367740688932,573.11965545580836,576.64065000091182,581.0723967647898,586.54496741538867,593.22138568755258,601.30888473707,611.6015188422665,624.35919416636602,640.27772255556363,660.39790595057423,686.40062675812896,692.62834600404756,687.68645856864225,682.53685327272228,676.97239391926826,670.55261099020936,666.9057375932548,663.34781232793341,659.87666572762021,656.49018123950918,{"$error":"#DIV/0!"}]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,381.02414521063071,346.4646419879063,333.65485025025373,346.48158528303827,354.54311365729194,314.34660068269557,317.47708439104184,318.75894173548676,331.75893843878879,330.17547050011279,337.26349844967928,345.70979650020303,371.97381937911211,390.0616623161909,424.31366779491429,435.16928265869331,401.28564217082038,407.37578199043617,447.94192147821445,546.36720227186652,623.61299216470923,756.8644109049975,931.20404077007515,1624.8684936673264,25273.311352504039]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,633.60261207405597,956.77145202925749,994.35096328084501,953.11190969869199,930.35256161697862,932.23526268992759,927.66276911310024,890.98725068360739,898.5494811558317,905.30390915087537,924.98032412634143,931.48435523718285,948.86501729194583,970.06899066656911,1012.2515419346757,1050.459568266765,1110.7142945530431,1127.7976286627409,1088.9721007394626,1089.9126352631583,1124.9143153974828,1216.9198132620759,1290.5187297579641,1420.2122232329309,1591.0807064976952,2281.3586749068354,{"$error":"#DIV/0!"}]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","957","994","","","","928","","","","","931","","","","","1,111","","","","","1,217","","","","",{"$error":"#DIV/0!"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok",{"$error":"#DIV/0!"}]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2475.1941435248746,2239.5719309276969,2125.4707812785787,2167.7731373274983,2163.8733977229299,1902.4546955912406,1920.3007321867606,1926.7312690636995,2003.63371501035,1992.0003173569228,2039.4780634066965,2096.8454514436339,2265.3158679398184,2389.2393099555261,2622.3546559065908,2717.6709095061656,2536.4750192245961,2611.1593183506002,2918.0380156594852,3627.436600397114,4182.1776927903938,5123.5597073292492,6369.2434569268162,11403.740526129974,242905.31187585212]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,231","2,475","","","","2,164","","","","","1,992","","","","","2,622","","","","","3,627","","","","","242,905","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,9116.7497226369051,9142.6689082880712,9099.5741291719569,8987.8108693902795,8809.0973902103688,8499.310503239114,8597.2344869698081,8706.4033218576551,8828.0347768332049,8963.4694655274106,9114.1142823397677,9389.3544417521225,9721.6512939716504,10131.402094618727,10652.387988352226,11347.947302621376,11792.519864713029,12065.966265930576,12391.18071449799,12778.752831662805,13246.181521548378,13480.999615263816,13698.983114573806,13945.423876845758,14620.80531867561,24861.323234148422]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2475.1941435248746,2239.5719309276969,2125.4707812785787,2167.7731373274983,2163.8733977229299,1902.4546955912406,1920.3007321867606,1926.7312690636995,2003.63371501035,1992.0003173569228,2039.4780634066965,2096.8454514436339,2265.3158679398184,2389.2393099555261,2622.3546559065908,2717.6709095061656,2536.4750192245961,2611.1593183506002,2918.0380156594852,3627.436600397114,4182.1776927903938,5123.5597073292492,6369.2434569268162,11403.740526129974,242905.31187585212]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11347.61130161365,11617.863051812947,11339.146060099654,11113.281650668858,10976.870527537867,10663.183900962043,10499.689182561049,10626.704054044416,10754.766045896904,10967.103180537761,11106.11459969669,11428.832505158818,11818.496745415285,12396.717962558545,13041.627298307752,13970.301958527967,14510.190774219194,14602.441285155171,15002.340032848591,15696.790847322291,16873.618121945492,17663.177308054212,18822.542821903055,20314.667333772573,26024.545844805583,267766.63511000056]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","11,348","11,618","","","","10,663","","","","","11,106","","","","","13,970","","","","","16,874","","","","","267,767","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,17.870681981267136,16.326380287211251,15.821623953932097,16.545235378323127,17.067902184628728,15.147326939982539,15.297554661081769,15.357623690357292,15.980820574057958,15.899730817678481,16.242205838319972,16.648345823790859,17.909561340384656,18.771797021464142,20.401440389359124,20.93781076647987,19.322356321398878,19.633067194887424,21.611751904866697,26.399412730149535,30.145021148131804,36.602372181930804,45.053302007065362,78.648516457485869,0]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,52.286694502928583,54.937212318728839,54.009319558877216,54.126732723352347,55.477775179904881,56.63225750981816,55.180597792165628,55.838579077259936,56.451152411350542,57.678785316674585,58.262873213028911,59.444860604062022,60.813385819451831,63.191697542404754,65.369672587621068,68.576108995054398,69.763820090564096,68.148365645483082,68.459076518971642,70.437761228950919,75.225422054233746,78.971030472216029,85.428381506015015,93.879311331149594,127.47452578157009,48.826009324084211]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,125.96236279623861,124.8139429701144,123.55022595437757,122.23745776781789,120.86583859781307,119.42648387678638,100.53884511245357,98.289958937431265,96.280786536041958,94.48807225644309,92.891568826547044,91.470962529296798,90.066912770018703,88.679988016631484,87.691910521922935,86.706320563506836,85.719604750031081,84.747983857184735,83.791420038129871,82.849494832697189,81.921086031956264,81.007393993013423,80.107636912210538,79.220064319771353,78.34711857634862,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,61.856714166658755,60.708294340534543,59.44457732479772,58.131809138238033,56.760189968233199,55.320835247206539,36.433196482873726,34.184310307851419,32.175137906462133,30.382423626863226,28.785920196967197,27.365313899716959,25.961264140438853,24.574339387051655,23.586261892343074,22.600671933926993,21.613956120451231,20.642335227604864,19.685771408550007,18.743846203117339,17.815437402376428,16.901745363433577,16.00198828263067,15.114415690191509,14.241469946768776,13.383109685843914]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,6.8591450426809883,6.2414228825080231,6.0165017194257837,6.2556737240037776,6.4131359032462907,5.6829367095954657,5.7397912901785952,5.7632799751600148,5.9987231829329399,5.9705858833948993,6.0976366933660318,6.2488633050625184,6.7214735538992745,7.0451958211050325,7.6587312579006754,7.8487329143889459,7.2315092088397517,7.3343920603250341,8.056394449725877,9.815296097717825,11.196439874555166,13.581673171433476,16.700661192922009,29.10205277348593,447.71974715197967]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,32.01002541370039,33.383837398522914,33.382524172554213,33.779772507226262,34.64637554396576,35.435653246815939,35.174369580158782,35.738977724736984,36.314970714533487,37.154849943929783,37.791890297125548,38.758453477488302,39.872065319103719,41.461771774299592,43.101233405642184,45.291561881976165,46.132904256853386,45.515680551304186,45.618563402789469,46.340565792190311,48.099467440182252,49.4806112170196,51.865844513897905,54.984832535386445,67.38622411595037,486.00391849444412]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,45.02932470610412,45.02932470610412,44.617948590383051,44.142671194720769,43.603736964314542,42.402500168332146,42.007989196930474,41.621334665729798,41.242861736543603,40.872991757049228,40.512271924114344,40.161416820404256,39.827725129388249,39.513646700100111,39.222482128922479,38.958768686540893,38.72889781887838,38.500842314505967,38.274586119510822,38.050113331064729,37.827408195945011,37.606455109070204,37.387238612050503,37.169743391752895,36.953954278880502,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,44.310659929581192,44.310659929581192,43.899283813860137,43.424006418197848,42.885072187791614,41.683835391809225,41.289324420407553,40.902669889206884,40.524196960020674,40.154326980526299,39.793607147591423,39.442752043881327,39.109060352865328,38.79498192357719,38.503817352399558,38.240103910017972,38.010233042355452,37.782177537983046,37.555921342987901,37.331448554541808,37.10874341942209,36.887790332547283,36.668573835527582,36.451078615229974,36.235289502357581,36.021191470043512]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Shadow_EH300","index":20,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2682554143248089E-2]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,351981.88195655704,330502.63582236588,309026.15038850158,287552.41118956421,266081.4038359492,240959.95558254427,212186.71059907856,183413.47859040831,154640.25948854868,125867.05322587116,104929.13085197344,91826.485964127234,78723.841076281009,65621.196188434798,52518.551300588588,41370.505970998929,32177.060199665815,22983.614428332716,13790.168656999609,4596.7228856665279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1094893.6179609892,1028079.1291577222,961273.22793615761,894475.86929945054,827687.00848652946,749542.89148341317,660039.30077213631,570535.75042095012,481032.24021837779,391528.76995405019,326398.15171565837,285640.3655865342,244882.57945740997,204124.79332828571,163367.00719916154,128689.30272113945,100091.67989421953,71494.05706729964,42896.43424037972,14298.811413459882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,33619.719458640109,31124.943021546871,28630.539685371066,26136.449002574736,23642.575286562584,21059.865568965412,18387.855274961497,15714.826440736402,13040.127679047118,10362.700932272946,8602.91116256024,7758.0653717667265,6901.9514327566503,6028.4842720799488,5129.4567429785429,4248.3789920796789,3378.1546584980279,2468.0954776667695,1537.6682431711288,623.19451758933633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,366.01117906036291,344.0335371810886,322.05589530181442,300.07825342254012,278.10061154326593,256.12296966399163,234.14532778471741,212.16768590544316,190.19004402616892,168.21240214689468,154.47637597234825,148.9819655025297,143.4875550327111,137.99314456289255,132.49873409307395,127.0043236232554,121.50991315343683,116.01550268361828,110.5210922137997,105.02668174398116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1480861.2305552468,1390050.7415388159,1299251.9739053319,1208464.807745012,1117689.0882205844,1011818.8356045869,890848.01197396102,769876.22313800035,648902.81742999982,527926.7365143412,440084.67010616435,385373.89888793073,330651.85952148034,275912.46693336335,221147.51397682173,174435.19200784131,135768.4046655368,97061.782475982734,58334.792232764259,19623.75549845973]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,5.6645980315776487,5.3180212369273203,4.9714934940788966,4.6250145460128325,4.2785841370563098,3.8019024725236812,3.3252209883794994,2.8485396836785726,2.3718585574806603,1.8951776088504519,1.6708018711172907,1.4464261333841297,1.2220503956509683,0.99767465791780718,0.77329892018464619,0.61863913614771693,0.4639793521107875,0.30931956807385808,0.15465978403692865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,17.620600806533105,16.542520541473166,15.464592859564828,14.386816961309382,13.309192051397321,11.82640063783186,10.343609785392315,8.8608194911385372,7.3780297521457561,5.8952405655045466,5.197285426723715,4.4993302879428843,3.801375149162054,3.1034200103812224,2.4054648716003921,1.9243718972803134,1.4432789229602345,0.96218594864015583,0.48109297432007658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.186188467062903,9.3892510342394893,8.5922505939754714,7.7951375610885174,6.9978304118924166,6.1950028407438467,5.3916146285470914,4.5873057505496933,3.7814888910218962,2.9732125869909489,2.7577889384013878,2.5359893022904862,2.3041779011315087,2.0571407284272425,1.7881557841734426,1.4933832933296014,1.1663424881019402,0.81363646569453607,0.45697352403793412,0.12746937576898712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.416126227246835,38.165495161114656,36.921660176713459,35.684519332817288,34.453972217318565,33.229919924291337,32.01226503139852,30.800911577638114,29.595765041423128,28.396732318990367,27.80189091618265,27.212981288351795,26.629914458873156,26.052602785771452,25.48095994170102,24.914900894226403,24.354341886398654,23.799200417623073,23.249395224813881,22.704846263831573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,72.887513532420485,69.41528797375463,65.949997124332654,62.491488401228018,59.039578817664612,55.053225875390723,51.072710433717425,47.097576503004916,43.127142242071443,39.16036308033631,37.427767152425048,35.694727011969292,33.957517904817685,32.210838182497724,30.447879517659501,28.951295220984036,27.427942649571616,25.884342400031624,24.34212150720882,22.832315639600562]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,91.400955272066696,91.400955272066696,91.400955272066696,88.458236229925745,84.707489220182225,80.956742210438691,77.205995200695142,71.353306017993802,66.308644802894989,61.263983587796226,56.65191317281532,51.881925371357767,46.986347660378307,41.992120207944055,35.393620388377521,28.657579806926481,21.921539225475449,17.879914876604825,13.8382905277342,9.79666617886358]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,27.884135980146642,30.003276539459449,30.003276539459449,30.003276539459449,49.920516525278451,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,61.96474662254807,61.96474662254807,61.96474662254807,37.178847973528839,37.178847973528839,37.178847973528839]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.95185952035905,257.79834110426009,255.86494000676063,254.0948376108735,257.58641808177003,239.8233897685862,233.21842970321902,226.43353911751876,214.05453742746033,201.0688791876598,187.48458375874526,172.70353561112395,154.23691406379197,136.34803512349293,118.31251465622941,102.74383822833212,90.317493507031173,78.05631691445933,69.093691923788271,66.016554946763591,63.200152563992155,60.471900532675512,59.164850364124327,57.901608026784395,56.681544269432671]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,456.04832989028932,467.24250234961545,436.86267302784972,390.21275012353942,372.38549651222411,331.22434504065291,324.6193849752857,317.83449438958547,330.3969096375327,315.77964494730145,298.44460250864341,279.91280735127856,275.51073660706425,250.45805589235357,227.37787420999126,207.19712736711307,190.00079484435457,172.84404054080329,158.88718809769796,163.3749219576892,153.82247899346672,144.35818638069904,114.22361321425799,108.91874652804744,103.6570584218251]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,10.744774140982802,10.748672994828828,10.747566800089027,10.73915110348454,10.061238382709188,9.3904891571952405,8.7197399316812962,8.0489907061673485,8.0489907061673502,8.0489907061673502,8.0489907061673502,8.0489907061673485,8.0489907061673485,8.0489907061673485,8.0489907061673502,8.0489907061673485,8.0489907061673502,8.0489907061673485,8.0489907061673502,8.0489907061673485]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,15.359711363806301,15.365284795964003,15.363703484743073,14.775985456938994,14.1908254766384,13.615521741099005,13.040218005559609,12.053983030349221,11.067748055138832,10.08151307992844,9.0952781047180515,8.1090431295076613,7.1228081542972692,6.1365731790868789,4.8581204334437791,3.5796676878006792,2.3012149421575789,1.5341432947717204,0.7670716473858602,0]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,16.616636770479481,16.622666291186995,16.620955577127535,15.985143043924904,15.352097889952276,14.729715543062319,14.107333196172362,13.040392030075292,11.973450863978222,10.906509697881154,9.8395685317840851,8.7726273656870184,7.705686199589949,6.6387450334928797,5.2556731515151958,3.8726012695375123,2.4895293875598292,1.6596862583732206,0.8298431291866103,0]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,33.181687064171761,33.193727386893315,33.190311269699379,32.008635560483143,30.685840670041173,29.384396974582138,28.082953279123103,25.956569787741234,23.976714277526444,21.996858767311654,20.454545786478885,18.752507789086451,16.923442294433084,14.99459784611901,12.368317535093007,9.6029220768385493,6.8375266185840884,5.1782893436314161,3.519052068678739,1.8598147937260623]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,8.9512400480526377,8.596752188989095,8.2482352083544015,7.8997182277197089,7.3022605466316621,6.704802865543618,6.1073451844555722,5.5098875033675281,4.912429822279484,4.314972141191439,3.7175144601033931,2.9430322809151859,2.1685501017269795,1.3940679225387724,0.92937861502584895,0.46468930751292442,0]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.5629277834017614,6.303022093616037,6.0474941709018726,5.791966248187709,5.3539183806777153,4.9158705131677198,4.4778226456577244,4.0397747781477307,3.6017269106377361,3.1636790431277415,2.7256311756177469,2.1577913473640495,1.5899515191103522,1.0221116908566548,0.68140779390443695,0.34070389695221848,0]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,92.029865002511727,92.063259003018956,92.053784355042708,89.023082996285979,85.189776701946172,81.415852795194979,77.641928888443786,71.756114481642456,66.687577281522195,61.619040081401899,56.988045410663631,52.197325723365701,47.279578538806838,42.262052400587258,35.631925454498564,28.862683361181418,22.093441267864275,18.031896011873993,13.970350755883704,9.9088054998934112]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3691.5168436662316,3531.500750409426,3374.2094398856602,3219.8713381967118,3069.4025800608947,2918.6734247142772,2768.4653035955362,2618.5207957582793,2469.544520336317,2320.6955184548842,2175.1271511252894,2034.4291804623356,1898.2899866253397,1767.0548345566754,1640.4042213997716,1517.1483982666543,1435.5746256154177,1367.0910722414869,1298.6075188675561,1230.1239654936253,1161.6404121196945,1093.6073389097489,1025.7428033408789,957.87826777200905,890.01373220313894,822.14919663426895,756.34932992500853,715.33757838507847,676.27134696274038,637.33305128030111,598.39475559786172,559.45645991542233,520.51816423298294,481.57986855054361,442.64157286810428,403.70327718566494,366.60523725720071,329.85883308758258,294.0179713114419,258.18733193610075,226.40720939092705,196.99285377227827,170.21071505356986,145.91934902731998,124.43314549695542,103.3777553923001,84.616632965502177,68.015771296404139,58.107420182980682,54.197514030025474,52.369881369826118,50.542248709626769,48.714616049427413,46.886983389228057,45.059350729028708,43.231718068829352,41.404085408630003,39.576452748430647,37.748820088231291,35.921187428031942,34.093554767832586,32.26592210763323,30.438289447433878,28.610656787234525,26.783024127035173,24.955391466835817,23.127758806636464,21.300126146437112,19.472493486237756,17.644860826038407,16.06693234735507,14.774169211478336,13.592540612721209,12.439973052964218,11.385762365590841]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,92.029865002511698,177.99090650085844,257.83804159301587,328.55067180299147,389.54231381005121,359.70055851226567,331.71977504457442,306.18897431241794,283.10817820898723,262.40611866097095,243.98938625051153,226.29280107684184,208.77286437875341,191.42955797654957,174.25612511335521,157.24583844113457,142.44766423985871,129.86240519770905,119.48983357353937,111.25117098673526,105.05823111126722,98.865291235799162,92.672351360331106,86.47941148486305,80.286471609394994,74.093531733926937,67.900591858458895,61.707651982990839,55.514712107522783,49.321772232054734,43.128832356586678,36.935892481118621,30.742952605650562,24.550012730182505,18.357072854714445,12.164132979246389,7.2354062750108019,3.571351474999199,1.1718384260839632,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81.415852795195008,153.46815818139228,214.29432916354168,265.11607264289904,306.3056914744443,281.6849856318758,258.71392683097821,237.84433818111438,218.9346918148488,201.82771962816179,186.36615351703369,171.44728003297578,156.67832467035319,142.04794908384724,127.54481492813933,113.15758385791081,100.72931258598777,90.173238199339607,81.347601798540865,74.120413016243887,68.359681485101007,62.598949953958126,56.838218422815245,51.077486891672365,45.316755360529484,39.556023829386604,33.795292298243723,28.034560767100849,22.273829235957972,16.513097704815095,10.752366173672216,6.2945926431051564,3.0755902832586393,1.0012947483215822,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56.988045410663645,105.15130215233309,144.73086562286463,176.00354826353222,197.7399925916454,210.30627545608806,215.16027088136849,215.78092009247925,212.33636619789243,204.99475230608024,188.0415563819916,171.81271979313789,156.09303813343419,140.72926557113064,125.58774412444888,110.53145630188648,96.879958859208813,84.505084741547066,73.276077536232052,63.055528900350609,53.659534766808676,44.903735438389333,36.603771217875583,28.649026286937268,20.9288848272442,13.3327310204662,7.6449327428523235,3.6400143406560277,1.1482715232482892,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3720.5357150163459,3622.2834636356542,3521.0481194744261,3413.6770895607456,3298.7531600592906,3179.797459360248,3059.1233884680473,2934.403224139578,2807.3595420271272,2677.7843346865402,2545.2042492102833,2450.1322442217306,2364.4597045821793,2275.2419960577608,2181.5498787255719,2083.3150884666843,1980.5732960306352,1876.1295283020529,1769.97182466187,1662.1782114926252]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,92.029865002511698,92.063259003018942,92.053784355042723,89.023082996285993,85.189776701946201,81.415852795195008,77.6419288884438,71.756114481642499,66.687577281522195,61.619040081401906,56.988045410663645,52.197325723365715,47.279578538806824,42.26205240058728,35.631925454498571,28.862683361181428,22.093441267864275,18.031896011873997,13.970350755883709,9.908805499893413]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-174.00508776445898,-167.59846101761241,-173.20417691683829,-177.80920869637481,-180.75902780784492,-187.1213792793223,-190.31551038371103,-193.28912851627109,-196.39411290996654,-200.11370620340134,-200.37155349423705,-198.31599978064503,-196.47627881011155,-193.73125939397292,-191.19424742198885,-189.5681308869209,-147.26933071191857,-132.95211817835772,-131.47976092500551,-129.32404278668747,-127.09747362006897,-124.83523370391386,-122.47566374045611,-120.12805439606674,-117.70241866913828]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,-95.091514276810599,-98.252251380692087,-101.23534416122837,-107.37102991368054,-114.92392950145513,-118.95570069904204,-120.67407089220123,-124.72016432846905,-127.04368211245072,-129.57520734058693,-132.58008547625724,-95.072004988552862,-85.672539639550905,-89.217708524418228,-93.6921173321889,-98.234790258887543,-102.74179243604958,-104.44376772858212,-106.15770364018303,-107.79361316924486]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2512.4134782172241,2605.8642000548189,2710.0579334821023,2824.8047172599477,2951.404996993454,3142.6549372944219,3433.9453502170059,3811.5259777461474,4326.3173877804438,5072.2650501975431,5783.4421921497242,6357.80537107482,7150.9039991610125,8246.245707365093,9864.6819016659538,11943.204031747413,14587.880743754369,19329.230109351105,30341.615302226954,84702.3502521263]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498,2498,null,null,null,2478,null,null,null,null,2951,null,null,null,null,5072,null,null,null,null,9865,null,null,null,null,84702]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,199.10403824316955,197.58794382995981,195.42427587601719,190.93145084887331,190.22364376509265,188.25229381775711,182.51583804561884,171.7595694959484,161.85825029527038,156.40917422329909,150.7689331950323,145.04721627272897,139.13365531042302,133.10992560245711,126.96616455196698,120.6799283040196,116.17212396992819,112.10999184653097,107.87976683747075,103.43738937176899,98.779622731201286,93.908158231306643,88.955995195590475,83.92256651567547]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,69.093240623106681,62.267956391054923,66.776143858731999,71.221199358230422,75.360263412798744,94.057300516074577,99.570736846726973,104.94075135442586,110.51489048376098,116.85328938484648,119.91415934644944,120.75996418649255,121.86351323772004,122.16044904910495,122.72206347010741,124.25631784578557,85.191178292155428,73.192795148559213,73.810012032756958,73.830335565766234,73.888939992615718,74.022670570579834,74.168997983611092,74.368797608211509,74.532374165189907]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.95185952035905,257.79834110426009,255.86494000676063,254.0948376108735,257.58641808177003,239.8233897685862,233.21842970321902,226.43353911751876,241.93867340760698,231.07215572711925,217.48786029820471,202.7068121505834,204.15743058907043,184.14941108945857,166.11389062219504,150.54521419429776,138.11886947299681,125.85769288042498,116.8950678897539,127.98130156931167,125.16489918654023,122.43664715522358,96.343698337653166,95.080456000313234,93.86039224296151]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,5.0979884614012905,3.9884317100623283,4.29448592097543,4.8815503818324935,6.0561126071704248,9.2631357198952706,10.835888354802247,12.243739707556959,13.445581929486572,14.657433356020746,14.94921216412698,15.512412412069764,15.873449390634255,16.168638266106655,16.460154667692894,16.927523965764738,11.290558818225975,9.8633396589099434,10.250002985670969,10.659910515248537,11.133118030431445,11.49425676746986,11.857313200184791,12.19818345106156,12.495472905460558]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.96577569875035,526.84008056098446,508.91645330152437,530.19143832339341,535.71390170337179,533.36746976964855,531.8773487225053,526.13386822512041,537.65871531680295,524.44112876325687,508.7604060320802,489.74812194417802,486.94160949015372,461.6121537150932,438.40603436245249,418.69522055781511,355.28053488739778,325.08595165782231,313.06507475471284,320.3513144877972,313.62434658135635,306.73319722447451,276.27816775275573,270.60343225517676,264.8108058292874]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,340.32123466718485,310.0922910288449,301.10422723092688,318.07105483050827,330.02749588306318,334.02637000280731,339.54337241423053,343.20393573834491,359.40647381433109,360.51127334061232,371.86621250276909,385.46176006641292,419.86111438576199,446.89450269884094,494.64724329931607,510.82190499119463,475.6967205566346,487.41997389343874,541.00655531968334,666.76362387863321,769.11140841988617,942.93514309786758,1192.663369325307,2147.9878170269421,33996.968470194173]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,339,340,null,null,null,330,null,null,null,null,361,null,null,null,null,495,null,null,null,null,667,null,null,null,null,33997]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,633.60261207405597,617.97949925122896,613.32681807021424,606.64726771078574,596.69771136672489,585.75367740688932,573.11965545580836,576.64065000091182,581.0723967647898,586.54496741538867,593.22138568755258,601.30888473707,611.6015188422665,624.35919416636602,640.27772255556363,660.39790595057423,686.40062675812896,692.62834600404756,687.68645856864225,682.53685327272228,676.97239391926826,670.55261099020936,666.9057375932548,663.34781232793341,659.87666572762021,656.49018123950918,{"$error":"#DIV/0!"}]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,340.32123466718485,310.0922910288449,301.10422723092688,318.07105483050827,330.02749588306318,334.02637000280731,339.54337241423053,343.20393573834491,359.40647381433109,360.51127334061232,371.86621250276909,385.46176006641292,419.86111438576199,446.89450269884094,494.64724329931607,510.82190499119463,475.6967205566346,487.41997389343874,541.00655531968334,666.76362387863321,769.11140841988617,942.93514309786758,1192.663369325307,2147.9878170269421,33996.968470194173]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,633.60261207405597,956.77145202925749,953.6480527373991,916.73955873963064,897.80193859765177,903.8247322373976,903.14715133887148,910.66702000371913,920.61576917902039,929.74890315373364,952.62785950188368,961.82015807768232,983.46773134503565,1009.8209542327789,1060.1388369413257,1107.2924086494152,1181.0478700574449,1203.4502509952422,1163.3831791252769,1169.956827166161,1217.9789492389516,1337.3162348688425,1436.017146013141,1606.282955425801,1852.5400350529271,2804.4779982664513,{"$error":"#DIV/0!"}]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,957,954,null,null,null,903,null,null,null,null,962,null,null,null,null,1181,null,null,null,null,1337,null,null,null,null,{"$error":"#DIV/0!"}]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok",{"$error":"#DIV/0!"}]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2210.7814886631709,2004.4584838458197,1918.1145924262323,1990.0217434636402,2014.2478907340255,2021.5584793442299,2053.7714963171902,2074.4884866681709,2170.6089720329996,2175.0209663288806,2248.7253628328481,2337.9543955163585,2556.9488904798204,2737.3567217830537,3057.0320966523159,3190.1282706617521,3006.8178913446923,3124.2191191717384,3524.2910284756658,4426.7715247433125,5157.9434937665465,6383.1571893098162,8157.5713042541793,15075.125041890733,326749.59422235872]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2231,2211,null,null,null,2014,null,null,null,null,2175,null,null,null,null,3057,null,null,null,null,4427,null,null,null,null,326750]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,9116.7497226369051,9142.6689082880712,9099.5741291719569,8987.8108693902795,8809.0973902103688,8499.310503239114,8597.2344869698081,8706.4033218576551,8828.0347768332049,8963.4694655274106,9114.1142823397677,9389.3544417521225,9721.6512939716504,10131.402094618727,10652.387988352226,11347.947302621376,11792.519864713029,12065.966265930576,12391.18071449799,12778.752831662805,13246.181521548378,13480.999615263816,13698.983114573806,13945.423876845758,14620.80531867561,24861.323234148422]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2210.7814886631709,2004.4584838458197,1918.1145924262323,1990.0217434636402,2014.2478907340255,2021.5584793442299,2053.7714963171902,2074.4884866681709,2170.6089720329996,2175.0209663288806,2248.7253628328481,2337.9543955163585,2556.9488904798204,2737.3567217830537,3057.0320966523159,3190.1282706617521,3006.8178913446923,3124.2191191717384,3524.2910284756658,4426.7715247433125,5157.9434937665465,6383.1571893098162,8157.5713042541793,15075.125041890733,326749.59422235872]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11347.61130161365,11353.450396951243,11104.032613017776,10905.925461816512,10799.119133674008,10513.55839397314,10618.792966314038,10760.174818174844,10902.523263501376,11134.078437560411,11289.135248668648,11638.07980458497,12059.605689488009,12688.350985098547,13389.744710135279,14404.979399273692,14982.64813537478,15072.784157275268,15515.39983366973,16303.04386013847,17672.953046291692,18638.943109030362,20082.140303883622,22102.995181099937,29695.930360566344,351610.91745650716]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11348,11353,null,null,null,10514,null,null,null,null,11289,null,null,null,null,14405,null,null,null,null,17673,null,null,null,null,351611]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,15.961646086358728,14.612413660514955,14.278101608934799,15.188571897416519,15.887706744221029,16.09563018025225,16.360813282879249,16.535369534803174,17.312601728864685,17.360563442741537,17.90863107199722,18.56268103593926,20.215208680776087,21.506889051481604,23.783151507646927,24.57777423244038,22.905333681496394,23.490716735352752,26.101820106257176,32.216736339645017,37.17831405597672,45.600853407576224,57.703167746717895,103.96906324193291,0]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,52.286694502928583,53.028176423820433,52.295352932180926,52.583210378355055,54.121111698998277,55.452062069410452,56.128901032435337,56.901837699057417,57.628898255796422,59.010566471481305,59.723705838091959,61.111285837739267,62.72772103160024,65.497344882796185,68.104764617638537,71.957820113342194,73.403783556524601,71.731343005580612,72.316726059436974,74.92782943034139,81.042745663729235,86.004323380060953,94.426862731660435,106.52917707080211,152.79507256601713,48.826009324084211]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,125.96236279623861,124.8139429701144,123.55022595437757,122.23745776781789,120.86583859781307,119.42648387678638,100.53884511245357,98.289958937431265,96.280786536041958,94.48807225644309,92.891568826547044,91.470962529296798,90.066912770018703,88.679988016631484,87.691910521922935,86.706320563506836,85.719604750031081,84.747983857184735,83.791420038129871,82.849494832697189,81.921086031956264,81.007393993013423,80.107636912210538,79.220064319771353,78.34711857634862,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,61.856714166658755,60.708294340534543,59.44457732479772,58.131809138238033,56.760189968233199,55.320835247206539,36.433196482873726,34.184310307851419,32.175137906462133,30.382423626863226,28.785920196967197,27.365313899716959,25.961264140438853,24.574339387051655,23.586261892343074,22.600671933926993,21.613956120451231,20.642335227604864,19.685771408550007,18.743846203117339,17.815437402376428,16.901745363433577,16.00198828263067,15.114415690191509,14.241469946768776,13.383109685843914]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,6.1264167613212086,5.5861894299283996,5.4295452306552114,5.7427258030003649,5.9696863410298793,6.0387187771054789,6.1387362661443747,6.2052545395833318,6.4986340886908698,6.5191503055992284,6.7232448005880281,6.9673982987126797,7.5867849553635827,8.0716963164057098,8.9282306732620356,9.213207041177542,8.5724602472964193,8.7755073929549354,9.730194921608355,11.978175791561652,13.80873995475269,16.920648865099817,21.389798557831654,38.47133171179653,602.26038112338904]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,32.01002541370039,32.651109117163131,32.72729071997459,33.192816018455694,34.133427622962344,34.992203684599531,35.530151647668795,36.137922700702767,36.756945278956799,37.654760849687712,38.340454719329884,39.384061584710295,40.590600312753871,42.327083175763903,44.127733900942857,46.561061297337524,47.49737838364198,46.856631589760859,47.059678735419375,48.014366264072791,50.262347134026093,52.092911297217121,55.204820207564261,59.673969900296086,76.75550305426097,640.54455246585349]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,45.02932470610412,45.02932470610412,44.617948590383051,44.142671194720769,43.603736964314542,42.402500168332146,42.007989196930474,41.621334665729798,41.242861736543603,40.872991757049228,40.512271924114344,40.161416820404256,39.827725129388249,39.513646700100111,39.222482128922479,38.958768686540893,38.72889781887838,38.500842314505967,38.274586119510822,38.050113331064729,37.827408195945011,37.606455109070204,37.387238612050503,37.169743391752895,36.953954278880502,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,44.310659929581192,44.310659929581192,43.899283813860137,43.424006418197848,42.885072187791614,41.683835391809225,41.289324420407553,40.902669889206884,40.524196960020674,40.154326980526299,39.793607147591423,39.442752043881327,39.109060352865328,38.79498192357719,38.503817352399558,38.240103910017972,38.010233042355452,37.782177537983046,37.555921342987901,37.331448554541808,37.10874341942209,36.887790332547283,36.668573835527582,36.451078615229974,36.235289502357581,36.021191470043512]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Comparison_EH300","index":21,"n_rows":119,"n_cols":94,"rows_kept":119,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_Comparison (2)",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer"]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","number","n/a","Mid-year",null,null,null,null,null,null,1565613.1261586735,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1480861.2305552468,1390050.7415388159,1299251.9739053319,1208464.807745012,1117689.0882205844,1011818.8356045869,890848.01197396102,769876.22313800035,648902.81742999982,527926.7365143412,440084.67010616435,385373.89888793073,330651.85952148034,275912.46693336335,221147.51397682173,174435.19200784131,135768.4046655368,97061.782475982734,58334.792232764259,19623.75549845973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","number","n/a","Mid-year",null,null,null,null,null,null,19623.75549845973,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1480861.2305552468,1390050.7415388159,1299251.9739053319,1208464.807745012,1117689.0882205844,1011818.8356045869,890848.01197396102,769876.22313800035,648902.81742999982,527926.7365143412,440084.67010616435,385373.89888793073,330651.85952148034,275912.46693336335,221147.51397682173,174435.19200784131,135768.4046655368,97061.782475982734,58334.792232764259,19623.75549845973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","PJ","n/a","End-year",null,null,null,null,null,null,87.144740694837196,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,72.887513532420485,69.41528797375463,65.949997124332654,62.491488401228018,59.039578817664612,55.053225875390723,51.072710433717425,47.097576503004916,43.127142242071443,39.16036308033631,37.427767152425048,35.694727011969292,33.957517904817685,32.210838182497724,30.447879517659501,28.951295220984036,27.427942649571616,25.884342400031624,24.34212150720882,22.832315639600562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","PJ","n/a","End-year",null,null,null,null,null,null,22.832315639600562,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,72.887513532420485,69.41528797375463,65.949997124332654,62.491488401228018,59.039578817664612,55.053225875390723,51.072710433717425,47.097576503004916,43.127142242071443,39.16036308033631,37.427767152425048,35.694727011969292,33.957517904817685,32.210838182497724,30.447879517659501,28.951295220984036,27.427942649571616,25.884342400031624,24.34212150720882,22.832315639600562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,467.24250234961545,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,456.04832989028932,467.21287434961545,436.80341702784972,390.12386612353941,372.2669845122241,331.07620504065289,324.47124497528574,317.68635438958546,330.24876963753275,315.63150494730144,298.2964625086434,279.76466735127849,275.36259660706423,250.30991589235356,227.22973420999131,207.04898736711306,189.85265484435456,172.69590054080328,158.73904809769795,163.22683173382859,153.67469444059824,144.2107074988227,114.0762175562688,108.77283373886397,103.51445810236547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,103.51445810236547,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,456.04832989028932,467.24250234961545,436.86267302784972,390.21275012353942,372.38549651222411,331.22434504065291,324.6193849752857,317.83449438958547,330.3969096375327,315.77964494730145,298.44460250864341,279.91280735127856,275.51073660706425,250.45805589235357,227.37787420999126,207.19712736711307,190.00079484435457,172.84404054080329,158.88718809769796,163.3749219576892,153.82247899346672,144.35818638069904,114.22361321425799,108.91874652804744,103.6570584218251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net capex","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,208.03736604236877,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,92.029865002511727,92.063259003018956,92.053784355042708,89.023082996285979,85.189776701946172,81.415852795194979,77.641928888443786,71.756114481642456,66.687577281522195,61.619040081401899,56.988045410663631,52.197325723365701,47.279578538806838,42.262052400587258,35.631925454498564,28.862683361181418,22.093441267864275,18.031896011873993,13.970350755883704,9.9088054998934112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,9.9088054998934112,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,92.029865002511727,92.063259003018956,92.053784355042708,89.023082996285979,85.189776701946172,81.415852795194979,77.641928888443786,71.756114481642456,66.687577281522195,61.619040081401899,56.988045410663631,52.197325723365701,47.279578538806838,42.262052400587258,35.631925454498564,28.862683361181418,22.093441267864275,18.031896011873993,13.970350755883704,9.9088054998934112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,3927.2808453082189,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3820.9475457432245,3801.3864507679814,3747.2808453082184,3643.4626061421941,3515.6272292931562,3420.5357150163459,3322.2834636356542,3221.0481194744261,3113.6770895607451,2998.7531600592902,2879.797459360248,2759.1233884680469,2634.4032241395776,2507.3595420271267,2377.7843346865398,2245.2042492102828,2150.1322442217297,2064.4597045821788,1975.3427982841461,1882.269698757018,1784.6539263031912,1682.0806715082174,1580.6398782747617,1481.1902947719716,1380.1048017401204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,1380.1048017401204,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3720.5357150163459,3622.2834636356542,3521.0481194744261,3413.6770895607456,3298.7531600592906,3179.797459360248,3059.1233884680473,2934.403224139578,2807.3595420271272,2677.7843346865402,2545.2042492102833,2450.1322442217306,2364.4597045821793,2275.2419960577608,2181.5498787255719,2083.3150884666843,1980.5732960306352,1876.1295283020529,1769.97182466187,1662.1782114926252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,40.438905024756338,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-44.57438568746548,-19.561094975243776,-54.105605459762529,-103.8182391660248,-127.83537684903713,-95.091514276810599,-98.252251380692087,-101.23534416122837,-107.37102991368054,-114.92392950145513,-118.95570069904204,-120.67407089220123,-124.72016432846905,-127.04368211245072,-129.57520734058693,-132.58008547625724,-95.072004988552862,-85.672539639550905,-89.116906298032532,-93.073099527128079,-97.615772453826722,-102.57325479497396,-101.44079323345569,-99.449583502789991,-101.08549303185181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,-132.58008547625724,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,-95.091514276810599,-98.252251380692087,-101.23534416122837,-107.37102991368054,-114.92392950145513,-118.95570069904204,-120.67407089220123,-124.72016432846905,-127.04368211245072,-129.57520734058693,-132.58008547625724,-95.072004988552862,-85.672539639550905,-89.217708524418228,-93.6921173321889,-98.234790258887543,-102.74179243604958,-104.44376772858212,-106.15770364018303,-107.79361316924486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,84702.3502521263,0,0,0,0,2498.2318593976884,2459.0268932391764,2431.5878806347514,2393.490947857852,2337.2620400385667,2283.5835497614621,2309.8286621588582,2390.044740350856,2479.1558405660912,2576.555866257163,2682.9940380230887,2846.159172001871,3097.1875689033859,3421.8529485191812,3863.9985444316667,4504.0043820965802,5101.7551887655127,5579.3406103172611,6243.6053061061466,7159.3096906390192,8511.3762524786835,10231.042863317205,12389.338120691593,16284.884101174219,25391.198598287763,70328.271357052174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,2283.5835497614621,0,0,0,0,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2512.4134782172241,2605.8642000548189,2710.0579334821023,2824.8047172599477,2951.404996993454,3142.6549372944219,3433.9453502170059,3811.5259777461474,4326.3173877804438,5072.2650501975431,5783.4421921497242,6357.80537107482,7150.9039991610125,8246.245707365093,9864.6819016659538,11943.204031747413,14587.880743754369,19329.230109351105,30341.615302226954,84702.3502521263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,644.85211324180432,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,644.85211324180432,594.249610419433,574.95905689744382,594.92495543846042,599.20605276204594,525.46754818618285,523.75412650996475,518.0740097819687,530.08070155546307,517.2729669212473,501.59224419007074,482.57996010216851,479.77344764814427,454.44399187308375,431.23787252044303,411.52705871580559,348.11237304538832,317.91778981581285,305.78118130950509,312.47486337695403,305.76268620321235,299.40352638957535,265.69829103693854,255.84140967399867,250.20906621744422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,250.20906621744422,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.96577569875035,526.84008056098446,508.91645330152437,530.19143832339341,535.71390170337179,533.36746976964855,531.8773487225053,526.13386822512041,537.65871531680295,524.44112876325687,508.7604060320802,489.74812194417802,486.94160949015372,461.6121537150932,438.40603436245249,418.69522055781511,355.28053488739778,325.08595165782231,313.06507475471284,320.3513144877972,313.62434658135635,306.73319722447451,276.27816775275573,270.60343225517676,264.8108058292874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual network (Jemena) bill - Residential"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,33996.968470194173,0,0,0,0,338.79195277802859,381.02414521063071,346.4646419879063,333.65485025025373,346.48158528303827,354.54311365729194,314.34660068269557,317.47708439104184,318.75894173548676,331.75893843878879,330.17547050011279,337.26349844967928,345.70979650020303,371.97381937911211,390.0616623161909,424.31366779491429,435.16928265869331,401.28564217082038,407.37578199043617,447.94192147821445,546.36720227186652,623.61299216470923,756.8644109049975,931.20404077007515,1624.8684936673264,25273.311352504039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,301.10422723092688,0,0,0,0,338.79195277802859,340.32123466718485,310.0922910288449,301.10422723092688,318.07105483050827,330.02749588306318,334.02637000280731,339.54337241423053,343.20393573834491,359.40647381433109,360.51127334061232,371.86621250276909,385.46176006641292,419.86111438576199,446.89450269884094,494.64724329931607,510.82190499119463,475.6967205566346,487.41997389343874,541.00655531968334,666.76362387863321,769.11140841988617,942.93514309786758,1192.663369325307,2147.9878170269421,33996.968470194173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,{"$error":"#DIV/0!"},0,0,0,633.60261207405597,956.77145202925749,994.35096328084501,953.11190969869199,930.35256161697862,932.23526268992759,927.66276911310024,890.98725068360739,898.5494811558317,905.30390915087537,924.98032412634143,931.48435523718285,948.86501729194583,970.06899066656911,1012.2515419346757,1050.459568266765,1110.7142945530431,1127.7976286627409,1088.9721007394626,1089.9126352631583,1124.9143153974828,1216.9198132620759,1290.5187297579641,1420.2122232329309,1591.0807064976952,2281.3586749068354,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,{"$error":"#DIV/0!"},0,0,0,633.60261207405597,956.77145202925749,953.6480527373991,916.73955873963064,897.80193859765177,903.8247322373976,903.14715133887148,910.66702000371913,920.61576917902039,929.74890315373364,952.62785950188368,961.82015807768232,983.46773134503565,1009.8209542327789,1060.1388369413257,1107.2924086494152,1181.0478700574449,1203.4502509952422,1163.3831791252769,1169.956827166161,1217.9789492389516,1337.3162348688425,1436.017146013141,1606.282955425801,1852.5400350529271,2804.4779982664513,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Residential"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,152.79507256601713,0,0,0,0,52.286694502928583,54.937212318728839,54.009319558877216,54.126732723352347,55.477775179904881,56.63225750981816,55.180597792165628,55.838579077259936,56.451152411350542,57.678785316674585,58.262873213028911,59.444860604062022,60.813385819451831,63.191697542404754,65.369672587621068,68.576108995054398,69.763820090564096,68.148365645483082,68.459076518971642,70.437761228950919,75.225422054233746,78.971030472216029,85.428381506015015,93.879311331149594,127.47452578157009,48.826009324084211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,14.241469946768776,0,0,0,0,52.286694502928583,53.028176423820433,52.295352932180926,52.583210378355055,54.121111698998277,55.452062069410452,56.128901032435337,56.901837699057417,57.628898255796422,59.010566471481305,59.723705838091959,61.111285837739267,62.72772103160024,65.497344882796185,68.104764617638537,71.957820113342194,73.403783556524601,71.731343005580612,72.316726059436974,74.92782943034139,81.042745663729235,86.004323380060953,94.426862731660435,106.52917707080211,152.79507256601713,48.826009324084211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,77.488758315423766,0,0,0,0,125.96236279623861,60.708294340534543,59.44457732479772,58.131809138238033,56.760189968233199,55.320835247206539,36.433196482873726,34.184310307851419,32.175137906462133,30.382423626863226,28.785920196967197,27.365313899716959,25.961264140438853,24.574339387051655,23.586261892343074,22.600671933926993,21.613956120451231,20.642335227604864,19.685771408550007,18.743846203117339,17.815437402376428,16.901745363433577,16.00198828263067,15.114415690191509,14.241469946768776,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,14.241469946768776,0,0,0,0,125.96236279623861,60.708294340534543,59.44457732479772,58.131809138238033,56.760189968233199,55.320835247206539,36.433196482873726,34.184310307851419,32.175137906462133,30.382423626863226,28.785920196967197,27.365313899716959,25.961264140438853,24.574339387051655,23.586261892343074,22.600671933926993,21.613956120451231,20.642335227604864,19.685771408550007,18.743846203117339,17.815437402376428,16.901745363433577,16.00198828263067,15.114415690191509,14.241469946768776,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,326749.59422235872,0,0,0,0,2230.8615789767441,2475.1941435248746,2239.5719309276969,2125.4707812785787,2167.7731373274983,2163.8733977229299,1902.4546955912406,1920.3007321867606,1926.7312690636995,2003.63371501035,1992.0003173569228,2039.4780634066965,2096.8454514436339,2265.3158679398184,2389.2393099555261,2622.3546559065908,2717.6709095061656,2536.4750192245961,2611.1593183506002,2918.0380156594852,3627.436600397114,4182.1776927903938,5123.5597073292492,6369.2434569268162,11403.740526129974,242905.31187585212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1902.4546955912406,0,0,0,0,2230.8615789767441,2210.7814886631709,2004.4584838458197,1918.1145924262323,1990.0217434636402,2014.2478907340255,2021.5584793442299,2053.7714963171902,2074.4884866681709,2170.6089720329996,2175.0209663288806,2248.7253628328481,2337.9543955163585,2556.9488904798204,2737.3567217830537,3057.0320966523159,3190.1282706617521,3006.8178913446923,3124.2191191717384,3524.2910284756658,4426.7715247433125,5157.9434937665465,6383.1571893098162,8157.5713042541793,15075.125041890733,326749.59422235872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,351610.91745650716,0,0,0,0,11347.61130161365,11617.863051812947,11339.146060099654,11113.281650668858,10976.870527537867,10663.183900962043,10499.689182561049,10626.704054044416,10754.766045896904,10967.103180537761,11106.11459969669,11428.832505158818,11818.496745415285,12396.717962558545,13041.627298307752,13970.301958527967,14510.190774219194,14602.441285155171,15002.340032848591,15696.790847322291,16873.618121945492,17663.177308054212,18822.542821903055,20314.667333772573,26024.545844805583,267766.63511000056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,10499.689182561049,0,0,0,0,11347.61130161365,11353.450396951243,11104.032613017776,10905.925461816512,10799.119133674008,10513.55839397314,10618.792966314038,10760.174818174844,10902.523263501376,11134.078437560411,11289.135248668648,11638.07980458497,12059.605689488009,12688.350985098547,13389.744710135279,14404.979399273692,14982.64813537478,15072.784157275268,15515.39983366973,16303.04386013847,17672.953046291692,18638.943109030362,20082.140303883622,22102.995181099937,29695.930360566344,351610.91745650716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Commercial"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,640.54455246585349,0,0,0,0,32.01002541370039,33.383837398522914,33.382524172554213,33.779772507226262,34.64637554396576,35.435653246815939,35.174369580158782,35.738977724736984,36.314970714533487,37.154849943929783,37.791890297125548,38.758453477488302,39.872065319103719,41.461771774299592,43.101233405642184,45.291561881976165,46.132904256853386,45.515680551304186,45.618563402789469,46.340565792190311,48.099467440182252,49.4806112170196,51.865844513897905,54.984832535386445,67.38622411595037,486.00391849444412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,32.651109117163131,0,0,0,0,32.01002541370039,32.651109117163131,32.72729071997459,33.192816018455694,34.133427622962344,34.992203684599531,35.530151647668795,36.137922700702767,36.756945278956799,37.654760849687712,38.340454719329884,39.384061584710295,40.590600312753871,42.327083175763903,44.127733900942857,46.561061297337524,47.49737838364198,46.856631589760859,47.059678735419375,48.014366264072791,50.262347134026093,52.092911297217121,55.204820207564261,59.673969900296086,76.75550305426097,640.54455246585349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer gas price based on BB revenue"]
[]
[null,null,"End-customer Gas Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,152.79507256601713,0,0,0,0,52.286694502928583,54.937212318728839,54.009319558877216,54.126732723352347,55.477775179904881,56.63225750981816,55.180597792165628,55.838579077259936,56.451152411350542,57.678785316674585,58.262873213028911,59.444860604062022,60.813385819451831,63.191697542404754,65.369672587621068,68.576108995054398,69.763820090564096,68.148365645483082,68.459076518971642,70.437761228950919,75.225422054233746,78.971030472216029,85.428381506015015,93.879311331149594,127.47452578157009,48.826009324084211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,48.826009324084211,0,0,0,0,52.286694502928583,53.028176423820433,52.295352932180926,52.583210378355055,54.121111698998277,55.452062069410452,56.128901032435337,56.901837699057417,57.628898255796422,59.010566471481305,59.723705838091959,61.111285837739267,62.72772103160024,65.497344882796185,68.104764617638537,71.957820113342194,73.403783556524601,71.731343005580612,72.316726059436974,74.92782943034139,81.042745663729235,86.004323380060953,94.426862731660435,106.52917707080211,152.79507256601713,48.826009324084211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"End-customer Gas Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,29.614048192771079,0,0,0,0,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,17.854569206148572,0,0,0,0,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Calc|Charts_EH500","index":22,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts (2)",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2682554143248089E-2]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,351981.88195655704,330502.63582236588,309026.15038850158,287552.41118956421,266081.4038359492,240959.95558254427,212186.71059907856,183413.47859040831,154640.25948854868,125867.05322587116,104929.13085197344,91826.485964127234,78723.841076281009,65621.196188434798,52518.551300588588,41370.505970998929,32177.060199665815,22983.614428332716,13790.168656999609,4596.7228856665279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1094893.6179609892,1028079.1291577222,961273.22793615761,894475.86929945054,827687.00848652946,749542.89148341317,660039.30077213631,570535.75042095012,481032.24021837779,391528.76995405019,326398.15171565837,285640.3655865342,244882.57945740997,204124.79332828571,163367.00719916154,128689.30272113945,100091.67989421953,71494.05706729964,42896.43424037972,14298.811413459882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,33619.719458640109,31124.943021546871,28630.539685371066,26136.449002574736,23642.575286562584,21059.865568965412,18387.855274961497,15714.826440736402,13040.127679047118,10362.700932272946,8602.91116256024,7758.0653717667265,6901.9514327566503,6028.4842720799488,5129.4567429785429,4248.3789920796789,3378.1546584980279,2468.0954776667695,1537.6682431711288,623.19451758933633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,366.01117906036291,344.0335371810886,322.05589530181442,300.07825342254012,278.10061154326593,256.12296966399163,234.14532778471741,212.16768590544316,190.19004402616892,168.21240214689468,154.47637597234825,148.9819655025297,143.4875550327111,137.99314456289255,132.49873409307395,127.0043236232554,121.50991315343683,116.01550268361828,110.5210922137997,105.02668174398116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1480861.2305552468,1390050.7415388159,1299251.9739053319,1208464.807745012,1117689.0882205844,1011818.8356045869,890848.01197396102,769876.22313800035,648902.81742999982,527926.7365143412,440084.67010616435,385373.89888793073,330651.85952148034,275912.46693336335,221147.51397682173,174435.19200784131,135768.4046655368,97061.782475982734,58334.792232764259,19623.75549845973]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,5.6645980315776487,5.3180212369273203,4.9714934940788966,4.6250145460128325,4.2785841370563098,3.8019024725236812,3.3252209883794994,2.8485396836785726,2.3718585574806603,1.8951776088504519,1.6708018711172907,1.4464261333841297,1.2220503956509683,0.99767465791780718,0.77329892018464619,0.61863913614771693,0.4639793521107875,0.30931956807385808,0.15465978403692865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,17.620600806533105,16.542520541473166,15.464592859564828,14.386816961309382,13.309192051397321,11.82640063783186,10.343609785392315,8.8608194911385372,7.3780297521457561,5.8952405655045466,5.197285426723715,4.4993302879428843,3.801375149162054,3.1034200103812224,2.4054648716003921,1.9243718972803134,1.4432789229602345,0.96218594864015583,0.48109297432007658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.186188467062903,9.3892510342394893,8.5922505939754714,7.7951375610885174,6.9978304118924166,6.1950028407438467,5.3916146285470914,4.5873057505496933,3.7814888910218962,2.9732125869909489,2.7577889384013878,2.5359893022904862,2.3041779011315087,2.0571407284272425,1.7881557841734426,1.4933832933296014,1.1663424881019402,0.81363646569453607,0.45697352403793412,0.12746937576898712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.416126227246835,38.165495161114656,36.921660176713459,35.684519332817288,34.453972217318565,33.229919924291337,32.01226503139852,30.800911577638114,29.595765041423128,28.396732318990367,27.80189091618265,27.212981288351795,26.629914458873156,26.052602785771452,25.48095994170102,24.914900894226403,24.354341886398654,23.799200417623073,23.249395224813881,22.704846263831573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,72.887513532420485,69.41528797375463,65.949997124332654,62.491488401228018,59.039578817664612,55.053225875390723,51.072710433717425,47.097576503004916,43.127142242071443,39.16036308033631,37.427767152425048,35.694727011969292,33.957517904817685,32.210838182497724,30.447879517659501,28.951295220984036,27.427942649571616,25.884342400031624,24.34212150720882,22.832315639600562]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,91.400955272066696,91.400955272066696,91.400955272066696,88.458236229925745,84.707489220182225,80.956742210438691,77.205995200695142,71.353306017993802,66.308644802894989,61.263983587796226,56.65191317281532,51.881925371357767,46.986347660378307,41.992120207944055,35.393620388377521,28.657579806926481,21.921539225475449,17.879914876604825,13.8382905277342,9.79666617886358]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,27.884135980146642,30.003276539459449,30.003276539459449,30.003276539459449,49.920516525278451,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,61.96474662254807,61.96474662254807,61.96474662254807,37.178847973528839,37.178847973528839,37.178847973528839]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.95185952035905,257.7489611042601,255.76618000676061,253.94669761087349,257.38889808177004,239.57648976858621,232.97152970321903,226.18663911751878,213.80763742746032,200.82197918765979,187.23768375874528,172.45663561112394,153.99001406379199,136.10113512349292,118.0656146562294,102.49693822833214,90.091710135615386,77.840309963046565,68.881237775253794,65.807718938945101,62.994934696889651,60.270300806288979,58.966646331348805,57.706716463732725,56.489965176104867]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,456.04832989028932,467.19312234961546,436.7639130278497,390.06461012353941,372.18797651222405,330.97744504065292,324.37248497528572,317.58759438958549,330.15000963753272,315.53274494730147,298.19770250864343,279.66590735127852,275.26383660706426,250.21115589235356,227.13097420999128,206.95022736711309,189.77501147293879,172.6280335893905,158.67473394916348,163.16608594987071,153.61726112636421,144.15658665431249,114.02540918148247,108.72385496499577,103.46547932849728]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,10.744774140982802,10.748672994828828,10.747566800089027,10.73915110348454,10.061238382709188,9.3904891571952405,8.7197399316812962,8.0489907061673485,8.0489907061673502,8.0489907061673502,8.0489907061673502,8.0489907061673485,8.0489907061673485,8.0489907061673485,8.0489907061673502,8.0489907061673485,8.0489907061673502,8.0489907061673485,8.0489907061673502,8.0489907061673485]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,15.359711363806301,15.365284795964003,15.363703484743073,14.775985456938994,14.1908254766384,13.615521741099005,13.040218005559609,12.053983030349221,11.067748055138832,10.08151307992844,9.0952781047180515,8.1090431295076613,7.1228081542972692,6.1365731790868789,4.8581204334437791,3.5796676878006792,2.3012149421575789,1.5341432947717204,0.7670716473858602,0]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,16.616636770479481,16.622666291186995,16.620955577127535,15.985143043924904,15.352097889952276,14.729715543062319,14.107333196172362,13.040392030075292,11.973450863978222,10.906509697881154,9.8395685317840851,8.7726273656870184,7.705686199589949,6.6387450334928797,5.2556731515151958,3.8726012695375123,2.4895293875598292,1.6596862583732206,0.8298431291866103,0]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,33.181687064171761,33.193727386893315,33.190311269699379,32.008635560483143,30.685840670041173,29.384396974582138,28.082953279123103,25.956569787741234,23.976714277526444,21.996858767311654,20.454545786478885,18.752507789086451,16.923442294433084,14.99459784611901,12.368317535093007,9.6029220768385493,6.8375266185840884,5.1782893436314161,3.519052068678739,1.8598147937260623]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,8.9512400480526377,8.596752188989095,8.2482352083544015,7.8997182277197089,7.3022605466316621,6.704802865543618,6.1073451844555722,5.5098875033675281,4.912429822279484,4.314972141191439,3.7175144601033931,2.9430322809151859,2.1685501017269795,1.3940679225387724,0.92937861502584895,0.46468930751292442,0]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.5629277834017614,6.303022093616037,6.0474941709018726,5.791966248187709,5.3539183806777153,4.9158705131677198,4.4778226456577244,4.0397747781477307,3.6017269106377361,3.1636790431277415,2.7256311756177469,2.1577913473640495,1.5899515191103522,1.0221116908566548,0.68140779390443695,0.34070389695221848,0]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,92.029865002511727,92.063259003018956,92.053784355042708,89.023082996285979,85.189776701946172,81.415852795194979,77.641928888443786,71.756114481642456,66.687577281522195,61.619040081401899,56.988045410663631,52.197325723365701,47.279578538806838,42.262052400587258,35.631925454498564,28.862683361181418,22.093441267864275,18.031896011873993,13.970350755883704,9.9088054998934112]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3591.5168436662311,3331.500750409426,3074.2094398856602,2819.8713381967118,2569.4025800608947,2418.6734247142767,2268.4653035955353,2118.5207957582784,1969.5445203363161,1820.6955184548831,1675.1271511252887,1534.4291804623347,1398.2899866253388,1267.0548345566745,1140.4042213997707,1059.9119231435886,998.13648990705087,936.84775807689334,875.6913426454164,814.53492721393957,753.37851178246262,692.22209635098579,631.06568091950885,569.90926548803191,509.61382421508495,450.2894002193147,393.1755564966324,360.98266802193859,328.78977954724479,296.59689107255093,264.40400259785713,232.2111141231633,208.01767316935428,190.83691635010965,173.68533092964455,157.02875144234238,140.895636473352,124.76252150436164,112.75004293158143,101.97046139972861,91.243585606804942,80.516709813881292,69.789834020957628,59.062958228033956,48.336082435110292,37.609206642186621,26.882330849262956,16.155455056339296,10.124950595533504,8.3868494645248735,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,92.029865002511698,177.99090650085844,257.83804159301587,328.55067180299147,389.54231381005121,359.70055851226567,331.71977504457442,306.18897431241794,283.10817820898723,262.40611866097095,243.98938625051153,226.29280107684184,208.77286437875341,191.42955797654957,174.25612511335521,157.24583844113457,142.44766423985871,129.86240519770905,119.48983357353937,111.25117098673526,105.05823111126722,98.865291235799162,92.672351360331106,86.47941148486305,80.286471609394994,74.093531733926937,67.900591858458895,61.707651982990839,55.514712107522783,49.321772232054734,43.128832356586678,36.935892481118621,30.742952605650562,24.550012730182505,18.357072854714445,12.164132979246389,7.2354062750108019,3.571351474999199,1.1718384260839632,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81.415852795195008,153.46815818139228,214.29432916354168,265.11607264289904,306.3056914744443,281.6849856318758,258.71392683097821,237.84433818111438,218.9346918148488,201.82771962816179,186.36615351703369,171.44728003297578,156.67832467035319,142.04794908384724,127.54481492813933,113.15758385791081,100.72931258598777,90.173238199339607,81.347601798540865,74.120413016243887,68.359681485101007,62.598949953958126,56.838218422815245,51.077486891672365,45.316755360529484,39.556023829386604,33.795292298243723,28.034560767100849,22.273829235957972,16.513097704815095,10.752366173672216,6.2945926431051564,3.0755902832586393,1.0012947483215822,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56.988045410663645,105.15130215233309,144.73086562286463,176.00354826353222,197.7399925916454,210.30627545608806,215.16027088136849,215.78092009247925,212.33636619789243,204.99475230608024,188.0415563819916,171.81271979313789,156.09303813343419,140.72926557113064,125.58774412444888,110.53145630188648,96.879958859208813,84.505084741547066,73.276077536232052,63.055528900350609,53.659534766808676,44.903735438389333,36.603771217875583,28.649026286937268,20.9288848272442,13.3327310204662,7.6449327428523235,3.6400143406560277,1.1482715232482892,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3780.9475457432245,3721.3864507679814,3627.2808453082189,3483.4626061421936,3315.6272292931562,3220.5357150163454,3122.2834636356533,3021.0481194744252,2913.6770895607447,2798.7531600592893,2679.7974593602476,2559.1233884680464,2434.4032241395771,2307.3595420271267,2177.7843346865393,2087.9677740872175,2012.6941085133633,1934.2163904175857,1852.3258198356211,1765.9608404458863,1675.0531881294526,1579.1880534718721,1481.4524058806828,1382.0028223778927,1281.7783035045711]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,92.029865002511698,92.063259003018942,92.053784355042723,89.023082996285993,85.189776701946201,81.415852795195008,77.6419288884438,71.756114481642499,66.687577281522195,61.619040081401906,56.988045410663645,52.197325723365715,47.279578538806824,42.26205240058728,35.631925454498571,28.862683361181428,22.093441267864275,18.031896011873997,13.970350755883709,9.908805499893413]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-274.00508776445901,-267.59846101761252,-273.20417691683843,-277.80920869637487,-280.75902780784503,-187.1213792793223,-190.31551038371103,-193.28912851627109,-196.39411290996654,-200.11370620340134,-200.37155349423705,-198.31599978064503,-196.47627881011155,-193.73125939397292,-191.19424742198885,-146.80460600998578,-127.47099129721964,-125.75729663458453,-124.15262298255162,-121.99690484423358,-119.77033567761509,-117.95857592544517,-115.76754360306305,-113.41993425867371,-110.13332437321533]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-84.574385687465451,-59.561094975243776,-94.105605459762529,-143.8182391660248,-167.83537684903717,-95.091514276810599,-98.252251380692087,-101.23534416122837,-107.37102991368054,-114.92392950145513,-118.95570069904204,-120.67407089220123,-124.72016432846905,-127.04368211245072,-129.57520734058693,-89.816560599322131,-75.273665573853918,-78.477718095777703,-81.89057058196434,-86.364979389735012,-90.907652316433669,-95.865134657580896,-97.73564759118905,-99.449583502789991,-100.22451887332191]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2433.2843059484539,2380.4152274540993,2316.8436599710758,2234.622884149951,2153.6731013081089,2174.7721181199472,2246.1651005482136,2325.2211119554163,2411.0566322553063,2504.0533987095114,2648.4953284735029,2872.6823813609722,3162.0709290345367,3555.7859821991487,4125.163936695938,4744.4683169343853,5222.7047922066668,5849.7066770372476,6713.4545982040863,7985.4428778746078,9602.7250513425897,11631.484198125296,15262.983721190756,23690.884453029361,65317.686189332009]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,498","2,433","","","","2,154","","","","","2,504","","","","","4,125","","","","","7,985","","","","","65,318","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,193.97374374945619,187.51049054599378,180.49606343792664,171.26534663075714,165.29672712282789,162.95320946036773,157.3223599705444,147.36916589056031,138.15093322209967,132.70185715012838,127.0616161218616,121.33989919955825,115.4263382372523,109.40260852928634,103.25884747879621,99.000228117696651,95.431154803658288,91.710162511507292,87.827351067328308,83.732387166507735,79.422034090821271,74.876623803642303,70.242523830050303,65.527158212259494]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,169.09324062310677,164.98199731495484,172.20422570653176,179.36332212993,186.21642710839822,106.25242246729405,111.76585879794648,117.13587330564535,122.71001243498046,129.04841133606595,132.10928129766896,132.95508613771204,134.05863518893955,134.35557100032449,134.91718542132696,93.687914920070028,76.544948026799545,76.667196426941331,76.976613460171237,76.818226311657256,76.698120056983498,77.103620117409562,77.250761811065971,77.286948749388486,76.425938461559099]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.95185952035905,257.7489611042601,255.76618000676061,253.94669761087349,257.38889808177004,239.57648976858621,232.97152970321903,226.18663911751878,241.69177340760697,230.82525572711924,217.24096029820473,202.45991215058339,203.91053058907045,183.90251108945856,165.86699062219503,150.29831419429777,137.89308610158102,125.6416859290122,116.68261374121943,127.77246556149316,124.95968131943772,122.23504742883705,96.145494304877644,94.885564437261564,93.668813149633706]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,19.908551033157913,18.803281710623239,19.113623350340621,19.704975240001975,20.883824894144187,9.0752944384973961,10.648047073404353,12.055898426159073,13.257740648088683,14.469592074622861,14.761370882729089,15.324571130671863,15.685608109236366,15.980796984708764,16.272313386295,10.40616407457968,8.1865376002652983,8.6334082323556611,9.0031777250938152,9.4158379326315664,9.8917981257746508,10.322408187333634,10.71300943325471,11.056399807896229,11.228694269584258]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,690.77633827050693,639.18929699173191,618.98745929472329,638.08063351517183,641.53415346782879,520.20093379720561,518.3386450349376,512.70077081986756,525.0286923812364,512.49419235990774,496.81346962873118,477.8011855408289,474.9946730868046,449.66521731174413,426.45909795910336,357.65124066774371,321.62479984634251,306.37344539196744,294.37256743799173,301.83388087311027,295.28198666870361,289.0831098244015,258.98588935284062,253.47143682459659,246.85060409303657]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,408.15941890626118,372.66577387982426,359.20500000855628,371.61525570196233,379.588148750399,309.7502067682309,311.11749607964322,310.5546936971636,321.38249354511231,317.56938217462022,321.5348866319153,326.21951617370007,346.93650298516843,358.62740528688636,383.45965094511996,344.04791785040726,335.58348617401634,353.3628688182298,385.72826925266804,468.76033618087973,530.64956501263339,638.03968296250355,784.14834382826336,1373.6148605039848,20965.608276256698]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","339","408","","","","380","","","","","318","","","","","383","","","","","469","","","","","20,966","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,633.60261207405597,617.97949925122896,613.32681807021424,606.64726771078574,596.69771136672489,585.75367740688932,573.11965545580836,576.64065000091182,581.0723967647898,586.54496741538867,593.22138568755258,601.30888473707,611.6015188422665,624.35919416636602,640.27772255556363,660.39790595057423,686.40062675812896,692.62834600404756,687.68645856864225,682.53685327272228,676.97239391926826,670.55261099020936,666.9057375932548,663.34781232793341,659.87666572762021,656.49018123950918,{"$error":"#DIV/0!"}]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,408.15941890626118,372.66577387982426,359.20500000855628,371.61525570196233,379.588148750399,309.7502067682309,311.11749607964322,310.5546936971636,321.38249354511231,317.56938217462022,321.5348866319153,326.21951617370007,346.93650298516843,358.62740528688636,383.45965094511996,344.04791785040726,335.58348617401634,353.3628688182298,385.72826925266804,468.76033618087973,530.64956501263339,638.03968296250355,784.14834382826336,1373.6148605039848,20965.608276256698]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,633.60261207405597,956.77145202925749,1021.4862369764754,979.31304159061006,955.90271137528111,957.36893310885171,952.70780420620736,886.39085676914272,892.18989284443296,897.09966111255221,914.60387923266489,918.87826691169016,933.13640547418186,950.5787103400661,987.21422554073206,1019.0253112374605,1069.8602777032488,1036.6762638544549,1023.2699447426586,1035.8997220909521,1062.7006631719364,1139.312947171089,1197.5553026058883,1301.3874952904371,1444.0250095558836,2030.105041743494,{"$error":"#DIV/0!"}]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","957","1,021","","","","953","","","","","919","","","","","1,070","","","","","1,139","","","","",{"$error":"#DIV/0!"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok",{"$error":"#DIV/0!"}]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2651.4692467660088,2408.9378991459544,2288.2320800513453,2325.0227514219359,2316.7300831171833,1874.6368945831518,1881.8339492559239,1877.1408759329897,1940.9659390379693,1915.9458124387511,1944.3650170271605,1978.6303876423831,2112.8389269214931,2196.6954897613241,2369.8675704556308,2148.6098745429013,2121.1801273028209,2264.9523817188597,2512.7582381203069,3112.1897383417208,3558.7308176199849,4319.181037188634,5363.4128392075427,9640.3785986823113,201503.37824673328]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,231","2,651","","","","2,317","","","","","1,916","","","","","2,370","","","","","3,112","","","","","201,503","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,9116.7497226369051,9142.6689082880712,9099.5741291719569,8987.8108693902795,8809.0973902103688,8499.310503239114,8597.2344869698081,8706.4033218576551,8828.0347768332049,8963.4694655274106,9114.1142823397677,9389.3544417521225,9721.6512939716504,10131.402094618727,10652.387988352226,11347.947302621376,11792.519864713029,12065.966265930576,12391.18071449799,12778.752831662805,13246.181521548378,13480.999615263816,13698.983114573806,13945.423876845758,14620.80531867561,24861.323234148422]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2651.4692467660088,2408.9378991459544,2288.2320800513453,2325.0227514219359,2316.7300831171833,1874.6368945831518,1881.8339492559239,1877.1408759329897,1940.9659390379693,1915.9458124387511,1944.3650170271605,1978.6303876423831,2112.8389269214931,2196.6954897613241,2369.8675704556308,2148.6098745429013,2121.1801273028209,2264.9523817188597,2512.7582381203069,3112.1897383417208,3558.7308176199849,4319.181037188634,5363.4128392075427,9640.3785986823113,201503.37824673328]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11347.61130161365,11794.138155054079,11508.512028317911,11276.042949441624,11134.120141632306,10816.040586356297,10471.871381552959,10588.237271113579,10705.175652766195,10904.43540456538,11030.060094778519,11333.719458779284,11700.281681614033,12244.24102154022,12849.083478113549,13717.814873077008,13941.12973925593,14187.146393233397,14656.13309621685,15291.511069783111,16358.3712598901,17039.7304328838,18018.164151762441,19308.836716053302,24261.183917357921,226364.70148088169]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","11,348","11,794","","","","10,816","","","","","11,030","","","","","13,718","","","","","16,358","","","","","226,365","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,19.143372577872725,17.561050701971091,17.033189921396126,17.745421797069159,18.273584068476964,14.925841861994943,14.991119473791935,14.962347707356088,15.480987457811608,15.29267963142404,15.484734745629906,15.709752441818074,16.704080388783229,17.259016993376399,18.437136967886964,16.553581527037814,16.15872339801118,17.029969022187398,18.610143989811217,22.649598172997621,25.651233313830293,30.855944084766968,37.9384867398335,66.487085806411883,0]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,52.286694502928583,56.209902915334425,55.243989973637063,55.33829869081638,56.677961598650917,57.837939393666389,54.959112714178033,55.532143889970108,56.055876428349336,57.178952200428235,57.655822026774473,58.687389511371954,59.874792437479044,61.986216590803323,63.856892559533328,66.611805573582231,65.379590851122018,64.984732722095401,65.855978346271613,67.436153313895431,71.475607497081839,74.477242637914514,79.681953408851172,86.764496063917719,115.31309513049609,48.826009324084211]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,125.96236279623861,124.8139429701144,123.55022595437757,122.23745776781789,120.86583859781307,119.42648387678638,100.53884511245357,98.289958937431265,96.280786536041958,94.48807225644309,92.891568826547044,91.470962529296798,90.066912770018703,88.679988016631484,87.691910521922935,86.706320563506836,85.719604750031081,84.747983857184735,83.791420038129871,82.849494832697189,81.921086031956264,81.007393993013423,80.107636912210538,79.220064319771353,78.34711857634862,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,61.856714166658755,60.708294340534543,59.44457732479772,58.131809138238033,56.760189968233199,55.320835247206539,36.433196482873726,34.184310307851419,32.175137906462133,30.382423626863226,28.785920196967197,27.365313899716959,25.961264140438853,24.574339387051655,23.586261892343074,22.600671933926993,21.613956120451231,20.642335227604864,19.685771408550007,18.743846203117339,17.815437402376428,16.901745363433577,16.00198828263067,15.114415690191509,14.241469946768776,13.383109685843914]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,7.3476305635875043,6.7134258643982649,6.4772248884044945,6.7094584222554809,6.8661618049393729,5.5998404850727797,5.6248138275724218,5.6149441255895578,5.8111007458916326,5.7426291157797547,5.8132674657544703,5.8965675391610901,6.2690555308152822,6.4774381621047539,6.9213288134204962,6.2052638468909924,6.0475003727367609,6.3619437729240031,6.9374598324142323,8.4211158344597408,9.5273607570279051,11.449404040599651,14.063293587554615,24.601998448876255,371.40826959357184]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,32.01002541370039,33.872322919429429,33.854527154444455,34.240495676204972,35.100160242217463,35.88867914850902,35.091273355636098,35.624000262130814,36.166634864963029,36.967227506888477,37.5639335295104,38.474084249876739,39.519769553202281,41.009353751215599,42.533475746641905,44.55415943749599,44.489435189355426,44.331671715201196,44.64611511538844,45.221631174878667,46.705287176924173,47.811532099492339,49.733575383064078,52.347464930019044,62.886169791340691,409.69244093603629]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,45.02932470610412,45.02932470610412,44.617948590383051,44.142671194720769,43.603736964314542,42.402500168332146,42.007989196930474,41.621334665729798,41.242861736543603,40.872991757049228,40.512271924114344,40.161416820404256,39.827725129388249,39.513646700100111,39.222482128922479,38.958768686540893,38.72889781887838,38.500842314505967,38.274586119510822,38.050113331064729,37.827408195945011,37.606455109070204,37.387238612050503,37.169743391752895,36.953954278880502,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,44.310659929581192,44.310659929581192,43.899283813860137,43.424006418197848,42.885072187791614,41.683835391809225,41.289324420407553,40.902669889206884,40.524196960020674,40.154326980526299,39.793607147591423,39.442752043881327,39.109060352865328,38.79498192357719,38.503817352399558,38.240103910017972,38.010233042355452,37.782177537983046,37.555921342987901,37.331448554541808,37.10874341942209,36.887790332547283,36.668573835527582,36.451078615229974,36.235289502357581,36.021191470043512]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Shadow_EH500","index":23,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2682554143248089E-2]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,351981.88195655704,330502.63582236588,309026.15038850158,287552.41118956421,266081.4038359492,240959.95558254427,212186.71059907856,183413.47859040831,154640.25948854868,125867.05322587116,104929.13085197344,91826.485964127234,78723.841076281009,65621.196188434798,52518.551300588588,41370.505970998929,32177.060199665815,22983.614428332716,13790.168656999609,4596.7228856665279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1094893.6179609892,1028079.1291577222,961273.22793615761,894475.86929945054,827687.00848652946,749542.89148341317,660039.30077213631,570535.75042095012,481032.24021837779,391528.76995405019,326398.15171565837,285640.3655865342,244882.57945740997,204124.79332828571,163367.00719916154,128689.30272113945,100091.67989421953,71494.05706729964,42896.43424037972,14298.811413459882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,33619.719458640109,31124.943021546871,28630.539685371066,26136.449002574736,23642.575286562584,21059.865568965412,18387.855274961497,15714.826440736402,13040.127679047118,10362.700932272946,8602.91116256024,7758.0653717667265,6901.9514327566503,6028.4842720799488,5129.4567429785429,4248.3789920796789,3378.1546584980279,2468.0954776667695,1537.6682431711288,623.19451758933633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,366.01117906036291,344.0335371810886,322.05589530181442,300.07825342254012,278.10061154326593,256.12296966399163,234.14532778471741,212.16768590544316,190.19004402616892,168.21240214689468,154.47637597234825,148.9819655025297,143.4875550327111,137.99314456289255,132.49873409307395,127.0043236232554,121.50991315343683,116.01550268361828,110.5210922137997,105.02668174398116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1480861.2305552468,1390050.7415388159,1299251.9739053319,1208464.807745012,1117689.0882205844,1011818.8356045869,890848.01197396102,769876.22313800035,648902.81742999982,527926.7365143412,440084.67010616435,385373.89888793073,330651.85952148034,275912.46693336335,221147.51397682173,174435.19200784131,135768.4046655368,97061.782475982734,58334.792232764259,19623.75549845973]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,5.6645980315776487,5.3180212369273203,4.9714934940788966,4.6250145460128325,4.2785841370563098,3.8019024725236812,3.3252209883794994,2.8485396836785726,2.3718585574806603,1.8951776088504519,1.6708018711172907,1.4464261333841297,1.2220503956509683,0.99767465791780718,0.77329892018464619,0.61863913614771693,0.4639793521107875,0.30931956807385808,0.15465978403692865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,17.620600806533105,16.542520541473166,15.464592859564828,14.386816961309382,13.309192051397321,11.82640063783186,10.343609785392315,8.8608194911385372,7.3780297521457561,5.8952405655045466,5.197285426723715,4.4993302879428843,3.801375149162054,3.1034200103812224,2.4054648716003921,1.9243718972803134,1.4432789229602345,0.96218594864015583,0.48109297432007658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.186188467062903,9.3892510342394893,8.5922505939754714,7.7951375610885174,6.9978304118924166,6.1950028407438467,5.3916146285470914,4.5873057505496933,3.7814888910218962,2.9732125869909489,2.7577889384013878,2.5359893022904862,2.3041779011315087,2.0571407284272425,1.7881557841734426,1.4933832933296014,1.1663424881019402,0.81363646569453607,0.45697352403793412,0.12746937576898712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.416126227246835,38.165495161114656,36.921660176713459,35.684519332817288,34.453972217318565,33.229919924291337,32.01226503139852,30.800911577638114,29.595765041423128,28.396732318990367,27.80189091618265,27.212981288351795,26.629914458873156,26.052602785771452,25.48095994170102,24.914900894226403,24.354341886398654,23.799200417623073,23.249395224813881,22.704846263831573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,72.887513532420485,69.41528797375463,65.949997124332654,62.491488401228018,59.039578817664612,55.053225875390723,51.072710433717425,47.097576503004916,43.127142242071443,39.16036308033631,37.427767152425048,35.694727011969292,33.957517904817685,32.210838182497724,30.447879517659501,28.951295220984036,27.427942649571616,25.884342400031624,24.34212150720882,22.832315639600562]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,91.400955272066696,91.400955272066696,91.400955272066696,88.458236229925745,84.707489220182225,80.956742210438691,77.205995200695142,71.353306017993802,66.308644802894989,61.263983587796226,56.65191317281532,51.881925371357767,46.986347660378307,41.992120207944055,35.393620388377521,28.657579806926481,21.921539225475449,17.879914876604825,13.8382905277342,9.79666617886358]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,27.884135980146642,30.003276539459449,30.003276539459449,30.003276539459449,49.920516525278451,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,61.96474662254807,61.96474662254807,61.96474662254807,37.178847973528839,37.178847973528839,37.178847973528839]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.95185952035905,257.79834110426009,255.86494000676063,254.0948376108735,257.58641808177003,239.8233897685862,233.21842970321902,226.43353911751876,214.05453742746033,201.0688791876598,187.48458375874526,172.70353561112395,154.23691406379197,136.34803512349293,118.31251465622941,102.74383822833212,90.317493507031173,78.05631691445933,69.093691923788271,66.016554946763591,63.200152563992155,60.471900532675512,59.164850364124327,57.901608026784395,56.681544269432671]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,456.04832989028932,467.24250234961545,436.86267302784972,390.21275012353942,372.38549651222411,331.22434504065291,324.6193849752857,317.83449438958547,330.3969096375327,315.77964494730145,298.44460250864341,279.91280735127856,275.51073660706425,250.45805589235357,227.37787420999126,207.19712736711307,190.00079484435457,172.84404054080329,158.88718809769796,163.3749219576892,153.82247899346672,144.35818638069904,114.22361321425799,108.91874652804744,103.6570584218251]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,10.744774140982802,10.748672994828828,10.747566800089027,10.73915110348454,10.061238382709188,9.3904891571952405,8.7197399316812962,8.0489907061673485,8.0489907061673502,8.0489907061673502,8.0489907061673502,8.0489907061673485,8.0489907061673485,8.0489907061673485,8.0489907061673502,8.0489907061673485,8.0489907061673502,8.0489907061673485,8.0489907061673502,8.0489907061673485]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,15.359711363806301,15.365284795964003,15.363703484743073,14.775985456938994,14.1908254766384,13.615521741099005,13.040218005559609,12.053983030349221,11.067748055138832,10.08151307992844,9.0952781047180515,8.1090431295076613,7.1228081542972692,6.1365731790868789,4.8581204334437791,3.5796676878006792,2.3012149421575789,1.5341432947717204,0.7670716473858602,0]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,16.616636770479481,16.622666291186995,16.620955577127535,15.985143043924904,15.352097889952276,14.729715543062319,14.107333196172362,13.040392030075292,11.973450863978222,10.906509697881154,9.8395685317840851,8.7726273656870184,7.705686199589949,6.6387450334928797,5.2556731515151958,3.8726012695375123,2.4895293875598292,1.6596862583732206,0.8298431291866103,0]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,33.181687064171761,33.193727386893315,33.190311269699379,32.008635560483143,30.685840670041173,29.384396974582138,28.082953279123103,25.956569787741234,23.976714277526444,21.996858767311654,20.454545786478885,18.752507789086451,16.923442294433084,14.99459784611901,12.368317535093007,9.6029220768385493,6.8375266185840884,5.1782893436314161,3.519052068678739,1.8598147937260623]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,8.9512400480526377,8.596752188989095,8.2482352083544015,7.8997182277197089,7.3022605466316621,6.704802865543618,6.1073451844555722,5.5098875033675281,4.912429822279484,4.314972141191439,3.7175144601033931,2.9430322809151859,2.1685501017269795,1.3940679225387724,0.92937861502584895,0.46468930751292442,0]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.5629277834017614,6.303022093616037,6.0474941709018726,5.791966248187709,5.3539183806777153,4.9158705131677198,4.4778226456577244,4.0397747781477307,3.6017269106377361,3.1636790431277415,2.7256311756177469,2.1577913473640495,1.5899515191103522,1.0221116908566548,0.68140779390443695,0.34070389695221848,0]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,92.029865002511727,92.063259003018956,92.053784355042708,89.023082996285979,85.189776701946172,81.415852795194979,77.641928888443786,71.756114481642456,66.687577281522195,61.619040081401899,56.988045410663631,52.197325723365701,47.279578538806838,42.262052400587258,35.631925454498564,28.862683361181418,22.093441267864275,18.031896011873993,13.970350755883704,9.9088054998934112]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3691.5168436662316,3531.500750409426,3374.2094398856602,3219.8713381967118,3069.4025800608947,2918.6734247142772,2768.4653035955362,2618.5207957582793,2469.544520336317,2320.6955184548842,2175.1271511252894,2034.4291804623356,1898.2899866253397,1767.0548345566754,1640.4042213997716,1517.1483982666543,1435.5746256154177,1367.0910722414869,1298.6075188675561,1230.1239654936253,1161.6404121196945,1093.6073389097489,1025.7428033408789,957.87826777200905,890.01373220313894,822.14919663426895,756.34932992500853,715.33757838507847,676.27134696274038,637.33305128030111,598.39475559786172,559.45645991542233,520.51816423298294,481.57986855054361,442.64157286810428,403.70327718566494,366.60523725720071,329.85883308758258,294.0179713114419,258.18733193610075,226.40720939092705,196.99285377227827,170.21071505356986,145.91934902731998,124.43314549695542,103.3777553923001,84.616632965502177,68.015771296404139,58.107420182980682,54.197514030025474,52.369881369826118,50.542248709626769,48.714616049427413,46.886983389228057,45.059350729028708,43.231718068829352,41.404085408630003,39.576452748430647,37.748820088231291,35.921187428031942,34.093554767832586,32.26592210763323,30.438289447433878,28.610656787234525,26.783024127035173,24.955391466835817,23.127758806636464,21.300126146437112,19.472493486237756,17.644860826038407,16.06693234735507,14.774169211478336,13.592540612721209,12.439973052964218,11.385762365590841]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,92.029865002511698,177.99090650085844,257.83804159301587,328.55067180299147,389.54231381005121,359.70055851226567,331.71977504457442,306.18897431241794,283.10817820898723,262.40611866097095,243.98938625051153,226.29280107684184,208.77286437875341,191.42955797654957,174.25612511335521,157.24583844113457,142.44766423985871,129.86240519770905,119.48983357353937,111.25117098673526,105.05823111126722,98.865291235799162,92.672351360331106,86.47941148486305,80.286471609394994,74.093531733926937,67.900591858458895,61.707651982990839,55.514712107522783,49.321772232054734,43.128832356586678,36.935892481118621,30.742952605650562,24.550012730182505,18.357072854714445,12.164132979246389,7.2354062750108019,3.571351474999199,1.1718384260839632,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81.415852795195008,153.46815818139228,214.29432916354168,265.11607264289904,306.3056914744443,281.6849856318758,258.71392683097821,237.84433818111438,218.9346918148488,201.82771962816179,186.36615351703369,171.44728003297578,156.67832467035319,142.04794908384724,127.54481492813933,113.15758385791081,100.72931258598777,90.173238199339607,81.347601798540865,74.120413016243887,68.359681485101007,62.598949953958126,56.838218422815245,51.077486891672365,45.316755360529484,39.556023829386604,33.795292298243723,28.034560767100849,22.273829235957972,16.513097704815095,10.752366173672216,6.2945926431051564,3.0755902832586393,1.0012947483215822,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56.988045410663645,105.15130215233309,144.73086562286463,176.00354826353222,197.7399925916454,210.30627545608806,215.16027088136849,215.78092009247925,212.33636619789243,204.99475230608024,188.0415563819916,171.81271979313789,156.09303813343419,140.72926557113064,125.58774412444888,110.53145630188648,96.879958859208813,84.505084741547066,73.276077536232052,63.055528900350609,53.659534766808676,44.903735438389333,36.603771217875583,28.649026286937268,20.9288848272442,13.3327310204662,7.6449327428523235,3.6400143406560277,1.1482715232482892,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3720.5357150163459,3622.2834636356542,3521.0481194744261,3413.6770895607456,3298.7531600592906,3179.797459360248,3059.1233884680473,2934.403224139578,2807.3595420271272,2677.7843346865402,2545.2042492102833,2450.1322442217306,2364.4597045821793,2275.2419960577608,2181.5498787255719,2083.3150884666843,1980.5732960306352,1876.1295283020529,1769.97182466187,1662.1782114926252]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,92.029865002511698,92.063259003018942,92.053784355042723,89.023082996285993,85.189776701946201,81.415852795195008,77.6419288884438,71.756114481642499,66.687577281522195,61.619040081401906,56.988045410663645,52.197325723365715,47.279578538806824,42.26205240058728,35.631925454498571,28.862683361181428,22.093441267864275,18.031896011873997,13.970350755883709,9.908805499893413]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-174.00508776445898,-167.59846101761241,-173.20417691683829,-177.80920869637481,-180.75902780784492,-187.1213792793223,-190.31551038371103,-193.28912851627109,-196.39411290996654,-200.11370620340134,-200.37155349423705,-198.31599978064503,-196.47627881011155,-193.73125939397292,-191.19424742198885,-189.5681308869209,-147.26933071191857,-132.95211817835772,-131.47976092500551,-129.32404278668747,-127.09747362006897,-124.83523370391386,-122.47566374045611,-120.12805439606674,-117.70241866913828]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,-95.091514276810599,-98.252251380692087,-101.23534416122837,-107.37102991368054,-114.92392950145513,-118.95570069904204,-120.67407089220123,-124.72016432846905,-127.04368211245072,-129.57520734058693,-132.58008547625724,-95.072004988552862,-85.672539639550905,-89.217708524418228,-93.6921173321889,-98.234790258887543,-102.74179243604958,-104.44376772858212,-106.15770364018303,-107.79361316924486]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2512.4134782172241,2605.8642000548189,2710.0579334821023,2824.8047172599477,2951.404996993454,3142.6549372944219,3433.9453502170059,3811.5259777461474,4326.3173877804438,5072.2650501975431,5783.4421921497242,6357.80537107482,7150.9039991610125,8246.245707365093,9864.6819016659538,11943.204031747413,14587.880743754369,19329.230109351105,30341.615302226954,84702.3502521263]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498,2498,null,null,null,2478,null,null,null,null,2951,null,null,null,null,5072,null,null,null,null,9865,null,null,null,null,84702]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,199.10403824316955,197.58794382995981,195.42427587601719,190.93145084887331,190.22364376509265,188.25229381775711,182.51583804561884,171.7595694959484,161.85825029527038,156.40917422329909,150.7689331950323,145.04721627272897,139.13365531042302,133.10992560245711,126.96616455196698,120.6799283040196,116.17212396992819,112.10999184653097,107.87976683747075,103.43738937176899,98.779622731201286,93.908158231306643,88.955995195590475,83.92256651567547]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,69.093240623106681,62.267956391054923,66.776143858731999,71.221199358230422,75.360263412798744,94.057300516074577,99.570736846726973,104.94075135442586,110.51489048376098,116.85328938484648,119.91415934644944,120.75996418649255,121.86351323772004,122.16044904910495,122.72206347010741,124.25631784578557,85.191178292155428,73.192795148559213,73.810012032756958,73.830335565766234,73.888939992615718,74.022670570579834,74.168997983611092,74.368797608211509,74.532374165189907]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.95185952035905,257.79834110426009,255.86494000676063,254.0948376108735,257.58641808177003,239.8233897685862,233.21842970321902,226.43353911751876,241.93867340760698,231.07215572711925,217.48786029820471,202.7068121505834,204.15743058907043,184.14941108945857,166.11389062219504,150.54521419429776,138.11886947299681,125.85769288042498,116.8950678897539,127.98130156931167,125.16489918654023,122.43664715522358,96.343698337653166,95.080456000313234,93.86039224296151]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,5.0979884614012905,3.9884317100623283,4.29448592097543,4.8815503818324935,6.0561126071704248,9.2631357198952706,10.835888354802247,12.243739707556959,13.445581929486572,14.657433356020746,14.94921216412698,15.512412412069764,15.873449390634255,16.168638266106655,16.460154667692894,16.927523965764738,11.290558818225975,9.8633396589099434,10.250002985670969,10.659910515248537,11.133118030431445,11.49425676746986,11.857313200184791,12.19818345106156,12.495472905460558]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.96577569875035,526.84008056098446,508.91645330152437,530.19143832339341,535.71390170337179,533.36746976964855,531.8773487225053,526.13386822512041,537.65871531680295,524.44112876325687,508.7604060320802,489.74812194417802,486.94160949015372,461.6121537150932,438.40603436245249,418.69522055781511,355.28053488739778,325.08595165782231,313.06507475471284,320.3513144877972,313.62434658135635,306.73319722447451,276.27816775275573,270.60343225517676,264.8108058292874]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,340.32123466718485,310.0922910288449,301.10422723092688,318.07105483050827,330.02749588306318,334.02637000280731,339.54337241423053,343.20393573834491,359.40647381433109,360.51127334061232,371.86621250276909,385.46176006641292,419.86111438576199,446.89450269884094,494.64724329931607,510.82190499119463,475.6967205566346,487.41997389343874,541.00655531968334,666.76362387863321,769.11140841988617,942.93514309786758,1192.663369325307,2147.9878170269421,33996.968470194173]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,339,340,null,null,null,330,null,null,null,null,361,null,null,null,null,495,null,null,null,null,667,null,null,null,null,33997]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,633.60261207405597,617.97949925122896,613.32681807021424,606.64726771078574,596.69771136672489,585.75367740688932,573.11965545580836,576.64065000091182,581.0723967647898,586.54496741538867,593.22138568755258,601.30888473707,611.6015188422665,624.35919416636602,640.27772255556363,660.39790595057423,686.40062675812896,692.62834600404756,687.68645856864225,682.53685327272228,676.97239391926826,670.55261099020936,666.9057375932548,663.34781232793341,659.87666572762021,656.49018123950918,{"$error":"#DIV/0!"}]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,340.32123466718485,310.0922910288449,301.10422723092688,318.07105483050827,330.02749588306318,334.02637000280731,339.54337241423053,343.20393573834491,359.40647381433109,360.51127334061232,371.86621250276909,385.46176006641292,419.86111438576199,446.89450269884094,494.64724329931607,510.82190499119463,475.6967205566346,487.41997389343874,541.00655531968334,666.76362387863321,769.11140841988617,942.93514309786758,1192.663369325307,2147.9878170269421,33996.968470194173]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,633.60261207405597,956.77145202925749,953.6480527373991,916.73955873963064,897.80193859765177,903.8247322373976,903.14715133887148,910.66702000371913,920.61576917902039,929.74890315373364,952.62785950188368,961.82015807768232,983.46773134503565,1009.8209542327789,1060.1388369413257,1107.2924086494152,1181.0478700574449,1203.4502509952422,1163.3831791252769,1169.956827166161,1217.9789492389516,1337.3162348688425,1436.017146013141,1606.282955425801,1852.5400350529271,2804.4779982664513,{"$error":"#DIV/0!"}]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,957,954,null,null,null,903,null,null,null,null,962,null,null,null,null,1181,null,null,null,null,1337,null,null,null,null,{"$error":"#DIV/0!"}]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok",{"$error":"#DIV/0!"}]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2210.7814886631709,2004.4584838458197,1918.1145924262323,1990.0217434636402,2014.2478907340255,2021.5584793442299,2053.7714963171902,2074.4884866681709,2170.6089720329996,2175.0209663288806,2248.7253628328481,2337.9543955163585,2556.9488904798204,2737.3567217830537,3057.0320966523159,3190.1282706617521,3006.8178913446923,3124.2191191717384,3524.2910284756658,4426.7715247433125,5157.9434937665465,6383.1571893098162,8157.5713042541793,15075.125041890733,326749.59422235872]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2231,2211,null,null,null,2014,null,null,null,null,2175,null,null,null,null,3057,null,null,null,null,4427,null,null,null,null,326750]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,9116.7497226369051,9142.6689082880712,9099.5741291719569,8987.8108693902795,8809.0973902103688,8499.310503239114,8597.2344869698081,8706.4033218576551,8828.0347768332049,8963.4694655274106,9114.1142823397677,9389.3544417521225,9721.6512939716504,10131.402094618727,10652.387988352226,11347.947302621376,11792.519864713029,12065.966265930576,12391.18071449799,12778.752831662805,13246.181521548378,13480.999615263816,13698.983114573806,13945.423876845758,14620.80531867561,24861.323234148422]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2210.7814886631709,2004.4584838458197,1918.1145924262323,1990.0217434636402,2014.2478907340255,2021.5584793442299,2053.7714963171902,2074.4884866681709,2170.6089720329996,2175.0209663288806,2248.7253628328481,2337.9543955163585,2556.9488904798204,2737.3567217830537,3057.0320966523159,3190.1282706617521,3006.8178913446923,3124.2191191717384,3524.2910284756658,4426.7715247433125,5157.9434937665465,6383.1571893098162,8157.5713042541793,15075.125041890733,326749.59422235872]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11347.61130161365,11353.450396951243,11104.032613017776,10905.925461816512,10799.119133674008,10513.55839397314,10618.792966314038,10760.174818174844,10902.523263501376,11134.078437560411,11289.135248668648,11638.07980458497,12059.605689488009,12688.350985098547,13389.744710135279,14404.979399273692,14982.64813537478,15072.784157275268,15515.39983366973,16303.04386013847,17672.953046291692,18638.943109030362,20082.140303883622,22102.995181099937,29695.930360566344,351610.91745650716]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11348,11353,null,null,null,10514,null,null,null,null,11289,null,null,null,null,14405,null,null,null,null,17673,null,null,null,null,351611]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,15.961646086358728,14.612413660514955,14.278101608934799,15.188571897416519,15.887706744221029,16.09563018025225,16.360813282879249,16.535369534803174,17.312601728864685,17.360563442741537,17.90863107199722,18.56268103593926,20.215208680776087,21.506889051481604,23.783151507646927,24.57777423244038,22.905333681496394,23.490716735352752,26.101820106257176,32.216736339645017,37.17831405597672,45.600853407576224,57.703167746717895,103.96906324193291,0]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,52.286694502928583,53.028176423820433,52.295352932180926,52.583210378355055,54.121111698998277,55.452062069410452,56.128901032435337,56.901837699057417,57.628898255796422,59.010566471481305,59.723705838091959,61.111285837739267,62.72772103160024,65.497344882796185,68.104764617638537,71.957820113342194,73.403783556524601,71.731343005580612,72.316726059436974,74.92782943034139,81.042745663729235,86.004323380060953,94.426862731660435,106.52917707080211,152.79507256601713,48.826009324084211]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,125.96236279623861,124.8139429701144,123.55022595437757,122.23745776781789,120.86583859781307,119.42648387678638,100.53884511245357,98.289958937431265,96.280786536041958,94.48807225644309,92.891568826547044,91.470962529296798,90.066912770018703,88.679988016631484,87.691910521922935,86.706320563506836,85.719604750031081,84.747983857184735,83.791420038129871,82.849494832697189,81.921086031956264,81.007393993013423,80.107636912210538,79.220064319771353,78.34711857634862,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,61.856714166658755,60.708294340534543,59.44457732479772,58.131809138238033,56.760189968233199,55.320835247206539,36.433196482873726,34.184310307851419,32.175137906462133,30.382423626863226,28.785920196967197,27.365313899716959,25.961264140438853,24.574339387051655,23.586261892343074,22.600671933926993,21.613956120451231,20.642335227604864,19.685771408550007,18.743846203117339,17.815437402376428,16.901745363433577,16.00198828263067,15.114415690191509,14.241469946768776,13.383109685843914]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,6.1264167613212086,5.5861894299283996,5.4295452306552114,5.7427258030003649,5.9696863410298793,6.0387187771054789,6.1387362661443747,6.2052545395833318,6.4986340886908698,6.5191503055992284,6.7232448005880281,6.9673982987126797,7.5867849553635827,8.0716963164057098,8.9282306732620356,9.213207041177542,8.5724602472964193,8.7755073929549354,9.730194921608355,11.978175791561652,13.80873995475269,16.920648865099817,21.389798557831654,38.47133171179653,602.26038112338904]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,32.01002541370039,32.651109117163131,32.72729071997459,33.192816018455694,34.133427622962344,34.992203684599531,35.530151647668795,36.137922700702767,36.756945278956799,37.654760849687712,38.340454719329884,39.384061584710295,40.590600312753871,42.327083175763903,44.127733900942857,46.561061297337524,47.49737838364198,46.856631589760859,47.059678735419375,48.014366264072791,50.262347134026093,52.092911297217121,55.204820207564261,59.673969900296086,76.75550305426097,640.54455246585349]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,45.02932470610412,45.02932470610412,44.617948590383051,44.142671194720769,43.603736964314542,42.402500168332146,42.007989196930474,41.621334665729798,41.242861736543603,40.872991757049228,40.512271924114344,40.161416820404256,39.827725129388249,39.513646700100111,39.222482128922479,38.958768686540893,38.72889781887838,38.500842314505967,38.274586119510822,38.050113331064729,37.827408195945011,37.606455109070204,37.387238612050503,37.169743391752895,36.953954278880502,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,44.310659929581192,44.310659929581192,43.899283813860137,43.424006418197848,42.885072187791614,41.683835391809225,41.289324420407553,40.902669889206884,40.524196960020674,40.154326980526299,39.793607147591423,39.442752043881327,39.109060352865328,38.79498192357719,38.503817352399558,38.240103910017972,38.010233042355452,37.782177537983046,37.555921342987901,37.331448554541808,37.10874341942209,36.887790332547283,36.668573835527582,36.451078615229974,36.235289502357581,36.021191470043512]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Comparison_EH500","index":24,"n_rows":119,"n_cols":94,"rows_kept":119,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_Comparison (2)",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer"]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","number","n/a","Mid-year",null,null,null,null,null,null,1565613.1261586735,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1480861.2305552468,1390050.7415388159,1299251.9739053319,1208464.807745012,1117689.0882205844,1011818.8356045869,890848.01197396102,769876.22313800035,648902.81742999982,527926.7365143412,440084.67010616435,385373.89888793073,330651.85952148034,275912.46693336335,221147.51397682173,174435.19200784131,135768.4046655368,97061.782475982734,58334.792232764259,19623.75549845973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","number","n/a","Mid-year",null,null,null,null,null,null,19623.75549845973,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1480861.2305552468,1390050.7415388159,1299251.9739053319,1208464.807745012,1117689.0882205844,1011818.8356045869,890848.01197396102,769876.22313800035,648902.81742999982,527926.7365143412,440084.67010616435,385373.89888793073,330651.85952148034,275912.46693336335,221147.51397682173,174435.19200784131,135768.4046655368,97061.782475982734,58334.792232764259,19623.75549845973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","PJ","n/a","End-year",null,null,null,null,null,null,87.144740694837196,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,72.887513532420485,69.41528797375463,65.949997124332654,62.491488401228018,59.039578817664612,55.053225875390723,51.072710433717425,47.097576503004916,43.127142242071443,39.16036308033631,37.427767152425048,35.694727011969292,33.957517904817685,32.210838182497724,30.447879517659501,28.951295220984036,27.427942649571616,25.884342400031624,24.34212150720882,22.832315639600562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","PJ","n/a","End-year",null,null,null,null,null,null,22.832315639600562,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,72.887513532420485,69.41528797375463,65.949997124332654,62.491488401228018,59.039578817664612,55.053225875390723,51.072710433717425,47.097576503004916,43.127142242071443,39.16036308033631,37.427767152425048,35.694727011969292,33.957517904817685,32.210838182497724,30.447879517659501,28.951295220984036,27.427942649571616,25.884342400031624,24.34212150720882,22.832315639600562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,467.24250234961545,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,456.04832989028932,467.19312234961546,436.7639130278497,390.06461012353941,372.18797651222405,330.97744504065292,324.37248497528572,317.58759438958549,330.15000963753272,315.53274494730147,298.19770250864343,279.66590735127852,275.26383660706426,250.21115589235356,227.13097420999128,206.95022736711309,189.77501147293879,172.6280335893905,158.67473394916348,163.16608594987071,153.61726112636421,144.15658665431249,114.02540918148247,108.72385496499577,103.46547932849728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,103.46547932849728,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,456.04832989028932,467.24250234961545,436.86267302784972,390.21275012353942,372.38549651222411,331.22434504065291,324.6193849752857,317.83449438958547,330.3969096375327,315.77964494730145,298.44460250864341,279.91280735127856,275.51073660706425,250.45805589235357,227.37787420999126,207.19712736711307,190.00079484435457,172.84404054080329,158.88718809769796,163.3749219576892,153.82247899346672,144.35818638069904,114.22361321425799,108.91874652804744,103.6570584218251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net capex","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,208.03736604236877,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,92.029865002511727,92.063259003018956,92.053784355042708,89.023082996285979,85.189776701946172,81.415852795194979,77.641928888443786,71.756114481642456,66.687577281522195,61.619040081401899,56.988045410663631,52.197325723365701,47.279578538806838,42.262052400587258,35.631925454498564,28.862683361181418,22.093441267864275,18.031896011873993,13.970350755883704,9.9088054998934112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,9.9088054998934112,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,92.029865002511727,92.063259003018956,92.053784355042708,89.023082996285979,85.189776701946172,81.415852795194979,77.641928888443786,71.756114481642456,66.687577281522195,61.619040081401899,56.988045410663631,52.197325723365701,47.279578538806838,42.262052400587258,35.631925454498564,28.862683361181418,22.093441267864275,18.031896011873993,13.970350755883704,9.9088054998934112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,3927.2808453082189,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3780.9475457432245,3721.3864507679814,3627.2808453082189,3483.4626061421936,3315.6272292931562,3220.5357150163454,3122.2834636356533,3021.0481194744252,2913.6770895607447,2798.7531600592893,2679.7974593602476,2559.1233884680464,2434.4032241395771,2307.3595420271267,2177.7843346865393,2087.9677740872175,2012.6941085133633,1934.2163904175857,1852.3258198356211,1765.9608404458863,1675.0531881294526,1579.1880534718721,1481.4524058806828,1382.0028223778927,1281.7783035045711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,1281.7783035045711,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3720.5357150163459,3622.2834636356542,3521.0481194744261,3413.6770895607456,3298.7531600592906,3179.797459360248,3059.1233884680473,2934.403224139578,2807.3595420271272,2677.7843346865402,2545.2042492102833,2450.1322442217306,2364.4597045821793,2275.2419960577608,2181.5498787255719,2083.3150884666843,1980.5732960306352,1876.1295283020529,1769.97182466187,1662.1782114926252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,40.438905024756338,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-84.574385687465451,-59.561094975243776,-94.105605459762529,-143.8182391660248,-167.83537684903717,-95.091514276810599,-98.252251380692087,-101.23534416122837,-107.37102991368054,-114.92392950145513,-118.95570069904204,-120.67407089220123,-124.72016432846905,-127.04368211245072,-129.57520734058693,-89.816560599322131,-75.273665573853918,-78.477718095777703,-81.89057058196434,-86.364979389735012,-90.907652316433669,-95.865134657580896,-97.73564759118905,-99.449583502789991,-100.22451887332191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,-167.83537684903717,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,-95.091514276810599,-98.252251380692087,-101.23534416122837,-107.37102991368054,-114.92392950145513,-118.95570069904204,-120.67407089220123,-124.72016432846905,-127.04368211245072,-129.57520734058693,-132.58008547625724,-95.072004988552862,-85.672539639550905,-89.217708524418228,-93.6921173321889,-98.234790258887543,-102.74179243604958,-104.44376772858212,-106.15770364018303,-107.79361316924486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,30341.615302226954,0,0,0,0,2498.2318593976884,2433.2843059484539,2380.4152274540993,2316.8436599710758,2234.622884149951,2153.6731013081089,2174.7721181199472,2246.1651005482136,2325.2211119554163,2411.0566322553063,2504.0533987095114,2648.4953284735029,2872.6823813609722,3162.0709290345367,3555.7859821991487,4125.163936695938,4744.4683169343853,5222.7047922066668,5849.7066770372476,6713.4545982040863,7985.4428778746078,9602.7250513425897,11631.484198125296,15262.983721190756,23690.884453029361,65317.686189332009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,2153.6731013081089,0,0,0,0,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2512.4134782172241,2605.8642000548189,2710.0579334821023,2824.8047172599477,2951.404996993454,3142.6549372944219,3433.9453502170059,3811.5259777461474,4326.3173877804438,5072.2650501975431,5783.4421921497242,6357.80537107482,7150.9039991610125,8246.245707365093,9864.6819016659538,11943.204031747413,14587.880743754369,19329.230109351105,30341.615302226954,84702.3502521263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,690.77633827050693,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,690.77633827050693,639.18929699173191,618.98745929472329,638.08063351517183,641.53415346782879,520.20093379720561,518.3386450349376,512.70077081986756,525.0286923812364,512.49419235990774,496.81346962873118,477.8011855408289,474.9946730868046,449.66521731174413,426.45909795910336,357.65124066774371,321.62479984634251,306.37344539196744,294.37256743799173,301.83388087311027,295.28198666870361,289.0831098244015,258.98588935284062,253.47143682459659,246.85060409303657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,246.85060409303657,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.96577569875035,526.84008056098446,508.91645330152437,530.19143832339341,535.71390170337179,533.36746976964855,531.8773487225053,526.13386822512041,537.65871531680295,524.44112876325687,508.7604060320802,489.74812194417802,486.94160949015372,461.6121537150932,438.40603436245249,418.69522055781511,355.28053488739778,325.08595165782231,313.06507475471284,320.3513144877972,313.62434658135635,306.73319722447451,276.27816775275573,270.60343225517676,264.8108058292874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual network (Jemena) bill - Residential"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,2147.9878170269421,0,0,0,0,338.79195277802859,408.15941890626118,372.66577387982426,359.20500000855628,371.61525570196233,379.588148750399,309.7502067682309,311.11749607964322,310.5546936971636,321.38249354511231,317.56938217462022,321.5348866319153,326.21951617370007,346.93650298516843,358.62740528688636,383.45965094511996,344.04791785040726,335.58348617401634,353.3628688182298,385.72826925266804,468.76033618087973,530.64956501263339,638.03968296250355,784.14834382826336,1373.6148605039848,20965.608276256698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,301.10422723092688,0,0,0,0,338.79195277802859,340.32123466718485,310.0922910288449,301.10422723092688,318.07105483050827,330.02749588306318,334.02637000280731,339.54337241423053,343.20393573834491,359.40647381433109,360.51127334061232,371.86621250276909,385.46176006641292,419.86111438576199,446.89450269884094,494.64724329931607,510.82190499119463,475.6967205566346,487.41997389343874,541.00655531968334,666.76362387863321,769.11140841988617,942.93514309786758,1192.663369325307,2147.9878170269421,33996.968470194173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,2804.4779982664513,0,0,0,633.60261207405597,956.77145202925749,1021.4862369764754,979.31304159061006,955.90271137528111,957.36893310885171,952.70780420620736,886.39085676914272,892.18989284443296,897.09966111255221,914.60387923266489,918.87826691169016,933.13640547418186,950.5787103400661,987.21422554073206,1019.0253112374605,1069.8602777032488,1036.6762638544549,1023.2699447426586,1035.8997220909521,1062.7006631719364,1139.312947171089,1197.5553026058883,1301.3874952904371,1444.0250095558836,2030.105041743494,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,916.73955873963064,0,0,0,633.60261207405597,956.77145202925749,953.6480527373991,916.73955873963064,897.80193859765177,903.8247322373976,903.14715133887148,910.66702000371913,920.61576917902039,929.74890315373364,952.62785950188368,961.82015807768232,983.46773134503565,1009.8209542327789,1060.1388369413257,1107.2924086494152,1181.0478700574449,1203.4502509952422,1163.3831791252769,1169.956827166161,1217.9789492389516,1337.3162348688425,1436.017146013141,1606.282955425801,1852.5400350529271,2804.4779982664513,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Residential"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,152.79507256601713,0,0,0,0,52.286694502928583,56.209902915334425,55.243989973637063,55.33829869081638,56.677961598650917,57.837939393666389,54.959112714178033,55.532143889970108,56.055876428349336,57.178952200428235,57.655822026774473,58.687389511371954,59.874792437479044,61.986216590803323,63.856892559533328,66.611805573582231,65.379590851122018,64.984732722095401,65.855978346271613,67.436153313895431,71.475607497081839,74.477242637914514,79.681953408851172,86.764496063917719,115.31309513049609,48.826009324084211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,14.241469946768776,0,0,0,0,52.286694502928583,53.028176423820433,52.295352932180926,52.583210378355055,54.121111698998277,55.452062069410452,56.128901032435337,56.901837699057417,57.628898255796422,59.010566471481305,59.723705838091959,61.111285837739267,62.72772103160024,65.497344882796185,68.104764617638537,71.957820113342194,73.403783556524601,71.731343005580612,72.316726059436974,74.92782943034139,81.042745663729235,86.004323380060953,94.426862731660435,106.52917707080211,152.79507256601713,48.826009324084211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,77.488758315423766,0,0,0,0,125.96236279623861,60.708294340534543,59.44457732479772,58.131809138238033,56.760189968233199,55.320835247206539,36.433196482873726,34.184310307851419,32.175137906462133,30.382423626863226,28.785920196967197,27.365313899716959,25.961264140438853,24.574339387051655,23.586261892343074,22.600671933926993,21.613956120451231,20.642335227604864,19.685771408550007,18.743846203117339,17.815437402376428,16.901745363433577,16.00198828263067,15.114415690191509,14.241469946768776,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,14.241469946768776,0,0,0,0,125.96236279623861,60.708294340534543,59.44457732479772,58.131809138238033,56.760189968233199,55.320835247206539,36.433196482873726,34.184310307851419,32.175137906462133,30.382423626863226,28.785920196967197,27.365313899716959,25.961264140438853,24.574339387051655,23.586261892343074,22.600671933926993,21.613956120451231,20.642335227604864,19.685771408550007,18.743846203117339,17.815437402376428,16.901745363433577,16.00198828263067,15.114415690191509,14.241469946768776,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,15075.125041890733,0,0,0,0,2230.8615789767441,2651.4692467660088,2408.9378991459544,2288.2320800513453,2325.0227514219359,2316.7300831171833,1874.6368945831518,1881.8339492559239,1877.1408759329897,1940.9659390379693,1915.9458124387511,1944.3650170271605,1978.6303876423831,2112.8389269214931,2196.6954897613241,2369.8675704556308,2148.6098745429013,2121.1801273028209,2264.9523817188597,2512.7582381203069,3112.1897383417208,3558.7308176199849,4319.181037188634,5363.4128392075427,9640.3785986823113,201503.37824673328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1874.6368945831518,0,0,0,0,2230.8615789767441,2210.7814886631709,2004.4584838458197,1918.1145924262323,1990.0217434636402,2014.2478907340255,2021.5584793442299,2053.7714963171902,2074.4884866681709,2170.6089720329996,2175.0209663288806,2248.7253628328481,2337.9543955163585,2556.9488904798204,2737.3567217830537,3057.0320966523159,3190.1282706617521,3006.8178913446923,3124.2191191717384,3524.2910284756658,4426.7715247433125,5157.9434937665465,6383.1571893098162,8157.5713042541793,15075.125041890733,326749.59422235872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,29695.930360566344,0,0,0,0,11347.61130161365,11794.138155054079,11508.512028317911,11276.042949441624,11134.120141632306,10816.040586356297,10471.871381552959,10588.237271113579,10705.175652766195,10904.43540456538,11030.060094778519,11333.719458779284,11700.281681614033,12244.24102154022,12849.083478113549,13717.814873077008,13941.12973925593,14187.146393233397,14656.13309621685,15291.511069783111,16358.3712598901,17039.7304328838,18018.164151762441,19308.836716053302,24261.183917357921,226364.70148088169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,10471.871381552959,0,0,0,0,11347.61130161365,11353.450396951243,11104.032613017776,10905.925461816512,10799.119133674008,10513.55839397314,10618.792966314038,10760.174818174844,10902.523263501376,11134.078437560411,11289.135248668648,11638.07980458497,12059.605689488009,12688.350985098547,13389.744710135279,14404.979399273692,14982.64813537478,15072.784157275268,15515.39983366973,16303.04386013847,17672.953046291692,18638.943109030362,20082.140303883622,22102.995181099937,29695.930360566344,351610.91745650716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Commercial"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,76.75550305426097,0,0,0,0,32.01002541370039,33.872322919429429,33.854527154444455,34.240495676204972,35.100160242217463,35.88867914850902,35.091273355636098,35.624000262130814,36.166634864963029,36.967227506888477,37.5639335295104,38.474084249876739,39.519769553202281,41.009353751215599,42.533475746641905,44.55415943749599,44.489435189355426,44.331671715201196,44.64611511538844,45.221631174878667,46.705287176924173,47.811532099492339,49.733575383064078,52.347464930019044,62.886169791340691,409.69244093603629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,32.651109117163131,0,0,0,0,32.01002541370039,32.651109117163131,32.72729071997459,33.192816018455694,34.133427622962344,34.992203684599531,35.530151647668795,36.137922700702767,36.756945278956799,37.654760849687712,38.340454719329884,39.384061584710295,40.590600312753871,42.327083175763903,44.127733900942857,46.561061297337524,47.49737838364198,46.856631589760859,47.059678735419375,48.014366264072791,50.262347134026093,52.092911297217121,55.204820207564261,59.673969900296086,76.75550305426097,640.54455246585349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer gas price based on BB revenue"]
[]
[null,null,"End-customer Gas Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,152.79507256601713,0,0,0,0,52.286694502928583,56.209902915334425,55.243989973637063,55.33829869081638,56.677961598650917,57.837939393666389,54.959112714178033,55.532143889970108,56.055876428349336,57.178952200428235,57.655822026774473,58.687389511371954,59.874792437479044,61.986216590803323,63.856892559533328,66.611805573582231,65.379590851122018,64.984732722095401,65.855978346271613,67.436153313895431,71.475607497081839,74.477242637914514,79.681953408851172,86.764496063917719,115.31309513049609,48.826009324084211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,48.826009324084211,0,0,0,0,52.286694502928583,53.028176423820433,52.295352932180926,52.583210378355055,54.121111698998277,55.452062069410452,56.128901032435337,56.901837699057417,57.628898255796422,59.010566471481305,59.723705838091959,61.111285837739267,62.72772103160024,65.497344882796185,68.104764617638537,71.957820113342194,73.403783556524601,71.731343005580612,72.316726059436974,74.92782943034139,81.042745663729235,86.004323380060953,94.426862731660435,106.52917707080211,152.79507256601713,48.826009324084211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"End-customer Gas Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,29.614048192771079,0,0,0,0,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,17.854569206148572,0,0,0,0,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Calc|Charts_EH700","index":25,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_EH700",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2682554143248089E-2]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,351981.88195655704,330502.63582236588,309026.15038850158,287552.41118956421,266081.4038359492,240959.95558254427,212186.71059907856,183413.47859040831,154640.25948854868,125867.05322587116,104929.13085197344,91826.485964127234,78723.841076281009,65621.196188434798,52518.551300588588,41370.505970998929,32177.060199665815,22983.614428332716,13790.168656999609,4596.7228856665279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1094893.6179609892,1028079.1291577222,961273.22793615761,894475.86929945054,827687.00848652946,749542.89148341317,660039.30077213631,570535.75042095012,481032.24021837779,391528.76995405019,326398.15171565837,285640.3655865342,244882.57945740997,204124.79332828571,163367.00719916154,128689.30272113945,100091.67989421953,71494.05706729964,42896.43424037972,14298.811413459882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,33619.719458640109,31124.943021546871,28630.539685371066,26136.449002574736,23642.575286562584,21059.865568965412,18387.855274961497,15714.826440736402,13040.127679047118,10362.700932272946,8602.91116256024,7758.0653717667265,6901.9514327566503,6028.4842720799488,5129.4567429785429,4248.3789920796789,3378.1546584980279,2468.0954776667695,1537.6682431711288,623.19451758933633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,366.01117906036291,344.0335371810886,322.05589530181442,300.07825342254012,278.10061154326593,256.12296966399163,234.14532778471741,212.16768590544316,190.19004402616892,168.21240214689468,154.47637597234825,148.9819655025297,143.4875550327111,137.99314456289255,132.49873409307395,127.0043236232554,121.50991315343683,116.01550268361828,110.5210922137997,105.02668174398116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1480861.2305552468,1390050.7415388159,1299251.9739053319,1208464.807745012,1117689.0882205844,1011818.8356045869,890848.01197396102,769876.22313800035,648902.81742999982,527926.7365143412,440084.67010616435,385373.89888793073,330651.85952148034,275912.46693336335,221147.51397682173,174435.19200784131,135768.4046655368,97061.782475982734,58334.792232764259,19623.75549845973]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,5.6645980315776487,5.3180212369273203,4.9714934940788966,4.6250145460128325,4.2785841370563098,3.8019024725236812,3.3252209883794994,2.8485396836785726,2.3718585574806603,1.8951776088504519,1.6708018711172907,1.4464261333841297,1.2220503956509683,0.99767465791780718,0.77329892018464619,0.61863913614771693,0.4639793521107875,0.30931956807385808,0.15465978403692865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,17.620600806533105,16.542520541473166,15.464592859564828,14.386816961309382,13.309192051397321,11.82640063783186,10.343609785392315,8.8608194911385372,7.3780297521457561,5.8952405655045466,5.197285426723715,4.4993302879428843,3.801375149162054,3.1034200103812224,2.4054648716003921,1.9243718972803134,1.4432789229602345,0.96218594864015583,0.48109297432007658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.186188467062903,9.3892510342394893,8.5922505939754714,7.7951375610885174,6.9978304118924166,6.1950028407438467,5.3916146285470914,4.5873057505496933,3.7814888910218962,2.9732125869909489,2.7577889384013878,2.5359893022904862,2.3041779011315087,2.0571407284272425,1.7881557841734426,1.4933832933296014,1.1663424881019402,0.81363646569453607,0.45697352403793412,0.12746937576898712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.416126227246835,38.165495161114656,36.921660176713459,35.684519332817288,34.453972217318565,33.229919924291337,32.01226503139852,30.800911577638114,29.595765041423128,28.396732318990367,27.80189091618265,27.212981288351795,26.629914458873156,26.052602785771452,25.48095994170102,24.914900894226403,24.354341886398654,23.799200417623073,23.249395224813881,22.704846263831573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,72.887513532420485,69.41528797375463,65.949997124332654,62.491488401228018,59.039578817664612,55.053225875390723,51.072710433717425,47.097576503004916,43.127142242071443,39.16036308033631,37.427767152425048,35.694727011969292,33.957517904817685,32.210838182497724,30.447879517659501,28.951295220984036,27.427942649571616,25.884342400031624,24.34212150720882,22.832315639600562]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,91.400955272066696,91.400955272066696,91.400955272066696,88.458236229925745,84.707489220182225,80.956742210438691,77.205995200695142,71.353306017993802,66.308644802894989,61.263983587796226,56.65191317281532,51.881925371357767,46.986347660378307,41.992120207944055,35.393620388377521,28.657579806926481,21.921539225475449,17.879914876604825,13.8382905277342,9.79666617886358]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,27.884135980146642,30.003276539459449,30.003276539459449,30.003276539459449,49.920516525278451,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,61.96474662254807,61.96474662254807,61.96474662254807,37.178847973528839,37.178847973528839,37.178847973528839]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.95185952035905,257.72920910426006,255.72667600676061,253.88744161087348,257.30989008177005,239.47772976858622,232.87276970321901,226.08787911751875,213.70887742746032,200.72321918765979,187.13892375874531,172.35787561112394,153.89125406379196,136.00237512349293,117.9765382498764,102.43822083851001,90.042360352917399,77.791265851340683,68.83225900138558,65.758740165076915,62.945955923021451,60.221322032420794,58.917667557480605,57.657822157556275,56.441975507299354]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,456.04832989028932,467.17337034961542,436.72440902784967,390.00535412353941,372.10896851222412,330.8786850406529,324.27372497528569,317.48883438958546,330.05124963753269,315.4339849473015,298.09894250864346,279.56714735127855,275.16507660706418,250.11239589235356,227.04189780363828,206.89150997729098,189.7256616902408,172.57898947768462,158.62575517529527,163.11710717600249,153.568282352496,144.10760788044431,113.97643040761426,108.67496065881932,103.41748965969177]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,10.744774140982802,10.748672994828828,10.747566800089027,10.73915110348454,10.061238382709188,9.3904891571952405,8.7197399316812962,8.0489907061673485,8.0489907061673502,8.0489907061673502,8.0489907061673502,8.0489907061673485,8.0489907061673485,8.0489907061673485,8.0489907061673502,8.0489907061673485,8.0489907061673502,8.0489907061673485,8.0489907061673502,8.0489907061673485]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,15.359711363806301,15.365284795964003,15.363703484743073,14.775985456938994,14.1908254766384,13.615521741099005,13.040218005559609,12.053983030349221,11.067748055138832,10.08151307992844,9.0952781047180515,8.1090431295076613,7.1228081542972692,6.1365731790868789,4.8581204334437791,3.5796676878006792,2.3012149421575789,1.5341432947717204,0.7670716473858602,0]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,16.616636770479481,16.622666291186995,16.620955577127535,15.985143043924904,15.352097889952276,14.729715543062319,14.107333196172362,13.040392030075292,11.973450863978222,10.906509697881154,9.8395685317840851,8.7726273656870184,7.705686199589949,6.6387450334928797,5.2556731515151958,3.8726012695375123,2.4895293875598292,1.6596862583732206,0.8298431291866103,0]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,33.181687064171761,33.193727386893315,33.190311269699379,32.008635560483143,30.685840670041173,29.384396974582138,28.082953279123103,25.956569787741234,23.976714277526444,21.996858767311654,20.454545786478885,18.752507789086451,16.923442294433084,14.99459784611901,12.368317535093007,9.6029220768385493,6.8375266185840884,5.1782893436314161,3.519052068678739,1.8598147937260623]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,8.9512400480526377,8.596752188989095,8.2482352083544015,7.8997182277197089,7.3022605466316621,6.704802865543618,6.1073451844555722,5.5098875033675281,4.912429822279484,4.314972141191439,3.7175144601033931,2.9430322809151859,2.1685501017269795,1.3940679225387724,0.92937861502584895,0.46468930751292442,0]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.5629277834017614,6.303022093616037,6.0474941709018726,5.791966248187709,5.3539183806777153,4.9158705131677198,4.4778226456577244,4.0397747781477307,3.6017269106377361,3.1636790431277415,2.7256311756177469,2.1577913473640495,1.5899515191103522,1.0221116908566548,0.68140779390443695,0.34070389695221848,0]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,92.029865002511727,92.063259003018956,92.053784355042708,89.023082996285979,85.189776701946172,81.415852795194979,77.641928888443786,71.756114481642456,66.687577281522195,61.619040081401899,56.988045410663631,52.197325723365701,47.279578538806838,42.262052400587258,35.631925454498564,28.862683361181418,22.093441267864275,18.031896011873993,13.970350755883704,9.9088054998934112]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3551.5168436662316,3251.500750409426,2954.2094398856602,2659.8713381967118,2369.4025800608947,2218.6734247142772,2068.4653035955357,1918.5207957582786,1769.5445203363165,1620.6955184548835,1475.1271511252887,1334.4291804623349,1198.289986625339,1086.6651902613173,1021.494967000993,959.97311654576913,898.81670111429219,837.66028568281524,776.50387025133841,715.34745481986147,654.19103938838464,593.03462395690769,532.0492650093255,472.72484101355531,413.43046698877396,354.41369878756154,297.46159944595877,273.60335323159535,254.20763183947076,234.81191044734618,215.41618905522159,197.39030324631275,180.23871782584766,163.1985880926924,147.06547312370205,130.93235815471166,116.9421399429331,106.12087211111455,95.335972459362722,84.556390927509895,73.829515134586231,63.102639341662567,52.375763548738902,41.648887755815238,30.922011962891574,20.195136169967906,9.4682603770442419,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,92.029865002511698,177.99090650085844,257.83804159301587,328.55067180299147,389.54231381005121,359.70055851226567,331.71977504457442,306.18897431241794,283.10817820898723,262.40611866097095,243.98938625051153,226.29280107684184,208.77286437875341,191.42955797654957,174.25612511335521,157.24583844113457,142.44766423985871,129.86240519770905,119.48983357353937,111.25117098673526,105.05823111126722,98.865291235799162,92.672351360331106,86.47941148486305,80.286471609394994,74.093531733926937,67.900591858458895,61.707651982990839,55.514712107522783,49.321772232054734,43.128832356586678,36.935892481118621,30.742952605650562,24.550012730182505,18.357072854714445,12.164132979246389,7.2354062750108019,3.571351474999199,1.1718384260839632,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81.415852795195008,153.46815818139228,214.29432916354168,265.11607264289904,306.3056914744443,281.6849856318758,258.71392683097821,237.84433818111438,218.9346918148488,201.82771962816179,186.36615351703369,171.44728003297578,156.67832467035319,142.04794908384724,127.54481492813933,113.15758385791081,100.72931258598777,90.173238199339607,81.347601798540865,74.120413016243887,68.359681485101007,62.598949953958126,56.838218422815245,51.077486891672365,45.316755360529484,39.556023829386604,33.795292298243723,28.034560767100849,22.273829235957972,16.513097704815095,10.752366173672216,6.2945926431051564,3.0755902832586393,1.0012947483215822,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56.988045410663645,105.15130215233309,144.73086562286463,176.00354826353222,197.7399925916454,210.30627545608806,215.16027088136849,215.78092009247925,212.33636619789243,204.99475230608024,188.0415563819916,171.81271979313789,156.09303813343419,140.72926557113064,125.58774412444888,110.53145630188648,96.879958859208813,84.505084741547066,73.276077536232052,63.055528900350609,53.659534766808676,44.903735438389333,36.603771217875583,28.649026286937268,20.9288848272442,13.3327310204662,7.6449327428523235,3.6400143406560277,1.1482715232482892,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3740.947545743225,3641.3864507679814,3507.2808453082189,3323.4626061421936,3115.6272292931562,3020.5357150163459,2922.2834636356538,2821.0481194744257,2713.6770895607451,2598.7531600592902,2479.7974593602476,2359.1233884680469,2234.4032241395776,2126.9698977317694,2058.8750802877616,1988.0289674893979,1913.3743197206045,1835.0289180235077,1753.1383474415431,1666.7733680518081,1575.8657157353748,1480.0005810777939,1382.4359899704996,1284.8183979034161,1185.5949462782601]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,92.029865002511698,92.063259003018942,92.053784355042723,89.023082996285993,85.189776701946201,81.415852795195008,77.6419288884438,71.756114481642499,66.687577281522195,61.619040081401906,56.988045410663645,52.197325723365715,47.279578538806824,42.26205240058728,35.631925454498571,28.862683361181428,22.093441267864275,18.031896011873997,13.970350755883709,9.908805499893413]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-314.00508776445906,-307.59846101761258,-313.20417691683849,-317.80920869637492,-320.75902780784503,-187.1213792793223,-190.31551038371103,-193.28912851627109,-196.39411290996654,-200.11370620340134,-200.37155349423705,-198.31599978064503,-196.47627881011155,-174.12090368933013,-129.71385752540948,-127.83415820902772,-126.85197349215885,-125.62498023590383,-124.15262298255162,-121.99690484423358,-119.77033567761509,-117.95857592544517,-115.59648711916826,-111.58794282296699,-109.13225712504966]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-124.57438568746551,-99.561094975243833,-134.10560545976259,-183.81823916602485,-207.83537684903717,-95.091514276810599,-98.252251380692087,-101.23534416122837,-107.37102991368054,-114.92392950145513,-118.95570069904204,-120.67407089220123,-124.72016432846905,-107.43332640780794,-68.094817444007575,-70.846112798364075,-74.654647768793126,-78.345401697097003,-81.89057058196434,-86.364979389735012,-90.907652316433669,-95.865134657580896,-97.564591107294262,-97.61759206708328,-99.223451625156244]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2407.541718657732,2329.2425742734472,2240.1963720842991,2131.9837282613353,2023.7626528547562,2039.7155740810369,2102.2854607455724,2171.2863833447423,2245.5573982534502,2325.112759395935,2450.8314849451353,2648.1771938185598,2902.2889095498931,3277.7942098567255,3899.9257622024834,4517.3783649628458,4964.9816068031796,5549.731130135373,6353.9656867514805,7536.9301606822546,9034.1042859317949,10900.92046616995,14242.845687617304,22024.907413346136,60416.312584577274]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,498","2,408","","","","2,024","","","","","2,325","","","","","3,900","","","","","7,537","","","","","60,416","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,191.92162595197084,183.47950923240731,174.52477846269034,163.3989049435107,155.32596046592195,152.83357571741197,147.24496874051468,137.61300444840506,128.66800639283139,123.21893032086011,117.57868929259334,111.85697237028997,105.94341140798403,100.84949954123336,97.620808684863945,94.261666165839046,90.721943354557737,87.007224796041768,83.124413351862756,79.029449451042197,74.71909637535569,70.173686088176723,65.547696695186985,60.919194281079434]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,209.0932406231066,206.06761368451484,214.3754584456517,222.62017123861008,230.558892586638,111.13047124778186,116.64390757843428,122.01392208613315,127.58806121546827,133.92646011655373,136.98733007815673,137.83313491819982,138.93668396942735,119.62326407616949,77.83654294658561,77.617692836155328,78.363462089978256,78.957313901254764,79.395820103929239,79.237432955415244,79.117326700741486,79.522826761167579,79.498911970929186,77.869991848076509,77.795223029844081]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.95185952035905,257.72920910426006,255.72667600676061,253.88744161087348,257.30989008177005,239.47772976858622,232.87276970321901,226.08787911751875,241.59301340760697,230.72649572711924,217.14220029820476,202.36115215058339,203.81177058907042,183.80375108945856,165.77791421584203,150.23959680447564,137.84373631888303,125.59264181730633,116.63363496735123,127.72348678762498,124.91070254556952,122.18606865496886,96.096515531009445,94.836670131085114,93.620823480828193]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,25.832776061860528,24.729221710847604,25.041278322086711,25.634345183269765,26.814909808933685,9.0001579259382254,10.572910560845186,11.980761913599924,13.182604135529528,14.394455562063715,14.686234370169938,15.249434618112714,15.61047159667722,13.001256469969444,7.0989525274315026,7.5518618994437032,8.0573123139310265,8.5764987165463609,8.9659147212675752,9.3785749288053264,9.8545351219484072,10.285145183507392,10.650412001848185,10.747872829113684,11.043920084758918]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,736.70056329920931,684.12898356403093,663.01586169200277,681.23631159188335,683.86225417361163,514.93431940822825,512.92316355991045,507.32753185776647,519.97668320700984,507.71541779856813,492.03469506739157,473.02241097948928,470.21589852546492,422.37168304358153,351.56290923109248,333.02996022493858,318.52617688863137,303.84839778966523,292.00259458858977,299.46390802370831,292.91201381930159,286.71313697499949,256.41952559196352,249.0022315034623,243.37916087651064]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,435.29469260189165,398.86690577174198,384.75514976685929,396.74892612088667,404.6331838435064,305.14876797164192,304.74918624956547,302.33688400794153,310.97354634979592,304.91448434016831,305.74980302767909,306.66918587609365,321.82200861724544,310.57047922721819,285.59764098193665,287.80112954917928,296.68529343342999,310.6208821563585,336.40570940201917,405.13823567447338,453.67444194540957,538.62786004375437,651.13866480988861,1111.7938797516738,16664.28202370775]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","339","435","","","","405","","","","","305","","","","","286","","","","","405","","","","","16,664","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,633.60261207405597,617.97949925122896,613.32681807021424,606.64726771078574,596.69771136672489,585.75367740688932,573.11965545580836,576.64065000091182,581.0723967647898,586.54496741538867,593.22138568755258,601.30888473707,611.6015188422665,624.35919416636602,640.27772255556363,660.39790595057423,686.40062675812896,692.62834600404756,687.68645856864225,682.53685327272228,676.97239391926826,670.55261099020936,666.9057375932548,663.34781232793341,659.87666572762021,656.49018123950918,{"$error":"#DIV/0!"}]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,435.29469260189165,398.86690577174198,384.75514976685929,396.74892612088667,404.6331838435064,305.14876797164192,304.74918624956547,302.33688400794153,310.97354634979592,304.91448434016831,305.74980302767909,306.66918587609365,321.82200861724544,310.57047922721819,285.59764098193665,287.80112954917928,296.68529343342999,310.6208821563585,336.40570940201917,405.13823567447338,453.67444194540957,538.62786004375437,651.13866480988861,1111.7938797516738,16664.28202370775]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,633.60261207405597,956.77145202925749,1048.6215106721058,1005.5141734825277,981.45286113358418,982.50260352777605,977.7528392993147,881.78941797255379,885.82158301435527,888.8818514233302,904.19493203734851,906.22336907723832,917.35132186994565,931.02838004245973,962.09973117280902,970.96838517779247,971.99826774006556,980.42947555322689,984.3717520020723,993.15773542908073,1013.3781033212874,1075.6908466646828,1120.5801795386644,1201.9756723716878,1311.0153305375088,1768.284060991183,{"$error":"#DIV/0!"}]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","957","1,049","","","","978","","","","","906","","","","","972","","","","","1,076","","","","",{"$error":"#DIV/0!"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok",{"$error":"#DIV/0!"}]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2827.744350007144,2578.3038673642109,2450.9933788241128,2482.2723655163727,2469.5867685114381,1846.7885614819374,1843.3144131043709,1827.4685097078009,1878.1018678046735,1839.5968321097021,1848.910478104729,1860.0511006977829,1959.8919730151556,1902.3330646627242,1765.0581642515192,1797.3436744437349,1875.3096455040202,1990.9887793376502,2191.4551901740942,2689.7904160334861,3042.5073799490265,3646.2171575293651,4453.6540852666385,7802.8523370601097,160162.7331574354]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,231","2,828","","","","2,470","","","","","1,840","","","","","1,765","","","","","2,690","","","","","160,163","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,9116.7497226369051,9142.6689082880712,9099.5741291719569,8987.8108693902795,8809.0973902103688,8499.310503239114,8597.2344869698081,8706.4033218576551,8828.0347768332049,8963.4694655274106,9114.1142823397677,9389.3544417521225,9721.6512939716504,10131.402094618727,10652.387988352226,11347.947302621376,11792.519864713029,12065.966265930576,12391.18071449799,12778.752831662805,13246.181521548378,13480.999615263816,13698.983114573806,13945.423876845758,14620.80531867561,24861.323234148422]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2827.744350007144,2578.3038673642109,2450.9933788241128,2482.2723655163727,2469.5867685114381,1846.7885614819374,1843.3144131043709,1827.4685097078009,1878.1018678046735,1839.5968321097021,1848.910478104729,1860.0511006977829,1959.8919730151556,1902.3330646627242,1765.0581642515192,1797.3436744437349,1875.3096455040202,1990.9887793376502,2191.4551901740942,2689.7904160334861,3042.5073799490265,3646.2171575293651,4453.6540852666385,7802.8523370601097,160162.7331574354]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11347.61130161365,11970.413258295215,11677.877996536168,11438.804248214392,11291.369755726741,10968.897271750553,10444.023048451745,10549.717734962025,10655.503286541007,10841.571333332084,10953.71111444947,11238.264919856851,11581.702394669433,12091.294067633882,12554.72105301495,13113.005466872895,13589.863539156764,13941.275911434595,14382.169493835641,14970.208021836899,15935.971937581864,16523.506995212843,17345.200272103171,18399.077962112395,22423.657655735718,185024.05639158381]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","11,348","11,970","","","","10,969","","","","","10,954","","","","","13,113","","","","","15,936","","","","","185,024","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,20.416063174478332,18.795721116730931,18.244755888860166,18.945608215815191,19.479265952325221,14.704113687760264,14.684264042285191,14.566418331762998,14.979588706429096,14.683278003894785,14.724544039390915,14.768267233533852,15.494883520665354,14.946267629312191,13.731830223887032,13.847313744352807,14.285731540325635,14.970061847353916,16.230489673717017,19.575500600808557,21.930309051674055,26.048334571980671,31.503242715632275,53.814163786035067,0]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,52.286694502928583,57.482593511940031,56.478660388396897,56.54986465828042,57.878148017396946,59.043621277514653,54.737384539943356,55.225288458463361,55.659947052756252,56.677553449045718,57.046420399245207,57.92719880513296,58.933307229194824,60.777019722685445,61.544143195469111,61.906498829582297,62.673323068437021,63.111740864409846,63.796071171438129,65.056498997801228,68.401509924892764,70.756318375758283,74.8743438960649,80.329252039716508,102.64017311011926,48.826009324084211]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,125.96236279623861,124.8139429701144,123.55022595437757,122.23745776781789,120.86583859781307,119.42648387678638,100.53884511245357,98.289958937431265,96.280786536041958,94.48807225644309,92.891568826547044,91.470962529296798,90.066912770018703,88.679988016631484,87.691910521922935,86.706320563506836,85.719604750031081,84.747983857184735,83.791420038129871,82.849494832697189,81.921086031956264,81.007393993013423,80.107636912210538,79.220064319771353,78.34711857634862,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,61.856714166658755,60.708294340534543,59.44457732479772,58.131809138238033,56.760189968233199,55.320835247206539,36.433196482873726,34.184310307851419,32.175137906462133,30.382423626863226,28.785920196967197,27.365313899716959,25.961264140438853,24.574339387051655,23.586261892343074,22.600671933926993,21.613956120451231,20.642335227604864,19.685771408550007,18.743846203117339,17.815437402376428,16.901745363433577,16.00198828263067,15.114415690191509,14.241469946768776,13.383109685843914]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,7.8361160844940239,7.1854288462885059,6.9379480573832115,7.1632431205071834,7.3191877066324622,5.5166530563005267,5.5096786852488391,5.4663630763373865,5.622890616138065,5.5137897224361545,5.5278772428709164,5.5431863424599026,5.8152429211124961,5.6094460281424148,5.1549496190828776,5.1907942226304007,5.3465217942631424,5.592417204398858,6.050376087013178,7.2781670040165585,8.1453380152197496,9.6654928554450521,11.677834024011263,19.912678649301384,295.20975823314473]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,32.01002541370039,34.360808440335951,34.326530136334696,34.701218845183689,35.553944940469165,36.341705050202116,35.008085926863842,35.508865119807226,36.018053815710857,36.779017377134906,37.335094136166809,38.18869402699319,39.166388356501095,40.555541141512812,41.665483612679566,42.787780243158366,43.474965565094834,43.630693136727572,43.876588546863296,44.334547429477617,45.562338346480999,46.429509357684182,47.949664197909492,49.962005366475701,58.196849991765816,333.49392957560912]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,45.02932470610412,45.02932470610412,44.617948590383051,44.142671194720769,43.603736964314542,42.402500168332146,42.007989196930474,41.621334665729798,41.242861736543603,40.872991757049228,40.512271924114344,40.161416820404256,39.827725129388249,39.513646700100111,39.222482128922479,38.958768686540893,38.72889781887838,38.500842314505967,38.274586119510822,38.050113331064729,37.827408195945011,37.606455109070204,37.387238612050503,37.169743391752895,36.953954278880502,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,44.310659929581192,44.310659929581192,43.899283813860137,43.424006418197848,42.885072187791614,41.683835391809225,41.289324420407553,40.902669889206884,40.524196960020674,40.154326980526299,39.793607147591423,39.442752043881327,39.109060352865328,38.79498192357719,38.503817352399558,38.240103910017972,38.010233042355452,37.782177537983046,37.555921342987901,37.331448554541808,37.10874341942209,36.887790332547283,36.668573835527582,36.451078615229974,36.235289502357581,36.021191470043512]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Shadow_EH700","index":26,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2682554143248089E-2]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,351981.88195655704,330502.63582236588,309026.15038850158,287552.41118956421,266081.4038359492,240959.95558254427,212186.71059907856,183413.47859040831,154640.25948854868,125867.05322587116,104929.13085197344,91826.485964127234,78723.841076281009,65621.196188434798,52518.551300588588,41370.505970998929,32177.060199665815,22983.614428332716,13790.168656999609,4596.7228856665279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1094893.6179609892,1028079.1291577222,961273.22793615761,894475.86929945054,827687.00848652946,749542.89148341317,660039.30077213631,570535.75042095012,481032.24021837779,391528.76995405019,326398.15171565837,285640.3655865342,244882.57945740997,204124.79332828571,163367.00719916154,128689.30272113945,100091.67989421953,71494.05706729964,42896.43424037972,14298.811413459882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,33619.719458640109,31124.943021546871,28630.539685371066,26136.449002574736,23642.575286562584,21059.865568965412,18387.855274961497,15714.826440736402,13040.127679047118,10362.700932272946,8602.91116256024,7758.0653717667265,6901.9514327566503,6028.4842720799488,5129.4567429785429,4248.3789920796789,3378.1546584980279,2468.0954776667695,1537.6682431711288,623.19451758933633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,366.01117906036291,344.0335371810886,322.05589530181442,300.07825342254012,278.10061154326593,256.12296966399163,234.14532778471741,212.16768590544316,190.19004402616892,168.21240214689468,154.47637597234825,148.9819655025297,143.4875550327111,137.99314456289255,132.49873409307395,127.0043236232554,121.50991315343683,116.01550268361828,110.5210922137997,105.02668174398116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1480861.2305552468,1390050.7415388159,1299251.9739053319,1208464.807745012,1117689.0882205844,1011818.8356045869,890848.01197396102,769876.22313800035,648902.81742999982,527926.7365143412,440084.67010616435,385373.89888793073,330651.85952148034,275912.46693336335,221147.51397682173,174435.19200784131,135768.4046655368,97061.782475982734,58334.792232764259,19623.75549845973]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,5.6645980315776487,5.3180212369273203,4.9714934940788966,4.6250145460128325,4.2785841370563098,3.8019024725236812,3.3252209883794994,2.8485396836785726,2.3718585574806603,1.8951776088504519,1.6708018711172907,1.4464261333841297,1.2220503956509683,0.99767465791780718,0.77329892018464619,0.61863913614771693,0.4639793521107875,0.30931956807385808,0.15465978403692865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,17.620600806533105,16.542520541473166,15.464592859564828,14.386816961309382,13.309192051397321,11.82640063783186,10.343609785392315,8.8608194911385372,7.3780297521457561,5.8952405655045466,5.197285426723715,4.4993302879428843,3.801375149162054,3.1034200103812224,2.4054648716003921,1.9243718972803134,1.4432789229602345,0.96218594864015583,0.48109297432007658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.186188467062903,9.3892510342394893,8.5922505939754714,7.7951375610885174,6.9978304118924166,6.1950028407438467,5.3916146285470914,4.5873057505496933,3.7814888910218962,2.9732125869909489,2.7577889384013878,2.5359893022904862,2.3041779011315087,2.0571407284272425,1.7881557841734426,1.4933832933296014,1.1663424881019402,0.81363646569453607,0.45697352403793412,0.12746937576898712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.416126227246835,38.165495161114656,36.921660176713459,35.684519332817288,34.453972217318565,33.229919924291337,32.01226503139852,30.800911577638114,29.595765041423128,28.396732318990367,27.80189091618265,27.212981288351795,26.629914458873156,26.052602785771452,25.48095994170102,24.914900894226403,24.354341886398654,23.799200417623073,23.249395224813881,22.704846263831573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,72.887513532420485,69.41528797375463,65.949997124332654,62.491488401228018,59.039578817664612,55.053225875390723,51.072710433717425,47.097576503004916,43.127142242071443,39.16036308033631,37.427767152425048,35.694727011969292,33.957517904817685,32.210838182497724,30.447879517659501,28.951295220984036,27.427942649571616,25.884342400031624,24.34212150720882,22.832315639600562]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,91.400955272066696,91.400955272066696,91.400955272066696,88.458236229925745,84.707489220182225,80.956742210438691,77.205995200695142,71.353306017993802,66.308644802894989,61.263983587796226,56.65191317281532,51.881925371357767,46.986347660378307,41.992120207944055,35.393620388377521,28.657579806926481,21.921539225475449,17.879914876604825,13.8382905277342,9.79666617886358]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,27.884135980146642,30.003276539459449,30.003276539459449,30.003276539459449,49.920516525278451,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,61.96474662254807,61.96474662254807,61.96474662254807,37.178847973528839,37.178847973528839,37.178847973528839]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.95185952035905,257.79834110426009,255.86494000676063,254.0948376108735,257.58641808177003,239.8233897685862,233.21842970321902,226.43353911751876,214.05453742746033,201.0688791876598,187.48458375874526,172.70353561112395,154.23691406379197,136.34803512349293,118.31251465622941,102.74383822833212,90.317493507031173,78.05631691445933,69.093691923788271,66.016554946763591,63.200152563992155,60.471900532675512,59.164850364124327,57.901608026784395,56.681544269432671]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,456.04832989028932,467.24250234961545,436.86267302784972,390.21275012353942,372.38549651222411,331.22434504065291,324.6193849752857,317.83449438958547,330.3969096375327,315.77964494730145,298.44460250864341,279.91280735127856,275.51073660706425,250.45805589235357,227.37787420999126,207.19712736711307,190.00079484435457,172.84404054080329,158.88718809769796,163.3749219576892,153.82247899346672,144.35818638069904,114.22361321425799,108.91874652804744,103.6570584218251]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,10.744774140982802,10.748672994828828,10.747566800089027,10.73915110348454,10.061238382709188,9.3904891571952405,8.7197399316812962,8.0489907061673485,8.0489907061673502,8.0489907061673502,8.0489907061673502,8.0489907061673485,8.0489907061673485,8.0489907061673485,8.0489907061673502,8.0489907061673485,8.0489907061673502,8.0489907061673485,8.0489907061673502,8.0489907061673485]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,15.359711363806301,15.365284795964003,15.363703484743073,14.775985456938994,14.1908254766384,13.615521741099005,13.040218005559609,12.053983030349221,11.067748055138832,10.08151307992844,9.0952781047180515,8.1090431295076613,7.1228081542972692,6.1365731790868789,4.8581204334437791,3.5796676878006792,2.3012149421575789,1.5341432947717204,0.7670716473858602,0]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,16.616636770479481,16.622666291186995,16.620955577127535,15.985143043924904,15.352097889952276,14.729715543062319,14.107333196172362,13.040392030075292,11.973450863978222,10.906509697881154,9.8395685317840851,8.7726273656870184,7.705686199589949,6.6387450334928797,5.2556731515151958,3.8726012695375123,2.4895293875598292,1.6596862583732206,0.8298431291866103,0]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,33.181687064171761,33.193727386893315,33.190311269699379,32.008635560483143,30.685840670041173,29.384396974582138,28.082953279123103,25.956569787741234,23.976714277526444,21.996858767311654,20.454545786478885,18.752507789086451,16.923442294433084,14.99459784611901,12.368317535093007,9.6029220768385493,6.8375266185840884,5.1782893436314161,3.519052068678739,1.8598147937260623]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,8.9512400480526377,8.596752188989095,8.2482352083544015,7.8997182277197089,7.3022605466316621,6.704802865543618,6.1073451844555722,5.5098875033675281,4.912429822279484,4.314972141191439,3.7175144601033931,2.9430322809151859,2.1685501017269795,1.3940679225387724,0.92937861502584895,0.46468930751292442,0]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.5629277834017614,6.303022093616037,6.0474941709018726,5.791966248187709,5.3539183806777153,4.9158705131677198,4.4778226456577244,4.0397747781477307,3.6017269106377361,3.1636790431277415,2.7256311756177469,2.1577913473640495,1.5899515191103522,1.0221116908566548,0.68140779390443695,0.34070389695221848,0]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,92.029865002511727,92.063259003018956,92.053784355042708,89.023082996285979,85.189776701946172,81.415852795194979,77.641928888443786,71.756114481642456,66.687577281522195,61.619040081401899,56.988045410663631,52.197325723365701,47.279578538806838,42.262052400587258,35.631925454498564,28.862683361181418,22.093441267864275,18.031896011873993,13.970350755883704,9.9088054998934112]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3691.5168436662316,3531.500750409426,3374.2094398856602,3219.8713381967118,3069.4025800608947,2918.6734247142772,2768.4653035955362,2618.5207957582793,2469.544520336317,2320.6955184548842,2175.1271511252894,2034.4291804623356,1898.2899866253397,1767.0548345566754,1640.4042213997716,1517.1483982666543,1435.5746256154177,1367.0910722414869,1298.6075188675561,1230.1239654936253,1161.6404121196945,1093.6073389097489,1025.7428033408789,957.87826777200905,890.01373220313894,822.14919663426895,756.34932992500853,715.33757838507847,676.27134696274038,637.33305128030111,598.39475559786172,559.45645991542233,520.51816423298294,481.57986855054361,442.64157286810428,403.70327718566494,366.60523725720071,329.85883308758258,294.0179713114419,258.18733193610075,226.40720939092705,196.99285377227827,170.21071505356986,145.91934902731998,124.43314549695542,103.3777553923001,84.616632965502177,68.015771296404139,58.107420182980682,54.197514030025474,52.369881369826118,50.542248709626769,48.714616049427413,46.886983389228057,45.059350729028708,43.231718068829352,41.404085408630003,39.576452748430647,37.748820088231291,35.921187428031942,34.093554767832586,32.26592210763323,30.438289447433878,28.610656787234525,26.783024127035173,24.955391466835817,23.127758806636464,21.300126146437112,19.472493486237756,17.644860826038407,16.06693234735507,14.774169211478336,13.592540612721209,12.439973052964218,11.385762365590841]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,92.029865002511698,177.99090650085844,257.83804159301587,328.55067180299147,389.54231381005121,359.70055851226567,331.71977504457442,306.18897431241794,283.10817820898723,262.40611866097095,243.98938625051153,226.29280107684184,208.77286437875341,191.42955797654957,174.25612511335521,157.24583844113457,142.44766423985871,129.86240519770905,119.48983357353937,111.25117098673526,105.05823111126722,98.865291235799162,92.672351360331106,86.47941148486305,80.286471609394994,74.093531733926937,67.900591858458895,61.707651982990839,55.514712107522783,49.321772232054734,43.128832356586678,36.935892481118621,30.742952605650562,24.550012730182505,18.357072854714445,12.164132979246389,7.2354062750108019,3.571351474999199,1.1718384260839632,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81.415852795195008,153.46815818139228,214.29432916354168,265.11607264289904,306.3056914744443,281.6849856318758,258.71392683097821,237.84433818111438,218.9346918148488,201.82771962816179,186.36615351703369,171.44728003297578,156.67832467035319,142.04794908384724,127.54481492813933,113.15758385791081,100.72931258598777,90.173238199339607,81.347601798540865,74.120413016243887,68.359681485101007,62.598949953958126,56.838218422815245,51.077486891672365,45.316755360529484,39.556023829386604,33.795292298243723,28.034560767100849,22.273829235957972,16.513097704815095,10.752366173672216,6.2945926431051564,3.0755902832586393,1.0012947483215822,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56.988045410663645,105.15130215233309,144.73086562286463,176.00354826353222,197.7399925916454,210.30627545608806,215.16027088136849,215.78092009247925,212.33636619789243,204.99475230608024,188.0415563819916,171.81271979313789,156.09303813343419,140.72926557113064,125.58774412444888,110.53145630188648,96.879958859208813,84.505084741547066,73.276077536232052,63.055528900350609,53.659534766808676,44.903735438389333,36.603771217875583,28.649026286937268,20.9288848272442,13.3327310204662,7.6449327428523235,3.6400143406560277,1.1482715232482892,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3720.5357150163459,3622.2834636356542,3521.0481194744261,3413.6770895607456,3298.7531600592906,3179.797459360248,3059.1233884680473,2934.403224139578,2807.3595420271272,2677.7843346865402,2545.2042492102833,2450.1322442217306,2364.4597045821793,2275.2419960577608,2181.5498787255719,2083.3150884666843,1980.5732960306352,1876.1295283020529,1769.97182466187,1662.1782114926252]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,92.029865002511698,92.063259003018942,92.053784355042723,89.023082996285993,85.189776701946201,81.415852795195008,77.6419288884438,71.756114481642499,66.687577281522195,61.619040081401906,56.988045410663645,52.197325723365715,47.279578538806824,42.26205240058728,35.631925454498571,28.862683361181428,22.093441267864275,18.031896011873997,13.970350755883709,9.908805499893413]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-174.00508776445898,-167.59846101761241,-173.20417691683829,-177.80920869637481,-180.75902780784492,-187.1213792793223,-190.31551038371103,-193.28912851627109,-196.39411290996654,-200.11370620340134,-200.37155349423705,-198.31599978064503,-196.47627881011155,-193.73125939397292,-191.19424742198885,-189.5681308869209,-147.26933071191857,-132.95211817835772,-131.47976092500551,-129.32404278668747,-127.09747362006897,-124.83523370391386,-122.47566374045611,-120.12805439606674,-117.70241866913828]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,-95.091514276810599,-98.252251380692087,-101.23534416122837,-107.37102991368054,-114.92392950145513,-118.95570069904204,-120.67407089220123,-124.72016432846905,-127.04368211245072,-129.57520734058693,-132.58008547625724,-95.072004988552862,-85.672539639550905,-89.217708524418228,-93.6921173321889,-98.234790258887543,-102.74179243604958,-104.44376772858212,-106.15770364018303,-107.79361316924486]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2512.4134782172241,2605.8642000548189,2710.0579334821023,2824.8047172599477,2951.404996993454,3142.6549372944219,3433.9453502170059,3811.5259777461474,4326.3173877804438,5072.2650501975431,5783.4421921497242,6357.80537107482,7150.9039991610125,8246.245707365093,9864.6819016659538,11943.204031747413,14587.880743754369,19329.230109351105,30341.615302226954,84702.3502521263]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498,2498,null,null,null,2478,null,null,null,null,2951,null,null,null,null,5072,null,null,null,null,9865,null,null,null,null,84702]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,199.10403824316955,197.58794382995981,195.42427587601719,190.93145084887331,190.22364376509265,188.25229381775711,182.51583804561884,171.7595694959484,161.85825029527038,156.40917422329909,150.7689331950323,145.04721627272897,139.13365531042302,133.10992560245711,126.96616455196698,120.6799283040196,116.17212396992819,112.10999184653097,107.87976683747075,103.43738937176899,98.779622731201286,93.908158231306643,88.955995195590475,83.92256651567547]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,69.093240623106681,62.267956391054923,66.776143858731999,71.221199358230422,75.360263412798744,94.057300516074577,99.570736846726973,104.94075135442586,110.51489048376098,116.85328938484648,119.91415934644944,120.75996418649255,121.86351323772004,122.16044904910495,122.72206347010741,124.25631784578557,85.191178292155428,73.192795148559213,73.810012032756958,73.830335565766234,73.888939992615718,74.022670570579834,74.168997983611092,74.368797608211509,74.532374165189907]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.95185952035905,257.79834110426009,255.86494000676063,254.0948376108735,257.58641808177003,239.8233897685862,233.21842970321902,226.43353911751876,241.93867340760698,231.07215572711925,217.48786029820471,202.7068121505834,204.15743058907043,184.14941108945857,166.11389062219504,150.54521419429776,138.11886947299681,125.85769288042498,116.8950678897539,127.98130156931167,125.16489918654023,122.43664715522358,96.343698337653166,95.080456000313234,93.86039224296151]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,5.0979884614012905,3.9884317100623283,4.29448592097543,4.8815503818324935,6.0561126071704248,9.2631357198952706,10.835888354802247,12.243739707556959,13.445581929486572,14.657433356020746,14.94921216412698,15.512412412069764,15.873449390634255,16.168638266106655,16.460154667692894,16.927523965764738,11.290558818225975,9.8633396589099434,10.250002985670969,10.659910515248537,11.133118030431445,11.49425676746986,11.857313200184791,12.19818345106156,12.495472905460558]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.96577569875035,526.84008056098446,508.91645330152437,530.19143832339341,535.71390170337179,533.36746976964855,531.8773487225053,526.13386822512041,537.65871531680295,524.44112876325687,508.7604060320802,489.74812194417802,486.94160949015372,461.6121537150932,438.40603436245249,418.69522055781511,355.28053488739778,325.08595165782231,313.06507475471284,320.3513144877972,313.62434658135635,306.73319722447451,276.27816775275573,270.60343225517676,264.8108058292874]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,340.32123466718485,310.0922910288449,301.10422723092688,318.07105483050827,330.02749588306318,334.02637000280731,339.54337241423053,343.20393573834491,359.40647381433109,360.51127334061232,371.86621250276909,385.46176006641292,419.86111438576199,446.89450269884094,494.64724329931607,510.82190499119463,475.6967205566346,487.41997389343874,541.00655531968334,666.76362387863321,769.11140841988617,942.93514309786758,1192.663369325307,2147.9878170269421,33996.968470194173]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,339,340,null,null,null,330,null,null,null,null,361,null,null,null,null,495,null,null,null,null,667,null,null,null,null,33997]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,633.60261207405597,617.97949925122896,613.32681807021424,606.64726771078574,596.69771136672489,585.75367740688932,573.11965545580836,576.64065000091182,581.0723967647898,586.54496741538867,593.22138568755258,601.30888473707,611.6015188422665,624.35919416636602,640.27772255556363,660.39790595057423,686.40062675812896,692.62834600404756,687.68645856864225,682.53685327272228,676.97239391926826,670.55261099020936,666.9057375932548,663.34781232793341,659.87666572762021,656.49018123950918,{"$error":"#DIV/0!"}]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,340.32123466718485,310.0922910288449,301.10422723092688,318.07105483050827,330.02749588306318,334.02637000280731,339.54337241423053,343.20393573834491,359.40647381433109,360.51127334061232,371.86621250276909,385.46176006641292,419.86111438576199,446.89450269884094,494.64724329931607,510.82190499119463,475.6967205566346,487.41997389343874,541.00655531968334,666.76362387863321,769.11140841988617,942.93514309786758,1192.663369325307,2147.9878170269421,33996.968470194173]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,633.60261207405597,956.77145202925749,953.6480527373991,916.73955873963064,897.80193859765177,903.8247322373976,903.14715133887148,910.66702000371913,920.61576917902039,929.74890315373364,952.62785950188368,961.82015807768232,983.46773134503565,1009.8209542327789,1060.1388369413257,1107.2924086494152,1181.0478700574449,1203.4502509952422,1163.3831791252769,1169.956827166161,1217.9789492389516,1337.3162348688425,1436.017146013141,1606.282955425801,1852.5400350529271,2804.4779982664513,{"$error":"#DIV/0!"}]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,957,954,null,null,null,903,null,null,null,null,962,null,null,null,null,1181,null,null,null,null,1337,null,null,null,null,{"$error":"#DIV/0!"}]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok",{"$error":"#DIV/0!"}]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2210.7814886631709,2004.4584838458197,1918.1145924262323,1990.0217434636402,2014.2478907340255,2021.5584793442299,2053.7714963171902,2074.4884866681709,2170.6089720329996,2175.0209663288806,2248.7253628328481,2337.9543955163585,2556.9488904798204,2737.3567217830537,3057.0320966523159,3190.1282706617521,3006.8178913446923,3124.2191191717384,3524.2910284756658,4426.7715247433125,5157.9434937665465,6383.1571893098162,8157.5713042541793,15075.125041890733,326749.59422235872]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2231,2211,null,null,null,2014,null,null,null,null,2175,null,null,null,null,3057,null,null,null,null,4427,null,null,null,null,326750]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,9116.7497226369051,9142.6689082880712,9099.5741291719569,8987.8108693902795,8809.0973902103688,8499.310503239114,8597.2344869698081,8706.4033218576551,8828.0347768332049,8963.4694655274106,9114.1142823397677,9389.3544417521225,9721.6512939716504,10131.402094618727,10652.387988352226,11347.947302621376,11792.519864713029,12065.966265930576,12391.18071449799,12778.752831662805,13246.181521548378,13480.999615263816,13698.983114573806,13945.423876845758,14620.80531867561,24861.323234148422]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2210.7814886631709,2004.4584838458197,1918.1145924262323,1990.0217434636402,2014.2478907340255,2021.5584793442299,2053.7714963171902,2074.4884866681709,2170.6089720329996,2175.0209663288806,2248.7253628328481,2337.9543955163585,2556.9488904798204,2737.3567217830537,3057.0320966523159,3190.1282706617521,3006.8178913446923,3124.2191191717384,3524.2910284756658,4426.7715247433125,5157.9434937665465,6383.1571893098162,8157.5713042541793,15075.125041890733,326749.59422235872]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11347.61130161365,11353.450396951243,11104.032613017776,10905.925461816512,10799.119133674008,10513.55839397314,10618.792966314038,10760.174818174844,10902.523263501376,11134.078437560411,11289.135248668648,11638.07980458497,12059.605689488009,12688.350985098547,13389.744710135279,14404.979399273692,14982.64813537478,15072.784157275268,15515.39983366973,16303.04386013847,17672.953046291692,18638.943109030362,20082.140303883622,22102.995181099937,29695.930360566344,351610.91745650716]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11348,11353,null,null,null,10514,null,null,null,null,11289,null,null,null,null,14405,null,null,null,null,17673,null,null,null,null,351611]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,15.961646086358728,14.612413660514955,14.278101608934799,15.188571897416519,15.887706744221029,16.09563018025225,16.360813282879249,16.535369534803174,17.312601728864685,17.360563442741537,17.90863107199722,18.56268103593926,20.215208680776087,21.506889051481604,23.783151507646927,24.57777423244038,22.905333681496394,23.490716735352752,26.101820106257176,32.216736339645017,37.17831405597672,45.600853407576224,57.703167746717895,103.96906324193291,0]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,52.286694502928583,53.028176423820433,52.295352932180926,52.583210378355055,54.121111698998277,55.452062069410452,56.128901032435337,56.901837699057417,57.628898255796422,59.010566471481305,59.723705838091959,61.111285837739267,62.72772103160024,65.497344882796185,68.104764617638537,71.957820113342194,73.403783556524601,71.731343005580612,72.316726059436974,74.92782943034139,81.042745663729235,86.004323380060953,94.426862731660435,106.52917707080211,152.79507256601713,48.826009324084211]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,125.96236279623861,124.8139429701144,123.55022595437757,122.23745776781789,120.86583859781307,119.42648387678638,100.53884511245357,98.289958937431265,96.280786536041958,94.48807225644309,92.891568826547044,91.470962529296798,90.066912770018703,88.679988016631484,87.691910521922935,86.706320563506836,85.719604750031081,84.747983857184735,83.791420038129871,82.849494832697189,81.921086031956264,81.007393993013423,80.107636912210538,79.220064319771353,78.34711857634862,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,61.856714166658755,60.708294340534543,59.44457732479772,58.131809138238033,56.760189968233199,55.320835247206539,36.433196482873726,34.184310307851419,32.175137906462133,30.382423626863226,28.785920196967197,27.365313899716959,25.961264140438853,24.574339387051655,23.586261892343074,22.600671933926993,21.613956120451231,20.642335227604864,19.685771408550007,18.743846203117339,17.815437402376428,16.901745363433577,16.00198828263067,15.114415690191509,14.241469946768776,13.383109685843914]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,6.1264167613212086,5.5861894299283996,5.4295452306552114,5.7427258030003649,5.9696863410298793,6.0387187771054789,6.1387362661443747,6.2052545395833318,6.4986340886908698,6.5191503055992284,6.7232448005880281,6.9673982987126797,7.5867849553635827,8.0716963164057098,8.9282306732620356,9.213207041177542,8.5724602472964193,8.7755073929549354,9.730194921608355,11.978175791561652,13.80873995475269,16.920648865099817,21.389798557831654,38.47133171179653,602.26038112338904]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,32.01002541370039,32.651109117163131,32.72729071997459,33.192816018455694,34.133427622962344,34.992203684599531,35.530151647668795,36.137922700702767,36.756945278956799,37.654760849687712,38.340454719329884,39.384061584710295,40.590600312753871,42.327083175763903,44.127733900942857,46.561061297337524,47.49737838364198,46.856631589760859,47.059678735419375,48.014366264072791,50.262347134026093,52.092911297217121,55.204820207564261,59.673969900296086,76.75550305426097,640.54455246585349]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,45.02932470610412,45.02932470610412,44.617948590383051,44.142671194720769,43.603736964314542,42.402500168332146,42.007989196930474,41.621334665729798,41.242861736543603,40.872991757049228,40.512271924114344,40.161416820404256,39.827725129388249,39.513646700100111,39.222482128922479,38.958768686540893,38.72889781887838,38.500842314505967,38.274586119510822,38.050113331064729,37.827408195945011,37.606455109070204,37.387238612050503,37.169743391752895,36.953954278880502,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,44.310659929581192,44.310659929581192,43.899283813860137,43.424006418197848,42.885072187791614,41.683835391809225,41.289324420407553,40.902669889206884,40.524196960020674,40.154326980526299,39.793607147591423,39.442752043881327,39.109060352865328,38.79498192357719,38.503817352399558,38.240103910017972,38.010233042355452,37.782177537983046,37.555921342987901,37.331448554541808,37.10874341942209,36.887790332547283,36.668573835527582,36.451078615229974,36.235289502357581,36.021191470043512]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Comparison_EH700","index":27,"n_rows":119,"n_cols":94,"rows_kept":119,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_Comparison_EH700",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer"]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","number","n/a","Mid-year",null,null,null,null,null,null,1565613.1261586735,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1480861.2305552468,1390050.7415388159,1299251.9739053319,1208464.807745012,1117689.0882205844,1011818.8356045869,890848.01197396102,769876.22313800035,648902.81742999982,527926.7365143412,440084.67010616435,385373.89888793073,330651.85952148034,275912.46693336335,221147.51397682173,174435.19200784131,135768.4046655368,97061.782475982734,58334.792232764259,19623.75549845973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","number","n/a","Mid-year",null,null,null,null,null,null,19623.75549845973,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1480861.2305552468,1390050.7415388159,1299251.9739053319,1208464.807745012,1117689.0882205844,1011818.8356045869,890848.01197396102,769876.22313800035,648902.81742999982,527926.7365143412,440084.67010616435,385373.89888793073,330651.85952148034,275912.46693336335,221147.51397682173,174435.19200784131,135768.4046655368,97061.782475982734,58334.792232764259,19623.75549845973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","PJ","n/a","End-year",null,null,null,null,null,null,87.144740694837196,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,72.887513532420485,69.41528797375463,65.949997124332654,62.491488401228018,59.039578817664612,55.053225875390723,51.072710433717425,47.097576503004916,43.127142242071443,39.16036308033631,37.427767152425048,35.694727011969292,33.957517904817685,32.210838182497724,30.447879517659501,28.951295220984036,27.427942649571616,25.884342400031624,24.34212150720882,22.832315639600562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","PJ","n/a","End-year",null,null,null,null,null,null,22.832315639600562,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,72.887513532420485,69.41528797375463,65.949997124332654,62.491488401228018,59.039578817664612,55.053225875390723,51.072710433717425,47.097576503004916,43.127142242071443,39.16036308033631,37.427767152425048,35.694727011969292,33.957517904817685,32.210838182497724,30.447879517659501,28.951295220984036,27.427942649571616,25.884342400031624,24.34212150720882,22.832315639600562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,467.24250234961545,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,456.04832989028932,467.17337034961542,436.72440902784967,390.00535412353941,372.10896851222412,330.8786850406529,324.27372497528569,317.48883438958546,330.05124963753269,315.4339849473015,298.09894250864346,279.56714735127855,275.16507660706418,250.11239589235356,227.04189780363828,206.89150997729098,189.7256616902408,172.57898947768462,158.62575517529527,163.11710717600249,153.568282352496,144.10760788044431,113.97643040761426,108.67496065881932,103.41748965969177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,103.41748965969177,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,456.04832989028932,467.24250234961545,436.86267302784972,390.21275012353942,372.38549651222411,331.22434504065291,324.6193849752857,317.83449438958547,330.3969096375327,315.77964494730145,298.44460250864341,279.91280735127856,275.51073660706425,250.45805589235357,227.37787420999126,207.19712736711307,190.00079484435457,172.84404054080329,158.88718809769796,163.3749219576892,153.82247899346672,144.35818638069904,114.22361321425799,108.91874652804744,103.6570584218251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net capex","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,208.03736604236877,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,92.029865002511727,92.063259003018956,92.053784355042708,89.023082996285979,85.189776701946172,81.415852795194979,77.641928888443786,71.756114481642456,66.687577281522195,61.619040081401899,56.988045410663631,52.197325723365701,47.279578538806838,42.262052400587258,35.631925454498564,28.862683361181418,22.093441267864275,18.031896011873993,13.970350755883704,9.9088054998934112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,9.9088054998934112,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,92.029865002511727,92.063259003018956,92.053784355042708,89.023082996285979,85.189776701946172,81.415852795194979,77.641928888443786,71.756114481642456,66.687577281522195,61.619040081401899,56.988045410663631,52.197325723365701,47.279578538806838,42.262052400587258,35.631925454498564,28.862683361181418,22.093441267864275,18.031896011873993,13.970350755883704,9.9088054998934112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,3927.2808453082189,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3740.947545743225,3641.3864507679814,3507.2808453082189,3323.4626061421936,3115.6272292931562,3020.5357150163459,2922.2834636356538,2821.0481194744257,2713.6770895607451,2598.7531600592902,2479.7974593602476,2359.1233884680469,2234.4032241395776,2126.9698977317694,2058.8750802877616,1988.0289674893979,1913.3743197206045,1835.0289180235077,1753.1383474415431,1666.7733680518081,1575.8657157353748,1480.0005810777939,1382.4359899704996,1284.8183979034161,1185.5949462782601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,1185.5949462782601,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3720.5357150163459,3622.2834636356542,3521.0481194744261,3413.6770895607456,3298.7531600592906,3179.797459360248,3059.1233884680473,2934.403224139578,2807.3595420271272,2677.7843346865402,2545.2042492102833,2450.1322442217306,2364.4597045821793,2275.2419960577608,2181.5498787255719,2083.3150884666843,1980.5732960306352,1876.1295283020529,1769.97182466187,1662.1782114926252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,40.438905024756338,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-124.57438568746551,-99.561094975243833,-134.10560545976259,-183.81823916602485,-207.83537684903717,-95.091514276810599,-98.252251380692087,-101.23534416122837,-107.37102991368054,-114.92392950145513,-118.95570069904204,-120.67407089220123,-124.72016432846905,-107.43332640780794,-68.094817444007575,-70.846112798364075,-74.654647768793126,-78.345401697097003,-81.89057058196434,-86.364979389735012,-90.907652316433669,-95.865134657580896,-97.564591107294262,-97.61759206708328,-99.223451625156244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,-207.83537684903717,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,-95.091514276810599,-98.252251380692087,-101.23534416122837,-107.37102991368054,-114.92392950145513,-118.95570069904204,-120.67407089220123,-124.72016432846905,-127.04368211245072,-129.57520734058693,-132.58008547625724,-95.072004988552862,-85.672539639550905,-89.217708524418228,-93.6921173321889,-98.234790258887543,-102.74179243604958,-104.44376772858212,-106.15770364018303,-107.79361316924486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,30341.615302226954,0,0,0,0,2498.2318593976884,2407.541718657732,2329.2425742734472,2240.1963720842991,2131.9837282613353,2023.7626528547562,2039.7155740810369,2102.2854607455724,2171.2863833447423,2245.5573982534502,2325.112759395935,2450.8314849451353,2648.1771938185598,2902.2889095498931,3277.7942098567255,3899.9257622024834,4517.3783649628458,4964.9816068031796,5549.731130135373,6353.9656867514805,7536.9301606822546,9034.1042859317949,10900.92046616995,14242.845687617304,22024.907413346136,60416.312584577274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,2023.7626528547562,0,0,0,0,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2512.4134782172241,2605.8642000548189,2710.0579334821023,2824.8047172599477,2951.404996993454,3142.6549372944219,3433.9453502170059,3811.5259777461474,4326.3173877804438,5072.2650501975431,5783.4421921497242,6357.80537107482,7150.9039991610125,8246.245707365093,9864.6819016659538,11943.204031747413,14587.880743754369,19329.230109351105,30341.615302226954,84702.3502521263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,736.70056329920931,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,736.70056329920931,684.12898356403093,663.01586169200277,681.23631159188335,683.86225417361163,514.93431940822825,512.92316355991045,507.32753185776647,519.97668320700984,507.71541779856813,492.03469506739157,473.02241097948928,470.21589852546492,422.37168304358153,351.56290923109248,333.02996022493858,318.52617688863137,303.84839778966523,292.00259458858977,299.46390802370831,292.91201381930159,286.71313697499949,256.41952559196352,249.0022315034623,243.37916087651064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,243.37916087651064,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.96577569875035,526.84008056098446,508.91645330152437,530.19143832339341,535.71390170337179,533.36746976964855,531.8773487225053,526.13386822512041,537.65871531680295,524.44112876325687,508.7604060320802,489.74812194417802,486.94160949015372,461.6121537150932,438.40603436245249,418.69522055781511,355.28053488739778,325.08595165782231,313.06507475471284,320.3513144877972,313.62434658135635,306.73319722447451,276.27816775275573,270.60343225517676,264.8108058292874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual network (Jemena) bill - Residential"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,2147.9878170269421,0,0,0,0,338.79195277802859,435.29469260189165,398.86690577174198,384.75514976685929,396.74892612088667,404.6331838435064,305.14876797164192,304.74918624956547,302.33688400794153,310.97354634979592,304.91448434016831,305.74980302767909,306.66918587609365,321.82200861724544,310.57047922721819,285.59764098193665,287.80112954917928,296.68529343342999,310.6208821563585,336.40570940201917,405.13823567447338,453.67444194540957,538.62786004375437,651.13866480988861,1111.7938797516738,16664.28202370775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,285.59764098193665,0,0,0,0,338.79195277802859,340.32123466718485,310.0922910288449,301.10422723092688,318.07105483050827,330.02749588306318,334.02637000280731,339.54337241423053,343.20393573834491,359.40647381433109,360.51127334061232,371.86621250276909,385.46176006641292,419.86111438576199,446.89450269884094,494.64724329931607,510.82190499119463,475.6967205566346,487.41997389343874,541.00655531968334,666.76362387863321,769.11140841988617,942.93514309786758,1192.663369325307,2147.9878170269421,33996.968470194173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,2804.4779982664513,0,0,0,633.60261207405597,956.77145202925749,1048.6215106721058,1005.5141734825277,981.45286113358418,982.50260352777605,977.7528392993147,881.78941797255379,885.82158301435527,888.8818514233302,904.19493203734851,906.22336907723832,917.35132186994565,931.02838004245973,962.09973117280902,970.96838517779247,971.99826774006556,980.42947555322689,984.3717520020723,993.15773542908073,1013.3781033212874,1075.6908466646828,1120.5801795386644,1201.9756723716878,1311.0153305375088,1768.284060991183,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,897.80193859765177,0,0,0,633.60261207405597,956.77145202925749,953.6480527373991,916.73955873963064,897.80193859765177,903.8247322373976,903.14715133887148,910.66702000371913,920.61576917902039,929.74890315373364,952.62785950188368,961.82015807768232,983.46773134503565,1009.8209542327789,1060.1388369413257,1107.2924086494152,1181.0478700574449,1203.4502509952422,1163.3831791252769,1169.956827166161,1217.9789492389516,1337.3162348688425,1436.017146013141,1606.282955425801,1852.5400350529271,2804.4779982664513,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Residential"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,152.79507256601713,0,0,0,0,52.286694502928583,57.482593511940031,56.478660388396897,56.54986465828042,57.878148017396946,59.043621277514653,54.737384539943356,55.225288458463361,55.659947052756252,56.677553449045718,57.046420399245207,57.92719880513296,58.933307229194824,60.777019722685445,61.544143195469111,61.906498829582297,62.673323068437021,63.111740864409846,63.796071171438129,65.056498997801228,68.401509924892764,70.756318375758283,74.8743438960649,80.329252039716508,102.64017311011926,48.826009324084211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,14.241469946768776,0,0,0,0,52.286694502928583,53.028176423820433,52.295352932180926,52.583210378355055,54.121111698998277,55.452062069410452,56.128901032435337,56.901837699057417,57.628898255796422,59.010566471481305,59.723705838091959,61.111285837739267,62.72772103160024,65.497344882796185,68.104764617638537,71.957820113342194,73.403783556524601,71.731343005580612,72.316726059436974,74.92782943034139,81.042745663729235,86.004323380060953,94.426862731660435,106.52917707080211,152.79507256601713,48.826009324084211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,77.488758315423766,0,0,0,0,125.96236279623861,60.708294340534543,59.44457732479772,58.131809138238033,56.760189968233199,55.320835247206539,36.433196482873726,34.184310307851419,32.175137906462133,30.382423626863226,28.785920196967197,27.365313899716959,25.961264140438853,24.574339387051655,23.586261892343074,22.600671933926993,21.613956120451231,20.642335227604864,19.685771408550007,18.743846203117339,17.815437402376428,16.901745363433577,16.00198828263067,15.114415690191509,14.241469946768776,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,14.241469946768776,0,0,0,0,125.96236279623861,60.708294340534543,59.44457732479772,58.131809138238033,56.760189968233199,55.320835247206539,36.433196482873726,34.184310307851419,32.175137906462133,30.382423626863226,28.785920196967197,27.365313899716959,25.961264140438853,24.574339387051655,23.586261892343074,22.600671933926993,21.613956120451231,20.642335227604864,19.685771408550007,18.743846203117339,17.815437402376428,16.901745363433577,16.00198828263067,15.114415690191509,14.241469946768776,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,15075.125041890733,0,0,0,0,2230.8615789767441,2827.744350007144,2578.3038673642109,2450.9933788241128,2482.2723655163727,2469.5867685114381,1846.7885614819374,1843.3144131043709,1827.4685097078009,1878.1018678046735,1839.5968321097021,1848.910478104729,1860.0511006977829,1959.8919730151556,1902.3330646627242,1765.0581642515192,1797.3436744437349,1875.3096455040202,1990.9887793376502,2191.4551901740942,2689.7904160334861,3042.5073799490265,3646.2171575293651,4453.6540852666385,7802.8523370601097,160162.7331574354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1765.0581642515192,0,0,0,0,2230.8615789767441,2210.7814886631709,2004.4584838458197,1918.1145924262323,1990.0217434636402,2014.2478907340255,2021.5584793442299,2053.7714963171902,2074.4884866681709,2170.6089720329996,2175.0209663288806,2248.7253628328481,2337.9543955163585,2556.9488904798204,2737.3567217830537,3057.0320966523159,3190.1282706617521,3006.8178913446923,3124.2191191717384,3524.2910284756658,4426.7715247433125,5157.9434937665465,6383.1571893098162,8157.5713042541793,15075.125041890733,326749.59422235872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,29695.930360566344,0,0,0,0,11347.61130161365,11970.413258295215,11677.877996536168,11438.804248214392,11291.369755726741,10968.897271750553,10444.023048451745,10549.717734962025,10655.503286541007,10841.571333332084,10953.71111444947,11238.264919856851,11581.702394669433,12091.294067633882,12554.72105301495,13113.005466872895,13589.863539156764,13941.275911434595,14382.169493835641,14970.208021836899,15935.971937581864,16523.506995212843,17345.200272103171,18399.077962112395,22423.657655735718,185024.05639158381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,10444.023048451745,0,0,0,0,11347.61130161365,11353.450396951243,11104.032613017776,10905.925461816512,10799.119133674008,10513.55839397314,10618.792966314038,10760.174818174844,10902.523263501376,11134.078437560411,11289.135248668648,11638.07980458497,12059.605689488009,12688.350985098547,13389.744710135279,14404.979399273692,14982.64813537478,15072.784157275268,15515.39983366973,16303.04386013847,17672.953046291692,18638.943109030362,20082.140303883622,22102.995181099937,29695.930360566344,351610.91745650716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Commercial"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,76.75550305426097,0,0,0,0,32.01002541370039,34.360808440335951,34.326530136334696,34.701218845183689,35.553944940469165,36.341705050202116,35.008085926863842,35.508865119807226,36.018053815710857,36.779017377134906,37.335094136166809,38.18869402699319,39.166388356501095,40.555541141512812,41.665483612679566,42.787780243158366,43.474965565094834,43.630693136727572,43.876588546863296,44.334547429477617,45.562338346480999,46.429509357684182,47.949664197909492,49.962005366475701,58.196849991765816,333.49392957560912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,32.651109117163131,0,0,0,0,32.01002541370039,32.651109117163131,32.72729071997459,33.192816018455694,34.133427622962344,34.992203684599531,35.530151647668795,36.137922700702767,36.756945278956799,37.654760849687712,38.340454719329884,39.384061584710295,40.590600312753871,42.327083175763903,44.127733900942857,46.561061297337524,47.49737838364198,46.856631589760859,47.059678735419375,48.014366264072791,50.262347134026093,52.092911297217121,55.204820207564261,59.673969900296086,76.75550305426097,640.54455246585349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer gas price based on BB revenue"]
[]
[null,null,"End-customer Gas Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,152.79507256601713,0,0,0,0,52.286694502928583,57.482593511940031,56.478660388396897,56.54986465828042,57.878148017396946,59.043621277514653,54.737384539943356,55.225288458463361,55.659947052756252,56.677553449045718,57.046420399245207,57.92719880513296,58.933307229194824,60.777019722685445,61.544143195469111,61.906498829582297,62.673323068437021,63.111740864409846,63.796071171438129,65.056498997801228,68.401509924892764,70.756318375758283,74.8743438960649,80.329252039716508,102.64017311011926,48.826009324084211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,48.826009324084211,0,0,0,0,52.286694502928583,53.028176423820433,52.295352932180926,52.583210378355055,54.121111698998277,55.452062069410452,56.128901032435337,56.901837699057417,57.628898255796422,59.010566471481305,59.723705838091959,61.111285837739267,62.72772103160024,65.497344882796185,68.104764617638537,71.957820113342194,73.403783556524601,71.731343005580612,72.316726059436974,74.92782943034139,81.042745663729235,86.004323380060953,94.426862731660435,106.52917707080211,152.79507256601713,48.826009324084211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"End-customer Gas Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,29.614048192771079,0,0,0,0,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,17.854569206148572,0,0,0,0,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Calc|Charts_EHLT","index":28,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_EHLT",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2682554143248089E-2]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,351981.88195655704,330502.63582236588,309026.15038850158,287552.41118956421,266081.4038359492,240959.95558254427,212186.71059907856,183413.47859040831,154640.25948854868,125867.05322587116,104929.13085197344,91826.485964127234,78723.841076281009,65621.196188434798,52518.551300588588,41370.505970998929,32177.060199665815,22983.614428332716,13790.168656999609,4596.7228856665279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1094893.6179609892,1028079.1291577222,961273.22793615761,894475.86929945054,827687.00848652946,749542.89148341317,660039.30077213631,570535.75042095012,481032.24021837779,391528.76995405019,326398.15171565837,285640.3655865342,244882.57945740997,204124.79332828571,163367.00719916154,128689.30272113945,100091.67989421953,71494.05706729964,42896.43424037972,14298.811413459882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,33619.719458640109,31124.943021546871,28630.539685371066,26136.449002574736,23642.575286562584,21059.865568965412,18387.855274961497,15714.826440736402,13040.127679047118,10362.700932272946,8602.91116256024,7758.0653717667265,6901.9514327566503,6028.4842720799488,5129.4567429785429,4248.3789920796789,3378.1546584980279,2468.0954776667695,1537.6682431711288,623.19451758933633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,366.01117906036291,344.0335371810886,322.05589530181442,300.07825342254012,278.10061154326593,256.12296966399163,234.14532778471741,212.16768590544316,190.19004402616892,168.21240214689468,154.47637597234825,148.9819655025297,143.4875550327111,137.99314456289255,132.49873409307395,127.0043236232554,121.50991315343683,116.01550268361828,110.5210922137997,105.02668174398116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1480861.2305552468,1390050.7415388159,1299251.9739053319,1208464.807745012,1117689.0882205844,1011818.8356045869,890848.01197396102,769876.22313800035,648902.81742999982,527926.7365143412,440084.67010616435,385373.89888793073,330651.85952148034,275912.46693336335,221147.51397682173,174435.19200784131,135768.4046655368,97061.782475982734,58334.792232764259,19623.75549845973]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,5.6645980315776487,5.3180212369273203,4.9714934940788966,4.6250145460128325,4.2785841370563098,3.8019024725236812,3.3252209883794994,2.8485396836785726,2.3718585574806603,1.8951776088504519,1.6708018711172907,1.4464261333841297,1.2220503956509683,0.99767465791780718,0.77329892018464619,0.61863913614771693,0.4639793521107875,0.30931956807385808,0.15465978403692865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,17.620600806533105,16.542520541473166,15.464592859564828,14.386816961309382,13.309192051397321,11.82640063783186,10.343609785392315,8.8608194911385372,7.3780297521457561,5.8952405655045466,5.197285426723715,4.4993302879428843,3.801375149162054,3.1034200103812224,2.4054648716003921,1.9243718972803134,1.4432789229602345,0.96218594864015583,0.48109297432007658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.186188467062903,9.3892510342394893,8.5922505939754714,7.7951375610885174,6.9978304118924166,6.1950028407438467,5.3916146285470914,4.5873057505496933,3.7814888910218962,2.9732125869909489,2.7577889384013878,2.5359893022904862,2.3041779011315087,2.0571407284272425,1.7881557841734426,1.4933832933296014,1.1663424881019402,0.81363646569453607,0.45697352403793412,0.12746937576898712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.416126227246835,38.165495161114656,36.921660176713459,35.684519332817288,34.453972217318565,33.229919924291337,32.01226503139852,30.800911577638114,29.595765041423128,28.396732318990367,27.80189091618265,27.212981288351795,26.629914458873156,26.052602785771452,25.48095994170102,24.914900894226403,24.354341886398654,23.799200417623073,23.249395224813881,22.704846263831573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,72.887513532420485,69.41528797375463,65.949997124332654,62.491488401228018,59.039578817664612,55.053225875390723,51.072710433717425,47.097576503004916,43.127142242071443,39.16036308033631,37.427767152425048,35.694727011969292,33.957517904817685,32.210838182497724,30.447879517659501,28.951295220984036,27.427942649571616,25.884342400031624,24.34212150720882,22.832315639600562]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,91.400955272066696,91.400955272066696,91.400955272066696,88.458236229925745,84.707489220182225,80.956742210438691,77.205995200695142,71.353306017993802,66.308644802894989,61.263983587796226,56.65191317281532,51.881925371357767,46.986347660378307,41.992120207944055,35.393620388377521,28.657579806926481,21.921539225475449,17.879914876604825,13.8382905277342,9.79666617886358]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,27.884135980146642,30.003276539459449,30.003276539459449,30.003276539459449,49.920516525278451,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,61.96474662254807,61.96474662254807,61.96474662254807,37.178847973528839,37.178847973528839,37.178847973528839]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.95185952035905,257.64625342105597,255.5607646403524,253.63857456126115,256.97806734895357,239.06295135256565,232.36111726760146,225.53534242090032,213.11444353925162,200.08646378015075,186.46081480109038,171.58583961301815,153.07458564034917,135.17896379844669,117.14432241338341,101.59363071914393,89.185558145202862,76.956021639760337,68.023640042207006,64.973064181948075,62.190590937709395,59.495107807105107,58.227194041056343,57.004356715830319,55.833310736757547]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,456.04832989028932,467.09041466641133,436.55849766144149,389.75648707392708,371.77714577940765,330.46390662463233,323.76207253966817,316.936297692967,329.45681574932399,314.7972295397924,297.4208335509885,278.79511135317273,274.34840818362142,249.28898456730732,226.20968196714529,206.04691985792488,188.86885948252626,171.74374526610427,157.81713621611669,162.33143119287365,152.81291736718396,143.38139365512862,113.28595689119001,108.02149521709336,102.80882488914997]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,10.744774140982802,10.748672994828828,10.747566800089027,10.73915110348454,10.061238382709188,9.3904891571952405,8.7197399316812962,8.0489907061673485,8.0489907061673502,8.0489907061673502,8.0489907061673502,8.0489907061673485,8.0489907061673485,8.0489907061673485,8.0489907061673502,8.0489907061673485,8.0489907061673502,8.0489907061673485,8.0489907061673502,8.0489907061673485]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,15.359711363806301,15.365284795964003,15.363703484743073,14.775985456938994,14.1908254766384,13.615521741099005,13.040218005559609,12.053983030349221,11.067748055138832,10.08151307992844,9.0952781047180515,8.1090431295076613,7.1228081542972692,6.1365731790868789,4.8581204334437791,3.5796676878006792,2.3012149421575789,1.5341432947717204,0.7670716473858602,0]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,16.616636770479481,16.622666291186995,16.620955577127535,15.985143043924904,15.352097889952276,14.729715543062319,14.107333196172362,13.040392030075292,11.973450863978222,10.906509697881154,9.8395685317840851,8.7726273656870184,7.705686199589949,6.6387450334928797,5.2556731515151958,3.8726012695375123,2.4895293875598292,1.6596862583732206,0.8298431291866103,0]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,33.181687064171761,33.193727386893315,33.190311269699379,32.008635560483143,30.685840670041173,29.384396974582138,28.082953279123103,25.956569787741234,23.976714277526444,21.996858767311654,20.454545786478885,18.752507789086451,16.923442294433084,14.99459784611901,12.368317535093007,9.6029220768385493,6.8375266185840884,5.1782893436314161,3.519052068678739,1.8598147937260623]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,8.9512400480526377,8.596752188989095,8.2482352083544015,7.8997182277197089,7.3022605466316621,6.704802865543618,6.1073451844555722,5.5098875033675281,4.912429822279484,4.314972141191439,3.7175144601033931,2.9430322809151859,2.1685501017269795,1.3940679225387724,0.92937861502584895,0.46468930751292442,0]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.5629277834017614,6.303022093616037,6.0474941709018726,5.791966248187709,5.3539183806777153,4.9158705131677198,4.4778226456577244,4.0397747781477307,3.6017269106377361,3.1636790431277415,2.7256311756177469,2.1577913473640495,1.5899515191103522,1.0221116908566548,0.68140779390443695,0.34070389695221848,0]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,92.029865002511727,92.063259003018956,92.053784355042708,89.023082996285979,85.189776701946172,81.415852795194979,77.641928888443786,71.756114481642456,66.687577281522195,61.619040081401899,56.988045410663631,52.197325723365701,47.279578538806838,42.262052400587258,35.631925454498564,28.862683361181418,22.093441267864275,18.031896011873993,13.970350755883704,9.9088054998934112]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3383.5223454805091,2915.5117540379811,2450.2259453284933,1987.8933454538228,1529.4300891322839,1202.211588096465,991.42804499046019,781.38616170954583,573.98228347119061,371.12127337020155,201.71845949924781,120.4343937565059,66.615395201810912,12.922992378364425,9.2790954881333949,9.2210716293052339,9.163047770477073,9.105023911648912,9.0470000528207528,8.9889761939925918,8.9309523351644309,8.8729284763362699,8.8149046175081107,8.7568807586799497,8.6988568998517888,8.6408330410236278,8.5828091821954686,8.5247853233673077,8.4667614645391467,8.4087376057109857,8.3507137468828248,8.2926898880546656,8.2346660292265046,8.1766421703983436,8.1186183115701827,8.0605944527420235,8.0025705939138625,7.9445467350857015,7.8865228762575414,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751,7.8338171373283751]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,690.14109136745583,636.44458567505728,585.61528032682725,536.81656169303199,490.05865813384867,370.21163349084708,279.14540623827804,229.91707140802481,180.68873657777158,131.46040174751838,82.232066917265172,52.12425959743836,42.600502077427727,33.076744557417094,23.552987037406464,14.029229517395834,4.5054719973852047,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13,1.4278531770594187E-13]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,92.029865002511698,175.4624801583935,250.25184509963802,313.37762165650798,364.32706076479917,262.99262717200673,165.27858256715916,94.615997282134416,58.443671375115152,24.65008202351024,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14,3.0060066885461449E-14]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81.415852795195008,140.42048698586714,175.75511454850968,189.58473536532469,183.09643791385855,104.46788131561961,65.80798162125582,31.210140955940002,2.4177270172903,0.3861604708657142,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14,1.8250754894744452E-14]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56.988045410663645,94.816471840496561,114.56979385174519,117.51550050252962,104.14701569003017,82.240841060477621,68.336404127250233,50.280782141267736,43.447563030097882,30.43244964988272,11.597840346849944,0.66556919558207306,0.21046496133128303,2.9381774957180629E-2,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15,8.3201970843687941E-15]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3572.9530475575025,3305.3974543965364,3003.2973507510519,2651.4846133993046,2275.6547383645457,1984.3825444664326,1803.335110823911,1617.2532871360113,1424.1764668207306,1225.5069922688494,916.33857295729649,705.27886954781013,566.90357844047981,441.64013569657584,348.48601717302057,252.9090652728537,221.91176082966786,197.48546079676186,162.0569721300578,137.07513939229497,105.20102291303793,81.71480460097176,59.09568675877604,52.204443788778022,39.131306549734703]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,92.029865002511698,92.063259003018942,92.053784355042723,89.023082996285993,85.189776701946201,81.415852795195008,77.6419288884438,71.756114481642499,66.687577281522195,61.619040081401906,56.988045410663645,52.197325723365715,47.279578538806824,42.26205240058728,35.631925454498571,28.862683361181428,22.093441267864275,18.031896011873997,13.970350755883709,9.908805499893413]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-481.99958595018137,-475.59295920333489,-481.1986751025608,-485.8037068820974,-488.75352599356728,-383.30205890062473,-273.11069264554055,-278.13560804294258,-282.09990331156644,-283.85925125382738,-390.58427210674768,-288.70163229793025,-210.13140558897288,-191.95102002542609,-154.77315860495716,-152.56499731083053,-83.194630166551534,-71.705878571712788,-77.690541067291306,-60.613758192261386,-60.736799840438465,-45.57965957993045,-40.651013854069731,-20.861593725881722,-22.981942738936738]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-292.56888387318781,-267.55559316096617,-302.10010364548486,-351.81273735174733,-375.82987503475943,-291.27219389811302,-181.04743364252161,-186.08182368789986,-193.07682031528043,-198.66947455188119,-309.16841931155267,-211.05970340948645,-138.37529110733038,-125.26344274390389,-93.154118523555255,-95.57695190016689,-30.997304443185818,-24.426300032905964,-35.428488666704027,-24.981832737762815,-31.874116479257037,-23.486218312066175,-22.619117842195735,-6.8912429699980127,-13.073137239043325]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2299.426392810054,2114.3244694755554,1918.288305438409,1700.9133910684825,1478.156637929678,1340.019242533881,1297.3160309440075,1244.7572292500131,1178.500571711505,1096.465023399232,905.63502152019282,791.69382438766104,736.35678230169503,680.59518903879257,660.10298980861307,574.68274278184447,575.83495267851879,597.26100159413284,587.34921959578139,619.83576901823858,603.09517650720886,601.86907846692918,608.84609010141412,894.9109406351314,1994.0783787693504]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,498","2,299","","","","1,478","","","","","1,096","","","","","660","","","","","620","","","","","1,994","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,183.3030134618073,166.54994215810785,149.44620288922141,130.36093184960532,113.45011193957588,100.40612277957449,90.864567153108098,78.890920810775995,67.526806134134091,58.106965682210827,43.447858190950868,33.440539570754744,26.879525768007177,20.940205458393788,16.523337009374508,11.991590802205621,10.521864952509201,9.3637008729001963,7.6838720444106219,6.4993675848445056,4.9880680132426614,3.8744775644949381,2.8020003672942435,2.4752546030582407]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,377.08773880882899,378.62155130089792,391.48883549269544,404.29298771631426,416.79114849500314,327.79828479417228,224.7111183902617,234.15182485211542,242.65470118629767,249.12323986795565,360.69385766116596,266.35191100628867,192.92948194146518,178.12410347809717,144.00144797821122,144.06533835539091,77.026116379408705,66.29339660025741,72.87382251127265,56.661149115918427,57.393503757699513,43.013780972295315,38.657969839411827,19.420235512252983,21.708663622137216]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.95185952035905,257.64625342105597,255.5607646403524,253.63857456126115,256.97806734895357,239.06295135256565,232.36111726760146,225.53534242090032,240.99857951939828,230.0897403196102,216.46409134054983,201.5891161524776,202.99510216562763,182.98033976441232,164.94569837934904,149.39500668510956,136.98693411116849,124.75739760572598,115.82501600817265,126.93781080449615,124.15533756025746,121.45985442965318,95.406042014585182,94.183204689359158,93.012158710286386]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,50.713706332765447,49.617354626257352,49.936613882001296,50.536883387689159,51.724650657857914,37.740057216878562,22.446078157572227,24.126633469009825,25.423869122883815,26.313199014137933,42.341903440050146,28.048691036693505,17.011552145179447,15.015546466186651,10.1772269897054,10.572074952527824,0.9395598719026842,0,1.4258355940692229,0,0.23386912147770927,0,0,0,0]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,929.57599175583675,872.86948592245619,847.9290958582535,862.48422365092574,861.63445510417921,718.05140530319238,579.92443659500987,574.67836789513365,587.9680706393558,573.05298533583789,677.60681812397684,539.43757638641068,446.37667582302703,402.99951547670332,340.06457880565944,320.5557570024028,226.9442011646855,201.5726591584926,199.48837498641473,191.28283196482522,188.2820780242792,169.46170341519115,137.93848941849194,116.40544056890639,117.19607693548184]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,549.25910979263358,508.90805587375831,492.06226444726252,502.30688486069897,509.81888640626471,425.51543645485395,344.55745556892634,342.47395645954299,351.63599055916842,344.15373139721072,421.06411041449422,349.7273671216538,305.50612785262047,296.32609778203857,276.25679199443448,277.02104905658058,211.38296253466632,206.06551708644105,229.82339728628963,258.78240075231622,291.61919841458615,318.35581596616146,350.27396458401671,519.7497854251468,8024.4687798720679]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","339","549","","","","510","","","","","344","","","","","276","","","","","259","","","","","8,024","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,633.60261207405597,617.97949925122896,613.32681807021424,606.64726771078574,596.69771136672489,585.75367740688932,573.11965545580836,576.64065000091182,581.0723967647898,586.54496741538867,593.22138568755258,601.30888473707,611.6015188422665,624.35919416636602,640.27772255556363,660.39790595057423,686.40062675812896,692.62834600404756,687.68645856864225,682.53685327272228,676.97239391926826,670.55261099020936,666.9057375932548,663.34781232793341,659.87666572762021,656.49018123950918,{"$error":"#DIV/0!"}]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,549.25910979263358,508.90805587375831,492.06226444726252,502.30688486069897,509.81888640626471,425.51543645485395,344.55745556892634,342.47395645954299,351.63599055916842,344.15373139721072,421.06411041449422,349.7273671216538,305.50612785262047,296.32609778203857,276.25679199443448,277.02104905658058,211.38296253466632,206.06551708644105,229.82339728628963,258.78240075231622,291.61919841458615,318.35581596616146,350.27396458401671,519.7497854251468,8024.4687798720679]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,633.60261207405597,956.77145202925749,1162.5859278628477,1115.5553235845441,1088.7599758139875,1088.0605622675882,1082.9385418620732,1002.1560864557657,925.62985233371614,929.01892387493172,944.85737624672106,945.46261613428078,1032.6656292567607,974.08656128801977,945.78385040818409,956.7240037326128,962.65741875256344,969.64939506062819,899.06942110330851,888.60237035916339,906.79579120555786,929.33501174252558,958.52493600784101,981.70362829409487,1010.1506303116369,1176.2399666646561,{"$error":"#DIV/0!"}]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","957","1,163","","","","1,083","","","","","945","","","","","963","","","","","929","","","","",{"$error":"#DIV/0!"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok",{"$error":"#DIV/0!"}]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,3568.0755377979162,3289.6176383783381,3134.5684466088001,3142.6991157587081,3111.563822439949,2575.2587696891756,2084.0998192941897,2070.076143301178,2123.6797097643362,2076.3333542749615,2546.2317162269023,2121.2133599285116,1860.5284649671628,1815.0821518384932,1707.3296000037699,1730.0211121114846,1336.1245646826123,1320.819545290562,1497.1436653133662,1718.1059699855291,1955.7054162155348,2155.09542763121,2395.8016281948435,3647.7362411789172,77124.285948376157]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,231","3,568","","","","3,112","","","","","2,076","","","","","1,707","","","","","1,718","","","","","77,124","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,9116.7497226369051,9142.6689082880712,9099.5741291719569,8987.8108693902795,8809.0973902103688,8499.310503239114,8597.2344869698081,8706.4033218576551,8828.0347768332049,8963.4694655274106,9114.1142823397677,9389.3544417521225,9721.6512939716504,10131.402094618727,10652.387988352226,11347.947302621376,11792.519864713029,12065.966265930576,12391.18071449799,12778.752831662805,13246.181521548378,13480.999615263816,13698.983114573806,13945.423876845758,14620.80531867561,24861.323234148422]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,3568.0755377979162,3289.6176383783381,3134.5684466088001,3142.6991157587081,3111.563822439949,2575.2587696891756,2084.0998192941897,2070.076143301178,2123.6797097643362,2076.3333542749615,2546.2317162269023,2121.2133599285116,1860.5284649671628,1815.0821518384932,1707.3296000037699,1730.0211121114846,1336.1245646826123,1320.819545290562,1497.1436653133662,1718.1059699855291,1955.7054162155348,2155.09542763121,2395.8016281948435,3647.7362411789172,77124.285948376157]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11347.61130161365,12710.744446085988,12389.191767550295,12122.37931599908,11951.796505969076,11610.874325679062,11172.493256658983,10790.503141151845,10898.110920134382,11087.149175291746,11190.447636614728,11935.586157979025,11842.864653900162,11991.93055958589,12467.470140190719,13055.276902625146,13522.540976824514,13402.090830613188,13712.000259788552,14275.896496976171,14964.287491533907,15436.705031479351,15854.078542205016,16341.225505040602,18268.541559854526,101985.60918252458]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","11,348","12,711","","","","11,611","","","","","11,190","","","","","13,055","","","","","14,964","","","","","101,986","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,25.761188627539461,23.981167035539361,23.333166306935645,23.986226094479154,24.542964028542784,20.50418684341717,16.602415637522562,16.500199550223094,16.938297725907464,16.572859518688574,20.27794286638969,16.841819962373371,14.709316762595655,14.260753868237998,13.282712535091212,13.328639071309576,10.178328086378597,9.931120902033145,11.088237126130352,12.503868051289011,14.096670553468989,15.395859409405301,16.946875250418213,25.157451025789669,0]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,52.286694502928583,62.827718965001161,61.664106307205337,61.63827507635591,62.918765896060926,64.107319353732223,60.53745769560026,57.143440053700729,57.593728271216342,58.636262468524087,58.936001914039004,63.480597632131747,61.00685995803434,59.991452964615753,60.858629434394921,61.457381140786481,62.154648395393785,59.00433741046281,58.757130226117361,59.914246450214563,61.329877375373222,62.9226798775532,64.221868733489515,65.772884574502427,73.98346034987388,48.826009324084211]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,125.96236279623861,124.8139429701144,123.55022595437757,122.23745776781789,120.86583859781307,119.42648387678638,100.53884511245357,98.289958937431265,96.280786536041958,94.48807225644309,92.891568826547044,91.470962529296798,90.066912770018703,88.679988016631484,87.691910521922935,86.706320563506836,85.719604750031081,84.747983857184735,83.791420038129871,82.849494832697189,81.921086031956264,81.007393993013423,80.107636912210538,79.220064319771353,78.34711857634862,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,61.856714166658755,60.708294340534543,59.44457732479772,58.131809138238033,56.760189968233199,55.320835247206539,36.433196482873726,34.184310307851419,32.175137906462133,30.382423626863226,28.785920196967197,27.365313899716959,25.961264140438853,24.574339387051655,23.586261892343074,22.600671933926993,21.613956120451231,20.642335227604864,19.685771408550007,18.743846203117339,17.815437402376428,16.901745363433577,16.00198828263067,15.114415690191509,14.241469946768776,13.383109685843914]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,9.8876880833860614,9.1677764484088922,8.8729219967610788,9.0690764371860322,9.2218341821340672,7.6927101774825877,6.2293878193887853,6.1920562432880324,6.3581315350454712,6.2233557425858619,7.6127300515031084,6.3214827387205581,5.5204190508437412,5.3521675864829614,4.986350166494681,4.9963642020529084,3.809301105048164,3.7100028014454898,4.1334553734204533,4.6489355102218743,5.2357742098684588,5.7127863093831666,6.2819817688737976,9.3089291492825463,142.15442856075583]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,32.01002541370039,36.412380439227988,36.308877738455081,36.636192784561558,37.45977825714801,38.244351525703721,37.184143048045904,36.228574253947173,36.743746982661499,37.514258296042314,38.04466015631651,40.273546835625375,39.944684752761752,40.260717271244054,41.408205171020107,42.619180790570169,43.280535544517342,42.093472447512603,41.994174143909916,42.417626715884886,42.933106852686315,43.519945552332892,43.996957651847609,44.566153111338238,47.593100491746981,180.43859990322028]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,45.02932470610412,45.02932470610412,44.617948590383051,44.142671194720769,43.603736964314542,42.402500168332146,42.007989196930474,41.621334665729798,41.242861736543603,40.872991757049228,40.512271924114344,40.161416820404256,39.827725129388249,39.513646700100111,39.222482128922479,38.958768686540893,38.72889781887838,38.500842314505967,38.274586119510822,38.050113331064729,37.827408195945011,37.606455109070204,37.387238612050503,37.169743391752895,36.953954278880502,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,44.310659929581192,44.310659929581192,43.899283813860137,43.424006418197848,42.885072187791614,41.683835391809225,41.289324420407553,40.902669889206884,40.524196960020674,40.154326980526299,39.793607147591423,39.442752043881327,39.109060352865328,38.79498192357719,38.503817352399558,38.240103910017972,38.010233042355452,37.782177537983046,37.555921342987901,37.331448554541808,37.10874341942209,36.887790332547283,36.668573835527582,36.451078615229974,36.235289502357581,36.021191470043512]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Shadow_EHLT","index":29,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2682554143248089E-2]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,351981.88195655704,330502.63582236588,309026.15038850158,287552.41118956421,266081.4038359492,240959.95558254427,212186.71059907856,183413.47859040831,154640.25948854868,125867.05322587116,104929.13085197344,91826.485964127234,78723.841076281009,65621.196188434798,52518.551300588588,41370.505970998929,32177.060199665815,22983.614428332716,13790.168656999609,4596.7228856665279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1094893.6179609892,1028079.1291577222,961273.22793615761,894475.86929945054,827687.00848652946,749542.89148341317,660039.30077213631,570535.75042095012,481032.24021837779,391528.76995405019,326398.15171565837,285640.3655865342,244882.57945740997,204124.79332828571,163367.00719916154,128689.30272113945,100091.67989421953,71494.05706729964,42896.43424037972,14298.811413459882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,33619.719458640109,31124.943021546871,28630.539685371066,26136.449002574736,23642.575286562584,21059.865568965412,18387.855274961497,15714.826440736402,13040.127679047118,10362.700932272946,8602.91116256024,7758.0653717667265,6901.9514327566503,6028.4842720799488,5129.4567429785429,4248.3789920796789,3378.1546584980279,2468.0954776667695,1537.6682431711288,623.19451758933633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,366.01117906036291,344.0335371810886,322.05589530181442,300.07825342254012,278.10061154326593,256.12296966399163,234.14532778471741,212.16768590544316,190.19004402616892,168.21240214689468,154.47637597234825,148.9819655025297,143.4875550327111,137.99314456289255,132.49873409307395,127.0043236232554,121.50991315343683,116.01550268361828,110.5210922137997,105.02668174398116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1480861.2305552468,1390050.7415388159,1299251.9739053319,1208464.807745012,1117689.0882205844,1011818.8356045869,890848.01197396102,769876.22313800035,648902.81742999982,527926.7365143412,440084.67010616435,385373.89888793073,330651.85952148034,275912.46693336335,221147.51397682173,174435.19200784131,135768.4046655368,97061.782475982734,58334.792232764259,19623.75549845973]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,5.6645980315776487,5.3180212369273203,4.9714934940788966,4.6250145460128325,4.2785841370563098,3.8019024725236812,3.3252209883794994,2.8485396836785726,2.3718585574806603,1.8951776088504519,1.6708018711172907,1.4464261333841297,1.2220503956509683,0.99767465791780718,0.77329892018464619,0.61863913614771693,0.4639793521107875,0.30931956807385808,0.15465978403692865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,17.620600806533105,16.542520541473166,15.464592859564828,14.386816961309382,13.309192051397321,11.82640063783186,10.343609785392315,8.8608194911385372,7.3780297521457561,5.8952405655045466,5.197285426723715,4.4993302879428843,3.801375149162054,3.1034200103812224,2.4054648716003921,1.9243718972803134,1.4432789229602345,0.96218594864015583,0.48109297432007658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.186188467062903,9.3892510342394893,8.5922505939754714,7.7951375610885174,6.9978304118924166,6.1950028407438467,5.3916146285470914,4.5873057505496933,3.7814888910218962,2.9732125869909489,2.7577889384013878,2.5359893022904862,2.3041779011315087,2.0571407284272425,1.7881557841734426,1.4933832933296014,1.1663424881019402,0.81363646569453607,0.45697352403793412,0.12746937576898712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.416126227246835,38.165495161114656,36.921660176713459,35.684519332817288,34.453972217318565,33.229919924291337,32.01226503139852,30.800911577638114,29.595765041423128,28.396732318990367,27.80189091618265,27.212981288351795,26.629914458873156,26.052602785771452,25.48095994170102,24.914900894226403,24.354341886398654,23.799200417623073,23.249395224813881,22.704846263831573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,72.887513532420485,69.41528797375463,65.949997124332654,62.491488401228018,59.039578817664612,55.053225875390723,51.072710433717425,47.097576503004916,43.127142242071443,39.16036308033631,37.427767152425048,35.694727011969292,33.957517904817685,32.210838182497724,30.447879517659501,28.951295220984036,27.427942649571616,25.884342400031624,24.34212150720882,22.832315639600562]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,91.400955272066696,91.400955272066696,91.400955272066696,88.458236229925745,84.707489220182225,80.956742210438691,77.205995200695142,71.353306017993802,66.308644802894989,61.263983587796226,56.65191317281532,51.881925371357767,46.986347660378307,41.992120207944055,35.393620388377521,28.657579806926481,21.921539225475449,17.879914876604825,13.8382905277342,9.79666617886358]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,27.884135980146642,30.003276539459449,30.003276539459449,30.003276539459449,49.920516525278451,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,47.80137596596564,61.96474662254807,61.96474662254807,61.96474662254807,37.178847973528839,37.178847973528839,37.178847973528839]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.95185952035905,257.79834110426009,255.86494000676063,254.0948376108735,257.58641808177003,239.8233897685862,233.21842970321902,226.43353911751876,214.05453742746033,201.0688791876598,187.48458375874526,172.70353561112395,154.23691406379197,136.34803512349293,118.31251465622941,102.74383822833212,90.317493507031173,78.05631691445933,69.093691923788271,66.016554946763591,63.200152563992155,60.471900532675512,59.164850364124327,57.901608026784395,56.681544269432671]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,456.04832989028932,467.24250234961545,436.86267302784972,390.21275012353942,372.38549651222411,331.22434504065291,324.6193849752857,317.83449438958547,330.3969096375327,315.77964494730145,298.44460250864341,279.91280735127856,275.51073660706425,250.45805589235357,227.37787420999126,207.19712736711307,190.00079484435457,172.84404054080329,158.88718809769796,163.3749219576892,153.82247899346672,144.35818638069904,114.22361321425799,108.91874652804744,103.6570584218251]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,10.744774140982802,10.748672994828828,10.747566800089027,10.73915110348454,10.061238382709188,9.3904891571952405,8.7197399316812962,8.0489907061673485,8.0489907061673502,8.0489907061673502,8.0489907061673502,8.0489907061673485,8.0489907061673485,8.0489907061673485,8.0489907061673502,8.0489907061673485,8.0489907061673502,8.0489907061673485,8.0489907061673502,8.0489907061673485]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,15.359711363806301,15.365284795964003,15.363703484743073,14.775985456938994,14.1908254766384,13.615521741099005,13.040218005559609,12.053983030349221,11.067748055138832,10.08151307992844,9.0952781047180515,8.1090431295076613,7.1228081542972692,6.1365731790868789,4.8581204334437791,3.5796676878006792,2.3012149421575789,1.5341432947717204,0.7670716473858602,0]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,16.616636770479481,16.622666291186995,16.620955577127535,15.985143043924904,15.352097889952276,14.729715543062319,14.107333196172362,13.040392030075292,11.973450863978222,10.906509697881154,9.8395685317840851,8.7726273656870184,7.705686199589949,6.6387450334928797,5.2556731515151958,3.8726012695375123,2.4895293875598292,1.6596862583732206,0.8298431291866103,0]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,33.181687064171761,33.193727386893315,33.190311269699379,32.008635560483143,30.685840670041173,29.384396974582138,28.082953279123103,25.956569787741234,23.976714277526444,21.996858767311654,20.454545786478885,18.752507789086451,16.923442294433084,14.99459784611901,12.368317535093007,9.6029220768385493,6.8375266185840884,5.1782893436314161,3.519052068678739,1.8598147937260623]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,8.9512400480526377,8.596752188989095,8.2482352083544015,7.8997182277197089,7.3022605466316621,6.704802865543618,6.1073451844555722,5.5098875033675281,4.912429822279484,4.314972141191439,3.7175144601033931,2.9430322809151859,2.1685501017269795,1.3940679225387724,0.92937861502584895,0.46468930751292442,0]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.5629277834017614,6.303022093616037,6.0474941709018726,5.791966248187709,5.3539183806777153,4.9158705131677198,4.4778226456577244,4.0397747781477307,3.6017269106377361,3.1636790431277415,2.7256311756177469,2.1577913473640495,1.5899515191103522,1.0221116908566548,0.68140779390443695,0.34070389695221848,0]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,92.029865002511727,92.063259003018956,92.053784355042708,89.023082996285979,85.189776701946172,81.415852795194979,77.641928888443786,71.756114481642456,66.687577281522195,61.619040081401899,56.988045410663631,52.197325723365701,47.279578538806838,42.262052400587258,35.631925454498564,28.862683361181418,22.093441267864275,18.031896011873993,13.970350755883704,9.9088054998934112]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3691.5168436662316,3531.500750409426,3374.2094398856602,3219.8713381967118,3069.4025800608947,2918.6734247142772,2768.4653035955362,2618.5207957582793,2469.544520336317,2320.6955184548842,2175.1271511252894,2034.4291804623356,1898.2899866253397,1767.0548345566754,1640.4042213997716,1517.1483982666543,1435.5746256154177,1367.0910722414869,1298.6075188675561,1230.1239654936253,1161.6404121196945,1093.6073389097489,1025.7428033408789,957.87826777200905,890.01373220313894,822.14919663426895,756.34932992500853,715.33757838507847,676.27134696274038,637.33305128030111,598.39475559786172,559.45645991542233,520.51816423298294,481.57986855054361,442.64157286810428,403.70327718566494,366.60523725720071,329.85883308758258,294.0179713114419,258.18733193610075,226.40720939092705,196.99285377227827,170.21071505356986,145.91934902731998,124.43314549695542,103.3777553923001,84.616632965502177,68.015771296404139,58.107420182980682,54.197514030025474,52.369881369826118,50.542248709626769,48.714616049427413,46.886983389228057,45.059350729028708,43.231718068829352,41.404085408630003,39.576452748430647,37.748820088231291,35.921187428031942,34.093554767832586,32.26592210763323,30.438289447433878,28.610656787234525,26.783024127035173,24.955391466835817,23.127758806636464,21.300126146437112,19.472493486237756,17.644860826038407,16.06693234735507,14.774169211478336,13.592540612721209,12.439973052964218,11.385762365590841]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,92.029865002511698,177.99090650085844,257.83804159301587,328.55067180299147,389.54231381005121,359.70055851226567,331.71977504457442,306.18897431241794,283.10817820898723,262.40611866097095,243.98938625051153,226.29280107684184,208.77286437875341,191.42955797654957,174.25612511335521,157.24583844113457,142.44766423985871,129.86240519770905,119.48983357353937,111.25117098673526,105.05823111126722,98.865291235799162,92.672351360331106,86.47941148486305,80.286471609394994,74.093531733926937,67.900591858458895,61.707651982990839,55.514712107522783,49.321772232054734,43.128832356586678,36.935892481118621,30.742952605650562,24.550012730182505,18.357072854714445,12.164132979246389,7.2354062750108019,3.571351474999199,1.1718384260839632,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13,1.967324020271718E-13]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81.415852795195008,153.46815818139228,214.29432916354168,265.11607264289904,306.3056914744443,281.6849856318758,258.71392683097821,237.84433818111438,218.9346918148488,201.82771962816179,186.36615351703369,171.44728003297578,156.67832467035319,142.04794908384724,127.54481492813933,113.15758385791081,100.72931258598777,90.173238199339607,81.347601798540865,74.120413016243887,68.359681485101007,62.598949953958126,56.838218422815245,51.077486891672365,45.316755360529484,39.556023829386604,33.795292298243723,28.034560767100849,22.273829235957972,16.513097704815095,10.752366173672216,6.2945926431051564,3.0755902832586393,1.0012947483215822,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14,8.024964284600869E-14]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56.988045410663645,105.15130215233309,144.73086562286463,176.00354826353222,197.7399925916454,210.30627545608806,215.16027088136849,215.78092009247925,212.33636619789243,204.99475230608024,188.0415563819916,171.81271979313789,156.09303813343419,140.72926557113064,125.58774412444888,110.53145630188648,96.879958859208813,84.505084741547066,73.276077536232052,63.055528900350609,53.659534766808676,44.903735438389333,36.603771217875583,28.649026286937268,20.9288848272442,13.3327310204662,7.6449327428523235,3.6400143406560277,1.1482715232482892,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13,1.0178821755635049E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3720.5357150163459,3622.2834636356542,3521.0481194744261,3413.6770895607456,3298.7531600592906,3179.797459360248,3059.1233884680473,2934.403224139578,2807.3595420271272,2677.7843346865402,2545.2042492102833,2450.1322442217306,2364.4597045821793,2275.2419960577608,2181.5498787255719,2083.3150884666843,1980.5732960306352,1876.1295283020529,1769.97182466187,1662.1782114926252]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,92.029865002511698,92.063259003018942,92.053784355042723,89.023082996285993,85.189776701946201,81.415852795195008,77.6419288884438,71.756114481642499,66.687577281522195,61.619040081401906,56.988045410663645,52.197325723365715,47.279578538806824,42.26205240058728,35.631925454498571,28.862683361181428,22.093441267864275,18.031896011873997,13.970350755883709,9.908805499893413]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-174.00508776445898,-167.59846101761241,-173.20417691683829,-177.80920869637481,-180.75902780784492,-187.1213792793223,-190.31551038371103,-193.28912851627109,-196.39411290996654,-200.11370620340134,-200.37155349423705,-198.31599978064503,-196.47627881011155,-193.73125939397292,-191.19424742198885,-189.5681308869209,-147.26933071191857,-132.95211817835772,-131.47976092500551,-129.32404278668747,-127.09747362006897,-124.83523370391386,-122.47566374045611,-120.12805439606674,-117.70241866913828]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,-95.091514276810599,-98.252251380692087,-101.23534416122837,-107.37102991368054,-114.92392950145513,-118.95570069904204,-120.67407089220123,-124.72016432846905,-127.04368211245072,-129.57520734058693,-132.58008547625724,-95.072004988552862,-85.672539639550905,-89.217708524418228,-93.6921173321889,-98.234790258887543,-102.74179243604958,-104.44376772858212,-106.15770364018303,-107.79361316924486]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2512.4134782172241,2605.8642000548189,2710.0579334821023,2824.8047172599477,2951.404996993454,3142.6549372944219,3433.9453502170059,3811.5259777461474,4326.3173877804438,5072.2650501975431,5783.4421921497242,6357.80537107482,7150.9039991610125,8246.245707365093,9864.6819016659538,11943.204031747413,14587.880743754369,19329.230109351105,30341.615302226954,84702.3502521263]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498,2498,null,null,null,2478,null,null,null,null,2951,null,null,null,null,5072,null,null,null,null,9865,null,null,null,null,84702]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,199.10403824316955,197.58794382995981,195.42427587601719,190.93145084887331,190.22364376509265,188.25229381775711,182.51583804561884,171.7595694959484,161.85825029527038,156.40917422329909,150.7689331950323,145.04721627272897,139.13365531042302,133.10992560245711,126.96616455196698,120.6799283040196,116.17212396992819,112.10999184653097,107.87976683747075,103.43738937176899,98.779622731201286,93.908158231306643,88.955995195590475,83.92256651567547]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,69.093240623106681,62.267956391054923,66.776143858731999,71.221199358230422,75.360263412798744,94.057300516074577,99.570736846726973,104.94075135442586,110.51489048376098,116.85328938484648,119.91415934644944,120.75996418649255,121.86351323772004,122.16044904910495,122.72206347010741,124.25631784578557,85.191178292155428,73.192795148559213,73.810012032756958,73.830335565766234,73.888939992615718,74.022670570579834,74.168997983611092,74.368797608211509,74.532374165189907]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.95185952035905,257.79834110426009,255.86494000676063,254.0948376108735,257.58641808177003,239.8233897685862,233.21842970321902,226.43353911751876,241.93867340760698,231.07215572711925,217.48786029820471,202.7068121505834,204.15743058907043,184.14941108945857,166.11389062219504,150.54521419429776,138.11886947299681,125.85769288042498,116.8950678897539,127.98130156931167,125.16489918654023,122.43664715522358,96.343698337653166,95.080456000313234,93.86039224296151]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,5.0979884614012905,3.9884317100623283,4.29448592097543,4.8815503818324935,6.0561126071704248,9.2631357198952706,10.835888354802247,12.243739707556959,13.445581929486572,14.657433356020746,14.94921216412698,15.512412412069764,15.873449390634255,16.168638266106655,16.460154667692894,16.927523965764738,11.290558818225975,9.8633396589099434,10.250002985670969,10.659910515248537,11.133118030431445,11.49425676746986,11.857313200184791,12.19818345106156,12.495472905460558]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.96577569875035,526.84008056098446,508.91645330152437,530.19143832339341,535.71390170337179,533.36746976964855,531.8773487225053,526.13386822512041,537.65871531680295,524.44112876325687,508.7604060320802,489.74812194417802,486.94160949015372,461.6121537150932,438.40603436245249,418.69522055781511,355.28053488739778,325.08595165782231,313.06507475471284,320.3513144877972,313.62434658135635,306.73319722447451,276.27816775275573,270.60343225517676,264.8108058292874]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,340.32123466718485,310.0922910288449,301.10422723092688,318.07105483050827,330.02749588306318,334.02637000280731,339.54337241423053,343.20393573834491,359.40647381433109,360.51127334061232,371.86621250276909,385.46176006641292,419.86111438576199,446.89450269884094,494.64724329931607,510.82190499119463,475.6967205566346,487.41997389343874,541.00655531968334,666.76362387863321,769.11140841988617,942.93514309786758,1192.663369325307,2147.9878170269421,33996.968470194173]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,339,340,null,null,null,330,null,null,null,null,361,null,null,null,null,495,null,null,null,null,667,null,null,null,null,33997]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,633.60261207405597,617.97949925122896,613.32681807021424,606.64726771078574,596.69771136672489,585.75367740688932,573.11965545580836,576.64065000091182,581.0723967647898,586.54496741538867,593.22138568755258,601.30888473707,611.6015188422665,624.35919416636602,640.27772255556363,660.39790595057423,686.40062675812896,692.62834600404756,687.68645856864225,682.53685327272228,676.97239391926826,670.55261099020936,666.9057375932548,663.34781232793341,659.87666572762021,656.49018123950918,{"$error":"#DIV/0!"}]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,340.32123466718485,310.0922910288449,301.10422723092688,318.07105483050827,330.02749588306318,334.02637000280731,339.54337241423053,343.20393573834491,359.40647381433109,360.51127334061232,371.86621250276909,385.46176006641292,419.86111438576199,446.89450269884094,494.64724329931607,510.82190499119463,475.6967205566346,487.41997389343874,541.00655531968334,666.76362387863321,769.11140841988617,942.93514309786758,1192.663369325307,2147.9878170269421,33996.968470194173]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,633.60261207405597,956.77145202925749,953.6480527373991,916.73955873963064,897.80193859765177,903.8247322373976,903.14715133887148,910.66702000371913,920.61576917902039,929.74890315373364,952.62785950188368,961.82015807768232,983.46773134503565,1009.8209542327789,1060.1388369413257,1107.2924086494152,1181.0478700574449,1203.4502509952422,1163.3831791252769,1169.956827166161,1217.9789492389516,1337.3162348688425,1436.017146013141,1606.282955425801,1852.5400350529271,2804.4779982664513,{"$error":"#DIV/0!"}]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,957,954,null,null,null,903,null,null,null,null,962,null,null,null,null,1181,null,null,null,null,1337,null,null,null,null,{"$error":"#DIV/0!"}]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok",{"$error":"#DIV/0!"}]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2210.7814886631709,2004.4584838458197,1918.1145924262323,1990.0217434636402,2014.2478907340255,2021.5584793442299,2053.7714963171902,2074.4884866681709,2170.6089720329996,2175.0209663288806,2248.7253628328481,2337.9543955163585,2556.9488904798204,2737.3567217830537,3057.0320966523159,3190.1282706617521,3006.8178913446923,3124.2191191717384,3524.2910284756658,4426.7715247433125,5157.9434937665465,6383.1571893098162,8157.5713042541793,15075.125041890733,326749.59422235872]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2231,2211,null,null,null,2014,null,null,null,null,2175,null,null,null,null,3057,null,null,null,null,4427,null,null,null,null,326750]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,9116.7497226369051,9142.6689082880712,9099.5741291719569,8987.8108693902795,8809.0973902103688,8499.310503239114,8597.2344869698081,8706.4033218576551,8828.0347768332049,8963.4694655274106,9114.1142823397677,9389.3544417521225,9721.6512939716504,10131.402094618727,10652.387988352226,11347.947302621376,11792.519864713029,12065.966265930576,12391.18071449799,12778.752831662805,13246.181521548378,13480.999615263816,13698.983114573806,13945.423876845758,14620.80531867561,24861.323234148422]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2210.7814886631709,2004.4584838458197,1918.1145924262323,1990.0217434636402,2014.2478907340255,2021.5584793442299,2053.7714963171902,2074.4884866681709,2170.6089720329996,2175.0209663288806,2248.7253628328481,2337.9543955163585,2556.9488904798204,2737.3567217830537,3057.0320966523159,3190.1282706617521,3006.8178913446923,3124.2191191717384,3524.2910284756658,4426.7715247433125,5157.9434937665465,6383.1571893098162,8157.5713042541793,15075.125041890733,326749.59422235872]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11347.61130161365,11353.450396951243,11104.032613017776,10905.925461816512,10799.119133674008,10513.55839397314,10618.792966314038,10760.174818174844,10902.523263501376,11134.078437560411,11289.135248668648,11638.07980458497,12059.605689488009,12688.350985098547,13389.744710135279,14404.979399273692,14982.64813537478,15072.784157275268,15515.39983366973,16303.04386013847,17672.953046291692,18638.943109030362,20082.140303883622,22102.995181099937,29695.930360566344,351610.91745650716]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11348,11353,null,null,null,10514,null,null,null,null,11289,null,null,null,null,14405,null,null,null,null,17673,null,null,null,null,351611]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,15.961646086358728,14.612413660514955,14.278101608934799,15.188571897416519,15.887706744221029,16.09563018025225,16.360813282879249,16.535369534803174,17.312601728864685,17.360563442741537,17.90863107199722,18.56268103593926,20.215208680776087,21.506889051481604,23.783151507646927,24.57777423244038,22.905333681496394,23.490716735352752,26.101820106257176,32.216736339645017,37.17831405597672,45.600853407576224,57.703167746717895,103.96906324193291,0]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,52.286694502928583,53.028176423820433,52.295352932180926,52.583210378355055,54.121111698998277,55.452062069410452,56.128901032435337,56.901837699057417,57.628898255796422,59.010566471481305,59.723705838091959,61.111285837739267,62.72772103160024,65.497344882796185,68.104764617638537,71.957820113342194,73.403783556524601,71.731343005580612,72.316726059436974,74.92782943034139,81.042745663729235,86.004323380060953,94.426862731660435,106.52917707080211,152.79507256601713,48.826009324084211]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,125.96236279623861,124.8139429701144,123.55022595437757,122.23745776781789,120.86583859781307,119.42648387678638,100.53884511245357,98.289958937431265,96.280786536041958,94.48807225644309,92.891568826547044,91.470962529296798,90.066912770018703,88.679988016631484,87.691910521922935,86.706320563506836,85.719604750031081,84.747983857184735,83.791420038129871,82.849494832697189,81.921086031956264,81.007393993013423,80.107636912210538,79.220064319771353,78.34711857634862,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,61.856714166658755,60.708294340534543,59.44457732479772,58.131809138238033,56.760189968233199,55.320835247206539,36.433196482873726,34.184310307851419,32.175137906462133,30.382423626863226,28.785920196967197,27.365313899716959,25.961264140438853,24.574339387051655,23.586261892343074,22.600671933926993,21.613956120451231,20.642335227604864,19.685771408550007,18.743846203117339,17.815437402376428,16.901745363433577,16.00198828263067,15.114415690191509,14.241469946768776,13.383109685843914]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,6.1264167613212086,5.5861894299283996,5.4295452306552114,5.7427258030003649,5.9696863410298793,6.0387187771054789,6.1387362661443747,6.2052545395833318,6.4986340886908698,6.5191503055992284,6.7232448005880281,6.9673982987126797,7.5867849553635827,8.0716963164057098,8.9282306732620356,9.213207041177542,8.5724602472964193,8.7755073929549354,9.730194921608355,11.978175791561652,13.80873995475269,16.920648865099817,21.389798557831654,38.47133171179653,602.26038112338904]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,32.01002541370039,32.651109117163131,32.72729071997459,33.192816018455694,34.133427622962344,34.992203684599531,35.530151647668795,36.137922700702767,36.756945278956799,37.654760849687712,38.340454719329884,39.384061584710295,40.590600312753871,42.327083175763903,44.127733900942857,46.561061297337524,47.49737838364198,46.856631589760859,47.059678735419375,48.014366264072791,50.262347134026093,52.092911297217121,55.204820207564261,59.673969900296086,76.75550305426097,640.54455246585349]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,45.02932470610412,45.02932470610412,44.617948590383051,44.142671194720769,43.603736964314542,42.402500168332146,42.007989196930474,41.621334665729798,41.242861736543603,40.872991757049228,40.512271924114344,40.161416820404256,39.827725129388249,39.513646700100111,39.222482128922479,38.958768686540893,38.72889781887838,38.500842314505967,38.274586119510822,38.050113331064729,37.827408195945011,37.606455109070204,37.387238612050503,37.169743391752895,36.953954278880502,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433,36.739856246566433]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,44.310659929581192,44.310659929581192,43.899283813860137,43.424006418197848,42.885072187791614,41.683835391809225,41.289324420407553,40.902669889206884,40.524196960020674,40.154326980526299,39.793607147591423,39.442752043881327,39.109060352865328,38.79498192357719,38.503817352399558,38.240103910017972,38.010233042355452,37.782177537983046,37.555921342987901,37.331448554541808,37.10874341942209,36.887790332547283,36.668573835527582,36.451078615229974,36.235289502357581,36.021191470043512]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Comparison_EHLT","index":30,"n_rows":119,"n_cols":94,"rows_kept":119,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_Comparison (2)",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer"]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","number","n/a","Mid-year",null,null,null,null,null,null,1565613.1261586735,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1480861.2305552468,1390050.7415388159,1299251.9739053319,1208464.807745012,1117689.0882205844,1011818.8356045869,890848.01197396102,769876.22313800035,648902.81742999982,527926.7365143412,440084.67010616435,385373.89888793073,330651.85952148034,275912.46693336335,221147.51397682173,174435.19200784131,135768.4046655368,97061.782475982734,58334.792232764259,19623.75549845973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","number","n/a","Mid-year",null,null,null,null,null,null,19623.75549845973,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1480861.2305552468,1390050.7415388159,1299251.9739053319,1208464.807745012,1117689.0882205844,1011818.8356045869,890848.01197396102,769876.22313800035,648902.81742999982,527926.7365143412,440084.67010616435,385373.89888793073,330651.85952148034,275912.46693336335,221147.51397682173,174435.19200784131,135768.4046655368,97061.782475982734,58334.792232764259,19623.75549845973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","PJ","n/a","End-year",null,null,null,null,null,null,87.144740694837196,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,72.887513532420485,69.41528797375463,65.949997124332654,62.491488401228018,59.039578817664612,55.053225875390723,51.072710433717425,47.097576503004916,43.127142242071443,39.16036308033631,37.427767152425048,35.694727011969292,33.957517904817685,32.210838182497724,30.447879517659501,28.951295220984036,27.427942649571616,25.884342400031624,24.34212150720882,22.832315639600562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","PJ","n/a","End-year",null,null,null,null,null,null,22.832315639600562,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,72.887513532420485,69.41528797375463,65.949997124332654,62.491488401228018,59.039578817664612,55.053225875390723,51.072710433717425,47.097576503004916,43.127142242071443,39.16036308033631,37.427767152425048,35.694727011969292,33.957517904817685,32.210838182497724,30.447879517659501,28.951295220984036,27.427942649571616,25.884342400031624,24.34212150720882,22.832315639600562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,467.24250234961545,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,456.04832989028932,467.09041466641133,436.55849766144149,389.75648707392708,371.77714577940765,330.46390662463233,323.76207253966817,316.936297692967,329.45681574932399,314.7972295397924,297.4208335509885,278.79511135317273,274.34840818362142,249.28898456730732,226.20968196714529,206.04691985792488,188.86885948252626,171.74374526610427,157.81713621611669,162.33143119287365,152.81291736718396,143.38139365512862,113.28595689119001,108.02149521709336,102.80882488914997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,102.80882488914997,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,456.04832989028932,467.24250234961545,436.86267302784972,390.21275012353942,372.38549651222411,331.22434504065291,324.6193849752857,317.83449438958547,330.3969096375327,315.77964494730145,298.44460250864341,279.91280735127856,275.51073660706425,250.45805589235357,227.37787420999126,207.19712736711307,190.00079484435457,172.84404054080329,158.88718809769796,163.3749219576892,153.82247899346672,144.35818638069904,114.22361321425799,108.91874652804744,103.6570584218251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net capex","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,208.03736604236877,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,92.029865002511727,92.063259003018956,92.053784355042708,89.023082996285979,85.189776701946172,81.415852795194979,77.641928888443786,71.756114481642456,66.687577281522195,61.619040081401899,56.988045410663631,52.197325723365701,47.279578538806838,42.262052400587258,35.631925454498564,28.862683361181418,22.093441267864275,18.031896011873993,13.970350755883704,9.9088054998934112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,9.9088054998934112,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,92.029865002511727,92.063259003018956,92.053784355042708,89.023082996285979,85.189776701946172,81.415852795194979,77.641928888443786,71.756114481642456,66.687577281522195,61.619040081401899,56.988045410663631,52.197325723365701,47.279578538806838,42.262052400587258,35.631925454498564,28.862683361181418,22.093441267864275,18.031896011873993,13.970350755883704,9.9088054998934112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,3927.2808453082189,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3572.9530475575025,3305.3974543965364,3003.2973507510519,2651.4846133993046,2275.6547383645457,1984.3825444664326,1803.335110823911,1617.2532871360113,1424.1764668207306,1225.5069922688494,916.33857295729649,705.27886954781013,566.90357844047981,441.64013569657584,348.48601717302057,252.9090652728537,221.91176082966786,197.48546079676186,162.0569721300578,137.07513939229497,105.20102291303793,81.71480460097176,59.09568675877604,52.204443788778022,39.131306549734703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,39.131306549734703,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3720.5357150163459,3622.2834636356542,3521.0481194744261,3413.6770895607456,3298.7531600592906,3179.797459360248,3059.1233884680473,2934.403224139578,2807.3595420271272,2677.7843346865402,2545.2042492102833,2450.1322442217306,2364.4597045821793,2275.2419960577608,2181.5498787255719,2083.3150884666843,1980.5732960306352,1876.1295283020529,1769.97182466187,1662.1782114926252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,40.438905024756338,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-292.56888387318781,-267.55559316096617,-302.10010364548486,-351.81273735174733,-375.82987503475943,-291.27219389811302,-181.04743364252161,-186.08182368789986,-193.07682031528043,-198.66947455188119,-309.16841931155267,-211.05970340948645,-138.37529110733038,-125.26344274390389,-93.154118523555255,-95.57695190016689,-30.997304443185818,-24.426300032905964,-35.428488666704027,-24.981832737762815,-31.874116479257037,-23.486218312066175,-22.619117842195735,-6.8912429699980127,-13.073137239043325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,-375.82987503475943,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,-95.091514276810599,-98.252251380692087,-101.23534416122837,-107.37102991368054,-114.92392950145513,-118.95570069904204,-120.67407089220123,-124.72016432846905,-127.04368211245072,-129.57520734058693,-132.58008547625724,-95.072004988552862,-85.672539639550905,-89.217708524418228,-93.6921173321889,-98.234790258887543,-102.74179243604958,-104.44376772858212,-106.15770364018303,-107.79361316924486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,30341.615302226954,0,0,0,0,2498.2318593976884,2299.426392810054,2114.3244694755554,1918.288305438409,1700.9133910684825,1478.156637929678,1340.019242533881,1297.3160309440075,1244.7572292500131,1178.500571711505,1096.465023399232,905.63502152019282,791.69382438766104,736.35678230169503,680.59518903879257,660.10298980861307,574.68274278184447,575.83495267851879,597.26100159413284,587.34921959578139,619.83576901823858,603.09517650720886,601.86907846692918,608.84609010141412,894.9109406351314,1994.0783787693504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,574.68274278184447,0,0,0,0,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2512.4134782172241,2605.8642000548189,2710.0579334821023,2824.8047172599477,2951.404996993454,3142.6549372944219,3433.9453502170059,3811.5259777461474,4326.3173877804438,5072.2650501975431,5783.4421921497242,6357.80537107482,7150.9039991610125,8246.245707365093,9864.6819016659538,11943.204031747413,14587.880743754369,19329.230109351105,30341.615302226954,84702.3502521263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,929.57599175583675,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,929.57599175583675,872.86948592245619,847.9290958582535,862.48422365092574,861.63445510417921,718.05140530319238,579.92443659500987,574.67836789513365,587.9680706393558,573.05298533583789,677.60681812397684,539.43757638641068,446.37667582302703,402.99951547670332,340.06457880565944,320.5557570024028,226.9442011646855,201.5726591584926,199.48837498641473,191.28283196482522,188.2820780242792,169.46170341519115,137.93848941849194,116.40544056890639,117.19607693548184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,116.40544056890639,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.96577569875035,526.84008056098446,508.91645330152437,530.19143832339341,535.71390170337179,533.36746976964855,531.8773487225053,526.13386822512041,537.65871531680295,524.44112876325687,508.7604060320802,489.74812194417802,486.94160949015372,461.6121537150932,438.40603436245249,418.69522055781511,355.28053488739778,325.08595165782231,313.06507475471284,320.3513144877972,313.62434658135635,306.73319722447451,276.27816775275573,270.60343225517676,264.8108058292874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual network (Jemena) bill - Residential"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,2147.9878170269421,0,0,0,0,338.79195277802859,549.25910979263358,508.90805587375831,492.06226444726252,502.30688486069897,509.81888640626471,425.51543645485395,344.55745556892634,342.47395645954299,351.63599055916842,344.15373139721072,421.06411041449422,349.7273671216538,305.50612785262047,296.32609778203857,276.25679199443448,277.02104905658058,211.38296253466632,206.06551708644105,229.82339728628963,258.78240075231622,291.61919841458615,318.35581596616146,350.27396458401671,519.7497854251468,8024.4687798720679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,206.06551708644105,0,0,0,0,338.79195277802859,340.32123466718485,310.0922910288449,301.10422723092688,318.07105483050827,330.02749588306318,334.02637000280731,339.54337241423053,343.20393573834491,359.40647381433109,360.51127334061232,371.86621250276909,385.46176006641292,419.86111438576199,446.89450269884094,494.64724329931607,510.82190499119463,475.6967205566346,487.41997389343874,541.00655531968334,666.76362387863321,769.11140841988617,942.93514309786758,1192.663369325307,2147.9878170269421,33996.968470194173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,2804.4779982664513,0,0,0,633.60261207405597,956.77145202925749,1162.5859278628477,1115.5553235845441,1088.7599758139875,1088.0605622675882,1082.9385418620732,1002.1560864557657,925.62985233371614,929.01892387493172,944.85737624672106,945.46261613428078,1032.6656292567607,974.08656128801977,945.78385040818409,956.7240037326128,962.65741875256344,969.64939506062819,899.06942110330851,888.60237035916339,906.79579120555786,929.33501174252558,958.52493600784101,981.70362829409487,1010.1506303116369,1176.2399666646561,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,897.80193859765177,0,0,0,633.60261207405597,956.77145202925749,953.6480527373991,916.73955873963064,897.80193859765177,903.8247322373976,903.14715133887148,910.66702000371913,920.61576917902039,929.74890315373364,952.62785950188368,961.82015807768232,983.46773134503565,1009.8209542327789,1060.1388369413257,1107.2924086494152,1181.0478700574449,1203.4502509952422,1163.3831791252769,1169.956827166161,1217.9789492389516,1337.3162348688425,1436.017146013141,1606.282955425801,1852.5400350529271,2804.4779982664513,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Residential"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,152.79507256601713,0,0,0,0,52.286694502928583,62.827718965001161,61.664106307205337,61.63827507635591,62.918765896060926,64.107319353732223,60.53745769560026,57.143440053700729,57.593728271216342,58.636262468524087,58.936001914039004,63.480597632131747,61.00685995803434,59.991452964615753,60.858629434394921,61.457381140786481,62.154648395393785,59.00433741046281,58.757130226117361,59.914246450214563,61.329877375373222,62.9226798775532,64.221868733489515,65.772884574502427,73.98346034987388,48.826009324084211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,14.241469946768776,0,0,0,0,52.286694502928583,53.028176423820433,52.295352932180926,52.583210378355055,54.121111698998277,55.452062069410452,56.128901032435337,56.901837699057417,57.628898255796422,59.010566471481305,59.723705838091959,61.111285837739267,62.72772103160024,65.497344882796185,68.104764617638537,71.957820113342194,73.403783556524601,71.731343005580612,72.316726059436974,74.92782943034139,81.042745663729235,86.004323380060953,94.426862731660435,106.52917707080211,152.79507256601713,48.826009324084211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,77.488758315423766,0,0,0,0,125.96236279623861,60.708294340534543,59.44457732479772,58.131809138238033,56.760189968233199,55.320835247206539,36.433196482873726,34.184310307851419,32.175137906462133,30.382423626863226,28.785920196967197,27.365313899716959,25.961264140438853,24.574339387051655,23.586261892343074,22.600671933926993,21.613956120451231,20.642335227604864,19.685771408550007,18.743846203117339,17.815437402376428,16.901745363433577,16.00198828263067,15.114415690191509,14.241469946768776,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,14.241469946768776,0,0,0,0,125.96236279623861,60.708294340534543,59.44457732479772,58.131809138238033,56.760189968233199,55.320835247206539,36.433196482873726,34.184310307851419,32.175137906462133,30.382423626863226,28.785920196967197,27.365313899716959,25.961264140438853,24.574339387051655,23.586261892343074,22.600671933926993,21.613956120451231,20.642335227604864,19.685771408550007,18.743846203117339,17.815437402376428,16.901745363433577,16.00198828263067,15.114415690191509,14.241469946768776,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766,77.488758315423766]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,15075.125041890733,0,0,0,0,2230.8615789767441,3568.0755377979162,3289.6176383783381,3134.5684466088001,3142.6991157587081,3111.563822439949,2575.2587696891756,2084.0998192941897,2070.076143301178,2123.6797097643362,2076.3333542749615,2546.2317162269023,2121.2133599285116,1860.5284649671628,1815.0821518384932,1707.3296000037699,1730.0211121114846,1336.1245646826123,1320.819545290562,1497.1436653133662,1718.1059699855291,1955.7054162155348,2155.09542763121,2395.8016281948435,3647.7362411789172,77124.285948376157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1320.819545290562,0,0,0,0,2230.8615789767441,2210.7814886631709,2004.4584838458197,1918.1145924262323,1990.0217434636402,2014.2478907340255,2021.5584793442299,2053.7714963171902,2074.4884866681709,2170.6089720329996,2175.0209663288806,2248.7253628328481,2337.9543955163585,2556.9488904798204,2737.3567217830537,3057.0320966523159,3190.1282706617521,3006.8178913446923,3124.2191191717384,3524.2910284756658,4426.7715247433125,5157.9434937665465,6383.1571893098162,8157.5713042541793,15075.125041890733,326749.59422235872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,29695.930360566344,0,0,0,0,11347.61130161365,12710.744446085988,12389.191767550295,12122.37931599908,11951.796505969076,11610.874325679062,11172.493256658983,10790.503141151845,10898.110920134382,11087.149175291746,11190.447636614728,11935.586157979025,11842.864653900162,11991.93055958589,12467.470140190719,13055.276902625146,13522.540976824514,13402.090830613188,13712.000259788552,14275.896496976171,14964.287491533907,15436.705031479351,15854.078542205016,16341.225505040602,18268.541559854526,101985.60918252458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,10513.55839397314,0,0,0,0,11347.61130161365,11353.450396951243,11104.032613017776,10905.925461816512,10799.119133674008,10513.55839397314,10618.792966314038,10760.174818174844,10902.523263501376,11134.078437560411,11289.135248668648,11638.07980458497,12059.605689488009,12688.350985098547,13389.744710135279,14404.979399273692,14982.64813537478,15072.784157275268,15515.39983366973,16303.04386013847,17672.953046291692,18638.943109030362,20082.140303883622,22102.995181099937,29695.930360566344,351610.91745650716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Commercial"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,76.75550305426097,0,0,0,0,32.01002541370039,36.412380439227988,36.308877738455081,36.636192784561558,37.45977825714801,38.244351525703721,37.184143048045904,36.228574253947173,36.743746982661499,37.514258296042314,38.04466015631651,40.273546835625375,39.944684752761752,40.260717271244054,41.408205171020107,42.619180790570169,43.280535544517342,42.093472447512603,41.994174143909916,42.417626715884886,42.933106852686315,43.519945552332892,43.996957651847609,44.566153111338238,47.593100491746981,180.43859990322028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,32.651109117163131,0,0,0,0,32.01002541370039,32.651109117163131,32.72729071997459,33.192816018455694,34.133427622962344,34.992203684599531,35.530151647668795,36.137922700702767,36.756945278956799,37.654760849687712,38.340454719329884,39.384061584710295,40.590600312753871,42.327083175763903,44.127733900942857,46.561061297337524,47.49737838364198,46.856631589760859,47.059678735419375,48.014366264072791,50.262347134026093,52.092911297217121,55.204820207564261,59.673969900296086,76.75550305426097,640.54455246585349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer gas price based on BB revenue"]
[]
[null,null,"End-customer Gas Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,152.79507256601713,0,0,0,0,52.286694502928583,62.827718965001161,61.664106307205337,61.63827507635591,62.918765896060926,64.107319353732223,60.53745769560026,57.143440053700729,57.593728271216342,58.636262468524087,58.936001914039004,63.480597632131747,61.00685995803434,59.991452964615753,60.858629434394921,61.457381140786481,62.154648395393785,59.00433741046281,58.757130226117361,59.914246450214563,61.329877375373222,62.9226798775532,64.221868733489515,65.772884574502427,73.98346034987388,48.826009324084211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,48.826009324084211,0,0,0,0,52.286694502928583,53.028176423820433,52.295352932180926,52.583210378355055,54.121111698998277,55.452062069410452,56.128901032435337,56.901837699057417,57.628898255796422,59.010566471481305,59.723705838091959,61.111285837739267,62.72772103160024,65.497344882796185,68.104764617638537,71.957820113342194,73.403783556524601,71.731343005580612,72.316726059436974,74.92782943034139,81.042745663729235,86.004323380060953,94.426862731660435,106.52917707080211,152.79507256601713,48.826009324084211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"End-customer Gas Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,29.614048192771079,0,0,0,0,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,17.854569206148572,0,0,0,0,17.243827759863038,17.854569206148572,18.470978140352834,19.093147638107126,19.720578670268626,20.352394193876297,20.821309720869959,21.329063284865036,21.881567589680113,22.486003611303488,23.151181264037294,23.990693634428915,24.953078864347841,26.070175070706959,27.385914434843794,28.962707474382135,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,29.614048192771079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Calc|Charts_BH300","index":31,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0393859530506133]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,363445.11815746716,364867.35663288191,366254.07971596508,367603.80569955881,368905.55729893851,370163.87977511075,371350.55071090715,372444.87516366964,373470.24251430476,374433.53037300165,375353.75654502987,376266.41784452659,377181.36045920127,378098.59014943818,379018.11269021931,379939.93387116119,380864.05949655222,381790.49538538972,382719.24737141753,383650.32130316313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1130551.7719767261,1134975.8628455352,1139289.4776404419,1143488.0072841221,1147537.3052491439,1151451.5102668554,1155142.8321809296,1158546.8961987933,1161736.4585763663,1164732.9131747787,1167595.417793578,1170434.3907163441,1173280.4600197962,1176133.6436224929,1178993.959488401,1181861.4256270106,1184736.0600934508,1187617.8809886056,1190506.9064592288,1193403.1546980627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34767.834519437085,34568.552549816886,34368.649898112104,34167.667518061491,33965.11956900917,33761.518662079172,33555.259888797831,33345.296167013512,33132.912938487985,32918.462803387891,32702.994159148155,32488.444773780502,32275.408601568473,32063.874404236551,31853.831021002348,31645.267101110447,31438.171571383959,31232.533413403082,31028.341656181921,30825.585452544794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,376.7155128587379,376.14696792864629,375.57928105543454,375.01245094410967,374.44647630163342,373.88135583691877,373.31708826082735,372.75367228616631,372.19110662768543,371.62939000207439,371.06852112795946,370.50849872590084,369.94932151838981,369.39098822984545,368.83349758661211,368.27684831695638,367.72103915106408,367.16606882103747,366.6119360608925,366.05863960655552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529141.440166489,1534787.9189961627,1540287.7865355744,1545634.4929526867,1550782.4285933932,1555750.7900598822,1560421.9598688954,1564709.8212017627,1568711.8051357868,1572456.5357411702,1576023.2370188839,1579559.7618333769,1583107.1784020844,1586665.4991643974,1590234.7366972093,1593814.9034475992,1597406.0122005381,1601008.0758562193,1604621.1074228892,1608245.1200933771]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,6.0344914318789611,6.0570834162807579,6.0792936752205149,6.1006513025559714,6.1213119166475032,6.1413290824748845,6.1596975396452507,6.1767533758112014,6.1928883280410689,6.207899902377612,6.2225992299942217,6.2373349325760845,6.2521071016376615,6.2669158289250273,6.2817612064164541,6.2966433263229993,6.3115622810891034,6.3265181633931808,6.3415110661481933,6.356541082502277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.771210948920441,18.841486780736282,18.910575196967326,18.977011371847677,19.041279380150343,19.103545843958766,19.16068374667077,19.213738540466643,19.263928783567756,19.310624587468986,19.356349100066847,19.402186762572001,19.448137859654199,19.494202676703686,19.540381499832968,19.586674615878692,19.633082312403456,19.679604877697688,19.726242600781401,19.772995771406151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.737987024740109,10.498566688613694,10.264757536003948,10.036267317260583,9.8130478136312611,9.5949749057896625,9.3817920727158732,9.1734348535866275,8.9698322617730444,8.7708464321599546,8.5764641410048572,8.3866159746371807,8.2011947652078891,8.0200963933424472,7.843218675937937,7.6704620278748541,7.5017292704321683,7.3369254341689327,7.175957839170942,7.0187359991031064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.475926671042679,38.30846207908472,37.153670466261261,36.012659506549127,34.887118053047075,33.778547472274397,32.688627935306712,31.619204949134573,30.572163053171156,29.549483351387824,28.553214500733624,27.585438199439466,26.648261036846488,25.743788488872692,24.874100148676092,24.041228516048019,23.247135132571202,22.493688362056631,21.782643078647943,21.115621861966584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.019616076582196,73.705598964715449,72.408296874453043,71.126589498213349,69.862757163476175,68.618397304497705,67.390801294338615,66.18313171899905,64.99881242655303,63.838854273394375,62.708626971799546,61.61157586922473,60.549700763346237,59.525003387843853,58.539461530863449,57.59500848612457,56.693508996495929,55.836736837316437,55.026354584748482,54.263894714978122]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,92.881666679569364,94.362378087072017,95.843089494574684,97.323800902077352,98.804512309579991,98.804512309579977,98.804512309580019,98.804512309580048,98.804512309580005,98.804512309579991,101.00782011736634,103.08162654270785,105.04175537742751,106.90072958012031,108.70182262425713,109.13828865893785,109.57008313130271,109.99985582953386,110.42455297968139,110.84466618630101]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,52.695514768431188,52.119268275385927,51.871014910037012,51.244756179297383,50.67934623547913,50.17707820225359,48.801555533108406,47.700117478051943,46.976425403441802,46.06023093138878,45.868562264626256,45.956205699023215,46.044134823376424,46.132352868159494,46.220857376294411,46.309649760726813,46.398730745707603,46.488100249181947,46.577758953405414,46.66770730559481]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,69.184225709906016,69.184225709906002,69.18422570990603,69.18422570990603,69.184225709905988,69.184225709905988,69.184225709906016,69.18422570990603,69.184225709906016,69.184225709906016,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,266.47985735558785,258.88360861575842,256.52877520079892,254.35768671243105,257.46790608177002,243.94556239880035,244.87741935441488,245.74800739375905,246.55902908632092,247.30904840386953,248.9829312119891,250.54571907809802,251.99542174949281,253.34166476915115,254.59001152243732,257.4845217793698,260.18305036923493,262.74908620561035,265.17427929788875,267.45764570875264,268.07035108145317,268.62583750747109,269.12625823211732,269.57525955960239,269.97527589872516]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,457.57632772551813,468.32776986111378,437.52650822188798,390.47559922509697,372.2669845122241,458.70696955670689,460.54329142677886,462.64633750827682,464.31181187760171,465.97713265883465,467.14874743372866,467.33601263069249,467.68427724703082,468.30682819207902,468.63898047331213,404.36090416136238,409.22088261096599,413.83497640641428,418.20736174616854,422.3803257093042,423.51828950111781,424.59465138448138,425.61421431083312,426.57757149268923,427.48764939062096]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,20.018296965489714,20.689835515875512,21.351921751641743,21.998907077699506,22.64750382096868,22.641464910226556,22.635435113502744,22.629414417042238,22.623402807110768,22.617400269994821,18.713162027652807,19.376496634227678,20.039840272601527,20.703192929143409,21.36655459024297,21.360606203192752,21.354666793541089,21.348736347739145,21.342814852258538,21.336902293591312]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,92.653209184810436,93.020795081358642,93.630875703377399,93.847676094167753,94.127920551262477,93.697340948758196,92.507116340484316,91.555305634613475,90.932082827344615,90.141394594717624,56.050228741694994,56.961091623469827,57.872193544478606,58.783537329184618,59.695120854485502,59.778603762960195,59.86232829966125,59.946294407430557,60.030502693954517,60.114953562440213]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,47.3026781695607,47.319842441818892,47.314972541988254,47.277923369727255,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197601,47.246386875197601,16.596862583732189,16.596862583732193,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,39.612384978469223,39.557351378237705,39.523296501884964,39.416997587653199,39.32270611666771,39.262284774200687,39.097073532571272,38.964752534335261,38.877761091878135,38.76766968137526,39.475388964939022,40.08564204283455,40.580950805030135,40.973981943761679,41.308503974998942,41.760473952941851,42.207753748741013,42.653023471679255,43.093194473763283,43.528764040121331]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,9.2999896603144272,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.8186262684693633,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,215.71362496140142,216.72073195143659,217.95231372227605,218.66012005803148,219.45238145339931,218.95534159768587,217.59387595105878,216.50372355049143,215.78749769083396,214.88071551058812,146.94350640732185,149.12795697356708,151.1977112951453,153.16543887512472,155.07490609276243,155.60441059212982,156.12947551497837,156.65278089988399,157.17123869301136,157.68534656918789]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3631.5168436662311,3411.500750409426,3194.2094398856598,2979.8713381967123,2769.4025800608947,2618.6734247142772,2468.4653035955362,2318.5207957582788,2169.5445203363165,2020.6955184548838,1875.1271511252889,1734.4291804623351,1598.2899866253392,1467.0548345566747,1340.4042213997711,1217.1483982666539,1135.5746256154173,1067.0910722414865,998.70832109394132,930.84378552507133,862.97924995620122,795.11471438733122,730.25315331358775,669.0967378821108,607.94032245063397,546.78390701915703,489.24305228045472,456.7714123136243,424.56177358143935,392.35213484925436,360.14249611706941,327.93285738488441,295.732182699144,263.5392942244502,232.16236334064104,202.21361083760672,172.26485833457238,150.85891479199265,134.72579982300226,119.54331217607248,108.65765607902391,97.930780286100244,87.203904493176594,76.477028700252916,65.750152907329252,55.023277114405587,44.296401321481923,33.569525528558259,27.539021067752468,25.800919936743838,24.062818805735208,22.324717674726578,20.586616543717948,18.848515412709318,17.110414281700685,15.372313150692056,13.634212019683426,11.896110888674796,10.158009757666166,8.419908626657536,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,215.71362496140139,423.27772217722918,622.89868924194275,814.0291708130336,996.74757172557452,950.80033482408101,906.71406975268178,865.07778741681727,825.89150970967876,789.15371848040684,754.86271222119615,721.33592586121085,687.98578797680682,654.81228038828749,621.8152647883494,588.99462344892345,558.81480777472882,531.27214885908325,506.36437637689676,484.08440373388709,464.4259448319886,444.76748593009012,425.10902702819169,405.45056812629321,385.79210922439472,366.13365032249624,346.47519142059775,326.81673251869927,307.15827361680078,287.4998147149023,267.84135581300387,248.18289691110536,228.5244380092069,208.86597910730842,189.20752020540993,169.54906130351148,149.89060240161299,130.23214349971454,110.57368459781608,90.915225695917627,71.256766794019171,55.17395412990863,42.676318434104125,33.778866399009701,28.4859164526851,26.803520187247127,25.121123921809154,23.438727656371181,21.756331390933209,20.105733848784155,18.486946568423839,16.899966276113798,15.344768065941253,13.821330737832508,12.297893409723761,10.774456081615016,9.2510187535062691,7.7275814253975232,6.2041440972887774,4.6807067691800306,3.1572694410712847,1.9163043597682692,0.96906251691210987,0.32666106686602575,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,218.95534159768593,425.98768280879267,621.41921413489274,805.66459927416531,978.56004387811254,926.16549848278703,875.62971031751317,827.5403148814346,781.89731217455119,738.70070219686284,697.95048494836976,657.96427745953213,618.15444423120664,578.52098526339341,539.06390055609222,499.78319010930306,463.11996531412734,429.06321208778974,397.60410903040776,368.73685671248433,342.45411570665266,316.17137470082099,289.88863369498927,263.60589268915754,237.32315168332579,211.04041067749407,184.75766967166234,158.47492866583062,132.19218765999889,105.90944665416716,79.626705648335431,58.143530235356053,41.420093164778692,29.424514547289309,22.135867654234968,19.52764380647578,16.919419958716595,14.311196110957409,11.702972263198223,9.0947484154390388,6.4865245676798535,4.3682563436359745,2.739907821020187,1.6014431317597568,0.95282646191460196,0.79402205159559736,0.63521764127659275,0.47641323095758814,0.31760882063858353,0.19056529238337985,9.5282646191977058E-2,3.1760882064375197E-2,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,146.94350640732188,286.21723024380134,417.58708185182752,540.83929162768595,655.81066231105751,761.02018245560225,858.28816165691921,948.16676796680304,1030.6175673621813,1105.6029508530785,1014.8904991075492,926.8008143517269,841.33389658561191,758.48974580920412,678.26836202250377,600.66974522551072,526.46683078583567,455.11266674286179,386.64027368073533,321.07585367537183,258.44170819552039,203.15960698018571,155.33807855683861,115.08552985164405,82.510040420136775,57.719395492727237,37.815554192811959,22.802405776743406,12.683852027619951,7.4638072849938455,7.1461984643558374,6.8285896437178275,6.5109808230798194,6.1933720024418086,5.8757631818038005,5.5581543611657906,5.2405455405277825,4.9229367198897727,4.6053278992517637,4.2877190786137547,3.9701102579757452,3.6525014373377358,3.3348926166997268,3.0172837960617174,2.6996749754237084,2.3820661547856994,2.0644573341476899,1.7468485135096807,1.4292396928716715,1.1433917542974632,0.88930469778705579,0.66697852334044927,0.47641323095764815,0.31760882063864354,0.19056529238343983,9.5282646192037052E-2,3.1760882064435184E-2,6.397409602925703E-13,6.397409602925703E-13,6.397409602925703E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3820.9475457432245,3801.3864507679814,3747.2808453082184,3643.4626061421941,3515.6272292931562,3544.2194749752357,3567.5702793120254,3586.1087671233527,3599.1555885707871,3605.9584179748135,3608.4367244745545,3606.6372078035547,3600.4169222153282,3590.6914001590849,3576.7862869096439,3490.5135490285365,3443.157080584102,3406.2248211095152,3366.5238844197402,3324.7724907201255,3278.7009497418303,3228.0927032451946,3175.9115893713133,3122.8190749191644,3065.065318662223]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,215.71362496140139,216.72073195143662,217.95231372227607,218.66012005803154,219.45238145339931,218.95534159768593,217.59387595105883,216.50372355049143,215.78749769083402,214.8807155105882,146.94350640732188,149.12795697356711,151.19771129514538,153.16543887512478,155.07490609276249,155.60441059212988,156.12947551497842,156.65278089988402,157.17123869301147,157.68534656918794]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-234.00508776445903,-227.59846101761252,-233.20417691683843,-237.80920869637487,-240.75902780784497,-187.1213792793223,-193.36992761464759,-199.4138259109483,-205.61329861059684,-212.64955204937337,-216.47703509794493,-219.39339262205849,-222.72400913871786,-225.51301974707746,-228.78582876002892,-233.2162442884291,-196.48442541800171,-188.12997076973193,-192.86637556489976,-196.82629979237737,-201.67595157042484,-206.73772201161444,-208.83389477376542,-210.26375314516065,-215.43910282612904]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-44.57438568746548,-19.561094975243776,-54.105605459762529,-103.8182391660248,-127.83537684903713,28.592245682079096,23.350804336789025,18.538487811327769,13.046821447434695,6.8028294040259425,2.4783064997409952,-1.7995166709996511,-6.2202855882264316,-9.7255220562434488,-13.905113249440717,-86.272737881107219,-47.356468444434597,-36.932259474586544,-39.700936689774977,-41.75139369961488,-46.071540978294962,-50.608246496636013,-52.181113873881401,-53.092514452149175,-57.753756256941102]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2459.0268932391764,2431.5878806347514,2393.490947857852,2337.2620400385667,2283.5835497614621,2317.7839419415313,2324.4711762165916,2328.2069743533139,2328.5942472047045,2325.2510161889877,2319.4182175769056,2311.3217453736547,2301.0125413861447,2288.9426779371224,2274.6487458387787,2214.7602059668825,2179.8207094030231,2151.607211172905,2121.7603119199912,2090.7432179637913,2057.1403508962271,2020.8342015679982,1983.6949215092718,1946.1410924193724,1905.84462552839]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,498","2,459","","","","2,284","","","","","2,325","","","","","2,275","","","","","2,091","","","","","1,906","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,196.02586154694151,191.54147185958018,186.46734841316282,179.13178831800366,175.26749377973377,179.3310149570016,179.75900722626918,174.93328040591905,170.65264546784411,170.97519913519622,171.09270713118397,171.00738370658823,170.71245114113677,170.25131907095783,169.59201321347234,165.50142291003641,163.25603328428079,161.50490371309553,159.62249832468282,157.6428712673158,155.4584060072718,153.05883451484593,150.58468609116727,148.06732394250929]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,129.09324062310674,123.89638094539494,130.03299296741196,136.1064730212502,141.87396163015839,101.37437368680624,106.92555017622718,112.39991665943542,118.14723111978327,124.86526940130518,128.52682978148596,131.38274080560583,134.75724797277726,137.6979728637765,141.20798973175803,145.97755436380345,111.34994861242735,104.15052977987547,109.7877213914966,114.71596114799313,120.58393960164103,126.7694061642524,130.09992640193104,132.80249486781116,139.27278392566114]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,266.47985735558785,258.88360861575842,256.52877520079892,254.35768671243105,257.46790608177002,243.94556239880035,244.87741935441488,245.74800739375905,246.55902908632092,247.30904840386953,248.9829312119891,250.54571907809802,251.99542174949281,253.34166476915115,254.59001152243732,257.4845217793698,260.18305036923493,262.74908620561035,265.17427929788875,267.45764570875264,268.07035108145317,268.62583750747109,269.12625823211732,269.57525955960239,269.97527589872516]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,13.984326004455273,12.877341710398856,13.185968378594549,13.775605296734184,14.952739979354675,9.3291892632992059,9.6072152330410638,9.9329128076948621,10.23315631652374,10.682035715658108,10.329166651313068,10.543567839950047,10.678006420628433,10.838157769690367,11.079794157620483,11.581854784325019,6.8729097105103492,6.3112211386469887,7.4974445070904645,8.6061092535850694,9.7378406810590992,10.806622398735325,11.384540510904603,11.820488438150521,12.77287978363797]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,646.38011107703312,595.36450593093127,575.68214809148219,595.27668854001797,599.20605276204594,529.91661912863958,540.74119972068468,547.83984408715844,549.87269692854693,553.50899898867692,558.81412677998435,563.56473485483787,568.43805984948676,572.5902465437548,577.12911448277373,584.63594414097065,543.90733160220907,536.46687040841357,543.9643489095713,550.40221443501366,556.03500263146907,561.6602720777305,563.66955965979878,564.78292895673133,570.08826355053361]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,381.92699418498694,347.1146581889646,334.07446775374353,346.68643303990257,354.54311365729194,308.69482623179289,310.29597656818146,309.60311747813637,305.98958407756288,303.23462406213122,301.3296956153979,299.09592851188097,296.88622492009762,294.2462220988117,291.76278263619696,290.67493591227122,265.86578618291588,257.71672878454598,256.72913826201307,255.11071591662156,253.00488266236096,250.78903047135944,246.88367154645493,242.55037641896095,239.95464270081413]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","339","382","","","","355","","","","","303","","","","","292","","","","","255","","","","","240","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,638.82530097761935,622.47867913416133,618.57831720891193,611.99123451142486,601.49149686392491,589.43274855335574,575.2028881504923,574.87826711627304,574.52559589061786,574.11516589872622,573.6279228779058,573.05123137595422,572.36296337501312,571.5515493933475,570.59621094538568,569.46933740190332,568.15448939141652,567.38002104769407,566.55400103305328,565.66092698656246,558.82223726198242,550.50731490062822,543.01266096642644,536.34636287319802,530.51195346511247,525.50778033568952,521.32635157504171]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,381.92699418498694,347.1146581889646,334.07446775374353,346.68643303990257,354.54311365729194,308.69482623179289,310.29597656818146,309.60311747813637,305.98958407756288,303.23462406213122,301.3296956153979,299.09592851188097,296.88622492009762,294.2462220988117,291.76278263619696,290.67493591227122,265.86578618291588,257.71672878454598,256.72913826201307,255.11071591662156,253.00488266236096,250.78903047135944,246.88367154645493,242.55037641896095,239.95464270081413]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,638.82530097761935,961.27063191218986,1000.5053113938989,959.1058927003894,935.56596461766844,936.1191815932583,929.7460018077843,883.57309334806587,884.82157245879932,883.71828337686259,879.61750695546868,876.28585543808549,873.69265899041102,870.64747790522847,867.48243586548324,863.71555950071502,859.91727202761354,858.05495695996524,832.41978721596911,823.37765577110849,815.55137552399549,805.61803081724975,796.01754362878739,787.13539334455743,777.3956250115674,768.05815675465044,761.28099427585585]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","961","1,001","","","","930","","","","","876","","","","","860","","","","","806","","","","","761","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2481.0591957056972,2243.7736815888484,2128.1438571901435,2169.0547738803016,2163.873397722929,1855.1337358548121,1850.9674706479213,1833.35752240016,1798.9411379537737,1770.1221172767323,1746.7265240375273,1721.9159389047975,1697.7093991486922,1671.4866378440063,1646.6060640472997,1629.9393134263848,1481.3602037722762,1426.939030489835,1412.6437342708568,1395.1176121416397,1375.1987873350076,1354.9686842388217,1325.9488610639339,1295.0288472875925,1273.7346903382727]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,231","2,481","","","","2,164","","","","","1,770","","","","","1,647","","","","","1,395","","","","","1,274","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,9206.606556758401,9247.4159369094323,9205.6246035503536,9082.3013577784077,8880.7397230190054,8538.9069759227114,8448.7912587381215,8357.9201044118472,8265.8764549265998,8172.8303270235801,8078.4250729716405,7982.4335819838143,7885.4950621214603,7787.1406127963501,7686.9024382147591,7584.777004501836,7492.0406278334303,7398.7982806929767,7304.9007555898797,7121.3310430434958,6919.0346833188387,6732.7461760601955,6561.9726234394357,6406.167482571972,6264.7266618276326,6136.9847577744004]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2481.0591957056972,2243.7736815888484,2128.1438571901435,2169.0547738803016,2163.873397722929,1855.1337358548121,1850.9674706479213,1833.35752240016,1798.9411379537737,1770.1221172767323,1746.7265240375273,1721.9159389047975,1697.7093991486922,1671.4866378440063,1646.6060640472997,1629.9393134263848,1481.3602037722762,1426.939030489835,1412.6437342708568,1395.1176121416397,1375.1987873350076,1354.9686842388217,1325.9488610639339,1295.0288472875925,1273.7346903382727]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11437.468135735146,11728.475132615129,11449.398285139203,11210.445214968551,11049.794496899307,10702.780373645641,10303.924994592933,10208.887575059769,10099.233977326759,9971.7714649773534,9848.5471902483732,9729.1601060213416,9607.4110010262575,9484.8500119450418,9358.3890760587656,9231.3830685491357,9121.979941259815,8880.1584844652534,8731.839786079714,8533.9747773143536,8314.1522954604789,8107.9449633952026,7916.9413076782575,7732.1163436359057,7559.7555091152253,7410.7194481126735]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","11,437","11,728","","","","10,703","","","","","9,849","","","","","9,231","","","","","8,314","","","","","7,411","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,17.913027137343565,16.357010863625725,15.841521852433274,16.555017296029582,17.067902184628721,14.881830396175596,14.966088011839085,14.939712675801813,14.772316248564037,14.646184589298992,14.560979734205898,14.459762995732524,14.359576588168418,14.23847048044188,14.124816717762625,14.078660610337069,12.882998466748736,12.493893067518369,12.451765472544841,12.378983627718727,12.282467697932875,12.180514379485285,11.996367101374036,11.791241744592334,11.670430632106431]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.486795321678819,18.14211211635644,18.768800157822035,19.36671264589155,19.936075771266019,20.47809816410863,20.776463271626511,21.064830889356674,21.342138504534731,21.607614456558775,21.860204253658104,22.098886189022643,22.323091915187401,22.531685659351261,22.723475023621379,22.897527889203875,23.098197579379523,23.289762744092894,23.471432340303441,23.288249012983332,23.01027719695178,22.776375000189823,22.587172698882711,22.443022251933115,22.343959184213237,22.289663029512841]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,52.529662064744358,55.267100385013137,54.337772152760891,54.420195629637959,55.703054198608733,56.757961480050483,54.870254799115237,55.2428800325089,55.493812311649677,55.591891836435941,55.718349974270232,55.871827054541669,55.994816042233055,56.103223378832816,56.17390663537639,56.23430573827963,56.388819321029729,55.38472234215476,55.17728653913494,54.95197561684131,54.60122195598364,54.270803829435835,53.979648209681123,53.651350484620281,53.347162060118698,53.172054792932407]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,135.59383993256091,135.616780707441,135.58577414514889,135.57293067991102,135.58068134695418,135.60753664575057,134.81382095808843,134.13602494189044,133.47812603966119,132.84091677406485,132.22184362541009,131.62344211499314,131.0375592037723,130.46414703519878,129.89302270778282,129.31508860746052,128.73023654560347,128.13561980437555,127.53039922224534,126.91459114992003,126.28890976765628,125.65233150578226,125.00469780560806,124.34585044688676,123.67563153860176,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,71.488191302981065,71.511132077861149,71.480125515569028,71.467282050331136,71.475032717374319,71.50188801617071,71.349228814804363,71.306078720039224,71.276479280028511,71.261286482028481,71.258009636294105,71.269246465768305,71.286905511039706,71.31099987939352,71.331407023535604,71.339089080055786,71.333997013472796,71.313342667566175,71.27634485680403,71.223077328133144,71.154311084087254,71.069078809048932,70.967277635842066,70.848804478818437,70.713556030214107,70.561428756514758]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,6.8753980076035175,6.2531326661327196,6.0240683093595262,6.2593722199252566,6.413135903246288,5.5839052485778868,5.6162832161100562,5.6071942200434091,5.5451968899361219,5.4987257363821787,5.4676549226351785,5.4305898428294341,5.393936070696971,5.3494399636082797,5.307757871608052,5.2914649595031671,4.8430824958124088,4.6978276847513971,4.6830491093667401,4.6567763465495773,4.6216047356090453,4.5844134115188711,4.5163033315282703,4.4403006495347537,4.396058803082096]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.486795321678819,18.14211211635644,18.768800157822035,19.36671264589155,19.936075771266019,20.47809816410863,20.776463271626511,21.064830889356674,21.342138504534731,21.607614456558775,21.860204253658104,22.098886189022643,22.323091915187401,22.531685659351261,22.723475023621379,22.897527889203875,23.098197579379523,23.289762744092894,23.471432340303441,23.288249012983332,23.01027719695178,22.776375000189823,22.587172698882711,22.443022251933115,22.343959184213237,22.289663029512841]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,32.252992975516172,33.687633273653312,33.69205597364811,34.060904104944427,34.865571140884626,35.561357217048275,35.030491669897749,35.351237255160086,35.619455874271495,35.822934496188253,36.029053139733634,36.23666426135118,36.423804907710192,36.595744879741588,36.743038136923019,36.875408910505278,37.059785688576042,36.802968389598654,36.839383174748193,36.641421272043424,36.337176693194714,36.068102885492223,35.841709260094937,35.629448733154739,35.454382983441349,35.355844982288289]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,60.833597896705577,60.833597896705577,61.11427094493979,61.393558163049185,61.671439046811017,61.947892922757639,62.101223289291092,62.242315168152039,62.368848808393729,62.477955864052369,62.566047930681179,62.628576496223687,62.700037713986539,62.782492965251372,62.878690758393667,62.992379059380028,63.128805020563682,63.265634366553506,63.402868441572281,63.540508594625081,63.678556179517066,63.817012554871262,63.955879084146439,64.095157135655001,64.234848082581067,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,60.114933120182663,60.114933120182663,60.395606168416876,60.674893386526257,60.952774270288089,61.229228146234718,61.382558512768171,61.523650391629126,61.650184031870808,61.759291087529441,61.847383154158251,61.909911719700759,61.981372937463611,62.063828188728451,62.160025981870753,62.273714282857107,62.410140244040754,62.546969590030585,62.684203665049367,62.82184381810216,62.959891402994145,63.098347778348348,63.23721430762351,63.376492359132072,63.516183306058146,63.656288526475549]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Shadow_BH300","index":32,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0393859530506133]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,363445.11815746716,364867.35663288191,366254.07971596508,367603.80569955881,368905.55729893851,370163.87977511075,371350.55071090715,372444.87516366964,373470.24251430476,374433.53037300165,375353.75654502987,376266.41784452659,377181.36045920127,378098.59014943818,379018.11269021931,379939.93387116119,380864.05949655222,381790.49538538972,382719.24737141753,383650.32130316313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1130551.7719767261,1134975.8628455352,1139289.4776404419,1143488.0072841221,1147537.3052491439,1151451.5102668554,1155142.8321809296,1158546.8961987933,1161736.4585763663,1164732.9131747787,1167595.417793578,1170434.3907163441,1173280.4600197962,1176133.6436224929,1178993.959488401,1181861.4256270106,1184736.0600934508,1187617.8809886056,1190506.9064592288,1193403.1546980627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34767.834519437085,34568.552549816886,34368.649898112104,34167.667518061491,33965.11956900917,33761.518662079172,33555.259888797831,33345.296167013512,33132.912938487985,32918.462803387891,32702.994159148155,32488.444773780502,32275.408601568473,32063.874404236551,31853.831021002348,31645.267101110447,31438.171571383959,31232.533413403082,31028.341656181921,30825.585452544794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,376.7155128587379,376.14696792864629,375.57928105543454,375.01245094410967,374.44647630163342,373.88135583691877,373.31708826082735,372.75367228616631,372.19110662768543,371.62939000207439,371.06852112795946,370.50849872590084,369.94932151838981,369.39098822984545,368.83349758661211,368.27684831695638,367.72103915106408,367.16606882103747,366.6119360608925,366.05863960655552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529141.440166489,1534787.9189961627,1540287.7865355744,1545634.4929526867,1550782.4285933932,1555750.7900598822,1560421.9598688954,1564709.8212017627,1568711.8051357868,1572456.5357411702,1576023.2370188839,1579559.7618333769,1583107.1784020844,1586665.4991643974,1590234.7366972093,1593814.9034475992,1597406.0122005381,1601008.0758562193,1604621.1074228892,1608245.1200933771]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,6.0344914318789611,6.0570834162807579,6.0792936752205149,6.1006513025559714,6.1213119166475032,6.1413290824748845,6.1596975396452507,6.1767533758112014,6.1928883280410689,6.207899902377612,6.2225992299942217,6.2373349325760845,6.2521071016376615,6.2669158289250273,6.2817612064164541,6.2966433263229993,6.3115622810891034,6.3265181633931808,6.3415110661481933,6.356541082502277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.771210948920441,18.841486780736282,18.910575196967326,18.977011371847677,19.041279380150343,19.103545843958766,19.16068374667077,19.213738540466643,19.263928783567756,19.310624587468986,19.356349100066847,19.402186762572001,19.448137859654199,19.494202676703686,19.540381499832968,19.586674615878692,19.633082312403456,19.679604877697688,19.726242600781401,19.772995771406151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.737987024740109,10.498566688613694,10.264757536003948,10.036267317260583,9.8130478136312611,9.5949749057896625,9.3817920727158732,9.1734348535866275,8.9698322617730444,8.7708464321599546,8.5764641410048572,8.3866159746371807,8.2011947652078891,8.0200963933424472,7.843218675937937,7.6704620278748541,7.5017292704321683,7.3369254341689327,7.175957839170942,7.0187359991031064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.475926671042679,38.30846207908472,37.153670466261261,36.012659506549127,34.887118053047075,33.778547472274397,32.688627935306712,31.619204949134573,30.572163053171156,29.549483351387824,28.553214500733624,27.585438199439466,26.648261036846488,25.743788488872692,24.874100148676092,24.041228516048019,23.247135132571202,22.493688362056631,21.782643078647943,21.115621861966584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.019616076582196,73.705598964715449,72.408296874453043,71.126589498213349,69.862757163476175,68.618397304497705,67.390801294338615,66.18313171899905,64.99881242655303,63.838854273394375,62.708626971799546,61.61157586922473,60.549700763346237,59.525003387843853,58.539461530863449,57.59500848612457,56.693508996495929,55.836736837316437,55.026354584748482,54.263894714978122]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,92.881666679569364,94.362378087072017,95.843089494574684,97.323800902077352,98.804512309579991,98.804512309579977,98.804512309580019,98.804512309580048,98.804512309580005,98.804512309579991,101.00782011736634,103.08162654270785,105.04175537742751,106.90072958012031,108.70182262425713,109.13828865893785,109.57008313130271,109.99985582953386,110.42455297968139,110.84466618630101]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,52.695514768431188,52.119268275385927,51.871014910037012,51.244756179297383,50.67934623547913,50.17707820225359,48.801555533108406,47.700117478051943,46.976425403441802,46.06023093138878,45.868562264626256,45.956205699023215,46.044134823376424,46.132352868159494,46.220857376294411,46.309649760726813,46.398730745707603,46.488100249181947,46.577758953405414,46.66770730559481]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,69.184225709906016,69.184225709906002,69.18422570990603,69.18422570990603,69.184225709905988,69.184225709905988,69.184225709906016,69.18422570990603,69.184225709906016,69.184225709906016,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,266.47985735558785,258.91323661575836,256.58803120079898,254.44657071243103,257.58641808177003,244.09370239880036,245.0255593544149,245.89614739375909,246.7071690863209,247.45718840386954,249.13107121198908,250.693859078098,252.14356174949279,253.48980476915114,254.73815152243731,257.63266177936981,260.33119036923495,262.89722620561037,265.32241929788876,267.60573593261324,268.21813563432164,268.77331638934749,269.27365389010646,269.7211723487859,270.11787621818479]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,457.57632772551813,468.35739786111372,437.5857642218881,390.56448322509698,372.38549651222411,458.85510955670691,460.69143142677888,462.79447750827683,464.45995187760167,466.12527265883466,467.29688743372861,467.48415263069245,467.83241724703078,468.45496819207898,468.78712047331209,404.5090441613624,409.369022610966,413.9831164064143,418.35550174616856,422.52841593316475,423.66607405398634,424.74213026635778,425.76160996882226,426.72348428187274,427.63024971008065]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,20.018296965489714,20.689835515875512,21.351921751641743,21.998907077699506,22.64750382096868,22.641464910226556,22.635435113502744,22.629414417042238,22.623402807110768,22.617400269994821,18.713162027652807,19.376496634227678,20.039840272601527,20.703192929143409,21.36655459024297,21.360606203192752,21.354666793541089,21.348736347739145,21.342814852258538,21.336902293591312]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,92.653209184810436,93.020795081358642,93.630875703377399,93.847676094167753,94.127920551262477,93.697340948758196,92.507116340484316,91.555305634613475,90.932082827344615,90.141394594717624,56.050228741694994,56.961091623469827,57.872193544478606,58.783537329184618,59.695120854485502,59.778603762960195,59.86232829966125,59.946294407430557,60.030502693954517,60.114953562440213]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,47.3026781695607,47.319842441818892,47.314972541988254,47.277923369727255,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197601,47.246386875197601,16.596862583732189,16.596862583732193,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,39.612384978469223,39.557351378237705,39.523296501884964,39.416997587653199,39.32270611666771,39.262284774200687,39.097073532571272,38.964752534335261,38.877761091878135,38.76766968137526,39.475388964939022,40.08564204283455,40.580950805030135,40.973981943761679,41.308503974998942,41.760473952941851,42.207753748741013,42.653023471679255,43.093194473763283,43.528764040121331]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,9.2999896603144272,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.8186262684693633,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,215.71362496140142,216.72073195143659,217.95231372227605,218.66012005803148,219.45238145339931,218.95534159768587,217.59387595105878,216.50372355049143,215.78749769083396,214.88071551058812,146.94350640732185,149.12795697356708,151.1977112951453,153.16543887512472,155.07490609276243,155.60441059212982,156.12947551497837,156.65278089988399,157.17123869301136,157.68534656918789]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3691.5168436662316,3531.500750409426,3374.2094398856602,3219.8713381967118,3069.4025800608947,2918.6734247142772,2768.4653035955362,2618.5207957582793,2469.544520336317,2320.6955184548842,2175.1271511252894,2034.4291804623356,1898.2899866253397,1767.0548345566754,1640.4042213997716,1517.1483982666543,1435.5746256154177,1367.0910722414869,1298.6075188675561,1230.1239654936253,1161.6404121196945,1093.6073389097489,1025.7428033408789,957.87826777200905,890.01373220313894,822.14919663426895,756.34932992500853,715.33757838507847,676.27134696274038,637.33305128030111,598.39475559786172,559.45645991542233,520.51816423298294,481.57986855054361,442.64157286810428,403.70327718566494,366.60523725720071,329.85883308758258,294.0179713114419,258.18733193610075,226.40720939092705,196.99285377227827,170.21071505356986,145.91934902731998,124.43314549695542,103.3777553923001,84.616632965502177,68.015771296404139,58.107420182980682,54.197514030025474,52.369881369826118,50.542248709626769,48.714616049427413,46.886983389228057,45.059350729028708,43.231718068829352,41.404085408630003,39.576452748430647,37.748820088231291,35.921187428031942,34.093554767832586,32.26592210763323,30.438289447433878,28.610656787234525,26.783024127035173,24.955391466835817,23.127758806636464,21.300126146437112,19.472493486237756,17.644860826038407,16.06693234735507,14.774169211478336,13.592540612721209,12.439973052964218,11.385762365590841]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,215.71362496140139,423.27772217722918,622.89868924194275,814.0291708130336,996.74757172557452,950.80033482408101,906.71406975268178,865.07778741681727,825.89150970967876,789.15371848040684,754.86271222119615,721.33592586121085,687.98578797680682,654.81228038828749,621.8152647883494,588.99462344892345,558.81480777472882,531.27214885908325,506.36437637689676,484.08440373388709,464.4259448319886,444.76748593009012,425.10902702819169,405.45056812629321,385.79210922439472,366.13365032249624,346.47519142059775,326.81673251869927,307.15827361680078,287.4998147149023,267.84135581300387,248.18289691110536,228.5244380092069,208.86597910730842,189.20752020540993,169.54906130351148,149.89060240161299,130.23214349971454,110.57368459781608,90.915225695917627,71.256766794019171,55.17395412990863,42.676318434104125,33.778866399009701,28.4859164526851,26.803520187247127,25.121123921809154,23.438727656371181,21.756331390933209,20.105733848784155,18.486946568423839,16.899966276113798,15.344768065941253,13.821330737832508,12.297893409723761,10.774456081615016,9.2510187535062691,7.7275814253975232,6.2041440972887774,4.6807067691800306,3.1572694410712847,1.9163043597682692,0.96906251691210987,0.32666106686602575,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,218.95534159768593,425.98768280879267,621.41921413489274,805.66459927416531,978.56004387811254,926.16549848278703,875.62971031751317,827.5403148814346,781.89731217455119,738.70070219686284,697.95048494836976,657.96427745953213,618.15444423120664,578.52098526339341,539.06390055609222,499.78319010930306,463.11996531412734,429.06321208778974,397.60410903040776,368.73685671248433,342.45411570665266,316.17137470082099,289.88863369498927,263.60589268915754,237.32315168332579,211.04041067749407,184.75766967166234,158.47492866583062,132.19218765999889,105.90944665416716,79.626705648335431,58.143530235356053,41.420093164778692,29.424514547289309,22.135867654234968,19.52764380647578,16.919419958716595,14.311196110957409,11.702972263198223,9.0947484154390388,6.4865245676798535,4.3682563436359745,2.739907821020187,1.6014431317597568,0.95282646191460196,0.79402205159559736,0.63521764127659275,0.47641323095758814,0.31760882063858353,0.19056529238337985,9.5282646191977058E-2,3.1760882064375197E-2,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,146.94350640732188,286.21723024380134,417.58708185182752,540.83929162768595,655.81066231105751,761.02018245560225,858.28816165691921,948.16676796680304,1030.6175673621813,1105.6029508530785,1014.8904991075492,926.8008143517269,841.33389658561191,758.48974580920412,678.26836202250377,600.66974522551072,526.46683078583567,455.11266674286179,386.64027368073533,321.07585367537183,258.44170819552039,203.15960698018571,155.33807855683861,115.08552985164405,82.510040420136775,57.719395492727237,37.815554192811959,22.802405776743406,12.683852027619951,7.4638072849938455,7.1461984643558374,6.8285896437178275,6.5109808230798194,6.1933720024418086,5.8757631818038005,5.5581543611657906,5.2405455405277825,4.9229367198897727,4.6053278992517637,4.2877190786137547,3.9701102579757452,3.6525014373377358,3.3348926166997268,3.0172837960617174,2.6996749754237084,2.3820661547856994,2.0644573341476899,1.7468485135096807,1.4292396928716715,1.1433917542974632,0.88930469778705579,0.66697852334044927,0.47641323095764815,0.31760882063864354,0.19056529238343983,9.5282646192037052E-2,3.1760882064435184E-2,6.397409602925703E-13,6.397409602925703E-13,6.397409602925703E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3844.2194749752357,3867.5702793120254,3886.1087671233527,3899.1555885707876,3905.9584179748135,3908.4367244745545,3906.6372078035547,3900.4169222153282,3890.6914001590849,3876.7862869096443,3790.513549028537,3743.157080584102,3706.2248211095152,3666.4230821933552,3624.0526706886794,3577.3621119053232,3526.5853277676124,3471.4012393986045,3411.6006048090621,3347.1387284147277]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,215.71362496140139,216.72073195143662,217.95231372227607,218.66012005803154,219.45238145339931,218.95534159768593,217.59387595105883,216.50372355049143,215.78749769083402,214.8807155105882,146.94350640732188,149.12795697356711,151.19771129514538,153.16543887512478,155.07490609276249,155.60441059212988,156.12947551497842,156.65278089988402,157.17123869301147,157.68534656918794]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-174.00508776445898,-167.59846101761241,-173.20417691683829,-177.80920869637481,-180.75902780784492,-187.1213792793223,-193.36992761464759,-199.4138259109483,-205.61329861059684,-212.64955204937337,-216.47703509794493,-219.39339262205849,-222.72400913871786,-225.51301974707746,-228.78582876002892,-233.2162442884291,-196.48442541800171,-188.12997076973193,-192.96717779128542,-197.44531759743816,-202.29496937548566,-206.90625965269004,-211.83686926889183,-216.9718732825537,-222.1472229635221]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,28.592245682079096,23.350804336789025,18.538487811327769,13.046821447434695,6.8028294040259425,2.4783064997409952,-1.7995166709996511,-6.2202855882264316,-9.7255220562434488,-13.905113249440717,-86.272737881107219,-47.356468444434597,-36.932259474586544,-39.801738916160645,-42.370411504675673,-46.690558783355783,-50.776784137711616,-55.18408836900781,-59.800634589542227,-64.461876394334155]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2513.9724645463057,2519.9379220039946,2522.9757718614483,2522.6892944929536,2518.7017507785645,2512.2511583774385,2503.5774349982776,2492.741382053603,2480.182393873366,2465.4330334684505,2405.11272930116,2369.7470466324507,2341.1079626651735,2310.772550436272,2278.9419618738475,2244.5279587780806,2207.6950386016738,2168.2596682356511,2126.1097644965434,2081.2366762974466]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498,2498,null,null,null,2478,null,null,null,null,2519,null,null,null,null,2465,null,null,null,null,2279,null,null,null,null,2081]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,199.10403824316955,197.58794382995981,195.42427587601719,190.93145084887331,190.22364376509265,194.51046557143519,194.87509407131373,189.56752256915189,184.87703571174649,185.19958937909857,185.31709737508626,185.23177395049058,184.93684138503909,184.47570931486015,183.81640345737466,179.72581315393876,177.48042352818314,175.72929395699791,173.84210906789997,171.83313150777593,169.61931574497487,167.21175310195756,164.59521974124169,161.75979453045949]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,69.093240623106681,62.267956391054923,66.776143858731999,71.221199358230422,75.360263412798744,94.057300516074577,99.608477005495502,105.08284348870376,110.83015794905162,117.54819623057352,121.20975661075431,124.06566763487416,127.4401748020456,130.38089969304485,133.89091656102642,138.6604811930718,104.03287544169572,96.833456609143852,102.57145044715067,108.02036437320973,113.90344082210302,119.65352521597454,125.82259298187661,132.30355037039223,138.93745211452011]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,266.47985735558785,258.91323661575836,256.58803120079898,254.44657071243103,257.58641808177003,244.09370239880036,245.0255593544149,245.89614739375909,246.7071690863209,247.45718840386954,249.13107121198908,250.693859078098,252.14356174949279,253.48980476915114,254.73815152243731,257.63266177936981,260.33119036923495,262.89722620561037,265.32241929788876,267.60573593261324,268.21813563432164,268.77331638934749,269.27365389010646,269.7211723487859,270.11787621818479]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,5.0979884614012905,3.9884317100623283,4.29448592097543,4.8815503818325086,6.0561126071704248,9.4418940321379257,9.7199200018798013,10.045617576533596,10.34586108536249,10.794740484496836,10.441871420151811,10.656272608788784,10.790711189467173,10.950862538529096,11.192498926459217,11.694559553163751,6.9856144793490831,6.4239259074857307,7.6250786527417738,8.8104561721338861,9.9419550454125041,10.943785562332934,11.941436401675418,12.925009077489607,13.874880299212293]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,577.49377353397904,527.95497607248274,509.63954449556263,530.54317142495086,535.71390170337179,537.81654071210551,548.86442193322534,555.89970253031015,557.45071068988682,560.67716083068638,565.9822886219938,570.73289669684721,575.6062216914961,579.75840838576426,584.29727632478307,591.80410598297999,551.07549344421852,543.63503225042302,551.24824235477911,558.27866554585682,563.89666300961323,568.98994291262977,574.24943637561614,579.54495153790936,584.69000316237657]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,341.22408364154103,310.74850629449088,301.53204954593753,318.28206562876812,330.02749588306324,326.48441338468751,328.51194655257416,327.983282634109,324.16819045068706,321.30281276722559,319.56990496634671,317.49900315205673,315.45937094810677,312.97381000641002,310.65836205550329,309.8180414415927,283.97921966186573,275.67289092413807,274.98341431437302,273.86803929936872,271.94179374341161,269.6613447231332,267.36230863149677,264.98182714030469,262.43613362626644]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,339,341,null,null,null,330,null,null,null,null,321,null,null,null,null,311,null,null,null,null,274,null,null,null,null,262]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,638.82530097761935,622.47867913416133,618.57831720891193,611.99123451142486,601.49149686392491,589.43274855335574,575.2028881504923,574.87826711627304,574.52559589061786,574.11516589872622,573.6279228779058,573.05123137595422,572.36296337501312,571.5515493933475,570.59621094538568,569.46933740190332,568.15448939141652,567.38002104769407,566.55400103305328,565.66092698656246,558.82223726198242,550.50731490062822,543.01266096642644,536.34636287319802,530.51195346511247,525.50778033568952,521.32635157504171]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,341.22408364154103,310.74850629449088,301.53204954593753,318.28206562876812,330.02749588306324,326.48441338468751,328.51194655257416,327.983282634109,324.16819045068706,321.30281276722559,319.56990496634671,317.49900315205673,315.45937094810677,312.97381000641002,310.65836205550329,309.8180414415927,283.97921966186573,275.67289092413807,274.98341431437302,273.86803929936872,271.94179374341161,269.6613447231332,267.36230863149677,264.98182714030469,262.43613362626644]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,638.82530097761935,961.27063191218986,959.80240085045295,922.73974080591574,903.02354640986243,907.71481418212386,905.23038403355554,901.36268050096055,903.03754244319202,902.09844853283516,897.79611332859281,894.35404414317986,891.93286834135984,889.05055254540423,886.05558189349244,882.44314740831328,878.81285144691981,877.19806248928671,850.53322069491901,841.33381791070053,833.80565157635544,824.37535419999699,814.95445470983805,806.00770759633122,797.8742620966093,790.48960747599426,783.76248520130821]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,961,960,null,null,null,905,null,null,null,null,894,null,null,null,null,879,null,null,null,null,824,null,null,null,null,784]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2216.6465408439935,2008.7003056985629,1920.8399351852295,1991.3419392823587,2014.2478907340255,1962.0421141944078,1959.6287825357385,1942.1982030953075,1905.8148504491387,1875.5945729533773,1852.4600708498699,1827.8637119334585,1803.9177777691516,1777.8700358136416,1753.2460383935584,1737.2829348686141,1582.2852603379674,1526.3596180303837,1513.0872946068062,1497.6953188988093,1478.1296749941412,1456.9324533965307,1435.9343669864811,1414.7952075775174,1393.0716390214352]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2231,2217,null,null,null,2014,null,null,null,null,1876,null,null,null,null,1753,null,null,null,null,1498,null,null,null,null,1393]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,9206.606556758401,9247.4159369094323,9205.6246035503536,9082.3013577784077,8880.7397230190054,8538.9069759227114,8448.7912587381215,8357.9201044118472,8265.8764549265998,8172.8303270235801,8078.4250729716405,7982.4335819838143,7885.4950621214603,7787.1406127963501,7686.9024382147591,7584.777004501836,7492.0406278334303,7398.7982806929767,7304.9007555898797,7121.3310430434958,6919.0346833188387,6732.7461760601955,6561.9726234394357,6406.167482571972,6264.7266618276326,6136.9847577744004]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2216.6465408439935,2008.7003056985629,1920.8399351852295,1991.3419392823587,2014.2478907340255,1962.0421141944078,1959.6287825357385,1942.1982030953075,1905.8148504491387,1875.5945729533773,1852.4600708498699,1827.8637119334585,1803.9177777691516,1777.8700358136416,1753.2460383935584,1737.2829348686141,1582.2852603379674,1526.3596180303837,1513.0872946068062,1497.6953188988093,1478.1296749941412,1456.9324533965307,1435.9343669864811,1414.7952075775174,1393.0716390214352]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11437.468135735146,11464.062477753425,11214.324909248917,11003.141292963637,10872.081662301363,10553.154866656736,10410.83337293253,10317.548886947585,10208.074658021907,10078.645177472719,9954.0196459250183,9834.8936528336835,9713.3587740549192,9591.0583905655021,9464.7724740284011,9338.0230428953946,9229.323562702044,8981.0835410309446,8831.2603736202636,8634.4183376503024,8416.7300022176478,8210.8758510543375,8018.9050768359666,7842.1018495584531,7679.52186940515,7530.0563967958351]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11437,11464,null,null,null,10553,null,null,null,null,9954,null,null,null,null,9338,null,null,null,null,8417,null,null,null,null,7530]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,16.003991242435159,14.643336354143198,14.298388572490467,15.198648113506691,15.887706744221029,15.739446385594784,15.844674363562337,15.826636517527685,15.649928220590773,15.518875258405689,15.44239076860269,15.349457813758594,15.257908981138868,15.144691826939495,15.039589306857469,15.005845078200934,13.76071702951378,13.364392901708948,13.33712646356372,13.289163344084477,13.201785919004633,13.097119442656689,12.991448091012296,12.8817148332855,12.763840108992257]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.486795321678819,18.14211211635644,18.768800157822035,19.36671264589155,19.936075771266019,20.47809816410863,20.776463271626511,21.064830889356674,21.342138504534731,21.607614456558775,21.860204253658104,22.098886189022643,22.323091915187401,22.531685659351261,22.723475023621379,22.897527889203875,23.098197579379523,23.289762744092894,23.471432340303441,23.288249012983332,23.01027719695178,22.776375000189823,22.587172698882711,22.443022251933115,22.343959184213237,22.289663029512841]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,52.529662064744358,53.358064490104731,52.624097643278368,52.877062349695152,54.346685016085843,55.577766039642796,55.727870788534425,56.121466384232136,56.380736153375544,56.469503808462676,56.591040643376921,56.753238088938467,56.884510860259127,57.001555771803261,57.080127981874007,57.149078327374475,57.316003788893589,56.262440904919806,56.047786373325522,55.837336607860188,55.511401672349393,55.19012205050759,54.896253272852526,54.646431474258542,54.437635148811871,54.265464269818224]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,135.59383993256091,135.616780707441,135.58577414514889,135.57293067991102,135.58068134695418,135.60753664575057,134.81382095808843,134.13602494189044,133.47812603966119,132.84091677406485,132.22184362541009,131.62344211499314,131.0375592037723,130.46414703519878,129.89302270778282,129.31508860746052,128.73023654560347,128.13561980437555,127.53039922224534,126.91459114992003,126.28890976765628,125.65233150578226,125.00469780560806,124.34585044688676,123.67563153860176,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,71.488191302981065,71.511132077861149,71.480125515569028,71.467282050331136,71.475032717374319,71.50188801617071,71.349228814804363,71.306078720039224,71.276479280028511,71.261286482028481,71.258009636294105,71.269246465768305,71.286905511039706,71.31099987939352,71.331407023535604,71.339089080055786,71.333997013472796,71.313342667566175,71.27634485680403,71.223077328133144,71.154311084087254,71.069078809048932,70.967277635842066,70.848804478818437,70.713556030214107,70.561428756514758]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,6.1426697262437342,5.5980108872388898,5.4372597706714565,5.7465355717217719,5.9696863410298793,5.9056967417676489,5.9459879310083821,5.9400757383740217,5.8746327817737631,5.8263664685373415,5.7986251917416913,5.7647286280513148,5.731379690163533,5.6899102896512463,5.6515068566404443,5.6399472660583081,5.1730416600976907,5.0251442544172429,5.0160291200809652,4.9991714495522555,4.9675226365168559,4.9293985585949569,4.8909240438378312,4.8509468281906249,4.8079281254542847]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.486795321678819,18.14211211635644,18.768800157822035,19.36671264589155,19.936075771266019,20.47809816410863,20.776463271626511,21.064830889356674,21.342138504534731,21.607614456558775,21.860204253658104,22.098886189022643,22.323091915187401,22.531685659351261,22.723475023621379,22.897527889203875,23.098197579379523,23.289762744092894,23.471432340303441,23.288249012983332,23.01027719695178,22.776375000189823,22.587172698882711,22.443022251933115,22.343959184213237,22.289663029512841]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,32.252992975516172,32.954904992293528,33.036934194754281,33.474095566256359,34.352734492681144,35.117907654831868,35.352283163087513,35.680941970058413,35.952337392602111,36.152370388025886,36.356693871888801,36.567634530457688,36.757943692932074,36.93318849920815,37.08350846296598,37.21915789553767,37.408267995131183,37.132927553883938,37.166699744414039,36.974401282757654,36.679571796197386,36.414020786400037,36.186694407171018,36.004069445464303,35.865029162097215,35.76771430466048]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,60.833597896705577,60.833597896705577,61.11427094493979,61.393558163049185,61.671439046811017,61.947892922757639,62.101223289291092,62.242315168152039,62.368848808393729,62.477955864052369,62.566047930681179,62.628576496223687,62.700037713986539,62.782492965251372,62.878690758393667,62.992379059380028,63.128805020563682,63.265634366553506,63.402868441572281,63.540508594625081,63.678556179517066,63.817012554871262,63.955879084146439,64.095157135655001,64.234848082581067,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,60.114933120182663,60.114933120182663,60.395606168416876,60.674893386526257,60.952774270288089,61.229228146234718,61.382558512768171,61.523650391629126,61.650184031870808,61.759291087529441,61.847383154158251,61.909911719700759,61.981372937463611,62.063828188728451,62.160025981870753,62.273714282857107,62.410140244040754,62.546969590030585,62.684203665049367,62.82184381810216,62.959891402994145,63.098347778348348,63.23721430762351,63.376492359132072,63.516183306058146,63.656288526475549]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Comparison_BH300","index":33,"n_rows":119,"n_cols":94,"rows_kept":119,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_Comparison",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer"]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","number","n/a","Mid-year",null,null,null,null,null,null,1608245.1200933771,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529141.440166489,1534787.9189961627,1540287.7865355744,1545634.4929526867,1550782.4285933932,1555750.7900598822,1560421.9598688954,1564709.8212017627,1568711.8051357868,1572456.5357411702,1576023.2370188839,1579559.7618333769,1583107.1784020844,1586665.4991643974,1590234.7366972093,1593814.9034475992,1597406.0122005381,1601008.0758562193,1604621.1074228892,1608245.1200933771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","number","n/a","Mid-year",null,null,null,null,null,null,1529141.440166489,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529141.440166489,1534787.9189961627,1540287.7865355744,1545634.4929526867,1550782.4285933932,1555750.7900598822,1560421.9598688954,1564709.8212017627,1568711.8051357868,1572456.5357411702,1576023.2370188839,1579559.7618333769,1583107.1784020844,1586665.4991643974,1590234.7366972093,1593814.9034475992,1597406.0122005381,1601008.0758562193,1604621.1074228892,1608245.1200933771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","PJ","n/a","End-year",null,null,null,null,null,null,87.144740694837196,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.019616076582196,73.705598964715449,72.408296874453043,71.126589498213349,69.862757163476175,68.618397304497705,67.390801294338615,66.18313171899905,64.99881242655303,63.838854273394375,62.708626971799546,61.61157586922473,60.549700763346237,59.525003387843853,58.539461530863449,57.59500848612457,56.693508996495929,55.836736837316437,55.026354584748482,54.263894714978122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","PJ","n/a","End-year",null,null,null,null,null,null,54.263894714978122,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.019616076582196,73.705598964715449,72.408296874453043,71.126589498213349,69.862757163476175,68.618397304497705,67.390801294338615,66.18313171899905,64.99881242655303,63.838854273394375,62.708626971799546,61.61157586922473,60.549700763346237,59.525003387843853,58.539461530863449,57.59500848612457,56.693508996495929,55.836736837316437,55.026354584748482,54.263894714978122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,468.78712047331209,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,457.57632772551813,468.32776986111378,437.52650822188798,390.47559922509697,372.2669845122241,458.70696955670689,460.54329142677886,462.64633750827682,464.31181187760171,465.97713265883465,467.14874743372866,467.33601263069249,467.68427724703082,468.30682819207902,468.63898047331213,404.36090416136238,409.22088261096599,413.83497640641428,418.20736174616854,422.3803257093042,423.51828950111781,424.59465138448138,425.61421431083312,426.57757149268923,427.48764939062096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,372.2669845122241,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,457.57632772551813,468.35739786111372,437.5857642218881,390.56448322509698,372.38549651222411,458.85510955670691,460.69143142677888,462.79447750827683,464.45995187760167,466.12527265883466,467.29688743372861,467.48415263069245,467.83241724703078,468.45496819207898,468.78712047331209,404.5090441613624,409.369022610966,413.9831164064143,418.35550174616856,422.52841593316475,423.66607405398634,424.74213026635778,425.76160996882226,426.72348428187274,427.63024971008065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net capex","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,219.45238145339931,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,215.71362496140142,216.72073195143659,217.95231372227605,218.66012005803148,219.45238145339931,218.95534159768587,217.59387595105878,216.50372355049143,215.78749769083396,214.88071551058812,146.94350640732185,149.12795697356708,151.1977112951453,153.16543887512472,155.07490609276243,155.60441059212982,156.12947551497837,156.65278089988399,157.17123869301136,157.68534656918789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,112.92365095880783,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,215.71362496140142,216.72073195143659,217.95231372227605,218.66012005803148,219.45238145339931,218.95534159768587,217.59387595105878,216.50372355049143,215.78749769083396,214.88071551058812,146.94350640732185,149.12795697356708,151.1977112951453,153.16543887512472,155.07490609276243,155.60441059212982,156.12947551497837,156.65278089988399,157.17123869301136,157.68534656918789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,3927.2808453082189,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3820.9475457432245,3801.3864507679814,3747.2808453082184,3643.4626061421941,3515.6272292931562,3544.2194749752357,3567.5702793120254,3586.1087671233527,3599.1555885707871,3605.9584179748135,3608.4367244745545,3606.6372078035547,3600.4169222153282,3590.6914001590849,3576.7862869096439,3490.5135490285365,3443.157080584102,3406.2248211095152,3366.5238844197402,3324.7724907201255,3278.7009497418303,3228.0927032451946,3175.9115893713133,3122.8190749191644,3065.065318662223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,3065.065318662223,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3844.2194749752357,3867.5702793120254,3886.1087671233527,3899.1555885707876,3905.9584179748135,3908.4367244745545,3906.6372078035547,3900.4169222153282,3890.6914001590849,3876.7862869096443,3790.513549028537,3743.157080584102,3706.2248211095152,3666.4230821933552,3624.0526706886794,3577.3621119053232,3526.5853277676124,3471.4012393986045,3411.6006048090621,3347.1387284147277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,40.438905024756338,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-44.57438568746548,-19.561094975243776,-54.105605459762529,-103.8182391660248,-127.83537684903713,28.592245682079096,23.350804336789025,18.538487811327769,13.046821447434695,6.8028294040259425,2.4783064997409952,-1.7995166709996511,-6.2202855882264316,-9.7255220562434488,-13.905113249440717,-86.272737881107219,-47.356468444434597,-36.932259474586544,-39.700936689774977,-41.75139369961488,-46.071540978294962,-50.608246496636013,-52.181113873881401,-53.092514452149175,-57.753756256941102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,-127.83537684903713,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,28.592245682079096,23.350804336789025,18.538487811327769,13.046821447434695,6.8028294040259425,2.4783064997409952,-1.7995166709996511,-6.2202855882264316,-9.7255220562434488,-13.905113249440717,-86.272737881107219,-47.356468444434597,-36.932259474586544,-39.801738916160645,-42.370411504675673,-46.690558783355783,-50.776784137711616,-55.18408836900781,-59.800634589542227,-64.461876394334155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,2522.9757718614483,0,0,0,0,2498.2318593976884,2459.0268932391764,2431.5878806347514,2393.490947857852,2337.2620400385667,2283.5835497614621,2317.7839419415313,2324.4711762165916,2328.2069743533139,2328.5942472047045,2325.2510161889877,2319.4182175769056,2311.3217453736547,2301.0125413861447,2288.9426779371224,2274.6487458387787,2214.7602059668825,2179.8207094030231,2151.607211172905,2121.7603119199912,2090.7432179637913,2057.1403508962271,2020.8342015679982,1983.6949215092718,1946.1410924193724,1905.84462552839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,1905.84462552839,0,0,0,0,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2513.9724645463057,2519.9379220039946,2522.9757718614483,2522.6892944929536,2518.7017507785645,2512.2511583774385,2503.5774349982776,2492.741382053603,2480.182393873366,2465.4330334684505,2405.11272930116,2369.7470466324507,2341.1079626651735,2310.772550436272,2278.9419618738475,2244.5279587780806,2207.6950386016738,2168.2596682356511,2126.1097644965434,2081.2366762974466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,646.38011107703312,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,646.38011107703312,595.36450593093127,575.68214809148219,595.27668854001797,599.20605276204594,529.91661912863958,540.74119972068468,547.83984408715844,549.87269692854693,553.50899898867692,558.81412677998435,563.56473485483787,568.43805984948676,572.5902465437548,577.12911448277373,584.63594414097065,543.90733160220907,536.46687040841357,543.9643489095713,550.40221443501366,556.03500263146907,561.6602720777305,563.66955965979878,564.78292895673133,570.08826355053361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,509.63954449556263,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,577.49377353397904,527.95497607248274,509.63954449556263,530.54317142495086,535.71390170337179,537.81654071210551,548.86442193322534,555.89970253031015,557.45071068988682,560.67716083068638,565.9822886219938,570.73289669684721,575.6062216914961,579.75840838576426,584.29727632478307,591.80410598297999,551.07549344421852,543.63503225042302,551.24824235477911,558.27866554585682,563.89666300961323,568.98994291262977,574.24943637561614,579.54495153790936,584.69000316237657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual network (Jemena) bill - Residential"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,381.92699418498694,0,0,0,0,338.79195277802859,381.92699418498694,347.1146581889646,334.07446775374353,346.68643303990257,354.54311365729194,308.69482623179289,310.29597656818146,309.60311747813637,305.98958407756288,303.23462406213122,301.3296956153979,299.09592851188097,296.88622492009762,294.2462220988117,291.76278263619696,290.67493591227122,265.86578618291588,257.71672878454598,256.72913826201307,255.11071591662156,253.00488266236096,250.78903047135944,246.88367154645493,242.55037641896095,239.95464270081413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,239.95464270081413,0,0,0,0,338.79195277802859,341.22408364154103,310.74850629449088,301.53204954593753,318.28206562876812,330.02749588306324,326.48441338468751,328.51194655257416,327.983282634109,324.16819045068706,321.30281276722559,319.56990496634671,317.49900315205673,315.45937094810677,312.97381000641002,310.65836205550329,309.8180414415927,283.97921966186573,275.67289092413807,274.98341431437302,273.86803929936872,271.94179374341161,269.6613447231332,267.36230863149677,264.98182714030469,262.43613362626644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1000.5053113938989,0,0,0,638.82530097761935,961.27063191218986,1000.5053113938989,959.1058927003894,935.56596461766844,936.1191815932583,929.7460018077843,883.57309334806587,884.82157245879932,883.71828337686259,879.61750695546868,876.28585543808549,873.69265899041102,870.64747790522847,867.48243586548324,863.71555950071502,859.91727202761354,858.05495695996524,832.41978721596911,823.37765577110849,815.55137552399549,805.61803081724975,796.01754362878739,787.13539334455743,777.3956250115674,768.05815675465044,761.28099427585585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,761.28099427585585,0,0,0,638.82530097761935,961.27063191218986,959.80240085045295,922.73974080591574,903.02354640986243,907.71481418212386,905.23038403355554,901.36268050096055,903.03754244319202,902.09844853283516,897.79611332859281,894.35404414317986,891.93286834135984,889.05055254540423,886.05558189349244,882.44314740831328,878.81285144691981,877.19806248928671,850.53322069491901,841.33381791070053,833.80565157635544,824.37535419999699,814.95445470983805,806.00770759633122,797.8742620966093,790.48960747599426,783.76248520130821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Residential"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,122.9938835098185,0,0,0,0,52.529662064744358,55.267100385013137,54.337772152760891,54.420195629637959,55.703054198608733,56.757961480050483,54.870254799115237,55.2428800325089,55.493812311649677,55.591891836435941,55.718349974270232,55.871827054541669,55.994816042233055,56.103223378832816,56.17390663537639,56.23430573827963,56.388819321029729,55.38472234215476,55.17728653913494,54.95197561684131,54.60122195598364,54.270803829435835,53.979648209681123,53.651350484620281,53.347162060118698,53.172054792932407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,52.624097643278368,0,0,0,0,52.529662064744358,53.358064490104731,52.624097643278368,52.877062349695152,54.346685016085843,55.577766039642796,55.727870788534425,56.121466384232136,56.380736153375544,56.469503808462676,56.591040643376921,56.753238088938467,56.884510860259127,57.001555771803261,57.080127981874007,57.149078327374475,57.316003788893589,56.262440904919806,56.047786373325522,55.837336607860188,55.511401672349393,55.19012205050759,54.896253272852526,54.646431474258542,54.437635148811871,54.265464269818224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,122.9938835098185,0,0,0,0,135.59383993256091,71.511132077861149,71.480125515569028,71.467282050331136,71.475032717374319,71.50188801617071,71.349228814804363,71.306078720039224,71.276479280028511,71.261286482028481,71.258009636294105,71.269246465768305,71.286905511039706,71.31099987939352,71.331407023535604,71.339089080055786,71.333997013472796,71.313342667566175,71.27634485680403,71.223077328133144,71.154311084087254,71.069078809048932,70.967277635842066,70.848804478818437,70.713556030214107,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,70.713556030214107,0,0,0,0,135.59383993256091,71.511132077861149,71.480125515569028,71.467282050331136,71.475032717374319,71.50188801617071,71.349228814804363,71.306078720039224,71.276479280028511,71.261286482028481,71.258009636294105,71.269246465768305,71.286905511039706,71.31099987939352,71.331407023535604,71.339089080055786,71.333997013472796,71.313342667566175,71.27634485680403,71.223077328133144,71.154311084087254,71.069078809048932,70.967277635842066,70.848804478818437,70.713556030214107,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,2481.0591957056972,0,0,0,0,2230.8615789767441,2481.0591957056972,2243.7736815888484,2128.1438571901435,2169.0547738803016,2163.873397722929,1855.1337358548121,1850.9674706479213,1833.35752240016,1798.9411379537737,1770.1221172767323,1746.7265240375273,1721.9159389047975,1697.7093991486922,1671.4866378440063,1646.6060640472997,1629.9393134263848,1481.3602037722762,1426.939030489835,1412.6437342708568,1395.1176121416397,1375.1987873350076,1354.9686842388217,1325.9488610639339,1295.0288472875925,1273.7346903382727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1273.7346903382727,0,0,0,0,2230.8615789767441,2216.6465408439935,2008.7003056985629,1920.8399351852295,1991.3419392823587,2014.2478907340255,1962.0421141944078,1959.6287825357385,1942.1982030953075,1905.8148504491387,1875.5945729533773,1852.4600708498699,1827.8637119334585,1803.9177777691516,1777.8700358136416,1753.2460383935584,1737.2829348686141,1582.2852603379674,1526.3596180303837,1513.0872946068062,1497.6953188988093,1478.1296749941412,1456.9324533965307,1435.9343669864811,1414.7952075775174,1393.0716390214352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,11728.475132615129,0,0,0,0,11437.468135735146,11728.475132615129,11449.398285139203,11210.445214968551,11049.794496899307,10702.780373645641,10303.924994592933,10208.887575059769,10099.233977326759,9971.7714649773534,9848.5471902483732,9729.1601060213416,9607.4110010262575,9484.8500119450418,9358.3890760587656,9231.3830685491357,9121.979941259815,8880.1584844652534,8731.839786079714,8533.9747773143536,8314.1522954604789,8107.9449633952026,7916.9413076782575,7732.1163436359057,7559.7555091152253,7410.7194481126735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,7410.7194481126735,0,0,0,0,11437.468135735146,11464.062477753425,11214.324909248917,11003.141292963637,10872.081662301363,10553.154866656736,10410.83337293253,10317.548886947585,10208.074658021907,10078.645177472719,9954.0196459250183,9834.8936528336835,9713.3587740549192,9591.0583905655021,9464.7724740284011,9338.0230428953946,9229.323562702044,8981.0835410309446,8831.2603736202636,8634.4183376503024,8416.7300022176478,8210.8758510543375,8018.9050768359666,7842.1018495584531,7679.52186940515,7530.0563967958351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Commercial"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,37.408267995131183,0,0,0,0,32.252992975516172,33.687633273653312,33.69205597364811,34.060904104944427,34.865571140884626,35.561357217048275,35.030491669897749,35.351237255160086,35.619455874271495,35.822934496188253,36.029053139733634,36.23666426135118,36.423804907710192,36.595744879741588,36.743038136923019,36.875408910505278,37.059785688576042,36.802968389598654,36.839383174748193,36.641421272043424,36.337176693194714,36.068102885492223,35.841709260094937,35.629448733154739,35.454382983441349,35.355844982288289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,32.954904992293528,0,0,0,0,32.252992975516172,32.954904992293528,33.036934194754281,33.474095566256359,34.352734492681144,35.117907654831868,35.352283163087513,35.680941970058413,35.952337392602111,36.152370388025886,36.356693871888801,36.567634530457688,36.757943692932074,36.93318849920815,37.08350846296598,37.21915789553767,37.408267995131183,37.132927553883938,37.166699744414039,36.974401282757654,36.679571796197386,36.414020786400037,36.186694407171018,36.004069445464303,35.865029162097215,35.76771430466048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer gas price based on BB revenue"]
[]
[null,null,"End-customer Gas Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,57.316003788893589,0,0,0,0,52.529662064744358,55.267100385013137,54.337772152760891,54.420195629637959,55.703054198608733,56.757961480050483,54.870254799115237,55.2428800325089,55.493812311649677,55.591891836435941,55.718349974270232,55.871827054541669,55.994816042233055,56.103223378832816,56.17390663537639,56.23430573827963,56.388819321029729,55.38472234215476,55.17728653913494,54.95197561684131,54.60122195598364,54.270803829435835,53.979648209681123,53.651350484620281,53.347162060118698,53.172054792932407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,52.624097643278368,0,0,0,0,52.529662064744358,53.358064490104731,52.624097643278368,52.877062349695152,54.346685016085843,55.577766039642796,55.727870788534425,56.121466384232136,56.380736153375544,56.469503808462676,56.591040643376921,56.753238088938467,56.884510860259127,57.001555771803261,57.080127981874007,57.149078327374475,57.316003788893589,56.262440904919806,56.047786373325522,55.837336607860188,55.511401672349393,55.19012205050759,54.896253272852526,54.646431474258542,54.437635148811871,54.265464269818224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"End-customer Gas Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,23.471432340303441,0,0,0,0,17.486795321678819,18.14211211635644,18.768800157822035,19.36671264589155,19.936075771266019,20.47809816410863,20.776463271626511,21.064830889356674,21.342138504534731,21.607614456558775,21.860204253658104,22.098886189022643,22.323091915187401,22.531685659351261,22.723475023621379,22.897527889203875,23.098197579379523,23.289762744092894,23.471432340303441,23.288249012983332,23.01027719695178,22.776375000189823,22.587172698882711,22.443022251933115,22.343959184213237,22.289663029512841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,18.14211211635644,0,0,0,0,17.486795321678819,18.14211211635644,18.768800157822035,19.36671264589155,19.936075771266019,20.47809816410863,20.776463271626511,21.064830889356674,21.342138504534731,21.607614456558775,21.860204253658104,22.098886189022643,22.323091915187401,22.531685659351261,22.723475023621379,22.897527889203875,23.098197579379523,23.289762744092894,23.471432340303441,23.288249012983332,23.01027719695178,22.776375000189823,22.587172698882711,22.443022251933115,22.343959184213237,22.289663029512841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Calc|Charts_BH500","index":34,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_BH500",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0393859530506133]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,363445.11815746716,364867.35663288191,366254.07971596508,367603.80569955881,368905.55729893851,370163.87977511075,371350.55071090715,372444.87516366964,373470.24251430476,374433.53037300165,375353.75654502987,376266.41784452659,377181.36045920127,378098.59014943818,379018.11269021931,379939.93387116119,380864.05949655222,381790.49538538972,382719.24737141753,383650.32130316313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1130551.7719767261,1134975.8628455352,1139289.4776404419,1143488.0072841221,1147537.3052491439,1151451.5102668554,1155142.8321809296,1158546.8961987933,1161736.4585763663,1164732.9131747787,1167595.417793578,1170434.3907163441,1173280.4600197962,1176133.6436224929,1178993.959488401,1181861.4256270106,1184736.0600934508,1187617.8809886056,1190506.9064592288,1193403.1546980627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34767.834519437085,34568.552549816886,34368.649898112104,34167.667518061491,33965.11956900917,33761.518662079172,33555.259888797831,33345.296167013512,33132.912938487985,32918.462803387891,32702.994159148155,32488.444773780502,32275.408601568473,32063.874404236551,31853.831021002348,31645.267101110447,31438.171571383959,31232.533413403082,31028.341656181921,30825.585452544794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,376.7155128587379,376.14696792864629,375.57928105543454,375.01245094410967,374.44647630163342,373.88135583691877,373.31708826082735,372.75367228616631,372.19110662768543,371.62939000207439,371.06852112795946,370.50849872590084,369.94932151838981,369.39098822984545,368.83349758661211,368.27684831695638,367.72103915106408,367.16606882103747,366.6119360608925,366.05863960655552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529141.440166489,1534787.9189961627,1540287.7865355744,1545634.4929526867,1550782.4285933932,1555750.7900598822,1560421.9598688954,1564709.8212017627,1568711.8051357868,1572456.5357411702,1576023.2370188839,1579559.7618333769,1583107.1784020844,1586665.4991643974,1590234.7366972093,1593814.9034475992,1597406.0122005381,1601008.0758562193,1604621.1074228892,1608245.1200933771]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,6.0344914318789611,6.0570834162807579,6.0792936752205149,6.1006513025559714,6.1213119166475032,6.1413290824748845,6.1596975396452507,6.1767533758112014,6.1928883280410689,6.207899902377612,6.2225992299942217,6.2373349325760845,6.2521071016376615,6.2669158289250273,6.2817612064164541,6.2966433263229993,6.3115622810891034,6.3265181633931808,6.3415110661481933,6.356541082502277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.771210948920441,18.841486780736282,18.910575196967326,18.977011371847677,19.041279380150343,19.103545843958766,19.16068374667077,19.213738540466643,19.263928783567756,19.310624587468986,19.356349100066847,19.402186762572001,19.448137859654199,19.494202676703686,19.540381499832968,19.586674615878692,19.633082312403456,19.679604877697688,19.726242600781401,19.772995771406151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.737987024740109,10.498566688613694,10.264757536003948,10.036267317260583,9.8130478136312611,9.5949749057896625,9.3817920727158732,9.1734348535866275,8.9698322617730444,8.7708464321599546,8.5764641410048572,8.3866159746371807,8.2011947652078891,8.0200963933424472,7.843218675937937,7.6704620278748541,7.5017292704321683,7.3369254341689327,7.175957839170942,7.0187359991031064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.475926671042679,38.30846207908472,37.153670466261261,36.012659506549127,34.887118053047075,33.778547472274397,32.688627935306712,31.619204949134573,30.572163053171156,29.549483351387824,28.553214500733624,27.585438199439466,26.648261036846488,25.743788488872692,24.874100148676092,24.041228516048019,23.247135132571202,22.493688362056631,21.782643078647943,21.115621861966584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.019616076582196,73.705598964715449,72.408296874453043,71.126589498213349,69.862757163476175,68.618397304497705,67.390801294338615,66.18313171899905,64.99881242655303,63.838854273394375,62.708626971799546,61.61157586922473,60.549700763346237,59.525003387843853,58.539461530863449,57.59500848612457,56.693508996495929,55.836736837316437,55.026354584748482,54.263894714978122]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,92.881666679569364,94.362378087072017,95.843089494574684,97.323800902077352,98.804512309579991,98.804512309579977,98.804512309580019,98.804512309580048,98.804512309580005,98.804512309579991,101.00782011736634,103.08162654270785,105.04175537742751,106.90072958012031,108.70182262425713,109.13828865893785,109.57008313130271,109.99985582953386,110.42455297968139,110.84466618630101]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,52.695514768431188,52.119268275385927,51.871014910037012,51.244756179297383,50.67934623547913,50.17707820225359,48.801555533108406,47.700117478051943,46.976425403441802,46.06023093138878,45.868562264626256,45.956205699023215,46.044134823376424,46.132352868159494,46.220857376294411,46.309649760726813,46.398730745707603,46.488100249181947,46.577758953405414,46.66770730559481]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,69.184225709906016,69.184225709906002,69.18422570990603,69.18422570990603,69.184225709905988,69.184225709905988,69.184225709906016,69.18422570990603,69.184225709906016,69.184225709906016,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,266.47985735558785,258.86385661575838,256.48927120079895,254.29843071243101,257.38889808177004,243.84680239880035,244.77865935441488,245.64924739375908,246.46026908632089,247.21028840386953,248.88417121198907,250.44695907809802,251.89666174949281,253.24290476915112,254.4912515224373,257.38576177936983,260.10540699781922,262.68121925419757,265.10996514935431,267.39689992479475,268.01291776721911,268.57171666296097,269.07544985733091,269.52628078573423,269.92629712485694]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,457.57632772551813,468.30801786111374,437.48700422188801,390.41634322509697,372.18797651222405,458.60820955670692,460.44453142677884,462.54757750827685,464.21305187760163,465.87837265883462,467.04998743372857,467.23725263069247,467.58551724703079,468.20806819207894,468.54022047331205,404.26214416136241,409.14323923955027,413.7671094550015,418.14304759763411,422.31957992534626,423.4608561868838,424.54053053997131,425.56340593604671,426.52859271882107,427.4386706167528]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,20.018296965489714,20.689835515875512,21.351921751641743,21.998907077699506,22.64750382096868,22.641464910226556,22.635435113502744,22.629414417042238,22.623402807110768,22.617400269994821,18.713162027652807,19.376496634227678,20.039840272601527,20.703192929143409,21.36655459024297,21.360606203192752,21.354666793541089,21.348736347739145,21.342814852258538,21.336902293591312]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,92.653209184810436,93.020795081358642,93.630875703377399,93.847676094167753,94.127920551262477,93.697340948758196,92.507116340484316,91.555305634613475,90.932082827344615,90.141394594717624,56.050228741694994,56.961091623469827,57.872193544478606,58.783537329184618,59.695120854485502,59.778603762960195,59.86232829966125,59.946294407430557,60.030502693954517,60.114953562440213]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,47.3026781695607,47.319842441818892,47.314972541988254,47.277923369727255,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197601,47.246386875197601,16.596862583732189,16.596862583732193,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,39.612384978469223,39.557351378237705,39.523296501884964,39.416997587653199,39.32270611666771,39.262284774200687,39.097073532571272,38.964752534335261,38.877761091878135,38.76766968137526,39.475388964939022,40.08564204283455,40.580950805030135,40.973981943761679,41.308503974998942,41.760473952941851,42.207753748741013,42.653023471679255,43.093194473763283,43.528764040121331]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,9.2999896603144272,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.8186262684693633,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,215.71362496140142,216.72073195143659,217.95231372227605,218.66012005803148,219.45238145339931,218.95534159768587,217.59387595105878,216.50372355049143,215.78749769083396,214.88071551058812,146.94350640732185,149.12795697356708,151.1977112951453,153.16543887512472,155.07490609276243,155.60441059212982,156.12947551497837,156.65278089988399,157.17123869301136,157.68534656918789]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3591.5168436662311,3331.500750409426,3074.2094398856602,2819.8713381967118,2569.4025800608947,2418.6734247142767,2268.4653035955353,2118.5207957582784,1969.5445203363161,1820.6955184548831,1675.1271511252887,1534.4291804623347,1398.2899866253388,1267.0548345566745,1140.4042213997707,1059.9119231435886,998.13648990705087,936.84775807689334,875.6913426454164,814.53492721393957,753.37851178246262,692.22209635098579,631.06568091950885,569.90926548803191,509.61382421508495,450.2894002193147,393.1755564966324,360.98266802193859,328.78977954724479,296.59689107255093,264.40400259785713,232.2111141231633,208.01767316935428,190.83691635010965,173.68533092964455,157.02875144234238,140.895636473352,124.76252150436164,112.75004293158143,101.97046139972861,91.243585606804942,80.516709813881292,69.789834020957628,59.062958228033956,48.336082435110292,37.609206642186621,26.882330849262956,16.155455056339296,10.124950595533504,8.3868494645248735,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,215.71362496140139,423.27772217722918,622.89868924194275,814.0291708130336,996.74757172557452,950.80033482408101,906.71406975268178,865.07778741681727,825.89150970967876,789.15371848040684,754.86271222119615,721.33592586121085,687.98578797680682,654.81228038828749,621.8152647883494,588.99462344892345,558.81480777472882,531.27214885908325,506.36437637689676,484.08440373388709,464.4259448319886,444.76748593009012,425.10902702819169,405.45056812629321,385.79210922439472,366.13365032249624,346.47519142059775,326.81673251869927,307.15827361680078,287.4998147149023,267.84135581300387,248.18289691110536,228.5244380092069,208.86597910730842,189.20752020540993,169.54906130351148,149.89060240161299,130.23214349971454,110.57368459781608,90.915225695917627,71.256766794019171,55.17395412990863,42.676318434104125,33.778866399009701,28.4859164526851,26.803520187247127,25.121123921809154,23.438727656371181,21.756331390933209,20.105733848784155,18.486946568423839,16.899966276113798,15.344768065941253,13.821330737832508,12.297893409723761,10.774456081615016,9.2510187535062691,7.7275814253975232,6.2041440972887774,4.6807067691800306,3.1572694410712847,1.9163043597682692,0.96906251691210987,0.32666106686602575,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,218.95534159768593,425.98768280879267,621.41921413489274,805.66459927416531,978.56004387811254,926.16549848278703,875.62971031751317,827.5403148814346,781.89731217455119,738.70070219686284,697.95048494836976,657.96427745953213,618.15444423120664,578.52098526339341,539.06390055609222,499.78319010930306,463.11996531412734,429.06321208778974,397.60410903040776,368.73685671248433,342.45411570665266,316.17137470082099,289.88863369498927,263.60589268915754,237.32315168332579,211.04041067749407,184.75766967166234,158.47492866583062,132.19218765999889,105.90944665416716,79.626705648335431,58.143530235356053,41.420093164778692,29.424514547289309,22.135867654234968,19.52764380647578,16.919419958716595,14.311196110957409,11.702972263198223,9.0947484154390388,6.4865245676798535,4.3682563436359745,2.739907821020187,1.6014431317597568,0.95282646191460196,0.79402205159559736,0.63521764127659275,0.47641323095758814,0.31760882063858353,0.19056529238337985,9.5282646191977058E-2,3.1760882064375197E-2,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,146.94350640732188,286.21723024380134,417.58708185182752,540.83929162768595,655.81066231105751,761.02018245560225,858.28816165691921,948.16676796680304,1030.6175673621813,1105.6029508530785,1014.8904991075492,926.8008143517269,841.33389658561191,758.48974580920412,678.26836202250377,600.66974522551072,526.46683078583567,455.11266674286179,386.64027368073533,321.07585367537183,258.44170819552039,203.15960698018571,155.33807855683861,115.08552985164405,82.510040420136775,57.719395492727237,37.815554192811959,22.802405776743406,12.683852027619951,7.4638072849938455,7.1461984643558374,6.8285896437178275,6.5109808230798194,6.1933720024418086,5.8757631818038005,5.5581543611657906,5.2405455405277825,4.9229367198897727,4.6053278992517637,4.2877190786137547,3.9701102579757452,3.6525014373377358,3.3348926166997268,3.0172837960617174,2.6996749754237084,2.3820661547856994,2.0644573341476899,1.7468485135096807,1.4292396928716715,1.1433917542974632,0.88930469778705579,0.66697852334044927,0.47641323095764815,0.31760882063864354,0.19056529238343983,9.5282646192037052E-2,3.1760882064435184E-2,6.397409602925703E-13,6.397409602925703E-13,6.397409602925703E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3780.9475457432245,3721.3864507679814,3627.2808453082189,3483.4626061421936,3315.6272292931562,3344.2194749752352,3367.5702793120245,3386.1087671233518,3399.1555885707867,3405.9584179748126,3408.436724474554,3406.6372078035538,3400.4169222153273,3390.691400159084,3376.7862869096434,3333.2770739054713,3305.7189448757354,3275.9815069449219,3243.506905971215,3208.4636324089938,3169.1002115680922,3125.2000852088495,3076.7241169772342,3023.6316025250853,2966.738820426674]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,215.71362496140139,216.72073195143662,217.95231372227607,218.66012005803154,219.45238145339931,218.95534159768593,217.59387595105883,216.50372355049143,215.78749769083402,214.8807155105882,146.94350640732188,149.12795697356711,151.19771129514538,153.16543887512478,155.07490609276249,155.60441059212988,156.12947551497842,156.65278089988402,157.17123869301147,157.68534656918794]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-274.00508776445901,-267.59846101761252,-273.20417691683843,-277.80920869637487,-280.75902780784503,-187.1213792793223,-193.36992761464759,-199.4138259109483,-205.61329861059684,-212.64955204937337,-216.47703509794493,-219.39339262205849,-222.72400913871786,-225.51301974707746,-228.78582876002892,-190.45271941149403,-176.68608600330273,-180.93514922595872,-185.64003984883155,-190.11817965498429,-194.96783143303182,-200.02960187422136,-205.12874913149881,-210.26375314516065,-214.57812866759917]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-84.574385687465451,-59.561094975243776,-94.105605459762529,-143.8182391660248,-167.83537684903717,28.592245682079096,23.350804336789025,18.538487811327769,13.046821447434695,6.8028294040259425,2.4783064997409952,-1.7995166709996511,-6.2202855882264316,-9.7255220562434488,-13.905113249440717,-43.509213004172153,-27.558129029735625,-29.737437930813343,-32.474600973706771,-35.043273562221799,-39.363420840901938,-43.900126359242932,-48.475968231614786,-53.092514452149175,-56.892782098411232]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2433.2843059484539,2380.4152274540993,2316.8436599710758,2234.622884149951,2153.6731013081089,2186.9915935383488,2194.1600123583225,2198.3611093478903,2199.1975490125387,2196.2838597959358,2190.862923709883,2183.1512856239056,2173.1933142745052,2161.4495339796258,2147.4592207523315,2114.9923399673403,2092.8103037005862,2069.3365248027912,2044.2285457642949,2017.6037904144371,1988.3740606973718,1956.4218873219768,1921.741784676384,1884.3274518438848,1844.7056256290214]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,498","2,433","","","","2,154","","","","","2,196","","","","","2,147","","","","","2,018","","","","","1,845","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,193.97374374945619,187.51049054599378,180.49606343792664,171.26534663075714,165.29672712282789,169.21138121404582,169.68161599623934,165.17711896376372,161.16971863857577,161.4922723059278,161.60978030191555,161.52445687731986,161.22952431186835,160.76839224168944,160.10908638420395,158.0461129676159,156.73945436191332,155.32946462197424,153.78969329775757,152.12812930251474,150.26172710459491,148.18021867429323,145.88174837570153,143.36438622704355]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,169.09324062310677,164.98199731495484,172.20422570653176,179.36332212993,186.21642710839822,106.25242246729405,111.80359895671501,117.27796543992326,123.0252799002711,129.74331818179306,133.40487856197385,136.26078958609369,139.63529675326512,142.57602164426433,146.08603851224592,108.09207826735624,95.386645176339783,100.3078578875259,105.7380518745649,111.00825511910068,116.71262088647076,122.73447476280423,128.90435680933143,135.22170151156922,140.8310164108893]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,266.47985735558785,258.86385661575838,256.48927120079895,254.29843071243101,257.38889808177004,243.84680239880035,244.77865935441488,245.64924739375908,246.46026908632089,247.21028840386953,248.88417121198907,250.44695907809802,251.89666174949281,253.24290476915112,254.4912515224373,257.38576177936983,260.10540699781922,262.68121925419757,265.10996514935431,267.39689992479475,268.01291776721911,268.57171666296097,269.07544985733091,269.52628078573423,269.92629712485694]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,19.908551033157913,18.803281710623221,19.113623350340621,19.704975240001975,20.883824894144187,9.2540527507400494,9.5320787204818966,9.8577762951357091,10.158019803964599,10.606899203098951,10.254030138753924,10.468431327390897,10.602869908069266,10.763021257131207,11.004657645061334,5.1731996619786695,3.881593261388407,5.1939944809314511,6.3782533921646198,7.5663835895169171,8.700635140755713,9.7719369821967117,10.797132634745338,11.783225434324271,12.608101663336003]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,692.30433610573584,640.30419250323018,619.71055048876167,638.43236661672938,641.53415346782879,524.65000473966234,535.32571824565764,542.46660512505741,544.82068775432037,548.73022442733725,554.03535221864468,558.78596029349819,563.65928528814709,567.81147198241501,572.35033992143406,530.76012609290865,517.41975840316331,524.92252598456821,532.55573503805817,539.76123193116996,545.55430309696033,551.33985551255682,556.95715797570097,562.41295610732936,566.72980142612585]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,409.0622678806173,373.31579008088238,359.6246175120462,371.82010345882679,379.58814875039906,305.24954708751739,306.41890370705374,305.39761321444803,301.61385487791955,298.64810204487765,296.36897512676592,293.75563624315157,291.1583714382686,288.12820322804225,285.24531977054522,259.70472874273037,248.46963274604286,247.28225463908061,246.00477143558382,244.38154400012564,241.98827653500652,239.47498186695225,236.7743921306359,233.89485220551472,230.44429347690922]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","339","409","","","","380","","","","","299","","","","","285","","","","","244","","","","","230","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,638.82530097761935,622.47867913416133,618.57831720891193,611.99123451142486,601.49149686392491,589.43274855335574,575.2028881504923,574.87826711627304,574.52559589061786,574.11516589872622,573.6279228779058,573.05123137595422,572.36296337501312,571.5515493933475,570.59621094538568,569.46933740190332,568.15448939141652,567.38002104769407,566.55400103305328,565.66092698656246,558.82223726198242,550.50731490062822,543.01266096642644,536.34636287319802,530.51195346511247,525.50778033568952,521.32635157504171]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,409.0622678806173,373.31579008088238,359.6246175120462,371.82010345882679,379.58814875039906,305.24954708751739,306.41890370705374,305.39761321444803,301.61385487791955,298.64810204487765,296.36897512676592,293.75563624315157,291.1583714382686,288.12820322804225,285.24531977054522,259.70472874273037,248.46963274604286,247.28225463908061,246.00477143558382,244.38154400012564,241.98827653500652,239.47498186695225,236.7743921306359,233.89485220551472,230.44429347690922]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,638.82530097761935,961.27063191218986,1027.6405850895292,985.30702459230724,961.11611437597116,961.25285201218253,954.79103690089141,880.12781420379042,880.94449959767167,879.51277911317425,875.2417777558253,871.69933342083186,868.73193850177904,865.30718563649907,861.75458238365422,857.59754062994557,853.39980916196168,827.08474979042444,815.02363377909614,812.94318162564309,804.82700869756627,794.8888589007538,785.00093750143299,775.82134474015027,767.28634559574834,759.40263254120418,751.77064505195096]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","961","1,028","","","","955","","","","","872","","","","","853","","","","","795","","","","","752","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2657.3342989468315,2413.1396498071053,2290.9051559629097,2326.3043879747397,2316.7300831171833,1834.4289717095801,1827.8400816735357,1808.4540493985899,1773.2158202456105,1743.3484462646327,1717.9705727260127,1691.1715071043157,1664.9553342012034,1636.7327955699177,1609.8238062835778,1456.2760491612139,1384.4317130097595,1369.1649058102944,1353.6332545725375,1336.4432571635789,1315.3184276065224,1293.8408848206625,1271.654514890213,1248.8151340363404,1223.2515590790738]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,231","2,657","","","","2,317","","","","","1,743","","","","","1,610","","","","","1,336","","","","","1,223","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,9206.606556758401,9247.4159369094323,9205.6246035503536,9082.3013577784077,8880.7397230190054,8538.9069759227114,8448.7912587381215,8357.9201044118472,8265.8764549265998,8172.8303270235801,8078.4250729716405,7982.4335819838143,7885.4950621214603,7787.1406127963501,7686.9024382147591,7584.777004501836,7492.0406278334303,7398.7982806929767,7304.9007555898797,7121.3310430434958,6919.0346833188387,6732.7461760601955,6561.9726234394357,6406.167482571972,6264.7266618276326,6136.9847577744004]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2657.3342989468315,2413.1396498071053,2290.9051559629097,2326.3043879747397,2316.7300831171833,1834.4289717095801,1827.8400816735357,1808.4540493985899,1773.2158202456105,1743.3484462646327,1717.9705727260127,1691.1715071043157,1664.9553342012034,1636.7327955699177,1609.8238062835778,1456.2760491612139,1384.4317130097595,1369.1649058102944,1353.6332545725375,1336.4432571635789,1315.3184276065224,1293.8408848206625,1271.654514890213,1248.8151340363404,1223.2515590790738]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11437.468135735146,11904.750235856263,11618.764253357458,11373.206513741317,11207.044110993746,10855.637059039895,10283.220230447701,10185.760186085383,10074.330504325189,9946.0461472691914,9821.7735192362725,9700.4041547098277,9576.6665692257757,9452.0959469975533,9323.6352337846765,9194.6008107854141,8948.3166769946438,8783.2299937027365,8674.0656614001746,8474.9642976160339,8255.4779404824185,8048.0646036667176,7855.8135082600984,7677.8219974621852,7513.5417958639728,7360.2363168534739]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","11,437","11,905","","","","10,856","","","","","9,822","","","","","9,195","","","","","8,255","","","","","7,360","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,19.185717733949158,17.591681278385568,17.053087819897296,17.755203714775618,18.273584068476961,14.715737363394769,14.779090377162376,14.736778590808957,14.561068353476138,14.42465629814377,14.32126572143822,14.201587095719555,14.082535944803212,13.942421713973834,13.809293375099198,12.578637794804774,12.040036981285656,11.988038423141679,11.931616877538257,11.858361657700456,11.747651501991482,11.631004971290034,11.505145360207933,11.37046573948472,11.207885420830499]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.486795321678819,18.14211211635644,18.768800157822035,19.36671264589155,19.936075771266019,20.47809816410863,20.776463271626511,21.064830889356674,21.342138504534731,21.607614456558775,21.860204253658104,22.098886189022643,22.323091915187401,22.531685659351261,22.723475023621379,22.897527889203875,23.098197579379523,23.289762744092894,23.471432340303441,23.288249012983332,23.01027719695178,22.776375000189823,22.587172698882711,22.443022251933115,22.343959184213237,22.289663029512841]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,52.529662064744358,56.539790981618729,55.572442567520731,55.631761597101978,56.903240617354776,57.963643363898726,54.704161766334408,55.055882397832185,55.290878226656815,55.38064394134804,55.496821683115009,55.632113041773998,55.736640142220089,55.826182735467604,55.87785786890835,55.918782395616205,54.888796505497432,54.541760856691681,54.671431894758257,54.431827021834721,54.080599985965371,53.735987633494439,53.430138801485874,53.16012874345418,52.926386055011093,52.709509581656469]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,135.59383993256091,135.616780707441,135.58577414514889,135.57293067991102,135.58068134695418,135.60753664575057,134.81382095808843,134.13602494189044,133.47812603966119,132.84091677406485,132.22184362541009,131.62344211499314,131.0375592037723,130.46414703519878,129.89302270778282,129.31508860746052,128.73023654560347,128.13561980437555,127.53039922224534,126.91459114992003,126.28890976765628,125.65233150578226,125.00469780560806,124.34585044688676,123.67563153860176,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,71.488191302981065,71.511132077861149,71.480125515569028,71.467282050331136,71.475032717374319,71.50188801617071,71.349228814804363,71.306078720039224,71.276479280028511,71.261286482028481,71.258009636294105,71.269246465768305,71.286905511039706,71.31099987939352,71.331407023535604,71.339089080055786,71.333997013472796,71.313342667566175,71.27634485680403,71.223077328133144,71.154311084087254,71.069078809048932,70.967277635842066,70.848804478818437,70.713556030214107,70.561428756514758]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,7.3638835285100317,6.7251356480229587,6.4847914783382379,6.7131569181769617,6.8661618049393729,5.5215844363654698,5.5461091214330578,5.5310287104975098,5.4658991582103456,5.4155557265762155,5.3776421950674829,5.3336278510811903,5.2898703616475879,5.2382134730455121,5.1891919787429197,4.7276813449584312,4.526189497227695,4.5076213223333372,4.4874237243597008,4.4609266590157457,4.4203659353426206,4.3775930571232493,4.3313718128943091,4.2818464333242501,4.221825648200987]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.486795321678819,18.14211211635644,18.768800157822035,19.36671264589155,19.936075771266019,20.47809816410863,20.776463271626511,21.064830889356674,21.342138504534731,21.607614456558775,21.860204253658104,22.098886189022643,22.323091915187401,22.531685659351261,22.723475023621379,22.897527889203875,23.098197579379523,23.289762744092894,23.471432340303441,23.288249012983332,23.01027719695178,22.776375000189823,22.587172698882711,22.443022251933115,22.343959184213237,22.289663029512841]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,32.252992975516172,34.176118794559827,34.164058955538351,34.521627273923144,35.319355839136335,36.014383118741357,34.968170857685337,35.281063160483086,35.5432903647256,35.743636764462472,35.945883129927672,36.146651533783484,36.326842915961947,36.491679170692201,36.631811646360248,36.756843017640151,36.49600207403131,36.486075391013941,36.649176812330133,36.44579588703639,36.141327005660877,35.866864085225799,35.634888905699313,35.444517214520779,35.295928767230841,35.181611827407181]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,60.833597896705577,60.833597896705577,61.11427094493979,61.393558163049185,61.671439046811017,61.947892922757639,62.101223289291092,62.242315168152039,62.368848808393729,62.477955864052369,62.566047930681179,62.628576496223687,62.700037713986539,62.782492965251372,62.878690758393667,62.992379059380028,63.128805020563682,63.265634366553506,63.402868441572281,63.540508594625081,63.678556179517066,63.817012554871262,63.955879084146439,64.095157135655001,64.234848082581067,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,60.114933120182663,60.114933120182663,60.395606168416876,60.674893386526257,60.952774270288089,61.229228146234718,61.382558512768171,61.523650391629126,61.650184031870808,61.759291087529441,61.847383154158251,61.909911719700759,61.981372937463611,62.063828188728451,62.160025981870753,62.273714282857107,62.410140244040754,62.546969590030585,62.684203665049367,62.82184381810216,62.959891402994145,63.098347778348348,63.23721430762351,63.376492359132072,63.516183306058146,63.656288526475549]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Shadow_BH500","index":35,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0393859530506133]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,363445.11815746716,364867.35663288191,366254.07971596508,367603.80569955881,368905.55729893851,370163.87977511075,371350.55071090715,372444.87516366964,373470.24251430476,374433.53037300165,375353.75654502987,376266.41784452659,377181.36045920127,378098.59014943818,379018.11269021931,379939.93387116119,380864.05949655222,381790.49538538972,382719.24737141753,383650.32130316313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1130551.7719767261,1134975.8628455352,1139289.4776404419,1143488.0072841221,1147537.3052491439,1151451.5102668554,1155142.8321809296,1158546.8961987933,1161736.4585763663,1164732.9131747787,1167595.417793578,1170434.3907163441,1173280.4600197962,1176133.6436224929,1178993.959488401,1181861.4256270106,1184736.0600934508,1187617.8809886056,1190506.9064592288,1193403.1546980627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34767.834519437085,34568.552549816886,34368.649898112104,34167.667518061491,33965.11956900917,33761.518662079172,33555.259888797831,33345.296167013512,33132.912938487985,32918.462803387891,32702.994159148155,32488.444773780502,32275.408601568473,32063.874404236551,31853.831021002348,31645.267101110447,31438.171571383959,31232.533413403082,31028.341656181921,30825.585452544794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,376.7155128587379,376.14696792864629,375.57928105543454,375.01245094410967,374.44647630163342,373.88135583691877,373.31708826082735,372.75367228616631,372.19110662768543,371.62939000207439,371.06852112795946,370.50849872590084,369.94932151838981,369.39098822984545,368.83349758661211,368.27684831695638,367.72103915106408,367.16606882103747,366.6119360608925,366.05863960655552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529141.440166489,1534787.9189961627,1540287.7865355744,1545634.4929526867,1550782.4285933932,1555750.7900598822,1560421.9598688954,1564709.8212017627,1568711.8051357868,1572456.5357411702,1576023.2370188839,1579559.7618333769,1583107.1784020844,1586665.4991643974,1590234.7366972093,1593814.9034475992,1597406.0122005381,1601008.0758562193,1604621.1074228892,1608245.1200933771]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,6.0344914318789611,6.0570834162807579,6.0792936752205149,6.1006513025559714,6.1213119166475032,6.1413290824748845,6.1596975396452507,6.1767533758112014,6.1928883280410689,6.207899902377612,6.2225992299942217,6.2373349325760845,6.2521071016376615,6.2669158289250273,6.2817612064164541,6.2966433263229993,6.3115622810891034,6.3265181633931808,6.3415110661481933,6.356541082502277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.771210948920441,18.841486780736282,18.910575196967326,18.977011371847677,19.041279380150343,19.103545843958766,19.16068374667077,19.213738540466643,19.263928783567756,19.310624587468986,19.356349100066847,19.402186762572001,19.448137859654199,19.494202676703686,19.540381499832968,19.586674615878692,19.633082312403456,19.679604877697688,19.726242600781401,19.772995771406151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.737987024740109,10.498566688613694,10.264757536003948,10.036267317260583,9.8130478136312611,9.5949749057896625,9.3817920727158732,9.1734348535866275,8.9698322617730444,8.7708464321599546,8.5764641410048572,8.3866159746371807,8.2011947652078891,8.0200963933424472,7.843218675937937,7.6704620278748541,7.5017292704321683,7.3369254341689327,7.175957839170942,7.0187359991031064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.475926671042679,38.30846207908472,37.153670466261261,36.012659506549127,34.887118053047075,33.778547472274397,32.688627935306712,31.619204949134573,30.572163053171156,29.549483351387824,28.553214500733624,27.585438199439466,26.648261036846488,25.743788488872692,24.874100148676092,24.041228516048019,23.247135132571202,22.493688362056631,21.782643078647943,21.115621861966584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.019616076582196,73.705598964715449,72.408296874453043,71.126589498213349,69.862757163476175,68.618397304497705,67.390801294338615,66.18313171899905,64.99881242655303,63.838854273394375,62.708626971799546,61.61157586922473,60.549700763346237,59.525003387843853,58.539461530863449,57.59500848612457,56.693508996495929,55.836736837316437,55.026354584748482,54.263894714978122]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,92.881666679569364,94.362378087072017,95.843089494574684,97.323800902077352,98.804512309579991,98.804512309579977,98.804512309580019,98.804512309580048,98.804512309580005,98.804512309579991,101.00782011736634,103.08162654270785,105.04175537742751,106.90072958012031,108.70182262425713,109.13828865893785,109.57008313130271,109.99985582953386,110.42455297968139,110.84466618630101]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,52.695514768431188,52.119268275385927,51.871014910037012,51.244756179297383,50.67934623547913,50.17707820225359,48.801555533108406,47.700117478051943,46.976425403441802,46.06023093138878,45.868562264626256,45.956205699023215,46.044134823376424,46.132352868159494,46.220857376294411,46.309649760726813,46.398730745707603,46.488100249181947,46.577758953405414,46.66770730559481]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,69.184225709906016,69.184225709906002,69.18422570990603,69.18422570990603,69.184225709905988,69.184225709905988,69.184225709906016,69.18422570990603,69.184225709906016,69.184225709906016,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,266.47985735558785,258.91323661575836,256.58803120079898,254.44657071243103,257.58641808177003,244.09370239880036,245.0255593544149,245.89614739375909,246.7071690863209,247.45718840386954,249.13107121198908,250.693859078098,252.14356174949279,253.48980476915114,254.73815152243731,257.63266177936981,260.33119036923495,262.89722620561037,265.32241929788876,267.60573593261324,268.21813563432164,268.77331638934749,269.27365389010646,269.7211723487859,270.11787621818479]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,457.57632772551813,468.35739786111372,437.5857642218881,390.56448322509698,372.38549651222411,458.85510955670691,460.69143142677888,462.79447750827683,464.45995187760167,466.12527265883466,467.29688743372861,467.48415263069245,467.83241724703078,468.45496819207898,468.78712047331209,404.5090441613624,409.369022610966,413.9831164064143,418.35550174616856,422.52841593316475,423.66607405398634,424.74213026635778,425.76160996882226,426.72348428187274,427.63024971008065]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,20.018296965489714,20.689835515875512,21.351921751641743,21.998907077699506,22.64750382096868,22.641464910226556,22.635435113502744,22.629414417042238,22.623402807110768,22.617400269994821,18.713162027652807,19.376496634227678,20.039840272601527,20.703192929143409,21.36655459024297,21.360606203192752,21.354666793541089,21.348736347739145,21.342814852258538,21.336902293591312]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,92.653209184810436,93.020795081358642,93.630875703377399,93.847676094167753,94.127920551262477,93.697340948758196,92.507116340484316,91.555305634613475,90.932082827344615,90.141394594717624,56.050228741694994,56.961091623469827,57.872193544478606,58.783537329184618,59.695120854485502,59.778603762960195,59.86232829966125,59.946294407430557,60.030502693954517,60.114953562440213]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,47.3026781695607,47.319842441818892,47.314972541988254,47.277923369727255,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197601,47.246386875197601,16.596862583732189,16.596862583732193,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,39.612384978469223,39.557351378237705,39.523296501884964,39.416997587653199,39.32270611666771,39.262284774200687,39.097073532571272,38.964752534335261,38.877761091878135,38.76766968137526,39.475388964939022,40.08564204283455,40.580950805030135,40.973981943761679,41.308503974998942,41.760473952941851,42.207753748741013,42.653023471679255,43.093194473763283,43.528764040121331]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,9.2999896603144272,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.8186262684693633,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,215.71362496140142,216.72073195143659,217.95231372227605,218.66012005803148,219.45238145339931,218.95534159768587,217.59387595105878,216.50372355049143,215.78749769083396,214.88071551058812,146.94350640732185,149.12795697356708,151.1977112951453,153.16543887512472,155.07490609276243,155.60441059212982,156.12947551497837,156.65278089988399,157.17123869301136,157.68534656918789]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3691.5168436662316,3531.500750409426,3374.2094398856602,3219.8713381967118,3069.4025800608947,2918.6734247142772,2768.4653035955362,2618.5207957582793,2469.544520336317,2320.6955184548842,2175.1271511252894,2034.4291804623356,1898.2899866253397,1767.0548345566754,1640.4042213997716,1517.1483982666543,1435.5746256154177,1367.0910722414869,1298.6075188675561,1230.1239654936253,1161.6404121196945,1093.6073389097489,1025.7428033408789,957.87826777200905,890.01373220313894,822.14919663426895,756.34932992500853,715.33757838507847,676.27134696274038,637.33305128030111,598.39475559786172,559.45645991542233,520.51816423298294,481.57986855054361,442.64157286810428,403.70327718566494,366.60523725720071,329.85883308758258,294.0179713114419,258.18733193610075,226.40720939092705,196.99285377227827,170.21071505356986,145.91934902731998,124.43314549695542,103.3777553923001,84.616632965502177,68.015771296404139,58.107420182980682,54.197514030025474,52.369881369826118,50.542248709626769,48.714616049427413,46.886983389228057,45.059350729028708,43.231718068829352,41.404085408630003,39.576452748430647,37.748820088231291,35.921187428031942,34.093554767832586,32.26592210763323,30.438289447433878,28.610656787234525,26.783024127035173,24.955391466835817,23.127758806636464,21.300126146437112,19.472493486237756,17.644860826038407,16.06693234735507,14.774169211478336,13.592540612721209,12.439973052964218,11.385762365590841]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,215.71362496140139,423.27772217722918,622.89868924194275,814.0291708130336,996.74757172557452,950.80033482408101,906.71406975268178,865.07778741681727,825.89150970967876,789.15371848040684,754.86271222119615,721.33592586121085,687.98578797680682,654.81228038828749,621.8152647883494,588.99462344892345,558.81480777472882,531.27214885908325,506.36437637689676,484.08440373388709,464.4259448319886,444.76748593009012,425.10902702819169,405.45056812629321,385.79210922439472,366.13365032249624,346.47519142059775,326.81673251869927,307.15827361680078,287.4998147149023,267.84135581300387,248.18289691110536,228.5244380092069,208.86597910730842,189.20752020540993,169.54906130351148,149.89060240161299,130.23214349971454,110.57368459781608,90.915225695917627,71.256766794019171,55.17395412990863,42.676318434104125,33.778866399009701,28.4859164526851,26.803520187247127,25.121123921809154,23.438727656371181,21.756331390933209,20.105733848784155,18.486946568423839,16.899966276113798,15.344768065941253,13.821330737832508,12.297893409723761,10.774456081615016,9.2510187535062691,7.7275814253975232,6.2041440972887774,4.6807067691800306,3.1572694410712847,1.9163043597682692,0.96906251691210987,0.32666106686602575,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,218.95534159768593,425.98768280879267,621.41921413489274,805.66459927416531,978.56004387811254,926.16549848278703,875.62971031751317,827.5403148814346,781.89731217455119,738.70070219686284,697.95048494836976,657.96427745953213,618.15444423120664,578.52098526339341,539.06390055609222,499.78319010930306,463.11996531412734,429.06321208778974,397.60410903040776,368.73685671248433,342.45411570665266,316.17137470082099,289.88863369498927,263.60589268915754,237.32315168332579,211.04041067749407,184.75766967166234,158.47492866583062,132.19218765999889,105.90944665416716,79.626705648335431,58.143530235356053,41.420093164778692,29.424514547289309,22.135867654234968,19.52764380647578,16.919419958716595,14.311196110957409,11.702972263198223,9.0947484154390388,6.4865245676798535,4.3682563436359745,2.739907821020187,1.6014431317597568,0.95282646191460196,0.79402205159559736,0.63521764127659275,0.47641323095758814,0.31760882063858353,0.19056529238337985,9.5282646191977058E-2,3.1760882064375197E-2,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,146.94350640732188,286.21723024380134,417.58708185182752,540.83929162768595,655.81066231105751,761.02018245560225,858.28816165691921,948.16676796680304,1030.6175673621813,1105.6029508530785,1014.8904991075492,926.8008143517269,841.33389658561191,758.48974580920412,678.26836202250377,600.66974522551072,526.46683078583567,455.11266674286179,386.64027368073533,321.07585367537183,258.44170819552039,203.15960698018571,155.33807855683861,115.08552985164405,82.510040420136775,57.719395492727237,37.815554192811959,22.802405776743406,12.683852027619951,7.4638072849938455,7.1461984643558374,6.8285896437178275,6.5109808230798194,6.1933720024418086,5.8757631818038005,5.5581543611657906,5.2405455405277825,4.9229367198897727,4.6053278992517637,4.2877190786137547,3.9701102579757452,3.6525014373377358,3.3348926166997268,3.0172837960617174,2.6996749754237084,2.3820661547856994,2.0644573341476899,1.7468485135096807,1.4292396928716715,1.1433917542974632,0.88930469778705579,0.66697852334044927,0.47641323095764815,0.31760882063864354,0.19056529238343983,9.5282646192037052E-2,3.1760882064435184E-2,6.397409602925703E-13,6.397409602925703E-13,6.397409602925703E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3844.2194749752357,3867.5702793120254,3886.1087671233527,3899.1555885707876,3905.9584179748135,3908.4367244745545,3906.6372078035547,3900.4169222153282,3890.6914001590849,3876.7862869096443,3790.513549028537,3743.157080584102,3706.2248211095152,3666.4230821933552,3624.0526706886794,3577.3621119053232,3526.5853277676124,3471.4012393986045,3411.6006048090621,3347.1387284147277]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,215.71362496140139,216.72073195143662,217.95231372227607,218.66012005803154,219.45238145339931,218.95534159768593,217.59387595105883,216.50372355049143,215.78749769083402,214.8807155105882,146.94350640732188,149.12795697356711,151.19771129514538,153.16543887512478,155.07490609276249,155.60441059212988,156.12947551497842,156.65278089988402,157.17123869301147,157.68534656918794]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-174.00508776445898,-167.59846101761241,-173.20417691683829,-177.80920869637481,-180.75902780784492,-187.1213792793223,-193.36992761464759,-199.4138259109483,-205.61329861059684,-212.64955204937337,-216.47703509794493,-219.39339262205849,-222.72400913871786,-225.51301974707746,-228.78582876002892,-233.2162442884291,-196.48442541800171,-188.12997076973193,-192.96717779128542,-197.44531759743816,-202.29496937548566,-206.90625965269004,-211.83686926889183,-216.9718732825537,-222.1472229635221]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,28.592245682079096,23.350804336789025,18.538487811327769,13.046821447434695,6.8028294040259425,2.4783064997409952,-1.7995166709996511,-6.2202855882264316,-9.7255220562434488,-13.905113249440717,-86.272737881107219,-47.356468444434597,-36.932259474586544,-39.801738916160645,-42.370411504675673,-46.690558783355783,-50.776784137711616,-55.18408836900781,-59.800634589542227,-64.461876394334155]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2513.9724645463057,2519.9379220039946,2522.9757718614483,2522.6892944929536,2518.7017507785645,2512.2511583774385,2503.5774349982776,2492.741382053603,2480.182393873366,2465.4330334684505,2405.11272930116,2369.7470466324507,2341.1079626651735,2310.772550436272,2278.9419618738475,2244.5279587780806,2207.6950386016738,2168.2596682356511,2126.1097644965434,2081.2366762974466]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498,2498,null,null,null,2478,null,null,null,null,2519,null,null,null,null,2465,null,null,null,null,2279,null,null,null,null,2081]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,199.10403824316955,197.58794382995981,195.42427587601719,190.93145084887331,190.22364376509265,194.51046557143519,194.87509407131373,189.56752256915189,184.87703571174649,185.19958937909857,185.31709737508626,185.23177395049058,184.93684138503909,184.47570931486015,183.81640345737466,179.72581315393876,177.48042352818314,175.72929395699791,173.84210906789997,171.83313150777593,169.61931574497487,167.21175310195756,164.59521974124169,161.75979453045949]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,69.093240623106681,62.267956391054923,66.776143858731999,71.221199358230422,75.360263412798744,94.057300516074577,99.608477005495502,105.08284348870376,110.83015794905162,117.54819623057352,121.20975661075431,124.06566763487416,127.4401748020456,130.38089969304485,133.89091656102642,138.6604811930718,104.03287544169572,96.833456609143852,102.57145044715067,108.02036437320973,113.90344082210302,119.65352521597454,125.82259298187661,132.30355037039223,138.93745211452011]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,266.47985735558785,258.91323661575836,256.58803120079898,254.44657071243103,257.58641808177003,244.09370239880036,245.0255593544149,245.89614739375909,246.7071690863209,247.45718840386954,249.13107121198908,250.693859078098,252.14356174949279,253.48980476915114,254.73815152243731,257.63266177936981,260.33119036923495,262.89722620561037,265.32241929788876,267.60573593261324,268.21813563432164,268.77331638934749,269.27365389010646,269.7211723487859,270.11787621818479]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,5.0979884614012905,3.9884317100623283,4.29448592097543,4.8815503818325086,6.0561126071704248,9.4418940321379257,9.7199200018798013,10.045617576533596,10.34586108536249,10.794740484496836,10.441871420151811,10.656272608788784,10.790711189467173,10.950862538529096,11.192498926459217,11.694559553163751,6.9856144793490831,6.4239259074857307,7.6250786527417738,8.8104561721338861,9.9419550454125041,10.943785562332934,11.941436401675418,12.925009077489607,13.874880299212293]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,577.49377353397904,527.95497607248274,509.63954449556263,530.54317142495086,535.71390170337179,537.81654071210551,548.86442193322534,555.89970253031015,557.45071068988682,560.67716083068638,565.9822886219938,570.73289669684721,575.6062216914961,579.75840838576426,584.29727632478307,591.80410598297999,551.07549344421852,543.63503225042302,551.24824235477911,558.27866554585682,563.89666300961323,568.98994291262977,574.24943637561614,579.54495153790936,584.69000316237657]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,341.22408364154103,310.74850629449088,301.53204954593753,318.28206562876812,330.02749588306324,326.48441338468751,328.51194655257416,327.983282634109,324.16819045068706,321.30281276722559,319.56990496634671,317.49900315205673,315.45937094810677,312.97381000641002,310.65836205550329,309.8180414415927,283.97921966186573,275.67289092413807,274.98341431437302,273.86803929936872,271.94179374341161,269.6613447231332,267.36230863149677,264.98182714030469,262.43613362626644]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,339,341,null,null,null,330,null,null,null,null,321,null,null,null,null,311,null,null,null,null,274,null,null,null,null,262]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,638.82530097761935,622.47867913416133,618.57831720891193,611.99123451142486,601.49149686392491,589.43274855335574,575.2028881504923,574.87826711627304,574.52559589061786,574.11516589872622,573.6279228779058,573.05123137595422,572.36296337501312,571.5515493933475,570.59621094538568,569.46933740190332,568.15448939141652,567.38002104769407,566.55400103305328,565.66092698656246,558.82223726198242,550.50731490062822,543.01266096642644,536.34636287319802,530.51195346511247,525.50778033568952,521.32635157504171]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,341.22408364154103,310.74850629449088,301.53204954593753,318.28206562876812,330.02749588306324,326.48441338468751,328.51194655257416,327.983282634109,324.16819045068706,321.30281276722559,319.56990496634671,317.49900315205673,315.45937094810677,312.97381000641002,310.65836205550329,309.8180414415927,283.97921966186573,275.67289092413807,274.98341431437302,273.86803929936872,271.94179374341161,269.6613447231332,267.36230863149677,264.98182714030469,262.43613362626644]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,638.82530097761935,961.27063191218986,959.80240085045295,922.73974080591574,903.02354640986243,907.71481418212386,905.23038403355554,901.36268050096055,903.03754244319202,902.09844853283516,897.79611332859281,894.35404414317986,891.93286834135984,889.05055254540423,886.05558189349244,882.44314740831328,878.81285144691981,877.19806248928671,850.53322069491901,841.33381791070053,833.80565157635544,824.37535419999699,814.95445470983805,806.00770759633122,797.8742620966093,790.48960747599426,783.76248520130821]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,961,960,null,null,null,905,null,null,null,null,894,null,null,null,null,879,null,null,null,null,824,null,null,null,null,784]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2216.6465408439935,2008.7003056985629,1920.8399351852295,1991.3419392823587,2014.2478907340255,1962.0421141944078,1959.6287825357385,1942.1982030953075,1905.8148504491387,1875.5945729533773,1852.4600708498699,1827.8637119334585,1803.9177777691516,1777.8700358136416,1753.2460383935584,1737.2829348686141,1582.2852603379674,1526.3596180303837,1513.0872946068062,1497.6953188988093,1478.1296749941412,1456.9324533965307,1435.9343669864811,1414.7952075775174,1393.0716390214352]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2231,2217,null,null,null,2014,null,null,null,null,1876,null,null,null,null,1753,null,null,null,null,1498,null,null,null,null,1393]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,9206.606556758401,9247.4159369094323,9205.6246035503536,9082.3013577784077,8880.7397230190054,8538.9069759227114,8448.7912587381215,8357.9201044118472,8265.8764549265998,8172.8303270235801,8078.4250729716405,7982.4335819838143,7885.4950621214603,7787.1406127963501,7686.9024382147591,7584.777004501836,7492.0406278334303,7398.7982806929767,7304.9007555898797,7121.3310430434958,6919.0346833188387,6732.7461760601955,6561.9726234394357,6406.167482571972,6264.7266618276326,6136.9847577744004]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2216.6465408439935,2008.7003056985629,1920.8399351852295,1991.3419392823587,2014.2478907340255,1962.0421141944078,1959.6287825357385,1942.1982030953075,1905.8148504491387,1875.5945729533773,1852.4600708498699,1827.8637119334585,1803.9177777691516,1777.8700358136416,1753.2460383935584,1737.2829348686141,1582.2852603379674,1526.3596180303837,1513.0872946068062,1497.6953188988093,1478.1296749941412,1456.9324533965307,1435.9343669864811,1414.7952075775174,1393.0716390214352]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11437.468135735146,11464.062477753425,11214.324909248917,11003.141292963637,10872.081662301363,10553.154866656736,10410.83337293253,10317.548886947585,10208.074658021907,10078.645177472719,9954.0196459250183,9834.8936528336835,9713.3587740549192,9591.0583905655021,9464.7724740284011,9338.0230428953946,9229.323562702044,8981.0835410309446,8831.2603736202636,8634.4183376503024,8416.7300022176478,8210.8758510543375,8018.9050768359666,7842.1018495584531,7679.52186940515,7530.0563967958351]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11437,11464,null,null,null,10553,null,null,null,null,9954,null,null,null,null,9338,null,null,null,null,8417,null,null,null,null,7530]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,16.003991242435159,14.643336354143198,14.298388572490467,15.198648113506691,15.887706744221029,15.739446385594784,15.844674363562337,15.826636517527685,15.649928220590773,15.518875258405689,15.44239076860269,15.349457813758594,15.257908981138868,15.144691826939495,15.039589306857469,15.005845078200934,13.76071702951378,13.364392901708948,13.33712646356372,13.289163344084477,13.201785919004633,13.097119442656689,12.991448091012296,12.8817148332855,12.763840108992257]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.486795321678819,18.14211211635644,18.768800157822035,19.36671264589155,19.936075771266019,20.47809816410863,20.776463271626511,21.064830889356674,21.342138504534731,21.607614456558775,21.860204253658104,22.098886189022643,22.323091915187401,22.531685659351261,22.723475023621379,22.897527889203875,23.098197579379523,23.289762744092894,23.471432340303441,23.288249012983332,23.01027719695178,22.776375000189823,22.587172698882711,22.443022251933115,22.343959184213237,22.289663029512841]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,52.529662064744358,53.358064490104731,52.624097643278368,52.877062349695152,54.346685016085843,55.577766039642796,55.727870788534425,56.121466384232136,56.380736153375544,56.469503808462676,56.591040643376921,56.753238088938467,56.884510860259127,57.001555771803261,57.080127981874007,57.149078327374475,57.316003788893589,56.262440904919806,56.047786373325522,55.837336607860188,55.511401672349393,55.19012205050759,54.896253272852526,54.646431474258542,54.437635148811871,54.265464269818224]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,135.59383993256091,135.616780707441,135.58577414514889,135.57293067991102,135.58068134695418,135.60753664575057,134.81382095808843,134.13602494189044,133.47812603966119,132.84091677406485,132.22184362541009,131.62344211499314,131.0375592037723,130.46414703519878,129.89302270778282,129.31508860746052,128.73023654560347,128.13561980437555,127.53039922224534,126.91459114992003,126.28890976765628,125.65233150578226,125.00469780560806,124.34585044688676,123.67563153860176,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,71.488191302981065,71.511132077861149,71.480125515569028,71.467282050331136,71.475032717374319,71.50188801617071,71.349228814804363,71.306078720039224,71.276479280028511,71.261286482028481,71.258009636294105,71.269246465768305,71.286905511039706,71.31099987939352,71.331407023535604,71.339089080055786,71.333997013472796,71.313342667566175,71.27634485680403,71.223077328133144,71.154311084087254,71.069078809048932,70.967277635842066,70.848804478818437,70.713556030214107,70.561428756514758]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,6.1426697262437342,5.5980108872388898,5.4372597706714565,5.7465355717217719,5.9696863410298793,5.9056967417676489,5.9459879310083821,5.9400757383740217,5.8746327817737631,5.8263664685373415,5.7986251917416913,5.7647286280513148,5.731379690163533,5.6899102896512463,5.6515068566404443,5.6399472660583081,5.1730416600976907,5.0251442544172429,5.0160291200809652,4.9991714495522555,4.9675226365168559,4.9293985585949569,4.8909240438378312,4.8509468281906249,4.8079281254542847]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.486795321678819,18.14211211635644,18.768800157822035,19.36671264589155,19.936075771266019,20.47809816410863,20.776463271626511,21.064830889356674,21.342138504534731,21.607614456558775,21.860204253658104,22.098886189022643,22.323091915187401,22.531685659351261,22.723475023621379,22.897527889203875,23.098197579379523,23.289762744092894,23.471432340303441,23.288249012983332,23.01027719695178,22.776375000189823,22.587172698882711,22.443022251933115,22.343959184213237,22.289663029512841]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,32.252992975516172,32.954904992293528,33.036934194754281,33.474095566256359,34.352734492681144,35.117907654831868,35.352283163087513,35.680941970058413,35.952337392602111,36.152370388025886,36.356693871888801,36.567634530457688,36.757943692932074,36.93318849920815,37.08350846296598,37.21915789553767,37.408267995131183,37.132927553883938,37.166699744414039,36.974401282757654,36.679571796197386,36.414020786400037,36.186694407171018,36.004069445464303,35.865029162097215,35.76771430466048]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,60.833597896705577,60.833597896705577,61.11427094493979,61.393558163049185,61.671439046811017,61.947892922757639,62.101223289291092,62.242315168152039,62.368848808393729,62.477955864052369,62.566047930681179,62.628576496223687,62.700037713986539,62.782492965251372,62.878690758393667,62.992379059380028,63.128805020563682,63.265634366553506,63.402868441572281,63.540508594625081,63.678556179517066,63.817012554871262,63.955879084146439,64.095157135655001,64.234848082581067,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,60.114933120182663,60.114933120182663,60.395606168416876,60.674893386526257,60.952774270288089,61.229228146234718,61.382558512768171,61.523650391629126,61.650184031870808,61.759291087529441,61.847383154158251,61.909911719700759,61.981372937463611,62.063828188728451,62.160025981870753,62.273714282857107,62.410140244040754,62.546969590030585,62.684203665049367,62.82184381810216,62.959891402994145,63.098347778348348,63.23721430762351,63.376492359132072,63.516183306058146,63.656288526475549]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_ComparisonBH500","index":36,"n_rows":119,"n_cols":94,"rows_kept":119,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_ComparisonBH500",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer"]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","number","n/a","Mid-year",null,null,null,null,null,null,1608245.1200933771,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529141.440166489,1534787.9189961627,1540287.7865355744,1545634.4929526867,1550782.4285933932,1555750.7900598822,1560421.9598688954,1564709.8212017627,1568711.8051357868,1572456.5357411702,1576023.2370188839,1579559.7618333769,1583107.1784020844,1586665.4991643974,1590234.7366972093,1593814.9034475992,1597406.0122005381,1601008.0758562193,1604621.1074228892,1608245.1200933771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","number","n/a","Mid-year",null,null,null,null,null,null,1529141.440166489,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529141.440166489,1534787.9189961627,1540287.7865355744,1545634.4929526867,1550782.4285933932,1555750.7900598822,1560421.9598688954,1564709.8212017627,1568711.8051357868,1572456.5357411702,1576023.2370188839,1579559.7618333769,1583107.1784020844,1586665.4991643974,1590234.7366972093,1593814.9034475992,1597406.0122005381,1601008.0758562193,1604621.1074228892,1608245.1200933771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","PJ","n/a","End-year",null,null,null,null,null,null,87.144740694837196,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.019616076582196,73.705598964715449,72.408296874453043,71.126589498213349,69.862757163476175,68.618397304497705,67.390801294338615,66.18313171899905,64.99881242655303,63.838854273394375,62.708626971799546,61.61157586922473,60.549700763346237,59.525003387843853,58.539461530863449,57.59500848612457,56.693508996495929,55.836736837316437,55.026354584748482,54.263894714978122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","PJ","n/a","End-year",null,null,null,null,null,null,54.263894714978122,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.019616076582196,73.705598964715449,72.408296874453043,71.126589498213349,69.862757163476175,68.618397304497705,67.390801294338615,66.18313171899905,64.99881242655303,63.838854273394375,62.708626971799546,61.61157586922473,60.549700763346237,59.525003387843853,58.539461530863449,57.59500848612457,56.693508996495929,55.836736837316437,55.026354584748482,54.263894714978122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,468.78712047331209,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,457.57632772551813,468.30801786111374,437.48700422188801,390.41634322509697,372.18797651222405,458.60820955670692,460.44453142677884,462.54757750827685,464.21305187760163,465.87837265883462,467.04998743372857,467.23725263069247,467.58551724703079,468.20806819207894,468.54022047331205,404.26214416136241,409.14323923955027,413.7671094550015,418.14304759763411,422.31957992534626,423.4608561868838,424.54053053997131,425.56340593604671,426.52859271882107,427.4386706167528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,372.18797651222405,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,457.57632772551813,468.35739786111372,437.5857642218881,390.56448322509698,372.38549651222411,458.85510955670691,460.69143142677888,462.79447750827683,464.45995187760167,466.12527265883466,467.29688743372861,467.48415263069245,467.83241724703078,468.45496819207898,468.78712047331209,404.5090441613624,409.369022610966,413.9831164064143,418.35550174616856,422.52841593316475,423.66607405398634,424.74213026635778,425.76160996882226,426.72348428187274,427.63024971008065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net capex","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,219.45238145339931,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,215.71362496140142,216.72073195143659,217.95231372227605,218.66012005803148,219.45238145339931,218.95534159768587,217.59387595105878,216.50372355049143,215.78749769083396,214.88071551058812,146.94350640732185,149.12795697356708,151.1977112951453,153.16543887512472,155.07490609276243,155.60441059212982,156.12947551497837,156.65278089988399,157.17123869301136,157.68534656918789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,112.92365095880783,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,215.71362496140142,216.72073195143659,217.95231372227605,218.66012005803148,219.45238145339931,218.95534159768587,217.59387595105878,216.50372355049143,215.78749769083396,214.88071551058812,146.94350640732185,149.12795697356708,151.1977112951453,153.16543887512472,155.07490609276243,155.60441059212982,156.12947551497837,156.65278089988399,157.17123869301136,157.68534656918789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,3927.2808453082189,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3780.9475457432245,3721.3864507679814,3627.2808453082189,3483.4626061421936,3315.6272292931562,3344.2194749752352,3367.5702793120245,3386.1087671233518,3399.1555885707867,3405.9584179748126,3408.436724474554,3406.6372078035538,3400.4169222153273,3390.691400159084,3376.7862869096434,3333.2770739054713,3305.7189448757354,3275.9815069449219,3243.506905971215,3208.4636324089938,3169.1002115680922,3125.2000852088495,3076.7241169772342,3023.6316025250853,2966.738820426674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,2966.738820426674,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3844.2194749752357,3867.5702793120254,3886.1087671233527,3899.1555885707876,3905.9584179748135,3908.4367244745545,3906.6372078035547,3900.4169222153282,3890.6914001590849,3876.7862869096443,3790.513549028537,3743.157080584102,3706.2248211095152,3666.4230821933552,3624.0526706886794,3577.3621119053232,3526.5853277676124,3471.4012393986045,3411.6006048090621,3347.1387284147277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,40.438905024756338,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-84.574385687465451,-59.561094975243776,-94.105605459762529,-143.8182391660248,-167.83537684903717,28.592245682079096,23.350804336789025,18.538487811327769,13.046821447434695,6.8028294040259425,2.4783064997409952,-1.7995166709996511,-6.2202855882264316,-9.7255220562434488,-13.905113249440717,-43.509213004172153,-27.558129029735625,-29.737437930813343,-32.474600973706771,-35.043273562221799,-39.363420840901938,-43.900126359242932,-48.475968231614786,-53.092514452149175,-56.892782098411232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,-167.83537684903717,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,28.592245682079096,23.350804336789025,18.538487811327769,13.046821447434695,6.8028294040259425,2.4783064997409952,-1.7995166709996511,-6.2202855882264316,-9.7255220562434488,-13.905113249440717,-86.272737881107219,-47.356468444434597,-36.932259474586544,-39.801738916160645,-42.370411504675673,-46.690558783355783,-50.776784137711616,-55.18408836900781,-59.800634589542227,-64.461876394334155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,2522.9757718614483,0,0,0,0,2498.2318593976884,2433.2843059484539,2380.4152274540993,2316.8436599710758,2234.622884149951,2153.6731013081089,2186.9915935383488,2194.1600123583225,2198.3611093478903,2199.1975490125387,2196.2838597959358,2190.862923709883,2183.1512856239056,2173.1933142745052,2161.4495339796258,2147.4592207523315,2114.9923399673403,2092.8103037005862,2069.3365248027912,2044.2285457642949,2017.6037904144371,1988.3740606973718,1956.4218873219768,1921.741784676384,1884.3274518438848,1844.7056256290214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,1844.7056256290214,0,0,0,0,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2513.9724645463057,2519.9379220039946,2522.9757718614483,2522.6892944929536,2518.7017507785645,2512.2511583774385,2503.5774349982776,2492.741382053603,2480.182393873366,2465.4330334684505,2405.11272930116,2369.7470466324507,2341.1079626651735,2310.772550436272,2278.9419618738475,2244.5279587780806,2207.6950386016738,2168.2596682356511,2126.1097644965434,2081.2366762974466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,692.30433610573584,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,692.30433610573584,640.30419250323018,619.71055048876167,638.43236661672938,641.53415346782879,524.65000473966234,535.32571824565764,542.46660512505741,544.82068775432037,548.73022442733725,554.03535221864468,558.78596029349819,563.65928528814709,567.81147198241501,572.35033992143406,530.76012609290865,517.41975840316331,524.92252598456821,532.55573503805817,539.76123193116996,545.55430309696033,551.33985551255682,556.95715797570097,562.41295610732936,566.72980142612585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,509.63954449556263,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,577.49377353397904,527.95497607248274,509.63954449556263,530.54317142495086,535.71390170337179,537.81654071210551,548.86442193322534,555.89970253031015,557.45071068988682,560.67716083068638,565.9822886219938,570.73289669684721,575.6062216914961,579.75840838576426,584.29727632478307,591.80410598297999,551.07549344421852,543.63503225042302,551.24824235477911,558.27866554585682,563.89666300961323,568.98994291262977,574.24943637561614,579.54495153790936,584.69000316237657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual network (Jemena) bill - Residential"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,409.0622678806173,0,0,0,0,338.79195277802859,409.0622678806173,373.31579008088238,359.6246175120462,371.82010345882679,379.58814875039906,305.24954708751739,306.41890370705374,305.39761321444803,301.61385487791955,298.64810204487765,296.36897512676592,293.75563624315157,291.1583714382686,288.12820322804225,285.24531977054522,259.70472874273037,248.46963274604286,247.28225463908061,246.00477143558382,244.38154400012564,241.98827653500652,239.47498186695225,236.7743921306359,233.89485220551472,230.44429347690922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,230.44429347690922,0,0,0,0,338.79195277802859,341.22408364154103,310.74850629449088,301.53204954593753,318.28206562876812,330.02749588306324,326.48441338468751,328.51194655257416,327.983282634109,324.16819045068706,321.30281276722559,319.56990496634671,317.49900315205673,315.45937094810677,312.97381000641002,310.65836205550329,309.8180414415927,283.97921966186573,275.67289092413807,274.98341431437302,273.86803929936872,271.94179374341161,269.6613447231332,267.36230863149677,264.98182714030469,262.43613362626644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1027.6405850895292,0,0,0,638.82530097761935,961.27063191218986,1027.6405850895292,985.30702459230724,961.11611437597116,961.25285201218253,954.79103690089141,880.12781420379042,880.94449959767167,879.51277911317425,875.2417777558253,871.69933342083186,868.73193850177904,865.30718563649907,861.75458238365422,857.59754062994557,853.39980916196168,827.08474979042444,815.02363377909614,812.94318162564309,804.82700869756627,794.8888589007538,785.00093750143299,775.82134474015027,767.28634559574834,759.40263254120418,751.77064505195096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,751.77064505195096,0,0,0,638.82530097761935,961.27063191218986,959.80240085045295,922.73974080591574,903.02354640986243,907.71481418212386,905.23038403355554,901.36268050096055,903.03754244319202,902.09844853283516,897.79611332859281,894.35404414317986,891.93286834135984,889.05055254540423,886.05558189349244,882.44314740831328,878.81285144691981,877.19806248928671,850.53322069491901,841.33381791070053,833.80565157635544,824.37535419999699,814.95445470983805,806.00770759633122,797.8742620966093,790.48960747599426,783.76248520130821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Residential"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,122.9938835098185,0,0,0,0,52.529662064744358,56.539790981618729,55.572442567520731,55.631761597101978,56.903240617354776,57.963643363898726,54.704161766334408,55.055882397832185,55.290878226656815,55.38064394134804,55.496821683115009,55.632113041773998,55.736640142220089,55.826182735467604,55.87785786890835,55.918782395616205,54.888796505497432,54.541760856691681,54.671431894758257,54.431827021834721,54.080599985965371,53.735987633494439,53.430138801485874,53.16012874345418,52.926386055011093,52.709509581656469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,52.624097643278368,0,0,0,0,52.529662064744358,53.358064490104731,52.624097643278368,52.877062349695152,54.346685016085843,55.577766039642796,55.727870788534425,56.121466384232136,56.380736153375544,56.469503808462676,56.591040643376921,56.753238088938467,56.884510860259127,57.001555771803261,57.080127981874007,57.149078327374475,57.316003788893589,56.262440904919806,56.047786373325522,55.837336607860188,55.511401672349393,55.19012205050759,54.896253272852526,54.646431474258542,54.437635148811871,54.265464269818224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,122.9938835098185,0,0,0,0,135.59383993256091,71.511132077861149,71.480125515569028,71.467282050331136,71.475032717374319,71.50188801617071,71.349228814804363,71.306078720039224,71.276479280028511,71.261286482028481,71.258009636294105,71.269246465768305,71.286905511039706,71.31099987939352,71.331407023535604,71.339089080055786,71.333997013472796,71.313342667566175,71.27634485680403,71.223077328133144,71.154311084087254,71.069078809048932,70.967277635842066,70.848804478818437,70.713556030214107,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,70.713556030214107,0,0,0,0,135.59383993256091,71.511132077861149,71.480125515569028,71.467282050331136,71.475032717374319,71.50188801617071,71.349228814804363,71.306078720039224,71.276479280028511,71.261286482028481,71.258009636294105,71.269246465768305,71.286905511039706,71.31099987939352,71.331407023535604,71.339089080055786,71.333997013472796,71.313342667566175,71.27634485680403,71.223077328133144,71.154311084087254,71.069078809048932,70.967277635842066,70.848804478818437,70.713556030214107,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,2657.3342989468315,0,0,0,0,2230.8615789767441,2657.3342989468315,2413.1396498071053,2290.9051559629097,2326.3043879747397,2316.7300831171833,1834.4289717095801,1827.8400816735357,1808.4540493985899,1773.2158202456105,1743.3484462646327,1717.9705727260127,1691.1715071043157,1664.9553342012034,1636.7327955699177,1609.8238062835778,1456.2760491612139,1384.4317130097595,1369.1649058102944,1353.6332545725375,1336.4432571635789,1315.3184276065224,1293.8408848206625,1271.654514890213,1248.8151340363404,1223.2515590790738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1223.2515590790738,0,0,0,0,2230.8615789767441,2216.6465408439935,2008.7003056985629,1920.8399351852295,1991.3419392823587,2014.2478907340255,1962.0421141944078,1959.6287825357385,1942.1982030953075,1905.8148504491387,1875.5945729533773,1852.4600708498699,1827.8637119334585,1803.9177777691516,1777.8700358136416,1753.2460383935584,1737.2829348686141,1582.2852603379674,1526.3596180303837,1513.0872946068062,1497.6953188988093,1478.1296749941412,1456.9324533965307,1435.9343669864811,1414.7952075775174,1393.0716390214352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,11904.750235856263,0,0,0,0,11437.468135735146,11904.750235856263,11618.764253357458,11373.206513741317,11207.044110993746,10855.637059039895,10283.220230447701,10185.760186085383,10074.330504325189,9946.0461472691914,9821.7735192362725,9700.4041547098277,9576.6665692257757,9452.0959469975533,9323.6352337846765,9194.6008107854141,8948.3166769946438,8783.2299937027365,8674.0656614001746,8474.9642976160339,8255.4779404824185,8048.0646036667176,7855.8135082600984,7677.8219974621852,7513.5417958639728,7360.2363168534739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,7360.2363168534739,0,0,0,0,11437.468135735146,11464.062477753425,11214.324909248917,11003.141292963637,10872.081662301363,10553.154866656736,10410.83337293253,10317.548886947585,10208.074658021907,10078.645177472719,9954.0196459250183,9834.8936528336835,9713.3587740549192,9591.0583905655021,9464.7724740284011,9338.0230428953946,9229.323562702044,8981.0835410309446,8831.2603736202636,8634.4183376503024,8416.7300022176478,8210.8758510543375,8018.9050768359666,7842.1018495584531,7679.52186940515,7530.0563967958351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Commercial"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,37.408267995131183,0,0,0,0,32.252992975516172,34.176118794559827,34.164058955538351,34.521627273923144,35.319355839136335,36.014383118741357,34.968170857685337,35.281063160483086,35.5432903647256,35.743636764462472,35.945883129927672,36.146651533783484,36.326842915961947,36.491679170692201,36.631811646360248,36.756843017640151,36.49600207403131,36.486075391013941,36.649176812330133,36.44579588703639,36.141327005660877,35.866864085225799,35.634888905699313,35.444517214520779,35.295928767230841,35.181611827407181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,32.954904992293528,0,0,0,0,32.252992975516172,32.954904992293528,33.036934194754281,33.474095566256359,34.352734492681144,35.117907654831868,35.352283163087513,35.680941970058413,35.952337392602111,36.152370388025886,36.356693871888801,36.567634530457688,36.757943692932074,36.93318849920815,37.08350846296598,37.21915789553767,37.408267995131183,37.132927553883938,37.166699744414039,36.974401282757654,36.679571796197386,36.414020786400037,36.186694407171018,36.004069445464303,35.865029162097215,35.76771430466048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer gas price based on BB revenue"]
[]
[null,null,"End-customer Gas Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,57.963643363898726,0,0,0,0,52.529662064744358,56.539790981618729,55.572442567520731,55.631761597101978,56.903240617354776,57.963643363898726,54.704161766334408,55.055882397832185,55.290878226656815,55.38064394134804,55.496821683115009,55.632113041773998,55.736640142220089,55.826182735467604,55.87785786890835,55.918782395616205,54.888796505497432,54.541760856691681,54.671431894758257,54.431827021834721,54.080599985965371,53.735987633494439,53.430138801485874,53.16012874345418,52.926386055011093,52.709509581656469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,52.624097643278368,0,0,0,0,52.529662064744358,53.358064490104731,52.624097643278368,52.877062349695152,54.346685016085843,55.577766039642796,55.727870788534425,56.121466384232136,56.380736153375544,56.469503808462676,56.591040643376921,56.753238088938467,56.884510860259127,57.001555771803261,57.080127981874007,57.149078327374475,57.316003788893589,56.262440904919806,56.047786373325522,55.837336607860188,55.511401672349393,55.19012205050759,54.896253272852526,54.646431474258542,54.437635148811871,54.265464269818224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"End-customer Gas Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,23.471432340303441,0,0,0,0,17.486795321678819,18.14211211635644,18.768800157822035,19.36671264589155,19.936075771266019,20.47809816410863,20.776463271626511,21.064830889356674,21.342138504534731,21.607614456558775,21.860204253658104,22.098886189022643,22.323091915187401,22.531685659351261,22.723475023621379,22.897527889203875,23.098197579379523,23.289762744092894,23.471432340303441,23.288249012983332,23.01027719695178,22.776375000189823,22.587172698882711,22.443022251933115,22.343959184213237,22.289663029512841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,18.14211211635644,0,0,0,0,17.486795321678819,18.14211211635644,18.768800157822035,19.36671264589155,19.936075771266019,20.47809816410863,20.776463271626511,21.064830889356674,21.342138504534731,21.607614456558775,21.860204253658104,22.098886189022643,22.323091915187401,22.531685659351261,22.723475023621379,22.897527889203875,23.098197579379523,23.289762744092894,23.471432340303441,23.288249012983332,23.01027719695178,22.776375000189823,22.587172698882711,22.443022251933115,22.343959184213237,22.289663029512841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Calc|Charts_BH700","index":37,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_BH700",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0393859530506133]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,363445.11815746716,364867.35663288191,366254.07971596508,367603.80569955881,368905.55729893851,370163.87977511075,371350.55071090715,372444.87516366964,373470.24251430476,374433.53037300165,375353.75654502987,376266.41784452659,377181.36045920127,378098.59014943818,379018.11269021931,379939.93387116119,380864.05949655222,381790.49538538972,382719.24737141753,383650.32130316313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1130551.7719767261,1134975.8628455352,1139289.4776404419,1143488.0072841221,1147537.3052491439,1151451.5102668554,1155142.8321809296,1158546.8961987933,1161736.4585763663,1164732.9131747787,1167595.417793578,1170434.3907163441,1173280.4600197962,1176133.6436224929,1178993.959488401,1181861.4256270106,1184736.0600934508,1187617.8809886056,1190506.9064592288,1193403.1546980627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34767.834519437085,34568.552549816886,34368.649898112104,34167.667518061491,33965.11956900917,33761.518662079172,33555.259888797831,33345.296167013512,33132.912938487985,32918.462803387891,32702.994159148155,32488.444773780502,32275.408601568473,32063.874404236551,31853.831021002348,31645.267101110447,31438.171571383959,31232.533413403082,31028.341656181921,30825.585452544794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,376.7155128587379,376.14696792864629,375.57928105543454,375.01245094410967,374.44647630163342,373.88135583691877,373.31708826082735,372.75367228616631,372.19110662768543,371.62939000207439,371.06852112795946,370.50849872590084,369.94932151838981,369.39098822984545,368.83349758661211,368.27684831695638,367.72103915106408,367.16606882103747,366.6119360608925,366.05863960655552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529141.440166489,1534787.9189961627,1540287.7865355744,1545634.4929526867,1550782.4285933932,1555750.7900598822,1560421.9598688954,1564709.8212017627,1568711.8051357868,1572456.5357411702,1576023.2370188839,1579559.7618333769,1583107.1784020844,1586665.4991643974,1590234.7366972093,1593814.9034475992,1597406.0122005381,1601008.0758562193,1604621.1074228892,1608245.1200933771]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,6.0344914318789611,6.0570834162807579,6.0792936752205149,6.1006513025559714,6.1213119166475032,6.1413290824748845,6.1596975396452507,6.1767533758112014,6.1928883280410689,6.207899902377612,6.2225992299942217,6.2373349325760845,6.2521071016376615,6.2669158289250273,6.2817612064164541,6.2966433263229993,6.3115622810891034,6.3265181633931808,6.3415110661481933,6.356541082502277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.771210948920441,18.841486780736282,18.910575196967326,18.977011371847677,19.041279380150343,19.103545843958766,19.16068374667077,19.213738540466643,19.263928783567756,19.310624587468986,19.356349100066847,19.402186762572001,19.448137859654199,19.494202676703686,19.540381499832968,19.586674615878692,19.633082312403456,19.679604877697688,19.726242600781401,19.772995771406151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.737987024740109,10.498566688613694,10.264757536003948,10.036267317260583,9.8130478136312611,9.5949749057896625,9.3817920727158732,9.1734348535866275,8.9698322617730444,8.7708464321599546,8.5764641410048572,8.3866159746371807,8.2011947652078891,8.0200963933424472,7.843218675937937,7.6704620278748541,7.5017292704321683,7.3369254341689327,7.175957839170942,7.0187359991031064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.475926671042679,38.30846207908472,37.153670466261261,36.012659506549127,34.887118053047075,33.778547472274397,32.688627935306712,31.619204949134573,30.572163053171156,29.549483351387824,28.553214500733624,27.585438199439466,26.648261036846488,25.743788488872692,24.874100148676092,24.041228516048019,23.247135132571202,22.493688362056631,21.782643078647943,21.115621861966584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.019616076582196,73.705598964715449,72.408296874453043,71.126589498213349,69.862757163476175,68.618397304497705,67.390801294338615,66.18313171899905,64.99881242655303,63.838854273394375,62.708626971799546,61.61157586922473,60.549700763346237,59.525003387843853,58.539461530863449,57.59500848612457,56.693508996495929,55.836736837316437,55.026354584748482,54.263894714978122]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,92.881666679569364,94.362378087072017,95.843089494574684,97.323800902077352,98.804512309579991,98.804512309579977,98.804512309580019,98.804512309580048,98.804512309580005,98.804512309579991,101.00782011736634,103.08162654270785,105.04175537742751,106.90072958012031,108.70182262425713,109.13828865893785,109.57008313130271,109.99985582953386,110.42455297968139,110.84466618630101]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,52.695514768431188,52.119268275385927,51.871014910037012,51.244756179297383,50.67934623547913,50.17707820225359,48.801555533108406,47.700117478051943,46.976425403441802,46.06023093138878,45.868562264626256,45.956205699023215,46.044134823376424,46.132352868159494,46.220857376294411,46.309649760726813,46.398730745707603,46.488100249181947,46.577758953405414,46.66770730559481]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,69.184225709906016,69.184225709906002,69.18422570990603,69.18422570990603,69.184225709905988,69.184225709905988,69.184225709906016,69.18422570990603,69.184225709906016,69.184225709906016,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,266.47985735558785,258.8441046157584,256.44976720079893,254.23917471243101,257.30989008177005,243.74804239880035,244.67989935441491,245.55048739375908,246.36150908632089,247.11152840386956,248.78541121198907,250.34819907809799,251.79790174949284,253.14414476915113,254.40217511608424,257.32704438954772,260.05605721512114,262.63217514249169,265.0609863754861,267.34792115092654,267.96393899335095,268.52273788909275,269.02647108346275,269.47738647955782,269.87830745605146]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,457.57632772551813,468.28826586111376,437.44750022188805,390.35708722509696,372.10896851222412,458.5094495567069,460.34577142677887,462.44881750827682,464.11429187760166,465.77961265883465,466.9512274337286,467.13849263069244,467.48675724703082,468.10930819207897,468.45114406695905,404.20342677154031,409.0938894568522,413.71806534329562,418.09406882376589,422.2706011514781,423.41187741301565,424.49155176610304,425.51442716217855,426.47969841264467,427.39068094794732]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,20.018296965489714,20.689835515875512,21.351921751641743,21.998907077699506,22.64750382096868,22.641464910226556,22.635435113502744,22.629414417042238,22.623402807110768,22.617400269994821,18.713162027652807,19.376496634227678,20.039840272601527,20.703192929143409,21.36655459024297,21.360606203192752,21.354666793541089,21.348736347739145,21.342814852258538,21.336902293591312]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,92.653209184810436,93.020795081358642,93.630875703377399,93.847676094167753,94.127920551262477,93.697340948758196,92.507116340484316,91.555305634613475,90.932082827344615,90.141394594717624,56.050228741694994,56.961091623469827,57.872193544478606,58.783537329184618,59.695120854485502,59.778603762960195,59.86232829966125,59.946294407430557,60.030502693954517,60.114953562440213]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,47.3026781695607,47.319842441818892,47.314972541988254,47.277923369727255,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197601,47.246386875197601,16.596862583732189,16.596862583732193,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,39.612384978469223,39.557351378237705,39.523296501884964,39.416997587653199,39.32270611666771,39.262284774200687,39.097073532571272,38.964752534335261,38.877761091878135,38.76766968137526,39.475388964939022,40.08564204283455,40.580950805030135,40.973981943761679,41.308503974998942,41.760473952941851,42.207753748741013,42.653023471679255,43.093194473763283,43.528764040121331]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,9.2999896603144272,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.8186262684693633,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,215.71362496140142,216.72073195143659,217.95231372227605,218.66012005803148,219.45238145339931,218.95534159768587,217.59387595105878,216.50372355049143,215.78749769083396,214.88071551058812,146.94350640732185,149.12795697356708,151.1977112951453,153.16543887512472,155.07490609276243,155.60441059212982,156.12947551497837,156.65278089988399,157.17123869301136,157.68534656918789]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3551.5168436662316,3251.500750409426,2954.2094398856602,2659.8713381967118,2369.4025800608947,2218.6734247142772,2068.4653035955357,1918.5207957582786,1769.5445203363165,1620.6955184548835,1475.1271511252887,1334.4291804623349,1198.289986625339,1086.6651902613173,1021.494967000993,959.97311654576913,898.81670111429219,837.66028568281524,776.50387025133841,715.34745481986147,654.19103938838464,593.03462395690769,532.0492650093255,472.72484101355531,413.43046698877396,354.41369878756154,297.46159944595877,273.60335323159535,254.20763183947076,234.81191044734618,215.41618905522159,197.39030324631275,180.23871782584766,163.1985880926924,147.06547312370205,130.93235815471166,116.9421399429331,106.12087211111455,95.335972459362722,84.556390927509895,73.829515134586231,63.102639341662567,52.375763548738902,41.648887755815238,30.922011962891574,20.195136169967906,9.4682603770442419,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,215.71362496140139,423.27772217722918,622.89868924194275,814.0291708130336,996.74757172557452,950.80033482408101,906.71406975268178,865.07778741681727,825.89150970967876,789.15371848040684,754.86271222119615,721.33592586121085,687.98578797680682,654.81228038828749,621.8152647883494,588.99462344892345,558.81480777472882,531.27214885908325,506.36437637689676,484.08440373388709,464.4259448319886,444.76748593009012,425.10902702819169,405.45056812629321,385.79210922439472,366.13365032249624,346.47519142059775,326.81673251869927,307.15827361680078,287.4998147149023,267.84135581300387,248.18289691110536,228.5244380092069,208.86597910730842,189.20752020540993,169.54906130351148,149.89060240161299,130.23214349971454,110.57368459781608,90.915225695917627,71.256766794019171,55.17395412990863,42.676318434104125,33.778866399009701,28.4859164526851,26.803520187247127,25.121123921809154,23.438727656371181,21.756331390933209,20.105733848784155,18.486946568423839,16.899966276113798,15.344768065941253,13.821330737832508,12.297893409723761,10.774456081615016,9.2510187535062691,7.7275814253975232,6.2041440972887774,4.6807067691800306,3.1572694410712847,1.9163043597682692,0.96906251691210987,0.32666106686602575,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,218.95534159768593,425.98768280879267,621.41921413489274,805.66459927416531,978.56004387811254,926.16549848278703,875.62971031751317,827.5403148814346,781.89731217455119,738.70070219686284,697.95048494836976,657.96427745953213,618.15444423120664,578.52098526339341,539.06390055609222,499.78319010930306,463.11996531412734,429.06321208778974,397.60410903040776,368.73685671248433,342.45411570665266,316.17137470082099,289.88863369498927,263.60589268915754,237.32315168332579,211.04041067749407,184.75766967166234,158.47492866583062,132.19218765999889,105.90944665416716,79.626705648335431,58.143530235356053,41.420093164778692,29.424514547289309,22.135867654234968,19.52764380647578,16.919419958716595,14.311196110957409,11.702972263198223,9.0947484154390388,6.4865245676798535,4.3682563436359745,2.739907821020187,1.6014431317597568,0.95282646191460196,0.79402205159559736,0.63521764127659275,0.47641323095758814,0.31760882063858353,0.19056529238337985,9.5282646191977058E-2,3.1760882064375197E-2,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,146.94350640732188,286.21723024380134,417.58708185182752,540.83929162768595,655.81066231105751,761.02018245560225,858.28816165691921,948.16676796680304,1030.6175673621813,1105.6029508530785,1014.8904991075492,926.8008143517269,841.33389658561191,758.48974580920412,678.26836202250377,600.66974522551072,526.46683078583567,455.11266674286179,386.64027368073533,321.07585367537183,258.44170819552039,203.15960698018571,155.33807855683861,115.08552985164405,82.510040420136775,57.719395492727237,37.815554192811959,22.802405776743406,12.683852027619951,7.4638072849938455,7.1461984643558374,6.8285896437178275,6.5109808230798194,6.1933720024418086,5.8757631818038005,5.5581543611657906,5.2405455405277825,4.9229367198897727,4.6053278992517637,4.2877190786137547,3.9701102579757452,3.6525014373377358,3.3348926166997268,3.0172837960617174,2.6996749754237084,2.3820661547856994,2.0644573341476899,1.7468485135096807,1.4292396928716715,1.1433917542974632,0.88930469778705579,0.66697852334044927,0.47641323095764815,0.31760882063864354,0.19056529238343983,9.5282646192037052E-2,3.1760882064435184E-2,6.397409602925703E-13,6.397409602925703E-13,6.397409602925703E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3740.947545743225,3641.3864507679814,3507.2808453082189,3323.4626061421936,3115.6272292931562,3144.2194749752357,3167.5702793120245,3186.1087671233527,3199.1555885707871,3205.9584179748135,3208.436724474554,3206.6372078035547,3200.4169222153278,3210.3017558637275,3257.8770325108658,3233.3382673076517,3206.3991560829763,3176.7940345508437,3144.3194335771377,3109.2761600149156,3069.912739174014,3026.0126128147713,2977.7077010670509,2926.4471780506083,2870.5554632003632]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,215.71362496140139,216.72073195143662,217.95231372227607,218.66012005803154,219.45238145339931,218.95534159768593,217.59387595105883,216.50372355049143,215.78749769083402,214.8807155105882,146.94350640732188,149.12795697356711,151.19771129514538,153.16543887512478,155.07490609276249,155.60441059212988,156.12947551497842,156.65278089988402,157.17123869301147,157.68534656918794]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-314.00508776445906,-307.59846101761258,-313.20417691683849,-317.80920869637492,-320.75902780784503,-187.1213792793223,-193.36992761464759,-199.4138259109483,-205.61329861059684,-212.64955204937337,-216.47703509794493,-219.39339262205849,-222.72400913871786,-205.90266404243468,-167.3054388634495,-171.48227161053597,-176.06706819824194,-180.80283282727802,-185.64003984883155,-190.11817965498429,-194.96783143303182,-200.02960187422136,-204.95769264760403,-208.43176170945395,-213.57706141943348]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-124.57438568746551,-99.561094975243833,-134.10560545976259,-183.81823916602485,-207.83537684903717,28.592245682079096,23.350804336789025,18.538487811327769,13.046821447434695,6.8028294040259425,2.4783064997409952,-1.7995166709996511,-6.2202855882264316,9.8848336483993364,47.575276647138708,-24.538765203214098,-26.939111224674832,-29.605121532132642,-32.474600973706771,-35.043273562221799,-39.363420840901938,-43.900126359242932,-48.304911747720013,-51.260523016442477,-55.891714850245535]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2407.541718657732,2329.2425742734472,2240.1963720842991,2131.9837282613353,2023.7626528547562,2056.1992451351662,2063.8488485000539,2068.5152443424677,2069.8008508203729,2067.3167034028852,2062.3076298428609,2054.9808258741577,2045.3740871628668,2046.4573195366793,2071.8391627755104,2051.5803265843024,2029.9321580345561,2006.6828562784697,1981.7153869124049,1955.2309406048028,1926.1413182506017,1894.329049535896,1859.895490829784,1823.7621108889969,1784.8992217266573]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,498","2,408","","","","2,024","","","","","2,067","","","","","2,072","","","","","1,955","","","","","1,785","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,191.92162595197084,183.47950923240731,174.52477846269034,163.3989049435107,155.32596046592195,159.09174747109012,159.60422476620963,155.42095752160853,151.68679180930755,152.0093454766596,152.1268534726473,152.04153004805164,151.74659748260015,152.21528325363647,154.4710475902717,153.30755101575838,152.03024291281281,150.62652690650879,149.08675558229206,147.42519158704926,145.5587893891294,143.47728095882775,141.18692124083833,138.75642229586362]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,209.0932406231066,206.06761368451484,214.3754584456517,222.62017123861008,230.558892586638,111.13047124778186,116.68164773720277,122.15601422041104,127.90332868075889,134.62136696228077,138.28292734246159,141.13883836658144,144.51334553375287,127.84371472010935,89.005396037504653,92.021856183441457,97.20515923951848,102.59797536183927,108.15725851832288,113.42746176285866,119.13182753022872,125.15368140656221,131.1525069691946,135.80474461025722,142.20030097917427]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,266.47985735558785,258.8441046157584,256.44976720079893,254.23917471243101,257.30989008177005,243.74804239880035,244.67989935441491,245.55048739375908,246.36150908632089,247.11152840386956,248.78541121198907,250.34819907809799,251.79790174949284,253.14414476915113,254.40217511608424,257.32704438954772,260.05605721512114,262.63217514249169,265.0609863754861,267.34792115092654,267.96393899335095,268.52273788909275,269.02647108346275,269.47738647955782,269.87830745605146]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,25.832776061860528,24.729221710847582,25.041278322086679,25.634345183269783,26.814909808933685,9.1789162381808929,9.4569422079227579,9.7826397825765596,10.082883291405434,10.531762690539804,10.17889362619478,10.393294814831735,10.527733395510127,7.7834807423919026,1.831296786197848,2.3188974868426784,3.7523679750541352,5.1370849651221544,6.3409903883383683,7.5291205856906833,8.6633721369294765,9.7346739783704557,10.734535203338805,11.474698455541722,12.423327478510666]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,738.22856113443822,685.24387907552921,663.73895288604115,681.58804469344102,683.86225417361163,519.38339035068509,529.9102367706306,537.09336616295627,539.76867858009371,543.95144986599769,549.256577657305,554.0071857321584,558.88051072680753,540.51793771425253,497.45415119342323,506.13884565010352,514.32113544545211,522.39747838226594,530.1857621886561,537.39125908176788,543.18433024755848,548.96988266315475,554.39079421482393,557.94375078619498,563.25835820960003]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,436.19754157624766,399.51692197280011,385.17476727034904,396.95377387775102,404.63318384350623,301.66450643370297,302.25693352030066,300.75873764106194,296.65574697709405,293.32611208871413,290.51713218980564,287.36663899183554,284.22121718938143,269.41702686920235,242.94780432697985,242.09394500947289,240.81503339313954,239.30852253858234,237.49673235478821,235.26015398145782,232.26264273961476,229.13469554776739,225.73209375632368,221.47028477067619,217.81123508856007]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","339","436","","","","405","","","","","293","","","","","243","","","","","235","","","","","218","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,638.82530097761935,622.47867913416133,618.57831720891193,611.99123451142486,601.49149686392491,589.43274855335574,575.2028881504923,574.87826711627304,574.52559589061786,574.11516589872622,573.6279228779058,573.05123137595422,572.36296337501312,571.5515493933475,570.59621094538568,569.46933740190332,568.15448939141652,567.38002104769407,566.55400103305328,565.66092698656246,558.82223726198242,550.50731490062822,543.01266096642644,536.34636287319802,530.51195346511247,525.50778033568952,521.32635157504171]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,436.19754157624766,399.51692197280011,385.17476727034904,396.95377387775102,404.63318384350623,301.66450643370297,302.25693352030066,300.75873764106194,296.65574697709405,293.32611208871413,290.51713218980564,287.36663899183554,284.22121718938143,269.41702686920235,242.94780432697985,242.09394500947289,240.81503339313954,239.30852253858234,237.49673235478821,235.26015398145782,232.26264273961476,229.13469554776739,225.73209375632368,221.47028477067619,217.81123508856007]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,638.82530097761935,961.27063191218986,1054.7758587851595,1011.508156484225,986.66626413427389,986.38652243110675,979.83607199399853,876.542773549976,876.78252941091853,874.87390353978822,870.28366985499986,866.37734346466834,862.8800955648187,858.91818838518304,854.81742813476717,838.88636427110566,811.10229371839637,809.47396605716699,807.3690344261928,804.9694495251448,796.31896961677057,785.76746888208606,775.2753037060412,765.48105842096538,756.24404722143618,746.97806510636565,739.13758666360172]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","961","1,055","","","","980","","","","","866","","","","","811","","","","","786","","","","","739","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2833.6094021879658,2582.5056180253619,2453.6664547356777,2483.5540020691774,2469.5867685114372,1812.884296204367,1803.0132324353092,1780.9843084695553,1744.0666441516046,1712.2815054148987,1684.0490262564056,1654.3896082152341,1625.2860232560772,1530.442624572783,1371.1115730295055,1357.5248147040761,1341.7815509862392,1325.0155422570156,1306.8180462179978,1286.5613389676553,1262.4551007776251,1237.9741504494455,1212.3491632594857,1182.4776849639334,1156.192366003271]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,231","2,834","","","","2,470","","","","","1,712","","","","","1,371","","","","","1,287","","","","","1,156","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,9206.606556758401,9247.4159369094323,9205.6246035503536,9082.3013577784077,8880.7397230190054,8538.9069759227114,8448.7912587381215,8357.9201044118472,8265.8764549265998,8172.8303270235801,8078.4250729716405,7982.4335819838143,7885.4950621214603,7787.1406127963501,7686.9024382147591,7584.777004501836,7492.0406278334303,7398.7982806929767,7304.9007555898797,7121.3310430434958,6919.0346833188387,6732.7461760601955,6561.9726234394357,6406.167482571972,6264.7266618276326,6136.9847577744004]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2833.6094021879658,2582.5056180253619,2453.6664547356777,2483.5540020691774,2469.5867685114372,1812.884296204367,1803.0132324353092,1780.9843084695553,1744.0666441516046,1712.2815054148987,1684.0490262564056,1654.3896082152341,1625.2860232560772,1530.442624572783,1371.1115730295055,1357.5248147040761,1341.7815509862392,1325.0155422570156,1306.8180462179978,1286.5613389676553,1262.4551007776251,1237.9741504494455,1212.3491632594857,1182.4776849639334,1156.192366003271]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11437.468135735146,12081.025339097398,11788.130221575715,11535.967812514085,11364.293725088182,11008.493744434149,10261.675554942489,10160.933336847156,10046.860763396155,9916.8969711751852,9790.7065783865401,9666.4826082402196,9539.8846703366944,9412.4266360524271,9217.3450627875427,8955.8885775313411,8849.5654425375069,8740.5798316792152,8629.9162978468958,8428.1490892614929,8205.5960222864942,7995.2012768378208,7799.9467738888816,7618.5166458314579,7447.2043467915664,7293.1771237776711]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","11,437","12,081","","","","11,008","","","","","9,791","","","","","8,956","","","","","8,206","","","","","7,293","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,20.45840833055475,18.826351693145408,18.264653787361333,18.955390133521654,19.479265952325218,14.542906585423133,14.578351673404445,14.51293243328414,14.321704853158652,14.167605021359511,14.038490516562327,13.892711657347453,13.747004723145343,13.036994516508519,11.761586509065991,11.725670384716807,11.669119786023899,11.601478510316038,11.518963650941156,11.415755641338407,11.275507321702134,11.128789998162611,10.968587133771198,10.766463056169496,10.593464170492766]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.486795321678819,18.14211211635644,18.768800157822035,19.36671264589155,19.936075771266019,20.47809816410863,20.776463271626511,21.064830889356674,21.342138504534731,21.607614456558775,21.860204253658104,22.098886189022643,22.323091915187401,22.531685659351261,22.723475023621379,22.897527889203875,23.098197579379523,23.289762744092894,23.471432340303441,23.288249012983332,23.01027719695178,22.776375000189823,22.587172698882711,22.443022251933115,22.343959184213237,22.289663029512841]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,52.529662064744358,57.812481578224322,56.807112982280579,56.843327564566017,58.103427036100797,59.169325247746976,54.531330988362775,54.855143694074251,55.067032069132011,55.141280441030553,55.239770406330742,55.349337836898101,55.427764703847991,55.490651513809738,54.972430671443028,53.871075529582996,54.035829095409461,54.170843661429927,54.284871981932611,54.01917379523762,53.637993969603322,53.263843453205091,52.927923828358459,52.623570517017448,52.322383371695864,52.095088331318735]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,135.59383993256091,135.616780707441,135.58577414514889,135.57293067991102,135.58068134695418,135.60753664575057,134.81382095808843,134.13602494189044,133.47812603966119,132.84091677406485,132.22184362541009,131.62344211499314,131.0375592037723,130.46414703519878,129.89302270778282,129.31508860746052,128.73023654560347,128.13561980437555,127.53039922224534,126.91459114992003,126.28890976765628,125.65233150578226,125.00469780560806,124.34585044688676,123.67563153860176,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,71.488191302981065,71.511132077861149,71.480125515569028,71.467282050331136,71.475032717374319,71.50188801617071,71.349228814804363,71.306078720039224,71.276479280028511,71.261286482028481,71.258009636294105,71.269246465768305,71.286905511039706,71.31099987939352,71.331407023535604,71.339089080055786,71.333997013472796,71.313342667566175,71.27634485680403,71.223077328133144,71.154311084087254,71.069078809048932,70.967277635842066,70.848804478818437,70.713556030214107,70.561428756514758]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,7.8523690494165468,7.197138629913197,6.9455146473169513,7.1669416164286641,7.3191877066324604,5.4567355123729184,5.4707784530681858,5.4470144521319499,5.3760474575568473,5.3190490587402612,5.2714599690661093,5.2176248558164637,5.1638336398659295,4.8980415113933153,4.4197142252181125,4.4070935215141533,4.3867512616023046,4.3622709619233682,4.3322268304289704,4.2944253298419905,4.2427091457479067,4.1885730382192339,4.1293723504622557,4.0543934164886535,3.9903832934589838]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.486795321678819,18.14211211635644,18.768800157822035,19.36671264589155,19.936075771266019,20.47809816410863,20.776463271626511,21.064830889356674,21.342138504534731,21.607614456558775,21.860204253658104,22.098886189022643,22.323091915187401,22.531685659351261,22.723475023621379,22.897527889203875,23.098197579379523,23.289762744092894,23.471432340303441,23.288249012983332,23.01027719695178,22.776375000189823,22.587172698882711,22.443022251933115,22.343959184213237,22.289663029512841]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,32.252992975516172,34.664604315466342,34.636061937428586,34.982350442901854,35.773140537388038,36.467409020434445,34.903321933692787,35.205732492118216,35.459276106360036,35.653785063808975,35.849376462091719,36.040469307782111,36.210839920697218,36.365642448910542,36.291639684708052,35.98736526411534,36.175414250587032,36.346637155388549,36.503826451920162,36.290598993105654,35.974825676487129,35.689207295631086,35.445868886795296,35.242517752088723,35.068475750395244,34.950169472665173]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,60.833597896705577,60.833597896705577,61.11427094493979,61.393558163049185,61.671439046811017,61.947892922757639,62.101223289291092,62.242315168152039,62.368848808393729,62.477955864052369,62.566047930681179,62.628576496223687,62.700037713986539,62.782492965251372,62.878690758393667,62.992379059380028,63.128805020563682,63.265634366553506,63.402868441572281,63.540508594625081,63.678556179517066,63.817012554871262,63.955879084146439,64.095157135655001,64.234848082581067,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,60.114933120182663,60.114933120182663,60.395606168416876,60.674893386526257,60.952774270288089,61.229228146234718,61.382558512768171,61.523650391629126,61.650184031870808,61.759291087529441,61.847383154158251,61.909911719700759,61.981372937463611,62.063828188728451,62.160025981870753,62.273714282857107,62.410140244040754,62.546969590030585,62.684203665049367,62.82184381810216,62.959891402994145,63.098347778348348,63.23721430762351,63.376492359132072,63.516183306058146,63.656288526475549]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Shadow_BH700","index":38,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0393859530506133]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,363445.11815746716,364867.35663288191,366254.07971596508,367603.80569955881,368905.55729893851,370163.87977511075,371350.55071090715,372444.87516366964,373470.24251430476,374433.53037300165,375353.75654502987,376266.41784452659,377181.36045920127,378098.59014943818,379018.11269021931,379939.93387116119,380864.05949655222,381790.49538538972,382719.24737141753,383650.32130316313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1130551.7719767261,1134975.8628455352,1139289.4776404419,1143488.0072841221,1147537.3052491439,1151451.5102668554,1155142.8321809296,1158546.8961987933,1161736.4585763663,1164732.9131747787,1167595.417793578,1170434.3907163441,1173280.4600197962,1176133.6436224929,1178993.959488401,1181861.4256270106,1184736.0600934508,1187617.8809886056,1190506.9064592288,1193403.1546980627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34767.834519437085,34568.552549816886,34368.649898112104,34167.667518061491,33965.11956900917,33761.518662079172,33555.259888797831,33345.296167013512,33132.912938487985,32918.462803387891,32702.994159148155,32488.444773780502,32275.408601568473,32063.874404236551,31853.831021002348,31645.267101110447,31438.171571383959,31232.533413403082,31028.341656181921,30825.585452544794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,376.7155128587379,376.14696792864629,375.57928105543454,375.01245094410967,374.44647630163342,373.88135583691877,373.31708826082735,372.75367228616631,372.19110662768543,371.62939000207439,371.06852112795946,370.50849872590084,369.94932151838981,369.39098822984545,368.83349758661211,368.27684831695638,367.72103915106408,367.16606882103747,366.6119360608925,366.05863960655552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529141.440166489,1534787.9189961627,1540287.7865355744,1545634.4929526867,1550782.4285933932,1555750.7900598822,1560421.9598688954,1564709.8212017627,1568711.8051357868,1572456.5357411702,1576023.2370188839,1579559.7618333769,1583107.1784020844,1586665.4991643974,1590234.7366972093,1593814.9034475992,1597406.0122005381,1601008.0758562193,1604621.1074228892,1608245.1200933771]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,6.0344914318789611,6.0570834162807579,6.0792936752205149,6.1006513025559714,6.1213119166475032,6.1413290824748845,6.1596975396452507,6.1767533758112014,6.1928883280410689,6.207899902377612,6.2225992299942217,6.2373349325760845,6.2521071016376615,6.2669158289250273,6.2817612064164541,6.2966433263229993,6.3115622810891034,6.3265181633931808,6.3415110661481933,6.356541082502277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.771210948920441,18.841486780736282,18.910575196967326,18.977011371847677,19.041279380150343,19.103545843958766,19.16068374667077,19.213738540466643,19.263928783567756,19.310624587468986,19.356349100066847,19.402186762572001,19.448137859654199,19.494202676703686,19.540381499832968,19.586674615878692,19.633082312403456,19.679604877697688,19.726242600781401,19.772995771406151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.737987024740109,10.498566688613694,10.264757536003948,10.036267317260583,9.8130478136312611,9.5949749057896625,9.3817920727158732,9.1734348535866275,8.9698322617730444,8.7708464321599546,8.5764641410048572,8.3866159746371807,8.2011947652078891,8.0200963933424472,7.843218675937937,7.6704620278748541,7.5017292704321683,7.3369254341689327,7.175957839170942,7.0187359991031064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.475926671042679,38.30846207908472,37.153670466261261,36.012659506549127,34.887118053047075,33.778547472274397,32.688627935306712,31.619204949134573,30.572163053171156,29.549483351387824,28.553214500733624,27.585438199439466,26.648261036846488,25.743788488872692,24.874100148676092,24.041228516048019,23.247135132571202,22.493688362056631,21.782643078647943,21.115621861966584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.019616076582196,73.705598964715449,72.408296874453043,71.126589498213349,69.862757163476175,68.618397304497705,67.390801294338615,66.18313171899905,64.99881242655303,63.838854273394375,62.708626971799546,61.61157586922473,60.549700763346237,59.525003387843853,58.539461530863449,57.59500848612457,56.693508996495929,55.836736837316437,55.026354584748482,54.263894714978122]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,92.881666679569364,94.362378087072017,95.843089494574684,97.323800902077352,98.804512309579991,98.804512309579977,98.804512309580019,98.804512309580048,98.804512309580005,98.804512309579991,101.00782011736634,103.08162654270785,105.04175537742751,106.90072958012031,108.70182262425713,109.13828865893785,109.57008313130271,109.99985582953386,110.42455297968139,110.84466618630101]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,52.695514768431188,52.119268275385927,51.871014910037012,51.244756179297383,50.67934623547913,50.17707820225359,48.801555533108406,47.700117478051943,46.976425403441802,46.06023093138878,45.868562264626256,45.956205699023215,46.044134823376424,46.132352868159494,46.220857376294411,46.309649760726813,46.398730745707603,46.488100249181947,46.577758953405414,46.66770730559481]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,69.184225709906016,69.184225709906002,69.18422570990603,69.18422570990603,69.184225709905988,69.184225709905988,69.184225709906016,69.18422570990603,69.184225709906016,69.184225709906016,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,266.47985735558785,258.91323661575836,256.58803120079898,254.44657071243103,257.58641808177003,244.09370239880036,245.0255593544149,245.89614739375909,246.7071690863209,247.45718840386954,249.13107121198908,250.693859078098,252.14356174949279,253.48980476915114,254.73815152243731,257.63266177936981,260.33119036923495,262.89722620561037,265.32241929788876,267.60573593261324,268.21813563432164,268.77331638934749,269.27365389010646,269.7211723487859,270.11787621818479]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,457.57632772551813,468.35739786111372,437.5857642218881,390.56448322509698,372.38549651222411,458.85510955670691,460.69143142677888,462.79447750827683,464.45995187760167,466.12527265883466,467.29688743372861,467.48415263069245,467.83241724703078,468.45496819207898,468.78712047331209,404.5090441613624,409.369022610966,413.9831164064143,418.35550174616856,422.52841593316475,423.66607405398634,424.74213026635778,425.76160996882226,426.72348428187274,427.63024971008065]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,20.018296965489714,20.689835515875512,21.351921751641743,21.998907077699506,22.64750382096868,22.641464910226556,22.635435113502744,22.629414417042238,22.623402807110768,22.617400269994821,18.713162027652807,19.376496634227678,20.039840272601527,20.703192929143409,21.36655459024297,21.360606203192752,21.354666793541089,21.348736347739145,21.342814852258538,21.336902293591312]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,92.653209184810436,93.020795081358642,93.630875703377399,93.847676094167753,94.127920551262477,93.697340948758196,92.507116340484316,91.555305634613475,90.932082827344615,90.141394594717624,56.050228741694994,56.961091623469827,57.872193544478606,58.783537329184618,59.695120854485502,59.778603762960195,59.86232829966125,59.946294407430557,60.030502693954517,60.114953562440213]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,47.3026781695607,47.319842441818892,47.314972541988254,47.277923369727255,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197601,47.246386875197601,16.596862583732189,16.596862583732193,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,39.612384978469223,39.557351378237705,39.523296501884964,39.416997587653199,39.32270611666771,39.262284774200687,39.097073532571272,38.964752534335261,38.877761091878135,38.76766968137526,39.475388964939022,40.08564204283455,40.580950805030135,40.973981943761679,41.308503974998942,41.760473952941851,42.207753748741013,42.653023471679255,43.093194473763283,43.528764040121331]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,9.2999896603144272,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.8186262684693633,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,215.71362496140142,216.72073195143659,217.95231372227605,218.66012005803148,219.45238145339931,218.95534159768587,217.59387595105878,216.50372355049143,215.78749769083396,214.88071551058812,146.94350640732185,149.12795697356708,151.1977112951453,153.16543887512472,155.07490609276243,155.60441059212982,156.12947551497837,156.65278089988399,157.17123869301136,157.68534656918789]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3691.5168436662316,3531.500750409426,3374.2094398856602,3219.8713381967118,3069.4025800608947,2918.6734247142772,2768.4653035955362,2618.5207957582793,2469.544520336317,2320.6955184548842,2175.1271511252894,2034.4291804623356,1898.2899866253397,1767.0548345566754,1640.4042213997716,1517.1483982666543,1435.5746256154177,1367.0910722414869,1298.6075188675561,1230.1239654936253,1161.6404121196945,1093.6073389097489,1025.7428033408789,957.87826777200905,890.01373220313894,822.14919663426895,756.34932992500853,715.33757838507847,676.27134696274038,637.33305128030111,598.39475559786172,559.45645991542233,520.51816423298294,481.57986855054361,442.64157286810428,403.70327718566494,366.60523725720071,329.85883308758258,294.0179713114419,258.18733193610075,226.40720939092705,196.99285377227827,170.21071505356986,145.91934902731998,124.43314549695542,103.3777553923001,84.616632965502177,68.015771296404139,58.107420182980682,54.197514030025474,52.369881369826118,50.542248709626769,48.714616049427413,46.886983389228057,45.059350729028708,43.231718068829352,41.404085408630003,39.576452748430647,37.748820088231291,35.921187428031942,34.093554767832586,32.26592210763323,30.438289447433878,28.610656787234525,26.783024127035173,24.955391466835817,23.127758806636464,21.300126146437112,19.472493486237756,17.644860826038407,16.06693234735507,14.774169211478336,13.592540612721209,12.439973052964218,11.385762365590841]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,215.71362496140139,423.27772217722918,622.89868924194275,814.0291708130336,996.74757172557452,950.80033482408101,906.71406975268178,865.07778741681727,825.89150970967876,789.15371848040684,754.86271222119615,721.33592586121085,687.98578797680682,654.81228038828749,621.8152647883494,588.99462344892345,558.81480777472882,531.27214885908325,506.36437637689676,484.08440373388709,464.4259448319886,444.76748593009012,425.10902702819169,405.45056812629321,385.79210922439472,366.13365032249624,346.47519142059775,326.81673251869927,307.15827361680078,287.4998147149023,267.84135581300387,248.18289691110536,228.5244380092069,208.86597910730842,189.20752020540993,169.54906130351148,149.89060240161299,130.23214349971454,110.57368459781608,90.915225695917627,71.256766794019171,55.17395412990863,42.676318434104125,33.778866399009701,28.4859164526851,26.803520187247127,25.121123921809154,23.438727656371181,21.756331390933209,20.105733848784155,18.486946568423839,16.899966276113798,15.344768065941253,13.821330737832508,12.297893409723761,10.774456081615016,9.2510187535062691,7.7275814253975232,6.2041440972887774,4.6807067691800306,3.1572694410712847,1.9163043597682692,0.96906251691210987,0.32666106686602575,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14,9.8567496104336762E-14]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,218.95534159768593,425.98768280879267,621.41921413489274,805.66459927416531,978.56004387811254,926.16549848278703,875.62971031751317,827.5403148814346,781.89731217455119,738.70070219686284,697.95048494836976,657.96427745953213,618.15444423120664,578.52098526339341,539.06390055609222,499.78319010930306,463.11996531412734,429.06321208778974,397.60410903040776,368.73685671248433,342.45411570665266,316.17137470082099,289.88863369498927,263.60589268915754,237.32315168332579,211.04041067749407,184.75766967166234,158.47492866583062,132.19218765999889,105.90944665416716,79.626705648335431,58.143530235356053,41.420093164778692,29.424514547289309,22.135867654234968,19.52764380647578,16.919419958716595,14.311196110957409,11.702972263198223,9.0947484154390388,6.4865245676798535,4.3682563436359745,2.739907821020187,1.6014431317597568,0.95282646191460196,0.79402205159559736,0.63521764127659275,0.47641323095758814,0.31760882063858353,0.19056529238337985,9.5282646191977058E-2,3.1760882064375197E-2,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13,5.7975502324881472E-13]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,146.94350640732188,286.21723024380134,417.58708185182752,540.83929162768595,655.81066231105751,761.02018245560225,858.28816165691921,948.16676796680304,1030.6175673621813,1105.6029508530785,1014.8904991075492,926.8008143517269,841.33389658561191,758.48974580920412,678.26836202250377,600.66974522551072,526.46683078583567,455.11266674286179,386.64027368073533,321.07585367537183,258.44170819552039,203.15960698018571,155.33807855683861,115.08552985164405,82.510040420136775,57.719395492727237,37.815554192811959,22.802405776743406,12.683852027619951,7.4638072849938455,7.1461984643558374,6.8285896437178275,6.5109808230798194,6.1933720024418086,5.8757631818038005,5.5581543611657906,5.2405455405277825,4.9229367198897727,4.6053278992517637,4.2877190786137547,3.9701102579757452,3.6525014373377358,3.3348926166997268,3.0172837960617174,2.6996749754237084,2.3820661547856994,2.0644573341476899,1.7468485135096807,1.4292396928716715,1.1433917542974632,0.88930469778705579,0.66697852334044927,0.47641323095764815,0.31760882063864354,0.19056529238343983,9.5282646192037052E-2,3.1760882064435184E-2,6.397409602925703E-13,6.397409602925703E-13,6.397409602925703E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3844.2194749752357,3867.5702793120254,3886.1087671233527,3899.1555885707876,3905.9584179748135,3908.4367244745545,3906.6372078035547,3900.4169222153282,3890.6914001590849,3876.7862869096443,3790.513549028537,3743.157080584102,3706.2248211095152,3666.4230821933552,3624.0526706886794,3577.3621119053232,3526.5853277676124,3471.4012393986045,3411.6006048090621,3347.1387284147277]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,215.71362496140139,216.72073195143662,217.95231372227607,218.66012005803154,219.45238145339931,218.95534159768593,217.59387595105883,216.50372355049143,215.78749769083402,214.8807155105882,146.94350640732188,149.12795697356711,151.19771129514538,153.16543887512478,155.07490609276249,155.60441059212988,156.12947551497842,156.65278089988402,157.17123869301147,157.68534656918794]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-174.00508776445898,-167.59846101761241,-173.20417691683829,-177.80920869637481,-180.75902780784492,-187.1213792793223,-193.36992761464759,-199.4138259109483,-205.61329861059684,-212.64955204937337,-216.47703509794493,-219.39339262205849,-222.72400913871786,-225.51301974707746,-228.78582876002892,-233.2162442884291,-196.48442541800171,-188.12997076973193,-192.96717779128542,-197.44531759743816,-202.29496937548566,-206.90625965269004,-211.83686926889183,-216.9718732825537,-222.1472229635221]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,28.592245682079096,23.350804336789025,18.538487811327769,13.046821447434695,6.8028294040259425,2.4783064997409952,-1.7995166709996511,-6.2202855882264316,-9.7255220562434488,-13.905113249440717,-86.272737881107219,-47.356468444434597,-36.932259474586544,-39.801738916160645,-42.370411504675673,-46.690558783355783,-50.776784137711616,-55.18408836900781,-59.800634589542227,-64.461876394334155]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2513.9724645463057,2519.9379220039946,2522.9757718614483,2522.6892944929536,2518.7017507785645,2512.2511583774385,2503.5774349982776,2492.741382053603,2480.182393873366,2465.4330334684505,2405.11272930116,2369.7470466324507,2341.1079626651735,2310.772550436272,2278.9419618738475,2244.5279587780806,2207.6950386016738,2168.2596682356511,2126.1097644965434,2081.2366762974466]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498,2498,null,null,null,2478,null,null,null,null,2519,null,null,null,null,2465,null,null,null,null,2279,null,null,null,null,2081]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,199.10403824316955,197.58794382995981,195.42427587601719,190.93145084887331,190.22364376509265,194.51046557143519,194.87509407131373,189.56752256915189,184.87703571174649,185.19958937909857,185.31709737508626,185.23177395049058,184.93684138503909,184.47570931486015,183.81640345737466,179.72581315393876,177.48042352818314,175.72929395699791,173.84210906789997,171.83313150777593,169.61931574497487,167.21175310195756,164.59521974124169,161.75979453045949]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,69.093240623106681,62.267956391054923,66.776143858731999,71.221199358230422,75.360263412798744,94.057300516074577,99.608477005495502,105.08284348870376,110.83015794905162,117.54819623057352,121.20975661075431,124.06566763487416,127.4401748020456,130.38089969304485,133.89091656102642,138.6604811930718,104.03287544169572,96.833456609143852,102.57145044715067,108.02036437320973,113.90344082210302,119.65352521597454,125.82259298187661,132.30355037039223,138.93745211452011]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,266.47985735558785,258.91323661575836,256.58803120079898,254.44657071243103,257.58641808177003,244.09370239880036,245.0255593544149,245.89614739375909,246.7071690863209,247.45718840386954,249.13107121198908,250.693859078098,252.14356174949279,253.48980476915114,254.73815152243731,257.63266177936981,260.33119036923495,262.89722620561037,265.32241929788876,267.60573593261324,268.21813563432164,268.77331638934749,269.27365389010646,269.7211723487859,270.11787621818479]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,5.0979884614012905,3.9884317100623283,4.29448592097543,4.8815503818325086,6.0561126071704248,9.4418940321379257,9.7199200018798013,10.045617576533596,10.34586108536249,10.794740484496836,10.441871420151811,10.656272608788784,10.790711189467173,10.950862538529096,11.192498926459217,11.694559553163751,6.9856144793490831,6.4239259074857307,7.6250786527417738,8.8104561721338861,9.9419550454125041,10.943785562332934,11.941436401675418,12.925009077489607,13.874880299212293]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,577.49377353397904,527.95497607248274,509.63954449556263,530.54317142495086,535.71390170337179,537.81654071210551,548.86442193322534,555.89970253031015,557.45071068988682,560.67716083068638,565.9822886219938,570.73289669684721,575.6062216914961,579.75840838576426,584.29727632478307,591.80410598297999,551.07549344421852,543.63503225042302,551.24824235477911,558.27866554585682,563.89666300961323,568.98994291262977,574.24943637561614,579.54495153790936,584.69000316237657]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,341.22408364154103,310.74850629449088,301.53204954593753,318.28206562876812,330.02749588306324,326.48441338468751,328.51194655257416,327.983282634109,324.16819045068706,321.30281276722559,319.56990496634671,317.49900315205673,315.45937094810677,312.97381000641002,310.65836205550329,309.8180414415927,283.97921966186573,275.67289092413807,274.98341431437302,273.86803929936872,271.94179374341161,269.6613447231332,267.36230863149677,264.98182714030469,262.43613362626644]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,339,341,null,null,null,330,null,null,null,null,321,null,null,null,null,311,null,null,null,null,274,null,null,null,null,262]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,638.82530097761935,622.47867913416133,618.57831720891193,611.99123451142486,601.49149686392491,589.43274855335574,575.2028881504923,574.87826711627304,574.52559589061786,574.11516589872622,573.6279228779058,573.05123137595422,572.36296337501312,571.5515493933475,570.59621094538568,569.46933740190332,568.15448939141652,567.38002104769407,566.55400103305328,565.66092698656246,558.82223726198242,550.50731490062822,543.01266096642644,536.34636287319802,530.51195346511247,525.50778033568952,521.32635157504171]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,341.22408364154103,310.74850629449088,301.53204954593753,318.28206562876812,330.02749588306324,326.48441338468751,328.51194655257416,327.983282634109,324.16819045068706,321.30281276722559,319.56990496634671,317.49900315205673,315.45937094810677,312.97381000641002,310.65836205550329,309.8180414415927,283.97921966186573,275.67289092413807,274.98341431437302,273.86803929936872,271.94179374341161,269.6613447231332,267.36230863149677,264.98182714030469,262.43613362626644]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,638.82530097761935,961.27063191218986,959.80240085045295,922.73974080591574,903.02354640986243,907.71481418212386,905.23038403355554,901.36268050096055,903.03754244319202,902.09844853283516,897.79611332859281,894.35404414317986,891.93286834135984,889.05055254540423,886.05558189349244,882.44314740831328,878.81285144691981,877.19806248928671,850.53322069491901,841.33381791070053,833.80565157635544,824.37535419999699,814.95445470983805,806.00770759633122,797.8742620966093,790.48960747599426,783.76248520130821]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,961,960,null,null,null,905,null,null,null,null,894,null,null,null,null,879,null,null,null,null,824,null,null,null,null,784]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2216.6465408439935,2008.7003056985629,1920.8399351852295,1991.3419392823587,2014.2478907340255,1962.0421141944078,1959.6287825357385,1942.1982030953075,1905.8148504491387,1875.5945729533773,1852.4600708498699,1827.8637119334585,1803.9177777691516,1777.8700358136416,1753.2460383935584,1737.2829348686141,1582.2852603379674,1526.3596180303837,1513.0872946068062,1497.6953188988093,1478.1296749941412,1456.9324533965307,1435.9343669864811,1414.7952075775174,1393.0716390214352]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2231,2217,null,null,null,2014,null,null,null,null,1876,null,null,null,null,1753,null,null,null,null,1498,null,null,null,null,1393]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,9206.606556758401,9247.4159369094323,9205.6246035503536,9082.3013577784077,8880.7397230190054,8538.9069759227114,8448.7912587381215,8357.9201044118472,8265.8764549265998,8172.8303270235801,8078.4250729716405,7982.4335819838143,7885.4950621214603,7787.1406127963501,7686.9024382147591,7584.777004501836,7492.0406278334303,7398.7982806929767,7304.9007555898797,7121.3310430434958,6919.0346833188387,6732.7461760601955,6561.9726234394357,6406.167482571972,6264.7266618276326,6136.9847577744004]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2216.6465408439935,2008.7003056985629,1920.8399351852295,1991.3419392823587,2014.2478907340255,1962.0421141944078,1959.6287825357385,1942.1982030953075,1905.8148504491387,1875.5945729533773,1852.4600708498699,1827.8637119334585,1803.9177777691516,1777.8700358136416,1753.2460383935584,1737.2829348686141,1582.2852603379674,1526.3596180303837,1513.0872946068062,1497.6953188988093,1478.1296749941412,1456.9324533965307,1435.9343669864811,1414.7952075775174,1393.0716390214352]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11437.468135735146,11464.062477753425,11214.324909248917,11003.141292963637,10872.081662301363,10553.154866656736,10410.83337293253,10317.548886947585,10208.074658021907,10078.645177472719,9954.0196459250183,9834.8936528336835,9713.3587740549192,9591.0583905655021,9464.7724740284011,9338.0230428953946,9229.323562702044,8981.0835410309446,8831.2603736202636,8634.4183376503024,8416.7300022176478,8210.8758510543375,8018.9050768359666,7842.1018495584531,7679.52186940515,7530.0563967958351]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11437,11464,null,null,null,10553,null,null,null,null,9954,null,null,null,null,9338,null,null,null,null,8417,null,null,null,null,7530]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,16.003991242435159,14.643336354143198,14.298388572490467,15.198648113506691,15.887706744221029,15.739446385594784,15.844674363562337,15.826636517527685,15.649928220590773,15.518875258405689,15.44239076860269,15.349457813758594,15.257908981138868,15.144691826939495,15.039589306857469,15.005845078200934,13.76071702951378,13.364392901708948,13.33712646356372,13.289163344084477,13.201785919004633,13.097119442656689,12.991448091012296,12.8817148332855,12.763840108992257]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.486795321678819,18.14211211635644,18.768800157822035,19.36671264589155,19.936075771266019,20.47809816410863,20.776463271626511,21.064830889356674,21.342138504534731,21.607614456558775,21.860204253658104,22.098886189022643,22.323091915187401,22.531685659351261,22.723475023621379,22.897527889203875,23.098197579379523,23.289762744092894,23.471432340303441,23.288249012983332,23.01027719695178,22.776375000189823,22.587172698882711,22.443022251933115,22.343959184213237,22.289663029512841]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,52.529662064744358,53.358064490104731,52.624097643278368,52.877062349695152,54.346685016085843,55.577766039642796,55.727870788534425,56.121466384232136,56.380736153375544,56.469503808462676,56.591040643376921,56.753238088938467,56.884510860259127,57.001555771803261,57.080127981874007,57.149078327374475,57.316003788893589,56.262440904919806,56.047786373325522,55.837336607860188,55.511401672349393,55.19012205050759,54.896253272852526,54.646431474258542,54.437635148811871,54.265464269818224]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,135.59383993256091,135.616780707441,135.58577414514889,135.57293067991102,135.58068134695418,135.60753664575057,134.81382095808843,134.13602494189044,133.47812603966119,132.84091677406485,132.22184362541009,131.62344211499314,131.0375592037723,130.46414703519878,129.89302270778282,129.31508860746052,128.73023654560347,128.13561980437555,127.53039922224534,126.91459114992003,126.28890976765628,125.65233150578226,125.00469780560806,124.34585044688676,123.67563153860176,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,71.488191302981065,71.511132077861149,71.480125515569028,71.467282050331136,71.475032717374319,71.50188801617071,71.349228814804363,71.306078720039224,71.276479280028511,71.261286482028481,71.258009636294105,71.269246465768305,71.286905511039706,71.31099987939352,71.331407023535604,71.339089080055786,71.333997013472796,71.313342667566175,71.27634485680403,71.223077328133144,71.154311084087254,71.069078809048932,70.967277635842066,70.848804478818437,70.713556030214107,70.561428756514758]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,6.1426697262437342,5.5980108872388898,5.4372597706714565,5.7465355717217719,5.9696863410298793,5.9056967417676489,5.9459879310083821,5.9400757383740217,5.8746327817737631,5.8263664685373415,5.7986251917416913,5.7647286280513148,5.731379690163533,5.6899102896512463,5.6515068566404443,5.6399472660583081,5.1730416600976907,5.0251442544172429,5.0160291200809652,4.9991714495522555,4.9675226365168559,4.9293985585949569,4.8909240438378312,4.8509468281906249,4.8079281254542847]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.486795321678819,18.14211211635644,18.768800157822035,19.36671264589155,19.936075771266019,20.47809816410863,20.776463271626511,21.064830889356674,21.342138504534731,21.607614456558775,21.860204253658104,22.098886189022643,22.323091915187401,22.531685659351261,22.723475023621379,22.897527889203875,23.098197579379523,23.289762744092894,23.471432340303441,23.288249012983332,23.01027719695178,22.776375000189823,22.587172698882711,22.443022251933115,22.343959184213237,22.289663029512841]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,32.252992975516172,32.954904992293528,33.036934194754281,33.474095566256359,34.352734492681144,35.117907654831868,35.352283163087513,35.680941970058413,35.952337392602111,36.152370388025886,36.356693871888801,36.567634530457688,36.757943692932074,36.93318849920815,37.08350846296598,37.21915789553767,37.408267995131183,37.132927553883938,37.166699744414039,36.974401282757654,36.679571796197386,36.414020786400037,36.186694407171018,36.004069445464303,35.865029162097215,35.76771430466048]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,60.833597896705577,60.833597896705577,61.11427094493979,61.393558163049185,61.671439046811017,61.947892922757639,62.101223289291092,62.242315168152039,62.368848808393729,62.477955864052369,62.566047930681179,62.628576496223687,62.700037713986539,62.782492965251372,62.878690758393667,62.992379059380028,63.128805020563682,63.265634366553506,63.402868441572281,63.540508594625081,63.678556179517066,63.817012554871262,63.955879084146439,64.095157135655001,64.234848082581067,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478,64.374953302998478]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,60.114933120182663,60.114933120182663,60.395606168416876,60.674893386526257,60.952774270288089,61.229228146234718,61.382558512768171,61.523650391629126,61.650184031870808,61.759291087529441,61.847383154158251,61.909911719700759,61.981372937463611,62.063828188728451,62.160025981870753,62.273714282857107,62.410140244040754,62.546969590030585,62.684203665049367,62.82184381810216,62.959891402994145,63.098347778348348,63.23721430762351,63.376492359132072,63.516183306058146,63.656288526475549]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Comparison_BH700","index":39,"n_rows":119,"n_cols":94,"rows_kept":119,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_Comparison_BH700",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer"]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","number","n/a","Mid-year",null,null,null,null,null,null,1608245.1200933771,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529141.440166489,1534787.9189961627,1540287.7865355744,1545634.4929526867,1550782.4285933932,1555750.7900598822,1560421.9598688954,1564709.8212017627,1568711.8051357868,1572456.5357411702,1576023.2370188839,1579559.7618333769,1583107.1784020844,1586665.4991643974,1590234.7366972093,1593814.9034475992,1597406.0122005381,1601008.0758562193,1604621.1074228892,1608245.1200933771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","number","n/a","Mid-year",null,null,null,null,null,null,1529141.440166489,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529141.440166489,1534787.9189961627,1540287.7865355744,1545634.4929526867,1550782.4285933932,1555750.7900598822,1560421.9598688954,1564709.8212017627,1568711.8051357868,1572456.5357411702,1576023.2370188839,1579559.7618333769,1583107.1784020844,1586665.4991643974,1590234.7366972093,1593814.9034475992,1597406.0122005381,1601008.0758562193,1604621.1074228892,1608245.1200933771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","PJ","n/a","End-year",null,null,null,null,null,null,87.144740694837196,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.019616076582196,73.705598964715449,72.408296874453043,71.126589498213349,69.862757163476175,68.618397304497705,67.390801294338615,66.18313171899905,64.99881242655303,63.838854273394375,62.708626971799546,61.61157586922473,60.549700763346237,59.525003387843853,58.539461530863449,57.59500848612457,56.693508996495929,55.836736837316437,55.026354584748482,54.263894714978122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","PJ","n/a","End-year",null,null,null,null,null,null,54.263894714978122,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.019616076582196,73.705598964715449,72.408296874453043,71.126589498213349,69.862757163476175,68.618397304497705,67.390801294338615,66.18313171899905,64.99881242655303,63.838854273394375,62.708626971799546,61.61157586922473,60.549700763346237,59.525003387843853,58.539461530863449,57.59500848612457,56.693508996495929,55.836736837316437,55.026354584748482,54.263894714978122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,468.78712047331209,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,457.57632772551813,468.28826586111376,437.44750022188805,390.35708722509696,372.10896851222412,458.5094495567069,460.34577142677887,462.44881750827682,464.11429187760166,465.77961265883465,466.9512274337286,467.13849263069244,467.48675724703082,468.10930819207897,468.45114406695905,404.20342677154031,409.0938894568522,413.71806534329562,418.09406882376589,422.2706011514781,423.41187741301565,424.49155176610304,425.51442716217855,426.47969841264467,427.39068094794732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,372.10896851222412,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,457.57632772551813,468.35739786111372,437.5857642218881,390.56448322509698,372.38549651222411,458.85510955670691,460.69143142677888,462.79447750827683,464.45995187760167,466.12527265883466,467.29688743372861,467.48415263069245,467.83241724703078,468.45496819207898,468.78712047331209,404.5090441613624,409.369022610966,413.9831164064143,418.35550174616856,422.52841593316475,423.66607405398634,424.74213026635778,425.76160996882226,426.72348428187274,427.63024971008065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net capex","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,219.45238145339931,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,215.71362496140142,216.72073195143659,217.95231372227605,218.66012005803148,219.45238145339931,218.95534159768587,217.59387595105878,216.50372355049143,215.78749769083396,214.88071551058812,146.94350640732185,149.12795697356708,151.1977112951453,153.16543887512472,155.07490609276243,155.60441059212982,156.12947551497837,156.65278089988399,157.17123869301136,157.68534656918789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,112.92365095880783,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,215.71362496140142,216.72073195143659,217.95231372227605,218.66012005803148,219.45238145339931,218.95534159768587,217.59387595105878,216.50372355049143,215.78749769083396,214.88071551058812,146.94350640732185,149.12795697356708,151.1977112951453,153.16543887512472,155.07490609276243,155.60441059212982,156.12947551497837,156.65278089988399,157.17123869301136,157.68534656918789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,3927.2808453082189,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3740.947545743225,3641.3864507679814,3507.2808453082189,3323.4626061421936,3115.6272292931562,3144.2194749752357,3167.5702793120245,3186.1087671233527,3199.1555885707871,3205.9584179748135,3208.436724474554,3206.6372078035547,3200.4169222153278,3210.3017558637275,3257.8770325108658,3233.3382673076517,3206.3991560829763,3176.7940345508437,3144.3194335771377,3109.2761600149156,3069.912739174014,3026.0126128147713,2977.7077010670509,2926.4471780506083,2870.5554632003632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,2870.5554632003632,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3844.2194749752357,3867.5702793120254,3886.1087671233527,3899.1555885707876,3905.9584179748135,3908.4367244745545,3906.6372078035547,3900.4169222153282,3890.6914001590849,3876.7862869096443,3790.513549028537,3743.157080584102,3706.2248211095152,3666.4230821933552,3624.0526706886794,3577.3621119053232,3526.5853277676124,3471.4012393986045,3411.6006048090621,3347.1387284147277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,47.575276647138708,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-124.57438568746551,-99.561094975243833,-134.10560545976259,-183.81823916602485,-207.83537684903717,28.592245682079096,23.350804336789025,18.538487811327769,13.046821447434695,6.8028294040259425,2.4783064997409952,-1.7995166709996511,-6.2202855882264316,9.8848336483993364,47.575276647138708,-24.538765203214098,-26.939111224674832,-29.605121532132642,-32.474600973706771,-35.043273562221799,-39.363420840901938,-43.900126359242932,-48.304911747720013,-51.260523016442477,-55.891714850245535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,-207.83537684903717,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,28.592245682079096,23.350804336789025,18.538487811327769,13.046821447434695,6.8028294040259425,2.4783064997409952,-1.7995166709996511,-6.2202855882264316,-9.7255220562434488,-13.905113249440717,-86.272737881107219,-47.356468444434597,-36.932259474586544,-39.801738916160645,-42.370411504675673,-46.690558783355783,-50.776784137711616,-55.18408836900781,-59.800634589542227,-64.461876394334155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,2522.9757718614483,0,0,0,0,2498.2318593976884,2407.541718657732,2329.2425742734472,2240.1963720842991,2131.9837282613353,2023.7626528547562,2056.1992451351662,2063.8488485000539,2068.5152443424677,2069.8008508203729,2067.3167034028852,2062.3076298428609,2054.9808258741577,2045.3740871628668,2046.4573195366793,2071.8391627755104,2051.5803265843024,2029.9321580345561,2006.6828562784697,1981.7153869124049,1955.2309406048028,1926.1413182506017,1894.329049535896,1859.895490829784,1823.7621108889969,1784.8992217266573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,1784.8992217266573,0,0,0,0,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2513.9724645463057,2519.9379220039946,2522.9757718614483,2522.6892944929536,2518.7017507785645,2512.2511583774385,2503.5774349982776,2492.741382053603,2480.182393873366,2465.4330334684505,2405.11272930116,2369.7470466324507,2341.1079626651735,2310.772550436272,2278.9419618738475,2244.5279587780806,2207.6950386016738,2168.2596682356511,2126.1097644965434,2081.2366762974466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,738.22856113443822,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,738.22856113443822,685.24387907552921,663.73895288604115,681.58804469344102,683.86225417361163,519.38339035068509,529.9102367706306,537.09336616295627,539.76867858009371,543.95144986599769,549.256577657305,554.0071857321584,558.88051072680753,540.51793771425253,497.45415119342323,506.13884565010352,514.32113544545211,522.39747838226594,530.1857621886561,537.39125908176788,543.18433024755848,548.96988266315475,554.39079421482393,557.94375078619498,563.25835820960003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,497.45415119342323,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,577.49377353397904,527.95497607248274,509.63954449556263,530.54317142495086,535.71390170337179,537.81654071210551,548.86442193322534,555.89970253031015,557.45071068988682,560.67716083068638,565.9822886219938,570.73289669684721,575.6062216914961,579.75840838576426,584.29727632478307,591.80410598297999,551.07549344421852,543.63503225042302,551.24824235477911,558.27866554585682,563.89666300961323,568.98994291262977,574.24943637561614,579.54495153790936,584.69000316237657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual network (Jemena) bill - Residential"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,436.19754157624766,0,0,0,0,338.79195277802859,436.19754157624766,399.51692197280011,385.17476727034904,396.95377387775102,404.63318384350623,301.66450643370297,302.25693352030066,300.75873764106194,296.65574697709405,293.32611208871413,290.51713218980564,287.36663899183554,284.22121718938143,269.41702686920235,242.94780432697985,242.09394500947289,240.81503339313954,239.30852253858234,237.49673235478821,235.26015398145782,232.26264273961476,229.13469554776739,225.73209375632368,221.47028477067619,217.81123508856007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,217.81123508856007,0,0,0,0,338.79195277802859,341.22408364154103,310.74850629449088,301.53204954593753,318.28206562876812,330.02749588306324,326.48441338468751,328.51194655257416,327.983282634109,324.16819045068706,321.30281276722559,319.56990496634671,317.49900315205673,315.45937094810677,312.97381000641002,310.65836205550329,309.8180414415927,283.97921966186573,275.67289092413807,274.98341431437302,273.86803929936872,271.94179374341161,269.6613447231332,267.36230863149677,264.98182714030469,262.43613362626644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1054.7758587851595,0,0,0,638.82530097761935,961.27063191218986,1054.7758587851595,1011.508156484225,986.66626413427389,986.38652243110675,979.83607199399853,876.542773549976,876.78252941091853,874.87390353978822,870.28366985499986,866.37734346466834,862.8800955648187,858.91818838518304,854.81742813476717,838.88636427110566,811.10229371839637,809.47396605716699,807.3690344261928,804.9694495251448,796.31896961677057,785.76746888208606,775.2753037060412,765.48105842096538,756.24404722143618,746.97806510636565,739.13758666360172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,739.13758666360172,0,0,0,638.82530097761935,961.27063191218986,959.80240085045295,922.73974080591574,903.02354640986243,907.71481418212386,905.23038403355554,901.36268050096055,903.03754244319202,902.09844853283516,897.79611332859281,894.35404414317986,891.93286834135984,889.05055254540423,886.05558189349244,882.44314740831328,878.81285144691981,877.19806248928671,850.53322069491901,841.33381791070053,833.80565157635544,824.37535419999699,814.95445470983805,806.00770759633122,797.8742620966093,790.48960747599426,783.76248520130821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Residential"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,122.9938835098185,0,0,0,0,52.529662064744358,57.812481578224322,56.807112982280579,56.843327564566017,58.103427036100797,59.169325247746976,54.531330988362775,54.855143694074251,55.067032069132011,55.141280441030553,55.239770406330742,55.349337836898101,55.427764703847991,55.490651513809738,54.972430671443028,53.871075529582996,54.035829095409461,54.170843661429927,54.284871981932611,54.01917379523762,53.637993969603322,53.263843453205091,52.927923828358459,52.623570517017448,52.322383371695864,52.095088331318735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,52.095088331318735,0,0,0,0,52.529662064744358,53.358064490104731,52.624097643278368,52.877062349695152,54.346685016085843,55.577766039642796,55.727870788534425,56.121466384232136,56.380736153375544,56.469503808462676,56.591040643376921,56.753238088938467,56.884510860259127,57.001555771803261,57.080127981874007,57.149078327374475,57.316003788893589,56.262440904919806,56.047786373325522,55.837336607860188,55.511401672349393,55.19012205050759,54.896253272852526,54.646431474258542,54.437635148811871,54.265464269818224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,122.9938835098185,0,0,0,0,135.59383993256091,71.511132077861149,71.480125515569028,71.467282050331136,71.475032717374319,71.50188801617071,71.349228814804363,71.306078720039224,71.276479280028511,71.261286482028481,71.258009636294105,71.269246465768305,71.286905511039706,71.31099987939352,71.331407023535604,71.339089080055786,71.333997013472796,71.313342667566175,71.27634485680403,71.223077328133144,71.154311084087254,71.069078809048932,70.967277635842066,70.848804478818437,70.713556030214107,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,70.713556030214107,0,0,0,0,135.59383993256091,71.511132077861149,71.480125515569028,71.467282050331136,71.475032717374319,71.50188801617071,71.349228814804363,71.306078720039224,71.276479280028511,71.261286482028481,71.258009636294105,71.269246465768305,71.286905511039706,71.31099987939352,71.331407023535604,71.339089080055786,71.333997013472796,71.313342667566175,71.27634485680403,71.223077328133144,71.154311084087254,71.069078809048932,70.967277635842066,70.848804478818437,70.713556030214107,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185,122.9938835098185]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,2833.6094021879658,0,0,0,0,2230.8615789767441,2833.6094021879658,2582.5056180253619,2453.6664547356777,2483.5540020691774,2469.5867685114372,1812.884296204367,1803.0132324353092,1780.9843084695553,1744.0666441516046,1712.2815054148987,1684.0490262564056,1654.3896082152341,1625.2860232560772,1530.442624572783,1371.1115730295055,1357.5248147040761,1341.7815509862392,1325.0155422570156,1306.8180462179978,1286.5613389676553,1262.4551007776251,1237.9741504494455,1212.3491632594857,1182.4776849639334,1156.192366003271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1156.192366003271,0,0,0,0,2230.8615789767441,2216.6465408439935,2008.7003056985629,1920.8399351852295,1991.3419392823587,2014.2478907340255,1962.0421141944078,1959.6287825357385,1942.1982030953075,1905.8148504491387,1875.5945729533773,1852.4600708498699,1827.8637119334585,1803.9177777691516,1777.8700358136416,1753.2460383935584,1737.2829348686141,1582.2852603379674,1526.3596180303837,1513.0872946068062,1497.6953188988093,1478.1296749941412,1456.9324533965307,1435.9343669864811,1414.7952075775174,1393.0716390214352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,12081.025339097398,0,0,0,0,11437.468135735146,12081.025339097398,11788.130221575715,11535.967812514085,11364.293725088182,11008.493744434149,10261.675554942489,10160.933336847156,10046.860763396155,9916.8969711751852,9790.7065783865401,9666.4826082402196,9539.8846703366944,9412.4266360524271,9217.3450627875427,8955.8885775313411,8849.5654425375069,8740.5798316792152,8629.9162978468958,8428.1490892614929,8205.5960222864942,7995.2012768378208,7799.9467738888816,7618.5166458314579,7447.2043467915664,7293.1771237776711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,7293.1771237776711,0,0,0,0,11437.468135735146,11464.062477753425,11214.324909248917,11003.141292963637,10872.081662301363,10553.154866656736,10410.83337293253,10317.548886947585,10208.074658021907,10078.645177472719,9954.0196459250183,9834.8936528336835,9713.3587740549192,9591.0583905655021,9464.7724740284011,9338.0230428953946,9229.323562702044,8981.0835410309446,8831.2603736202636,8634.4183376503024,8416.7300022176478,8210.8758510543375,8018.9050768359666,7842.1018495584531,7679.52186940515,7530.0563967958351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Commercial"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,37.408267995131183,0,0,0,0,32.252992975516172,34.664604315466342,34.636061937428586,34.982350442901854,35.773140537388038,36.467409020434445,34.903321933692787,35.205732492118216,35.459276106360036,35.653785063808975,35.849376462091719,36.040469307782111,36.210839920697218,36.365642448910542,36.291639684708052,35.98736526411534,36.175414250587032,36.346637155388549,36.503826451920162,36.290598993105654,35.974825676487129,35.689207295631086,35.445868886795296,35.242517752088723,35.068475750395244,34.950169472665173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,32.954904992293528,0,0,0,0,32.252992975516172,32.954904992293528,33.036934194754281,33.474095566256359,34.352734492681144,35.117907654831868,35.352283163087513,35.680941970058413,35.952337392602111,36.152370388025886,36.356693871888801,36.567634530457688,36.757943692932074,36.93318849920815,37.08350846296598,37.21915789553767,37.408267995131183,37.132927553883938,37.166699744414039,36.974401282757654,36.679571796197386,36.414020786400037,36.186694407171018,36.004069445464303,35.865029162097215,35.76771430466048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer gas price based on BB revenue"]
[]
[null,null,"End-customer Gas Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,59.169325247746976,0,0,0,0,52.529662064744358,57.812481578224322,56.807112982280579,56.843327564566017,58.103427036100797,59.169325247746976,54.531330988362775,54.855143694074251,55.067032069132011,55.141280441030553,55.239770406330742,55.349337836898101,55.427764703847991,55.490651513809738,54.972430671443028,53.871075529582996,54.035829095409461,54.170843661429927,54.284871981932611,54.01917379523762,53.637993969603322,53.263843453205091,52.927923828358459,52.623570517017448,52.322383371695864,52.095088331318735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,52.095088331318735,0,0,0,0,52.529662064744358,53.358064490104731,52.624097643278368,52.877062349695152,54.346685016085843,55.577766039642796,55.727870788534425,56.121466384232136,56.380736153375544,56.469503808462676,56.591040643376921,56.753238088938467,56.884510860259127,57.001555771803261,57.080127981874007,57.149078327374475,57.316003788893589,56.262440904919806,56.047786373325522,55.837336607860188,55.511401672349393,55.19012205050759,54.896253272852526,54.646431474258542,54.437635148811871,54.265464269818224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"End-customer Gas Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,23.471432340303441,0,0,0,0,17.486795321678819,18.14211211635644,18.768800157822035,19.36671264589155,19.936075771266019,20.47809816410863,20.776463271626511,21.064830889356674,21.342138504534731,21.607614456558775,21.860204253658104,22.098886189022643,22.323091915187401,22.531685659351261,22.723475023621379,22.897527889203875,23.098197579379523,23.289762744092894,23.471432340303441,23.288249012983332,23.01027719695178,22.776375000189823,22.587172698882711,22.443022251933115,22.343959184213237,22.289663029512841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,18.14211211635644,0,0,0,0,17.486795321678819,18.14211211635644,18.768800157822035,19.36671264589155,19.936075771266019,20.47809816410863,20.776463271626511,21.064830889356674,21.342138504534731,21.607614456558775,21.860204253658104,22.098886189022643,22.323091915187401,22.531685659351261,22.723475023621379,22.897527889203875,23.098197579379523,23.289762744092894,23.471432340303441,23.288249012983332,23.01027719695178,22.776375000189823,22.587172698882711,22.443022251933115,22.343959184213237,22.289663029512841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Calc|Charts_ET300","index":40,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_ET300",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3433830036089976E-2]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,362266.62849862967,361226.35075416922,359676.41275457729,357136.73559036432,353031.51457606297,346066.49705567857,334979.99017514096,318557.70707940572,295360.20920042426,265149.12165375915,229825.83813449938,193353.84837890606,159470.58419796874,128864.53247599141,99579.072921211657,70768.221739661254,45031.334129597992,26286.07985993426,15895.641325077542,11710.690291179699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1126885.8991791785,1123649.9557351996,1118828.635914545,1110928.5806522653,1098158.661178306,1076492.9061409582,1042006.6264452341,990922.59662551642,918763.22228733636,824787.00179941067,714908.51181668625,601456.79493920668,496057.70592594519,400852.8888055206,309755.97612539423,220135.40556830866,140076.8700726791,81766.882203917252,49445.829834992546,36427.897908997766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34670.880722297887,34280.736579674835,33895.576597675521,33467.868906627613,32897.695803377945,32063.382739040957,30847.861998855005,29135.225884320367,26816.97295906267,23909.758172007489,20676.288932704112,17591.392070161797,15090.634155428013,13267.700423271572,11830.212863221335,10393.81214814108,8754.9601830139218,6926.4463246527885,5071.8852156899466,3446.3473638730038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,374.19622401828366,368.64590439686026,363.20888119886934,357.88284175036813,352.66552058508898,347.55469848080872,342.54820151538695,337.6439001420747,332.83970828369672,328.13358244532532,323.52352084506606,319.00756256258626,313.6293751749829,305.54893843641446,293.08980532030864,274.64397990028732,248.99579856829888,216.52358800271708,180.56216627570626,147.3337087426919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1524197.6046241242,1519525.6889734406,1512763.8341479967,1501891.0679910076,1484440.5370783322,1454970.3406341586,1408177.0268207453,1338953.1734893846,1241273.2441551071,1114174.0152076227,965734.16240473487,812721.04295083706,670932.55365451693,543290.67064322007,421458.35171514755,301572.08343601128,194112.16018385932,115195.93197650701,70593.918542035739,51732.269272793164]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,5.9965599544803876,5.9777388939890415,5.9466693844670688,5.8959898553786267,5.8145274429906575,5.6708801886849294,5.4555902583866649,5.1392108382126276,4.703929580495827,4.1587768271654584,3.5543034292322968,2.9653441545231503,2.4348551266039178,1.9401489707429651,1.4415296245518709,0.9566801628062348,0.56131846683672504,0.31542793581145862,0.20604402431416011,0.17261593869304573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.653219271926524,18.594673477180823,18.498027003505271,18.340380556899099,18.086979231434565,17.640142419543281,16.970450078038244,15.986303376858027,14.632294277176644,12.936513042309128,11.056205845969124,9.224157708907434,7.5739902405182962,6.0351308827374197,4.4840989463723222,2.9759003470971508,1.7460671656361895,0.9811869631664738,0.64093153314185813,0.53694834683760129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.841643212812436,10.702034308601402,10.564242322745352,10.424544637743601,10.278835681853291,10.121980880746369,9.9499477118404567,9.7574097132324695,9.5413095613622083,9.3061965069664989,9.0681958532197431,8.8091427513578981,8.4987978619954632,8.0891836021358383,7.5083807574439758,6.6867230061240939,5.5928957094859797,4.284118666904507,2.9456834753916366,1.8421436993428562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,40.013214114340762,39.363717858278015,38.724982676897518,38.096826361180781,37.479069859681616,36.871537222498631,36.274055546265139,35.686454920137258,35.1085683727621,34.540231820207545,33.981284014835978,33.431566495104377,32.825526132460567,32.10245587184766,31.208013512029904,30.086185005005838,28.709513839841261,27.131210640968174,25.526403714231492,24.146151311954508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.504636553560118,74.638164538049281,73.733921387615212,72.757741411202119,71.659412215960131,70.304540711473209,68.650043594530501,66.56937884844038,63.986101791796784,60.94171819664863,57.659989143257143,54.430211109892859,51.333169361578243,48.166919327463887,44.64202284039807,40.705488521033317,36.609795181800152,32.711944206850617,29.319062747079148,26.69785929682801]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,91.400955272066696,91.400955272066724,91.400955272066696,91.400955272066696,91.400955272066682,91.400955272066724,91.400955272066724,91.400955272066682,91.400955272066696,81.591891798263504,72.33144847459306,66.138384857073291,59.784625993711501,53.30486266044889,48.42643462443602,42.289515865472403,36.151342594479544,30.011964655197925,23.949773589923911,17.886163931369161]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,1.1982567364016277,1.1806440858408658,1.1745009848246337,1.1603050288299062,1.1445844322485912,1.1312878328530269,1.0961830918682032,1.0674930872225767,1.0501362697169125,1.0273976382716878,1.0239265156262463,1.0265263865929226,1.0291328589405964,1.0317459494309575,1.0343656748682564,1.0369920520994111,1.0396250980141153,1.0422648295449484,1.0449112636674829,1.0475644174003953]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92.947119933822123,92.947119933822123,61.96474662254807,61.96474662254807,61.96474662254807,46.473559966911061,49.299080712661471,49.299080712661471,49.299080712661471,55.761301797568585,55.761301797568585]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.31519375568035,256.52994031370639,253.99795602166475,251.66106626715677,254.61634840478388,239.73275944651499,238.93840928436538,238.00904559838239,236.8116819396713,235.1823277727182,233.05033323334646,229.73645859834846,224.84878163844763,217.86460623703206,191.88159608240318,164.42358030961014,142.42885244546892,121.35224058117214,101.41819898544102,84.480689208114313,68.292962206866264,66.187260902842326,64.172678306119337,62.025607969939465,59.975340754322836]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,465.97410155906175,434.99568904275384,387.77897877982269,369.41542683523789,332.33197145498332,331.52000864227296,330.58450185527374,329.37294224056791,327.72786747703344,325.58257633826622,322.2335969622834,317.31722999773689,310.31569777881566,367.44800545276053,330.72607523365156,271.55851031168322,244.13074605637232,217.71955421786893,180.41504947432963,160.91855083709956,152.67730930799746,144.52598850352368,142.78159462109946,134.67037090066097]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,10.744774140982802,10.748672994828828,10.747566800089027,10.73915110348454,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223131,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,9.8376553075378688,8.9433230068526122,8.0489907061673485,8.0489907061673502,8.0489907061673485]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,16.403304768300508,16.393911991187249,16.386873239967262,16.361684619462181,16.337095453143281,16.325528874833434,16.294991613119489,16.270034466139919,16.254935944862673,14.317476719210795,12.396778106008643,11.12058696201548,9.8444015604973636,8.5682219160351245,7.6116612296573853,6.6551063296083308,5.69855723058014,4.7420139473022926,3.5938523906530957,2.4456966793254966]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,16.616636770479481,16.622666291186995,16.620955577127535,16.607940824857042,16.596862583732193,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,14.522254760765664,12.447646937799142,11.064575055821463,9.681503173843776,8.2984312918660947,7.2611273803828329,6.2238234688995711,5.1865195574163101,4.1492156459330474,2.9046065282928395,1.6599974106526294]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,33.32564859786288,33.335624363228177,33.3314554035681,33.30365113817173,33.279549645918799,33.277954060563538,33.273741508996878,33.270298722620247,33.268215913098658,29.415768240924574,26.120532690735768,23.904641464206517,21.526216356642244,19.020345240271212,17.122202583857039,14.845496760461003,12.567522865274389,10.288331314615,7.7995859256747693,5.309406511617774]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,9.2999896603144272,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,8.1320628814761697,6.970339612693861,6.1958574335056538,5.4213752543174465,4.6468930751292401,4.0660314407380858,3.4851698063469305,2.9043081719557753,2.3234465375646201,1.6264996946505992,0.92955285173657665]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.8186262684693633,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443633,6.8140779390443642,5.9623181966638192,5.1105584542832725,4.5427186260295764,3.9748787977758786,3.4070389695221821,2.9811590983319096,2.5552792271416362,2.1293993559513638,1.7035194847610911,1.192527513329193,0.68153554189729448]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,93.217419940697042,93.233783174577056,93.218098244135618,93.131043614759278,93.053359380320259,93.040197216655145,93.005447403374532,92.977047470018348,92.9598661392195,83.081868407264153,73.777843409743824,67.56036714980182,61.180362751299839,54.672918101046989,49.774169341190387,43.602530899995344,37.429630188030593,31.255517636343402,25.166062758767847,19.075179701397118]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3631.5168436662311,3411.500750409426,3194.2094398856598,2979.8713381967123,2769.4025800608947,2618.6734247142772,2468.4653035955362,2318.5207957582788,2169.5445203363165,2020.6955184548838,1875.1271511252889,1734.4291804623351,1598.2899866253392,1467.0548345566747,1340.4042213997711,1217.1483982666539,1135.5746256154173,1067.0910722414865,998.70832109394132,930.84378552507133,862.97924995620122,795.11471438733122,730.25315331358775,669.0967378821108,607.94032245063397,546.78390701915703,489.24305228045472,456.7714123136243,424.56177358143935,392.35213484925436,360.14249611706941,327.93285738488441,295.732182699144,263.5392942244502,232.16236334064104,202.21361083760672,172.26485833457238,150.85891479199265,134.72579982300226,119.54331217607248,108.65765607902391,97.930780286100244,87.203904493176594,76.477028700252916,65.750152907329252,55.023277114405587,44.296401321481923,33.569525528558259,27.539021067752468,25.800919936743838,24.062818805735208,22.324717674726578,20.586616543717948,18.848515412709318,17.110414281700685,15.372313150692056,13.634212019683426,11.896110888674796,10.158009757666166,8.419908626657536,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,93.217419940697027,180.30957122060835,261.2427566650079,335.94644092610361,404.43527084031228,373.73818151331324,344.90206401640853,318.51592925503854,294.57979912239443,273.09215546761698,254.05129678290072,235.77465799740992,217.67466768750037,199.75130767347542,182.00443964803176,164.43394588310022,149.08516202469286,135.95875312383404,125.05444124987979,116.37037278513696,109.9049409634554,103.43950914177384,96.974077320092263,90.508645498410701,84.043213676729138,77.577781855047576,71.112350033366013,64.646918211684451,58.181486390002881,51.716054568321319,45.250622746639756,38.785190924958187,32.319759103276624,25.854327281595051,19.388895459913485,12.923463638231915,7.7520619421969368,3.8747214988208936,1.2911562281190507,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,93.040197216655173,179.69838397942314,259.9822089137233,333.90395204610411,391.60343911341971,360.60156290358634,331.45844392380468,304.76171767321813,280.51138415182675,258.70744335963053,239.11755064287294,220.21821324837802,201.49525011439522,182.94866124092454,164.578446627966,146.36255949295554,130.36520262864931,116.58609519827623,105.02500768274447,95.681801228085973,88.299645989489107,80.917490750892242,73.53533551229539,66.153180273698524,58.771025035101665,51.388869796504807,44.006714557907948,36.624559319311089,29.24240408071423,21.860248842117368,14.478093603520511,8.6019017451186901,4.2306553581881117,1.3635225378294553,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73.777843409743824,136.16097429496304,187.46460677684431,228.04987822575325,260.02255832450766,282.48378906214884,297.02853555603338,304.40637741603064,304.96314840280189,298.98150835186453,273.80006805287246,249.70503294140909,226.52880561685708,204.1037886785991,182.23916768431312,160.74046272009289,141.10804151631663,123.12438003323081,106.61989320571587,91.414296543110638,77.36782078541782,64.31104481175575,52.092103695778626,40.559051334109164,29.54597136748469,18.88685183496807,10.86093852786427,5.207605786134839,1.6662284702278527,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3820.9475457432245,3801.3864507679814,3747.2808453082184,3643.4626061421941,3515.6272292931562,3421.7232699545311,3324.6021283554041,3224.4528345464182,3121.0728586838572,3013.6461170895509,2905.4594267827556,2798.5359032379115,2692.4180588323798,2587.6190423437392,2473.7681191321617,2350.9725350134627,2263.3682903777544,2183.0126285370093,2097.2875702802708,2009.1803027560256,1916.7709444770569,1819.3573671831186,1720.1786089684801,1620.2823968102989,1516.2443912841329]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,93.217419940697027,93.233783174577056,93.218098244135618,93.131043614759307,93.053359380320288,93.040197216655173,93.005447403374546,92.977047470018348,92.959866139219542,83.081868407264182,73.777843409743824,67.560367149801849,61.18036275129986,54.672918101046996,49.774169341190401,43.602530899995358,37.4296301880306,31.255517636343409,25.166062758767847,19.075179701397129]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-234.00508776445903,-227.59846101761252,-233.20417691683843,-237.80920869637487,-240.75902780784497,-187.1213792793223,-190.35492477370454,-193.36739205312188,-196.51101947731973,-200.48010097462651,-201.22688752345047,-199.92897094821848,-199.09489187555016,-197.75888262786034,-196.93279161884195,-196.57342752844266,-155.1646117855102,-141.5360245920449,-140.3979763577851,-137.88143686543577,-136.01188917896391,-134.84320748196896,-130.43427585098198,-125.06227491694908,-123.11318522756343]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-44.57438568746548,-19.561094975243776,-54.105605459762529,-103.8182391660248,-127.83537684903713,-93.90395933862527,-97.121141599127483,-100.14929380898626,-103.37997586256043,-107.42674159430622,-108.1866903067953,-106.92352354484393,-106.11784440553181,-104.7990164886408,-113.85092321157776,-122.79558411869884,-87.604244635708355,-80.355661840745029,-85.725058256738095,-88.107267524245373,-92.409358278968554,-97.41357729393836,-99.178758214638563,-99.896212158181228,-104.0380055261663]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2459.0268932391764,2431.5878806347514,2393.490947857852,2337.2620400385667,2283.5835497614621,2244.9341604879032,2187.9209759207397,2131.4978331448947,2078.095359378317,2030.1561711734125,1996.9200372265948,1987.3466545297879,2010.8381025871072,2084.6490122366604,2220.2708781277611,2434.3889100489132,2784.9264024958552,3253.6990739923272,3860.3415880438765,4767.2096058354464,6355.9296425518269,9372.7119695121528,14932.633292287546,22952.152682181655,29309.450611739361]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,498","2,459","","","","2,284","","","","","2,030","","","","","2,220","","","","","4,767","","","","","29,309","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,196.02586154694151,191.54147185958018,186.46734841316282,179.13178831800366,175.26749377973377,173.13293130844391,167.51658165813518,157.29141208225008,147.98452773857119,142.89092808834374,137.76129574794348,132.69155599742697,127.6600172285403,122.69101020283499,117.29281033153497,111.4705026357606,107.31677942669191,103.50674511892586,99.442122844508816,95.264548989212955,90.88299307471749,86.264163946439055,81.561639410603505,76.825097058518054]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,129.09324062310674,123.89638094539494,130.03299296741196,136.1064730212502,141.87396163015839,101.37437368680624,106.89825965286227,112.27953526396558,117.86582839082169,124.35637271404447,127.72332369199796,129.06410688034626,130.83791862584479,132.09014948560696,133.82013204948211,136.23761974473112,97.823818248596282,86.331919948684785,87.153765905662652,86.728081492745957,87.007491550767938,88.092696641064904,86.059705919686138,83.106699088449275,83.594102378531431]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.31519375568035,256.52994031370639,253.99795602166475,251.66106626715677,254.61634840478388,239.73275944651499,238.93840928436538,238.00904559838239,236.8116819396713,235.1823277727182,233.05033323334646,229.73645859834846,224.84878163844763,217.86460623703206,284.82871601622531,257.37070024343228,204.39359906801698,183.3169872037202,163.38294560798909,130.95424917502538,117.59204291952773,115.4863416155038,113.4717590187808,117.78690976750805,115.73664255189142]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,13.984326004455273,12.877341710398873,13.185968378594566,13.775605296734184,14.952739979354675,9.1541669710673652,10.71535597887314,12.114095723998808,13.308781986975884,14.490872121608014,14.730576585841925,15.231535790033968,15.524022427494081,15.732857114122059,15.933244414896297,16.390020197962748,10.808576995235422,9.450674031519025,9.8976936093638646,10.307367387048249,10.842887994521055,11.347225381625204,11.367429367247865,11.245274038602011,11.633732653467629]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,644.21544747712562,593.01083762887936,573.15132891234794,592.58006809474375,596.35449508505974,525.52879388412236,529.68495622454464,529.91925824448197,525.27770439971891,522.01410034694186,518.39516159953007,511.79339701667215,503.90227868921346,493.34763006530142,557.27310268343876,527.29115051766109,424.49649694760922,386.41636061061592,363.94115024194144,327.43182089932844,310.70697145402966,305.80925671291141,297.16305825215386,293.70052230516285,287.78957464240852]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,380.64795813798236,345.74240176450832,332.60580649152928,345.11593357060946,352.85588080490015,303.01969657139796,305.30208462094367,305.83109755757727,304.40608400060972,305.18289619638881,308.71958102091128,314.22468675506445,324.86698223921502,342.35760500154134,401.4765210234217,417.69142619136699,373.71579548252942,378.72166446262014,401.27211446084328,483.13458495168123,546.61787668075635,677.61911681560855,837.54961517352217,992.10554854837369,1027.0678550280882]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","339","381","","","","353","","","","","305","","","","","401","","","","","483","","","","","1,027","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,622.86885093924684,605.17891893914577,595.41149702791677,582.83163008710346,566.32624230848921,548.16893658356503,527.80002928292754,523.98017784498779,520.3701399594953,517.01416282773607,513.9619717902857,511.29623023628983,509.16350742191901,507.77105572518866,507.43313582367227,508.54331680235833,511.453506585654,514.23911109405265,517.89779885404937,521.54669340031705,525.07045114413427,529.37454261072742,534.70304863751619,526.79755282656583,515.49275542222506,503.31690979820178,495.8071075220555]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,380.64795813798236,345.74240176450832,332.60580649152928,345.11593357060946,352.85588080490015,303.01969657139796,305.30208462094367,305.83109755757727,304.40608400060972,305.18289619638881,308.71958102091128,314.22468675506445,324.86698223921502,342.35760500154134,401.4765210234217,417.69142619136699,373.71579548252942,378.72166446262014,401.27211446084328,483.13458495168123,546.61787668075635,677.61911681560855,837.54961517352217,992.10554854837369,1027.0678550280882]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,622.86885093924684,943.9708717171743,976.05945516589918,928.57403185161184,898.93204880001849,893.28487015417454,880.65591008782769,826.99987441638575,825.67222458043898,822.8452603853134,818.36805579089537,816.47912643267864,817.88308844283029,821.99574248025306,832.30011806288735,850.90092180389968,912.93002760907575,931.93053728541963,891.61359433657879,900.26835786293714,926.34256560497761,1012.5091275624086,1081.3209253182727,1204.4166696421744,1353.0423705957473,1495.4224583465755,1522.8749625501437]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","944","976","","","","881","","","","","816","","","","","913","","","","","1,013","","","","","1,523","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2472.7503717828645,2234.9033190819728,2118.7880914996676,2159.2288936421378,2153.5757550825379,1833.443796007519,1845.8854738306588,1847.702680447185,1839.7631453636202,1849.6101146842543,1884.472308560561,1943.8586427413106,2056.1430571375745,2247.9193027982592,2783.8686428409478,3111.2698002372863,3005.5643531548085,3243.5289571161647,3578.2438277041965,4418.5916970788903,5097.2953576520868,6413.414011808165,7974.0308416127355,9363.1406773347153,9414.4553865707076]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,231","2,473","","","","2,154","","","","","1,850","","","","","2,784","","","","","4,419","","","","","9,414","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8861.0987703099963,8785.3277764672293,8626.9552372818525,8389.1576868367883,8077.2119758233011,7637.9101688624414,7610.5039225226401,7585.4053928030062,7563.0742322762626,7562.960740127347,7608.2698025975897,7735.0662603116034,7979.2439932786019,8409.6176446216232,9128.7866056744733,10258.292745147086,11806.865428293788,13626.002035383504,15284.677230259609,16511.401819952913,17468.76050860836,18397.143265693296,18764.156581280775,18875.197923736094,18563.474227381186,17683.546774823699]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2472.7503717828645,2234.9033190819728,2118.7880914996676,2159.2288936421378,2153.5757550825379,1833.443796007519,1845.8854738306588,1847.702680447185,1839.7631453636202,1849.6101146842543,1884.472308560561,1943.8586427413106,2056.1430571375745,2247.9193027982592,2783.8686428409478,3111.2698002372863,3005.5643531548085,3243.5289571161647,3578.2438277041965,4418.5916970788903,5097.2953576520868,6413.414011808165,7974.0308416127355,9363.1406773347153,9414.4553865707076]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11091.960349286741,11258.078148250093,10861.858556363826,10507.945778336456,10236.440869465439,9791.4859239449797,9443.9477185301585,9431.2908666336643,9410.7769127234478,9402.7238854909665,9457.8799172818435,9619.5385688721653,9923.1026360199121,10465.760701759198,11376.705908472733,13042.161387988033,14918.135228531075,16631.566388538311,18528.206187375774,20089.645647657111,21887.35220568725,23494.438623345384,25177.570593088938,26849.228765348831,27926.614904715902,27098.002161394405]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","11,092","11,258","","","","9,791","","","","","9,458","","","","","13,042","","","","","21,887","","","","","27,098","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,17.853038166235287,16.292346313417386,15.77187920767917,16.480022593613409,16.986677859072785,14.607525644731512,14.7237748562577,14.755280349450542,14.692099553008724,14.73453332414636,14.909547660296152,15.17812987243838,15.692528021269586,16.53399489027111,19.379503464518411,20.146762589442957,18.010791172060934,18.242886664537799,19.330967158575149,23.291291137747564,26.388962954995794,32.798017970606423,40.719554764544064,48.481708216589773,50.331374075195036]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,51.595429457036055,53.93862507901845,52.648027855197704,52.343791701589502,53.211082084887998,53.816409753133556,51.5184313047315,51.720225532997496,51.84322798840126,51.879475773841392,52.032493036122091,52.337642900384004,52.761912111526875,53.47075821525776,54.560804292055607,57.722292070305969,58.75943322674167,56.93111381654969,57.501211335283415,58.984063159678037,63.453436339586254,67.199814104785361,73.608869120395994,81.530405914333627,89.292559366379351,91.1422252249846]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,133.04583534176069,132.37814676204133,131.57778648735973,130.64953209188175,129.7904778935019,128.98936036770343,126.57079573924445,124.44515510544863,122.53721620234292,120.81136804480211,119.26780799237626,117.90478153989679,116.72214322566258,115.80141682889359,114.98925122975703,114.9732860747001,115.10102928121952,115.17823362249909,115.20514793556337,115.18167006265357,115.10705376476041,114.92401193710256,114.66713433999828,114.33500912400307,113.93070008869545,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,68.940186712180832,68.272498132461465,67.472137857779856,66.543883462301892,65.684829263922026,64.883711738123608,63.106203595960388,61.615208883597454,60.335569442710252,59.231737752765717,58.303974003260279,57.550585890671954,56.971489532929979,56.648269673088315,56.427635545509844,56.997286547295353,57.1250297538148,57.20223409509434,57.229148408158636,57.205670535248849,57.131054237355642,56.948012409697817,56.691134812593539,56.35900959659832,55.954700561290686,55.480511840561171]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,6.8523729739632673,6.2284120118139166,5.9975852445914333,6.2310170845272452,6.3826164736875217,5.4782709766511433,5.5198578639401292,5.5297503759919762,5.5038254482922717,5.5166548526082622,5.5774864672236362,5.6712555090458805,5.853853634819659,6.1544232007497586,7.1950469297487469,7.4603579352313529,6.654964507960484,6.7301248086921959,7.1224175981516389,8.5695208197071988,9.6906390984751347,12.008595919195587,14.840689460689845,17.583091241962489,18.216357915631292]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,31.318760367807858,32.396121905126655,32.042255571974451,32.027659756881988,32.420238594182059,32.670510386128512,31.847338655031351,31.974470559060148,32.075860033322918,32.149363687505158,32.272776582964212,32.463743725691714,32.713199766514592,33.090245847188058,33.63939462091448,34.995997553916531,35.531190590910285,35.033449170829464,35.446611497818033,36.233675617634745,38.189828039926105,39.959652266644923,42.277609087365377,45.10970262885963,47.85210441013227,48.485371083801077]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,54.466579190783179,54.466579190783179,54.352700132043658,54.195240981082712,53.995252604134464,53.750540830359085,53.439571375587725,53.094687466728331,52.737907228485227,52.366901306563491,51.955827671414703,51.474547737189567,50.991971939441953,50.482636858718777,49.890109693346893,49.126615009384246,48.091927800065484,46.544546209960153,44.70501220533599,43.084058696141746,42.019694688857584,41.357575372582822,40.822217903661418,40.347193626128885,40.014202970566558,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,53.912632381039316,53.912632381039316,53.798204616075523,53.640241146791944,53.439744717479584,53.194534768540017,52.88306070027452,52.538138038397733,52.181318666446181,51.810273227770189,51.399622486020455,50.91977705491766,50.440467793001723,49.937068590305607,49.354704280914206,48.607893727202203,47.599033987269522,46.087726845083949,44.289894392625996,42.70586969916711,41.666926464097614,41.02196606214747,40.50110755431767,40.039275460473633,39.716574404216914,39.592165585267594]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Shadow_ET300","index":41,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3433830036089976E-2]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,362266.62849862967,361226.35075416922,359676.41275457729,357136.73559036432,353031.51457606297,346066.49705567857,334979.99017514096,318557.70707940572,295360.20920042426,265149.12165375915,229825.83813449938,193353.84837890606,159470.58419796874,128864.53247599141,99579.072921211657,70768.221739661254,45031.334129597992,26286.07985993426,15895.641325077542,11710.690291179699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1126885.8991791785,1123649.9557351996,1118828.635914545,1110928.5806522653,1098158.661178306,1076492.9061409582,1042006.6264452341,990922.59662551642,918763.22228733636,824787.00179941067,714908.51181668625,601456.79493920668,496057.70592594519,400852.8888055206,309755.97612539423,220135.40556830866,140076.8700726791,81766.882203917252,49445.829834992546,36427.897908997766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34670.880722297887,34280.736579674835,33895.576597675521,33467.868906627613,32897.695803377945,32063.382739040957,30847.861998855005,29135.225884320367,26816.97295906267,23909.758172007489,20676.288932704112,17591.392070161797,15090.634155428013,13267.700423271572,11830.212863221335,10393.81214814108,8754.9601830139218,6926.4463246527885,5071.8852156899466,3446.3473638730038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,374.19622401828366,368.64590439686026,363.20888119886934,357.88284175036813,352.66552058508898,347.55469848080872,342.54820151538695,337.6439001420747,332.83970828369672,328.13358244532532,323.52352084506606,319.00756256258626,313.6293751749829,305.54893843641446,293.08980532030864,274.64397990028732,248.99579856829888,216.52358800271708,180.56216627570626,147.3337087426919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1524197.6046241242,1519525.6889734406,1512763.8341479967,1501891.0679910076,1484440.5370783322,1454970.3406341586,1408177.0268207453,1338953.1734893846,1241273.2441551071,1114174.0152076227,965734.16240473487,812721.04295083706,670932.55365451693,543290.67064322007,421458.35171514755,301572.08343601128,194112.16018385932,115195.93197650701,70593.918542035739,51732.269272793164]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,5.9965599544803876,5.9777388939890415,5.9466693844670688,5.8959898553786267,5.8145274429906575,5.6708801886849294,5.4555902583866649,5.1392108382126276,4.703929580495827,4.1587768271654584,3.5543034292322968,2.9653441545231503,2.4348551266039178,1.9401489707429651,1.4415296245518709,0.9566801628062348,0.56131846683672504,0.31542793581145862,0.20604402431416011,0.17261593869304573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.653219271926524,18.594673477180823,18.498027003505271,18.340380556899099,18.086979231434565,17.640142419543281,16.970450078038244,15.986303376858027,14.632294277176644,12.936513042309128,11.056205845969124,9.224157708907434,7.5739902405182962,6.0351308827374197,4.4840989463723222,2.9759003470971508,1.7460671656361895,0.9811869631664738,0.64093153314185813,0.53694834683760129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.841643212812436,10.702034308601402,10.564242322745352,10.424544637743601,10.278835681853291,10.121980880746369,9.9499477118404567,9.7574097132324695,9.5413095613622083,9.3061965069664989,9.0681958532197431,8.8091427513578981,8.4987978619954632,8.0891836021358383,7.5083807574439758,6.6867230061240939,5.5928957094859797,4.284118666904507,2.9456834753916366,1.8421436993428562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,40.013214114340762,39.363717858278015,38.724982676897518,38.096826361180781,37.479069859681616,36.871537222498631,36.274055546265139,35.686454920137258,35.1085683727621,34.540231820207545,33.981284014835978,33.431566495104377,32.825526132460567,32.10245587184766,31.208013512029904,30.086185005005838,28.709513839841261,27.131210640968174,25.526403714231492,24.146151311954508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.504636553560118,74.638164538049281,73.733921387615212,72.757741411202119,71.659412215960131,70.304540711473209,68.650043594530501,66.56937884844038,63.986101791796784,60.94171819664863,57.659989143257143,54.430211109892859,51.333169361578243,48.166919327463887,44.64202284039807,40.705488521033317,36.609795181800152,32.711944206850617,29.319062747079148,26.69785929682801]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,91.400955272066696,91.400955272066724,91.400955272066696,91.400955272066696,91.400955272066682,91.400955272066724,91.400955272066724,91.400955272066682,91.400955272066696,81.591891798263504,72.33144847459306,66.138384857073291,59.784625993711501,53.30486266044889,48.42643462443602,42.289515865472403,36.151342594479544,30.011964655197925,23.949773589923911,17.886163931369161]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,1.1982567364016277,1.1806440858408658,1.1745009848246337,1.1603050288299062,1.1445844322485912,1.1312878328530269,1.0961830918682032,1.0674930872225767,1.0501362697169125,1.0273976382716878,1.0239265156262463,1.0265263865929226,1.0291328589405964,1.0317459494309575,1.0343656748682564,1.0369920520994111,1.0396250980141153,1.0422648295449484,1.0449112636674829,1.0475644174003953]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92.947119933822123,92.947119933822123,61.96474662254807,61.96474662254807,61.96474662254807,46.473559966911061,49.299080712661471,49.299080712661471,49.299080712661471,55.761301797568585,55.761301797568585]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.31519375568035,256.55956831370639,254.05721202166475,251.74995026715678,254.73486040478386,239.880899446515,239.08654928436542,238.1571855983824,236.95982193967129,235.33046777271824,233.1984732333465,229.88459859834848,224.99692163844765,218.01274623703208,192.02973608240319,164.57172030961016,142.57699244546893,121.50038058117215,101.56633898544104,84.62877943197492,68.440746759734736,66.334739784718664,64.320073964108502,62.171520759122949,60.117941073782482]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,466.00372955906175,435.05494504275384,387.8678627798227,369.5339388352379,332.48011145498333,331.66814864227302,330.73264185527376,329.52108224056792,327.87600747703351,325.73071633826623,322.38173696228341,317.4653699977369,310.46383777881567,367.59614545276054,330.87421523365157,271.70665031168323,244.27888605637233,217.86769421786894,180.56313969819024,161.06633538996803,152.8247881898738,144.67338416151284,142.92750741028294,134.81297122012063]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,10.744774140982802,10.748672994828828,10.747566800089027,10.73915110348454,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223131,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,9.8376553075378688,8.9433230068526122,8.0489907061673485,8.0489907061673502,8.0489907061673485]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,16.403304768300508,16.393911991187249,16.386873239967262,16.361684619462181,16.337095453143281,16.325528874833434,16.294991613119489,16.270034466139919,16.254935944862673,14.317476719210795,12.396778106008643,11.12058696201548,9.8444015604973636,8.5682219160351245,7.6116612296573853,6.6551063296083308,5.69855723058014,4.7420139473022926,3.5938523906530957,2.4456966793254966]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,16.616636770479481,16.622666291186995,16.620955577127535,16.607940824857042,16.596862583732193,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,14.522254760765664,12.447646937799142,11.064575055821463,9.681503173843776,8.2984312918660947,7.2611273803828329,6.2238234688995711,5.1865195574163101,4.1492156459330474,2.9046065282928395,1.6599974106526294]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,33.32564859786288,33.335624363228177,33.3314554035681,33.30365113817173,33.279549645918799,33.277954060563538,33.273741508996878,33.270298722620247,33.268215913098658,29.415768240924574,26.120532690735768,23.904641464206517,21.526216356642244,19.020345240271212,17.122202583857039,14.845496760461003,12.567522865274389,10.288331314615,7.7995859256747693,5.309406511617774]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,9.2999896603144272,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,8.1320628814761697,6.970339612693861,6.1958574335056538,5.4213752543174465,4.6468930751292401,4.0660314407380858,3.4851698063469305,2.9043081719557753,2.3234465375646201,1.6264996946505992,0.92955285173657665]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.8186262684693633,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443633,6.8140779390443642,5.9623181966638192,5.1105584542832725,4.5427186260295764,3.9748787977758786,3.4070389695221821,2.9811590983319096,2.5552792271416362,2.1293993559513638,1.7035194847610911,1.192527513329193,0.68153554189729448]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,93.217419940697042,93.233783174577056,93.218098244135618,93.131043614759278,93.053359380320259,93.040197216655145,93.005447403374532,92.977047470018348,92.9598661392195,83.081868407264153,73.777843409743824,67.56036714980182,61.180362751299839,54.672918101046989,49.774169341190387,43.602530899995344,37.429630188030593,31.255517636343402,25.166062758767847,19.075179701397118]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3691.5168436662316,3531.500750409426,3374.2094398856602,3219.8713381967118,3069.4025800608947,2918.6734247142772,2768.4653035955362,2618.5207957582793,2469.544520336317,2320.6955184548842,2175.1271511252894,2034.4291804623356,1898.2899866253397,1767.0548345566754,1640.4042213997716,1517.1483982666543,1435.5746256154177,1367.0910722414869,1298.6075188675561,1230.1239654936253,1161.6404121196945,1093.6073389097489,1025.7428033408789,957.87826777200905,890.01373220313894,822.14919663426895,756.34932992500853,715.33757838507847,676.27134696274038,637.33305128030111,598.39475559786172,559.45645991542233,520.51816423298294,481.57986855054361,442.64157286810428,403.70327718566494,366.60523725720071,329.85883308758258,294.0179713114419,258.18733193610075,226.40720939092705,196.99285377227827,170.21071505356986,145.91934902731998,124.43314549695542,103.3777553923001,84.616632965502177,68.015771296404139,58.107420182980682,54.197514030025474,52.369881369826118,50.542248709626769,48.714616049427413,46.886983389228057,45.059350729028708,43.231718068829352,41.404085408630003,39.576452748430647,37.748820088231291,35.921187428031942,34.093554767832586,32.26592210763323,30.438289447433878,28.610656787234525,26.783024127035173,24.955391466835817,23.127758806636464,21.300126146437112,19.472493486237756,17.644860826038407,16.06693234735507,14.774169211478336,13.592540612721209,12.439973052964218,11.385762365590841]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,93.217419940697027,180.30957122060835,261.2427566650079,335.94644092610361,404.43527084031228,373.73818151331324,344.90206401640853,318.51592925503854,294.57979912239443,273.09215546761698,254.05129678290072,235.77465799740992,217.67466768750037,199.75130767347542,182.00443964803176,164.43394588310022,149.08516202469286,135.95875312383404,125.05444124987979,116.37037278513696,109.9049409634554,103.43950914177384,96.974077320092263,90.508645498410701,84.043213676729138,77.577781855047576,71.112350033366013,64.646918211684451,58.181486390002881,51.716054568321319,45.250622746639756,38.785190924958187,32.319759103276624,25.854327281595051,19.388895459913485,12.923463638231915,7.7520619421969368,3.8747214988208936,1.2911562281190507,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,93.040197216655173,179.69838397942314,259.9822089137233,333.90395204610411,391.60343911341971,360.60156290358634,331.45844392380468,304.76171767321813,280.51138415182675,258.70744335963053,239.11755064287294,220.21821324837802,201.49525011439522,182.94866124092454,164.578446627966,146.36255949295554,130.36520262864931,116.58609519827623,105.02500768274447,95.681801228085973,88.299645989489107,80.917490750892242,73.53533551229539,66.153180273698524,58.771025035101665,51.388869796504807,44.006714557907948,36.624559319311089,29.24240408071423,21.860248842117368,14.478093603520511,8.6019017451186901,4.2306553581881117,1.3635225378294553,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73.777843409743824,136.16097429496304,187.46460677684431,228.04987822575325,260.02255832450766,282.48378906214884,297.02853555603338,304.40637741603064,304.96314840280189,298.98150835186453,273.80006805287246,249.70503294140909,226.52880561685708,204.1037886785991,182.23916768431312,160.74046272009289,141.10804151631663,123.12438003323081,106.61989320571587,91.414296543110638,77.36782078541782,64.31104481175575,52.092103695778626,40.559051334109164,29.54597136748469,18.88685183496807,10.86093852786427,5.207605786134839,1.6662284702278527,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3721.7232699545311,3624.6021283554041,3524.4528345464182,3421.0728586838577,3313.6461170895514,3205.4594267827556,3098.535903237912,2992.4180588323802,2887.6190423437397,2773.7681191321617,2650.9725350134631,2563.3682903777549,2483.0126285370097,2397.1867680538858,2308.4604827245798,2215.43210664055,2117.8499917055365,2015.6682589957713,1909.0639267001973,1798.3178010366375]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,93.217419940697027,93.233783174577056,93.218098244135618,93.131043614759307,93.053359380320288,93.040197216655173,93.005447403374546,92.977047470018348,92.959866139219542,83.081868407264182,73.777843409743824,67.560367149801849,61.18036275129986,54.672918101046996,49.774169341190401,43.602530899995358,37.4296301880306,31.255517636343409,25.166062758767847,19.075179701397129]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-174.00508776445898,-167.59846101761241,-173.20417691683829,-177.80920869637481,-180.75902780784492,-187.1213792793223,-190.35492477370454,-193.36739205312188,-196.51101947731973,-200.48010097462651,-201.22688752345047,-199.92897094821848,-199.09489187555016,-197.75888262786034,-196.93279161884195,-196.57342752844266,-155.1646117855102,-141.5360245920449,-140.49877858417076,-138.50045467049662,-136.63090698402473,-135.01174512304456,-133.43725034610836,-131.77039505434215,-129.82130536495652]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,-93.90395933862527,-97.121141599127483,-100.14929380898626,-103.37997586256043,-107.42674159430622,-108.1866903067953,-106.92352354484393,-106.11784440553181,-104.7990164886408,-113.85092321157776,-122.79558411869884,-87.604244635708355,-80.355661840745029,-85.825860483123762,-88.726285329306222,-93.028376084029375,-97.582114935013962,-102.18173270976494,-106.6043322955743,-110.74612566355938]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2441.7590335160835,2385.351004367757,2329.8103477807058,2277.8435344582135,2232.2525115161916,2203.1098073007001,2200.3880508074371,2234.8937349571206,2326.3363292014278,2489.5286385002246,2745.03340382242,3154.0567487592634,3700.8379083892037,4412.346645334027,5477.3157853680559,7346.2771533712903,10910.444712477309,17497.738196231145,27042.894998999513,34762.012691803604]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498,2498,null,null,null,2478,null,null,null,null,2232,null,null,null,null,2490,null,null,null,null,5477,null,null,null,null,34762]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,199.10403824316955,197.58794382995981,195.42427587601719,190.93145084887331,190.22364376509265,188.31238192287745,182.63266850317976,171.92565424548289,162.20891798247351,157.11531833224606,151.98568599184583,146.91594624132932,141.88440747244266,136.91540044673738,131.51720057543736,125.69489287966297,121.54116967059427,117.73113536282824,113.66173358772599,109.45480922967313,105.0439028124206,100.41708253355068,95.572173060677954,90.517567646468294]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,69.093240623106681,62.267956391054923,66.776143858731999,71.221199358230422,75.360263412798744,94.057300516074577,99.581186482130619,104.96246209323394,110.54875522009002,117.03929954331282,120.40625052126632,121.7470337096146,123.52084545511313,124.77307631487528,126.50305887875041,128.92054657399945,90.506745077864608,79.01484677795311,79.937494961316645,80.032484717962561,80.326992771229911,80.976815692787014,81.782372499631634,82.607754591030385,83.2587705673904]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.31519375568035,256.55956831370639,254.05721202166475,251.74995026715678,254.73486040478386,239.880899446515,239.08654928436542,238.1571855983824,236.95982193967129,235.33046777271824,233.1984732333465,229.88459859834848,224.99692163844765,218.01274623703208,284.97685601622533,257.51884024343229,204.54173906801699,183.46512720372021,163.5310856079891,131.10233939888599,117.73982747239621,115.63382049738013,113.61915467676998,117.93282255669153,115.87924287135107]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,5.0979884614012905,3.9884317100623283,4.29448592097543,4.8815503818324935,6.0561126071704079,9.2668717399060991,10.828060747711891,12.226800492837535,13.421486755814614,14.603576890446725,14.843281354680654,15.344240558872695,15.636727196332806,15.845561882960787,16.045949183735011,16.502724966801495,10.921281764074154,9.5633788003577482,10.025327755015184,10.51171430559708,11.047002358874485,11.484388545222814,11.924325258018662,12.349794677941091,12.735733169041959]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.32910993407154,525.60130777043071,507.10872531642849,527.84655097967664,532.86234402638559,533.4287154675884,537.80817843708542,537.97911668763368,532.8557181610588,529.1822621889512,525.56332344153952,518.96155885868166,511.07044053122291,500.51579190731076,564.4412645254481,534.45931235967055,431.66465878961867,393.58452245262532,371.2250436871492,335.30827201017161,318.56863183217371,313.13892754781057,307.74293496797094,308.46254488634094,302.39131425425171]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,322.67448575177713,325.59605662720548,326.52628254715285,325.17114698022471,326.20837798711045,330.46943088731433,336.89368354922163,348.88293646756392,368.3251908853573,439.88479063480077,461.82602516021632,418.54197361462991,429.60481518166637,461.87662410107282,541.52886389252853,628.87820020854986,803.88249321802402,1048.724200897087,1337.6052107549917,1516.4266294917695]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,339,340,null,null,null,328,null,null,null,null,326,null,null,null,null,440,null,null,null,null,542,null,null,null,null,1516]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,622.86885093924684,605.17891893914577,595.41149702791677,582.83163008710346,566.32624230848921,548.16893658356503,527.80002928292754,523.98017784498779,520.3701399594953,517.01416282773607,513.9619717902857,511.29623023628983,509.16350742191901,507.77105572518866,507.43313582367227,508.54331680235833,511.453506585654,514.23911109405265,517.89779885404937,521.54669340031705,525.07045114413427,529.37454261072742,534.70304863751619,526.79755282656583,515.49275542222506,503.31690979820178,495.8071075220555]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,322.67448575177713,325.59605662720548,326.52628254715285,325.17114698022471,326.20837798711045,330.46943088731433,336.89368354922163,348.88293646756392,368.3251908853573,439.88479063480077,461.82602516021632,418.54197361462991,429.60481518166637,461.87662410107282,541.52886389252853,628.87820020854986,803.88249321802402,1048.724200897087,1337.6052107549917,1516.4266294917695]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,622.86885093924684,943.9708717171743,935.35654462245316,892.1947930430083,866.36091375188983,864.83325275900688,856.07081801967684,846.65466359676498,845.96619658670079,843.54044537488892,839.13311877051046,837.50460822340028,839.6329383092334,844.66473927441029,856.3160722912362,876.86850768771569,951.33829722045471,976.06513625426896,936.43977246867928,951.15150858198342,986.94707524520709,1070.9034065032561,1163.581248846066,1330.6800460445897,1564.216956319312,1840.9221205531935,2012.233737013825]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,944,935,null,null,null,856,null,null,null,null,838,null,null,null,null,951,null,null,null,null,1071,null,null,null,null,2012]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1952.3665977010753,1968.5847609291884,1972.7342716848621,1965.2626001674657,1977.0384347864494,2017.2367728457402,2084.0937267369418,2208.1444615486644,2418.4224162168698,3050.1944970262334,3440.0164210847392,3366.0735013112371,3679.3133029119472,4118.6694011148111,4952.6467701818483,5864.3854641508724,7608.450112918953,9984.553715741964,12623.844083283315,13900.085355088469]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2231,2208,null,null,null,2004,null,null,null,null,1977,null,null,null,null,3050,null,null,null,null,4953,null,null,null,null,13900]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8861.0987703099963,8785.3277764672293,8626.9552372818525,8389.1576868367883,8077.2119758233011,7637.9101688624414,7610.5039225226401,7585.4053928030062,7563.0742322762626,7562.960740127347,7608.2698025975897,7735.0662603116034,7979.2439932786019,8409.6176446216232,9128.7866056744733,10258.292745147086,11806.865428293788,13626.002035383504,15284.677230259609,16511.401819952913,17468.76050860836,18397.143265693296,18764.156581280775,18875.197923736094,18563.474227381186,17683.546774823699]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1952.3665977010753,1968.5847609291884,1972.7342716848621,1965.2626001674657,1977.0384347864494,2017.2367728457402,2084.0937267369418,2208.1444615486644,2418.4224162168698,3050.1944970262334,3440.0164210847392,3366.0735013112371,3679.3133029119472,4118.6694011148111,4952.6467701818483,5864.3854641508724,7608.450112918953,9984.553715741964,12623.844083283315,13900.085355088469]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11091.960349286741,10993.665493388391,10626.700585735736,10300.458922365528,10058.43241382881,9641.4363963767646,9562.8705202237161,9553.9901537321948,9535.8085039611251,9528.2233402948132,9585.3082373840389,9752.3030331573427,10063.337720015545,10617.762106170288,11547.209021891344,13308.48724217332,15246.881849378527,16992.075536694741,18963.990533171556,20630.071221067723,22421.407278790208,24261.528729844169,26372.606694199727,28859.751639478058,31187.318310664501,31583.63212991217]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11092,10994,null,null,null,9641,null,null,null,null,9585,null,null,null,null,13308,null,null,null,null,22421,null,null,null,null,31584]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,15.944002271326886,14.578055112039133,14.227384200045641,15.12139712348201,15.803137887612788,15.555014670173559,15.70249033122861,15.753750612427774,15.694321218592748,15.749664466693288,15.959952115093133,16.273120151441532,16.852606007921935,17.788086886602709,21.233492813889246,22.275533331790701,20.171135859489617,20.693909774132774,22.250541540390685,26.106403518340532,30.360228299302701,38.909398812010217,50.986331744041685,65.365409589432986,74.312359765606885]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,51.595429457036055,52.029589184110044,50.933736653819452,50.799296693955974,51.852456614756598,52.632869781673563,52.465920330173553,52.698941007968408,52.841698251378489,52.881697439425409,53.047624178669018,53.388047355180987,53.856902390530024,54.630836201910114,55.81489628838721,59.576281419676803,60.888203969089403,59.09145850397838,59.952234444878393,61.903637541493573,66.268548720179226,71.171079449092261,79.72024996179978,91.797182893831248,106.17626073922254,115.12321091539646]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,133.04583534176069,132.37814676204133,131.57778648735973,130.64953209188175,129.7904778935019,128.98936036770343,126.57079573924445,124.44515510544863,122.53721620234292,120.81136804480211,119.26780799237626,117.90478153989679,116.72214322566258,115.80141682889359,114.98925122975703,114.9732860747001,115.10102928121952,115.17823362249909,115.20514793556337,115.18167006265357,115.10705376476041,114.92401193710256,114.66713433999828,114.33500912400307,113.93070008869545,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,68.940186712180832,68.272498132461465,67.472137857779856,66.543883462301892,65.684829263922026,64.883711738123608,63.106203595960388,61.615208883597454,60.335569442710252,59.231737752765717,58.303974003260279,57.550585890671954,56.971489532929979,56.648269673088315,56.427635545509844,56.997286547295353,57.1250297538148,57.20223409509434,57.229148408158636,57.205670535248849,57.131054237355642,56.948012409697817,56.691134812593539,56.35900959659832,55.954700561290686,55.480511840561171]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,6.1196446926034893,5.5730544773611896,5.4102588806146015,5.7173273448576323,5.9379102290775121,5.8336084756235822,5.8867726234918889,5.9039412541965186,5.8792689366765831,5.8967230923256357,5.9704304226826581,6.0803948235950891,6.2866026940939035,6.6212319139083293,7.8833793424135319,8.2486429824917131,7.4532091315559823,7.6343507538453217,8.1981231117752191,9.6052798084482536,11.148979817721708,14.246203786186296,18.582529217924954,23.706383358950347,26.89575971089176]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,31.318760367807858,31.663393623766876,31.386898037521725,31.440333392905156,31.90654885451244,32.225804141518509,32.20267615400379,32.341385318611913,32.450050911527455,32.524807175889471,32.652844822681587,32.856687681150731,33.122339081063807,33.522994906462301,34.106203334073044,35.684329966581309,36.319475638170637,35.831693794424964,36.350837442971162,37.309381131258327,39.225587028667164,41.417992985891495,44.515216954356077,48.851542386094742,53.975396527120139,57.164772879061552]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,54.466579190783179,54.466579190783179,54.352700132043658,54.195240981082712,53.995252604134464,53.750540830359085,53.439571375587725,53.094687466728331,52.737907228485227,52.366901306563491,51.955827671414703,51.474547737189567,50.991971939441953,50.482636858718777,49.890109693346893,49.126615009384246,48.091927800065484,46.544546209960153,44.70501220533599,43.084058696141746,42.019694688857584,41.357575372582822,40.822217903661418,40.347193626128885,40.014202970566558,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,53.912632381039316,53.912632381039316,53.798204616075523,53.640241146791944,53.439744717479584,53.194534768540017,52.88306070027452,52.538138038397733,52.181318666446181,51.810273227770189,51.399622486020455,50.91977705491766,50.440467793001723,49.937068590305607,49.354704280914206,48.607893727202203,47.599033987269522,46.087726845083949,44.289894392625996,42.70586969916711,41.666926464097614,41.02196606214747,40.50110755431767,40.039275460473633,39.716574404216914,39.592165585267594]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Comparison_ET300","index":42,"n_rows":119,"n_cols":94,"rows_kept":119,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_Comparison_ET300",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer"]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","number","n/a","Mid-year",null,null,null,null,null,null,1565613.1261586735,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1524197.6046241242,1519525.6889734406,1512763.8341479967,1501891.0679910076,1484440.5370783322,1454970.3406341586,1408177.0268207453,1338953.1734893846,1241273.2441551071,1114174.0152076227,965734.16240473487,812721.04295083706,670932.55365451693,543290.67064322007,421458.35171514755,301572.08343601128,194112.16018385932,115195.93197650701,70593.918542035739,51732.269272793164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","number","n/a","Mid-year",null,null,null,null,null,null,51732.269272793164,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1524197.6046241242,1519525.6889734406,1512763.8341479967,1501891.0679910076,1484440.5370783322,1454970.3406341586,1408177.0268207453,1338953.1734893846,1241273.2441551071,1114174.0152076227,965734.16240473487,812721.04295083706,670932.55365451693,543290.67064322007,421458.35171514755,301572.08343601128,194112.16018385932,115195.93197650701,70593.918542035739,51732.269272793164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","PJ","n/a","End-year",null,null,null,null,null,null,87.144740694837196,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.504636553560118,74.638164538049281,73.733921387615212,72.757741411202119,71.659412215960131,70.304540711473209,68.650043594530501,66.56937884844038,63.986101791796784,60.94171819664863,57.659989143257143,54.430211109892859,51.333169361578243,48.166919327463887,44.64202284039807,40.705488521033317,36.609795181800152,32.711944206850617,29.319062747079148,26.69785929682801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","PJ","n/a","End-year",null,null,null,null,null,null,26.69785929682801,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.504636553560118,74.638164538049281,73.733921387615212,72.757741411202119,71.659412215960131,70.304540711473209,68.650043594530501,66.56937884844038,63.986101791796784,60.94171819664863,57.659989143257143,54.430211109892859,51.333169361578243,48.166919327463887,44.64202284039807,40.705488521033317,36.609795181800152,32.711944206850617,29.319062747079148,26.69785929682801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,466.00372955906175,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,465.97410155906175,434.99568904275384,387.77897877982269,369.41542683523789,332.33197145498332,331.52000864227296,330.58450185527374,329.37294224056791,327.72786747703344,325.58257633826622,322.2335969622834,317.31722999773689,310.31569777881566,367.44800545276053,330.72607523365156,271.55851031168322,244.13074605637232,217.71955421786893,180.41504947432963,160.91855083709956,152.67730930799746,144.52598850352368,142.78159462109946,134.67037090066097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,134.67037090066097,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,466.00372955906175,435.05494504275384,387.8678627798227,369.5339388352379,332.48011145498333,331.66814864227302,330.73264185527376,329.52108224056792,327.87600747703351,325.73071633826623,322.38173696228341,317.4653699977369,310.46383777881567,367.59614545276054,330.87421523365157,271.70665031168323,244.27888605637233,217.86769421786894,180.56313969819024,161.06633538996803,152.8247881898738,144.67338416151284,142.92750741028294,134.81297122012063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net capex","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,208.03736604236877,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,93.217419940697042,93.233783174577056,93.218098244135618,93.131043614759278,93.053359380320259,93.040197216655145,93.005447403374532,92.977047470018348,92.9598661392195,83.081868407264153,73.777843409743824,67.56036714980182,61.180362751299839,54.672918101046989,49.774169341190387,43.602530899995344,37.429630188030593,31.255517636343402,25.166062758767847,19.075179701397118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,19.075179701397118,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,93.217419940697042,93.233783174577056,93.218098244135618,93.131043614759278,93.053359380320259,93.040197216655145,93.005447403374532,92.977047470018348,92.9598661392195,83.081868407264153,73.777843409743824,67.56036714980182,61.180362751299839,54.672918101046989,49.774169341190387,43.602530899995344,37.429630188030593,31.255517636343402,25.166062758767847,19.075179701397118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,3927.2808453082189,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3820.9475457432245,3801.3864507679814,3747.2808453082184,3643.4626061421941,3515.6272292931562,3421.7232699545311,3324.6021283554041,3224.4528345464182,3121.0728586838572,3013.6461170895509,2905.4594267827556,2798.5359032379115,2692.4180588323798,2587.6190423437392,2473.7681191321617,2350.9725350134627,2263.3682903777544,2183.0126285370093,2097.2875702802708,2009.1803027560256,1916.7709444770569,1819.3573671831186,1720.1786089684801,1620.2823968102989,1516.2443912841329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,1516.2443912841329,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3721.7232699545311,3624.6021283554041,3524.4528345464182,3421.0728586838577,3313.6461170895514,3205.4594267827556,3098.535903237912,2992.4180588323802,2887.6190423437397,2773.7681191321617,2650.9725350134631,2563.3682903777549,2483.0126285370097,2397.1867680538858,2308.4604827245798,2215.43210664055,2117.8499917055365,2015.6682589957713,1909.0639267001973,1798.3178010366375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,40.438905024756338,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-44.57438568746548,-19.561094975243776,-54.105605459762529,-103.8182391660248,-127.83537684903713,-93.90395933862527,-97.121141599127483,-100.14929380898626,-103.37997586256043,-107.42674159430622,-108.1866903067953,-106.92352354484393,-106.11784440553181,-104.7990164886408,-113.85092321157776,-122.79558411869884,-87.604244635708355,-80.355661840745029,-85.725058256738095,-88.107267524245373,-92.409358278968554,-97.41357729393836,-99.178758214638563,-99.896212158181228,-104.0380055261663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,-127.83537684903713,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,-93.90395933862527,-97.121141599127483,-100.14929380898626,-103.37997586256043,-107.42674159430622,-108.1866903067953,-106.92352354484393,-106.11784440553181,-104.7990164886408,-113.85092321157776,-122.79558411869884,-87.604244635708355,-80.355661840745029,-85.825860483123762,-88.726285329306222,-93.028376084029375,-97.582114935013962,-102.18173270976494,-106.6043322955743,-110.74612566355938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,34762.012691803604,0,0,0,0,2498.2318593976884,2459.0268932391764,2431.5878806347514,2393.490947857852,2337.2620400385667,2283.5835497614621,2244.9341604879032,2187.9209759207397,2131.4978331448947,2078.095359378317,2030.1561711734125,1996.9200372265948,1987.3466545297879,2010.8381025871072,2084.6490122366604,2220.2708781277611,2434.3889100489132,2784.9264024958552,3253.6990739923272,3860.3415880438765,4767.2096058354464,6355.9296425518269,9372.7119695121528,14932.633292287546,22952.152682181655,29309.450611739361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,1987.3466545297879,0,0,0,0,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2441.7590335160835,2385.351004367757,2329.8103477807058,2277.8435344582135,2232.2525115161916,2203.1098073007001,2200.3880508074371,2234.8937349571206,2326.3363292014278,2489.5286385002246,2745.03340382242,3154.0567487592634,3700.8379083892037,4412.346645334027,5477.3157853680559,7346.2771533712903,10910.444712477309,17497.738196231145,27042.894998999513,34762.012691803604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,644.21544747712562,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,644.21544747712562,593.01083762887936,573.15132891234794,592.58006809474375,596.35449508505974,525.52879388412236,529.68495622454464,529.91925824448197,525.27770439971891,522.01410034694186,518.39516159953007,511.79339701667215,503.90227868921346,493.34763006530142,557.27310268343876,527.29115051766109,424.49649694760922,386.41636061061592,363.94115024194144,327.43182089932844,310.70697145402966,305.80925671291141,297.16305825215386,293.70052230516285,287.78957464240852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,287.78957464240852,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.32910993407154,525.60130777043071,507.10872531642849,527.84655097967664,532.86234402638559,533.4287154675884,537.80817843708542,537.97911668763368,532.8557181610588,529.1822621889512,525.56332344153952,518.96155885868166,511.07044053122291,500.51579190731076,564.4412645254481,534.45931235967055,431.66465878961867,393.58452245262532,371.2250436871492,335.30827201017161,318.56863183217371,313.13892754781057,307.74293496797094,308.46254488634094,302.39131425425171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual network (Jemena) bill - Residential"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1516.4266294917695,0,0,0,0,338.79195277802859,380.64795813798236,345.74240176450832,332.60580649152928,345.11593357060946,352.85588080490015,303.01969657139796,305.30208462094367,305.83109755757727,304.40608400060972,305.18289619638881,308.71958102091128,314.22468675506445,324.86698223921502,342.35760500154134,401.4765210234217,417.69142619136699,373.71579548252942,378.72166446262014,401.27211446084328,483.13458495168123,546.61787668075635,677.61911681560855,837.54961517352217,992.10554854837369,1027.0678550280882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,300.03467144340061,0,0,0,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,322.67448575177713,325.59605662720548,326.52628254715285,325.17114698022471,326.20837798711045,330.46943088731433,336.89368354922163,348.88293646756392,368.3251908853573,439.88479063480077,461.82602516021632,418.54197361462991,429.60481518166637,461.87662410107282,541.52886389252853,628.87820020854986,803.88249321802402,1048.724200897087,1337.6052107549917,1516.4266294917695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,2012.233737013825,0,0,0,622.86885093924684,943.9708717171743,976.05945516589918,928.57403185161184,898.93204880001849,893.28487015417454,880.65591008782769,826.99987441638575,825.67222458043898,822.8452603853134,818.36805579089537,816.47912643267864,817.88308844283029,821.99574248025306,832.30011806288735,850.90092180389968,912.93002760907575,931.93053728541963,891.61359433657879,900.26835786293714,926.34256560497761,1012.5091275624086,1081.3209253182727,1204.4166696421744,1353.0423705957473,1495.4224583465755,1522.8749625501437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,816.47912643267864,0,0,0,622.86885093924684,943.9708717171743,935.35654462245316,892.1947930430083,866.36091375188983,864.83325275900688,856.07081801967684,846.65466359676498,845.96619658670079,843.54044537488892,839.13311877051046,837.50460822340028,839.6329383092334,844.66473927441029,856.3160722912362,876.86850768771569,951.33829722045471,976.06513625426896,936.43977246867928,951.15150858198342,986.94707524520709,1070.9034065032561,1163.581248846066,1330.6800460445897,1564.216956319312,1840.9221205531935,2012.233737013825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Residential"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,115.12321091539646,0,0,0,0,51.595429457036055,53.93862507901845,52.648027855197704,52.343791701589502,53.211082084887998,53.816409753133556,51.5184313047315,51.720225532997496,51.84322798840126,51.879475773841392,52.032493036122091,52.337642900384004,52.761912111526875,53.47075821525776,54.560804292055607,57.722292070305969,58.75943322674167,56.93111381654969,57.501211335283415,58.984063159678037,63.453436339586254,67.199814104785361,73.608869120395994,81.530405914333627,89.292559366379351,91.1422252249846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,50.799296693955974,0,0,0,0,51.595429457036055,52.029589184110044,50.933736653819452,50.799296693955974,51.852456614756598,52.632869781673563,52.465920330173553,52.698941007968408,52.841698251378489,52.881697439425409,53.047624178669018,53.388047355180987,53.856902390530024,54.630836201910114,55.81489628838721,59.576281419676803,60.888203969089403,59.09145850397838,59.952234444878393,61.903637541493573,66.268548720179226,71.171079449092261,79.72024996179978,91.797182893831248,106.17626073922254,115.12321091539646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,113.4565113679659,0,0,0,0,133.04583534176069,68.272498132461465,67.472137857779856,66.543883462301892,65.684829263922026,64.883711738123608,63.106203595960388,61.615208883597454,60.335569442710252,59.231737752765717,58.303974003260279,57.550585890671954,56.971489532929979,56.648269673088315,56.427635545509844,56.997286547295353,57.1250297538148,57.20223409509434,57.229148408158636,57.205670535248849,57.131054237355642,56.948012409697817,56.691134812593539,56.35900959659832,55.954700561290686,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,55.954700561290686,0,0,0,0,133.04583534176069,68.272498132461465,67.472137857779856,66.543883462301892,65.684829263922026,64.883711738123608,63.106203595960388,61.615208883597454,60.335569442710252,59.231737752765717,58.303974003260279,57.550585890671954,56.971489532929979,56.648269673088315,56.427635545509844,56.997286547295353,57.1250297538148,57.20223409509434,57.229148408158636,57.205670535248849,57.131054237355642,56.948012409697817,56.691134812593539,56.35900959659832,55.954700561290686,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,13900.085355088469,0,0,0,0,2230.8615789767441,2472.7503717828645,2234.9033190819728,2118.7880914996676,2159.2288936421378,2153.5757550825379,1833.443796007519,1845.8854738306588,1847.702680447185,1839.7631453636202,1849.6101146842543,1884.472308560561,1943.8586427413106,2056.1430571375745,2247.9193027982592,2783.8686428409478,3111.2698002372863,3005.5643531548085,3243.5289571161647,3578.2438277041965,4418.5916970788903,5097.2953576520868,6413.414011808165,7974.0308416127355,9363.1406773347153,9414.4553865707076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1833.443796007519,0,0,0,0,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1952.3665977010753,1968.5847609291884,1972.7342716848621,1965.2626001674657,1977.0384347864494,2017.2367728457402,2084.0937267369418,2208.1444615486644,2418.4224162168698,3050.1944970262334,3440.0164210847392,3366.0735013112371,3679.3133029119472,4118.6694011148111,4952.6467701818483,5864.3854641508724,7608.450112918953,9984.553715741964,12623.844083283315,13900.085355088469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,31583.63212991217,0,0,0,0,11091.960349286741,11258.078148250093,10861.858556363826,10507.945778336456,10236.440869465439,9791.4859239449797,9443.9477185301585,9431.2908666336643,9410.7769127234478,9402.7238854909665,9457.8799172818435,9619.5385688721653,9923.1026360199121,10465.760701759198,11376.705908472733,13042.161387988033,14918.135228531075,16631.566388538311,18528.206187375774,20089.645647657111,21887.35220568725,23494.438623345384,25177.570593088938,26849.228765348831,27926.614904715902,27098.002161394405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,9402.7238854909665,0,0,0,0,11091.960349286741,10993.665493388391,10626.700585735736,10300.458922365528,10058.43241382881,9641.4363963767646,9562.8705202237161,9553.9901537321948,9535.8085039611251,9528.2233402948132,9585.3082373840389,9752.3030331573427,10063.337720015545,10617.762106170288,11547.209021891344,13308.48724217332,15246.881849378527,16992.075536694741,18963.990533171556,20630.071221067723,22421.407278790208,24261.528729844169,26372.606694199727,28859.751639478058,31187.318310664501,31583.63212991217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Commercial"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,57.164772879061552,0,0,0,0,31.318760367807858,32.396121905126655,32.042255571974451,32.027659756881988,32.420238594182059,32.670510386128512,31.847338655031351,31.974470559060148,32.075860033322918,32.149363687505158,32.272776582964212,32.463743725691714,32.713199766514592,33.090245847188058,33.63939462091448,34.995997553916531,35.531190590910285,35.033449170829464,35.446611497818033,36.233675617634745,38.189828039926105,39.959652266644923,42.277609087365377,45.10970262885963,47.85210441013227,48.485371083801077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,31.386898037521725,0,0,0,0,31.318760367807858,31.663393623766876,31.386898037521725,31.440333392905156,31.90654885451244,32.225804141518509,32.20267615400379,32.341385318611913,32.450050911527455,32.524807175889471,32.652844822681587,32.856687681150731,33.122339081063807,33.522994906462301,34.106203334073044,35.684329966581309,36.319475638170637,35.831693794424964,36.350837442971162,37.309381131258327,39.225587028667164,41.417992985891495,44.515216954356077,48.851542386094742,53.975396527120139,57.164772879061552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer gas price based on BB revenue"]
[]
[null,null,"End-customer Gas Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,115.12321091539646,0,0,0,0,51.595429457036055,53.93862507901845,52.648027855197704,52.343791701589502,53.211082084887998,53.816409753133556,51.5184313047315,51.720225532997496,51.84322798840126,51.879475773841392,52.032493036122091,52.337642900384004,52.761912111526875,53.47075821525776,54.560804292055607,57.722292070305969,58.75943322674167,56.93111381654969,57.501211335283415,58.984063159678037,63.453436339586254,67.199814104785361,73.608869120395994,81.530405914333627,89.292559366379351,91.1422252249846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,50.799296693955974,0,0,0,0,51.595429457036055,52.029589184110044,50.933736653819452,50.799296693955974,51.852456614756598,52.632869781673563,52.465920330173553,52.698941007968408,52.841698251378489,52.881697439425409,53.047624178669018,53.388047355180987,53.856902390530024,54.630836201910114,55.81489628838721,59.576281419676803,60.888203969089403,59.09145850397838,59.952234444878393,61.903637541493573,66.268548720179226,71.171079449092261,79.72024996179978,91.797182893831248,106.17626073922254,115.12321091539646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"End-customer Gas Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,21.598890018476432,0,0,0,0,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,16.873625781470032,0,0,0,0,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Calc|Charts_ET500","index":43,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_ET500",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3433830036089976E-2]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,362266.62849862967,361226.35075416922,359676.41275457729,357136.73559036432,353031.51457606297,346066.49705567857,334979.99017514096,318557.70707940572,295360.20920042426,265149.12165375915,229825.83813449938,193353.84837890606,159470.58419796874,128864.53247599141,99579.072921211657,70768.221739661254,45031.334129597992,26286.07985993426,15895.641325077542,11710.690291179699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1126885.8991791785,1123649.9557351996,1118828.635914545,1110928.5806522653,1098158.661178306,1076492.9061409582,1042006.6264452341,990922.59662551642,918763.22228733636,824787.00179941067,714908.51181668625,601456.79493920668,496057.70592594519,400852.8888055206,309755.97612539423,220135.40556830866,140076.8700726791,81766.882203917252,49445.829834992546,36427.897908997766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34670.880722297887,34280.736579674835,33895.576597675521,33467.868906627613,32897.695803377945,32063.382739040957,30847.861998855005,29135.225884320367,26816.97295906267,23909.758172007489,20676.288932704112,17591.392070161797,15090.634155428013,13267.700423271572,11830.212863221335,10393.81214814108,8754.9601830139218,6926.4463246527885,5071.8852156899466,3446.3473638730038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,374.19622401828366,368.64590439686026,363.20888119886934,357.88284175036813,352.66552058508898,347.55469848080872,342.54820151538695,337.6439001420747,332.83970828369672,328.13358244532532,323.52352084506606,319.00756256258626,313.6293751749829,305.54893843641446,293.08980532030864,274.64397990028732,248.99579856829888,216.52358800271708,180.56216627570626,147.3337087426919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1524197.6046241242,1519525.6889734406,1512763.8341479967,1501891.0679910076,1484440.5370783322,1454970.3406341586,1408177.0268207453,1338953.1734893846,1241273.2441551071,1114174.0152076227,965734.16240473487,812721.04295083706,670932.55365451693,543290.67064322007,421458.35171514755,301572.08343601128,194112.16018385932,115195.93197650701,70593.918542035739,51732.269272793164]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,5.9965599544803876,5.9777388939890415,5.9466693844670688,5.8959898553786267,5.8145274429906575,5.6708801886849294,5.4555902583866649,5.1392108382126276,4.703929580495827,4.1587768271654584,3.5543034292322968,2.9653441545231503,2.4348551266039178,1.9401489707429651,1.4415296245518709,0.9566801628062348,0.56131846683672504,0.31542793581145862,0.20604402431416011,0.17261593869304573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.653219271926524,18.594673477180823,18.498027003505271,18.340380556899099,18.086979231434565,17.640142419543281,16.970450078038244,15.986303376858027,14.632294277176644,12.936513042309128,11.056205845969124,9.224157708907434,7.5739902405182962,6.0351308827374197,4.4840989463723222,2.9759003470971508,1.7460671656361895,0.9811869631664738,0.64093153314185813,0.53694834683760129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.841643212812436,10.702034308601402,10.564242322745352,10.424544637743601,10.278835681853291,10.121980880746369,9.9499477118404567,9.7574097132324695,9.5413095613622083,9.3061965069664989,9.0681958532197431,8.8091427513578981,8.4987978619954632,8.0891836021358383,7.5083807574439758,6.6867230061240939,5.5928957094859797,4.284118666904507,2.9456834753916366,1.8421436993428562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,40.013214114340762,39.363717858278015,38.724982676897518,38.096826361180781,37.479069859681616,36.871537222498631,36.274055546265139,35.686454920137258,35.1085683727621,34.540231820207545,33.981284014835978,33.431566495104377,32.825526132460567,32.10245587184766,31.208013512029904,30.086185005005838,28.709513839841261,27.131210640968174,25.526403714231492,24.146151311954508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.504636553560118,74.638164538049281,73.733921387615212,72.757741411202119,71.659412215960131,70.304540711473209,68.650043594530501,66.56937884844038,63.986101791796784,60.94171819664863,57.659989143257143,54.430211109892859,51.333169361578243,48.166919327463887,44.64202284039807,40.705488521033317,36.609795181800152,32.711944206850617,29.319062747079148,26.69785929682801]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,91.400955272066696,91.400955272066724,91.400955272066696,91.400955272066696,91.400955272066682,91.400955272066724,91.400955272066724,91.400955272066682,91.400955272066696,81.591891798263504,72.33144847459306,66.138384857073291,59.784625993711501,53.30486266044889,48.42643462443602,42.289515865472403,36.151342594479544,30.011964655197925,23.949773589923911,17.886163931369161]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,1.1982567364016277,1.1806440858408658,1.1745009848246337,1.1603050288299062,1.1445844322485912,1.1312878328530269,1.0961830918682032,1.0674930872225767,1.0501362697169125,1.0273976382716878,1.0239265156262463,1.0265263865929226,1.0291328589405964,1.0317459494309575,1.0343656748682564,1.0369920520994111,1.0396250980141153,1.0422648295449484,1.0449112636674829,1.0475644174003953]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92.947119933822123,92.947119933822123,61.96474662254807,61.96474662254807,61.96474662254807,46.473559966911061,49.299080712661471,49.299080712661471,49.299080712661471,55.761301797568585,55.761301797568585]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.31519375568035,256.51018831370641,253.95845202166475,251.60181026715676,254.53734040478386,239.63399944651499,238.83964928436541,237.91028559838242,236.71292193967133,235.08356777271823,232.95157323334649,229.63769859834849,224.75002163844763,217.76584623703206,191.78283608240321,164.32482030961012,142.35120907405314,121.28437362975936,101.35388483690656,84.419943424156429,68.235528892632232,66.133140058332145,64.121869931332981,61.976629196071279,59.926361980454651]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,465.95434955906177,434.95618504275387,387.71972277982269,369.33641883523791,332.23321145498335,331.42124864227299,330.48574185527377,329.27418224056794,327.62910747703347,325.48381633826625,322.13483696228343,317.21846999773686,310.21693777881569,367.34924545276056,330.62731523365153,271.48086694026745,244.06287910495953,217.65524006933447,180.35430369037175,160.86111752286553,152.62318846348728,144.47518012873732,142.73261584723127,134.62139212679278]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,10.744774140982802,10.748672994828828,10.747566800089027,10.73915110348454,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223131,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,9.8376553075378688,8.9433230068526122,8.0489907061673485,8.0489907061673502,8.0489907061673485]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,16.403304768300508,16.393911991187249,16.386873239967262,16.361684619462181,16.337095453143281,16.325528874833434,16.294991613119489,16.270034466139919,16.254935944862673,14.317476719210795,12.396778106008643,11.12058696201548,9.8444015604973636,8.5682219160351245,7.6116612296573853,6.6551063296083308,5.69855723058014,4.7420139473022926,3.5938523906530957,2.4456966793254966]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,16.616636770479481,16.622666291186995,16.620955577127535,16.607940824857042,16.596862583732193,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,14.522254760765664,12.447646937799142,11.064575055821463,9.681503173843776,8.2984312918660947,7.2611273803828329,6.2238234688995711,5.1865195574163101,4.1492156459330474,2.9046065282928395,1.6599974106526294]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,33.32564859786288,33.335624363228177,33.3314554035681,33.30365113817173,33.279549645918799,33.277954060563538,33.273741508996878,33.270298722620247,33.268215913098658,29.415768240924574,26.120532690735768,23.904641464206517,21.526216356642244,19.020345240271212,17.122202583857039,14.845496760461003,12.567522865274389,10.288331314615,7.7995859256747693,5.309406511617774]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,9.2999896603144272,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,8.1320628814761697,6.970339612693861,6.1958574335056538,5.4213752543174465,4.6468930751292401,4.0660314407380858,3.4851698063469305,2.9043081719557753,2.3234465375646201,1.6264996946505992,0.92955285173657665]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.8186262684693633,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443633,6.8140779390443642,5.9623181966638192,5.1105584542832725,4.5427186260295764,3.9748787977758786,3.4070389695221821,2.9811590983319096,2.5552792271416362,2.1293993559513638,1.7035194847610911,1.192527513329193,0.68153554189729448]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,93.217419940697042,93.233783174577056,93.218098244135618,93.131043614759278,93.053359380320259,93.040197216655145,93.005447403374532,92.977047470018348,92.9598661392195,83.081868407264153,73.777843409743824,67.56036714980182,61.180362751299839,54.672918101046989,49.774169341190387,43.602530899995344,37.429630188030593,31.255517636343402,25.166062758767847,19.075179701397118]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3591.5168436662311,3331.500750409426,3074.2094398856602,2819.8713381967118,2569.4025800608947,2418.6734247142767,2268.4653035955353,2118.5207957582784,1969.5445203363161,1820.6955184548831,1675.1271511252887,1534.4291804623347,1398.2899866253388,1267.0548345566745,1140.4042213997707,1059.9119231435886,998.13648990705087,936.84775807689334,875.6913426454164,814.53492721393957,753.37851178246262,692.22209635098579,631.06568091950885,569.90926548803191,509.61382421508495,450.2894002193147,393.1755564966324,360.98266802193859,328.78977954724479,296.59689107255093,264.40400259785713,232.2111141231633,208.01767316935428,190.83691635010965,173.68533092964455,157.02875144234238,140.895636473352,124.76252150436164,112.75004293158143,101.97046139972861,91.243585606804942,80.516709813881292,69.789834020957628,59.062958228033956,48.336082435110292,37.609206642186621,26.882330849262956,16.155455056339296,10.124950595533504,8.3868494645248735,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,93.217419940697027,180.30957122060835,261.2427566650079,335.94644092610361,404.43527084031228,373.73818151331324,344.90206401640853,318.51592925503854,294.57979912239443,273.09215546761698,254.05129678290072,235.77465799740992,217.67466768750037,199.75130767347542,182.00443964803176,164.43394588310022,149.08516202469286,135.95875312383404,125.05444124987979,116.37037278513696,109.9049409634554,103.43950914177384,96.974077320092263,90.508645498410701,84.043213676729138,77.577781855047576,71.112350033366013,64.646918211684451,58.181486390002881,51.716054568321319,45.250622746639756,38.785190924958187,32.319759103276624,25.854327281595051,19.388895459913485,12.923463638231915,7.7520619421969368,3.8747214988208936,1.2911562281190507,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,93.040197216655173,179.69838397942314,259.9822089137233,333.90395204610411,391.60343911341971,360.60156290358634,331.45844392380468,304.76171767321813,280.51138415182675,258.70744335963053,239.11755064287294,220.21821324837802,201.49525011439522,182.94866124092454,164.578446627966,146.36255949295554,130.36520262864931,116.58609519827623,105.02500768274447,95.681801228085973,88.299645989489107,80.917490750892242,73.53533551229539,66.153180273698524,58.771025035101665,51.388869796504807,44.006714557907948,36.624559319311089,29.24240408071423,21.860248842117368,14.478093603520511,8.6019017451186901,4.2306553581881117,1.3635225378294553,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73.777843409743824,136.16097429496304,187.46460677684431,228.04987822575325,260.02255832450766,282.48378906214884,297.02853555603338,304.40637741603064,304.96314840280189,298.98150835186453,273.80006805287246,249.70503294140909,226.52880561685708,204.1037886785991,182.23916768431312,160.74046272009289,141.10804151631663,123.12438003323081,106.61989320571587,91.414296543110638,77.36782078541782,64.31104481175575,52.092103695778626,40.559051334109164,29.54597136748469,18.88685183496807,10.86093852786427,5.207605786134839,1.6662284702278527,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3780.9475457432245,3721.3864507679814,3627.2808453082189,3483.4626061421936,3315.6272292931562,3221.7232699545311,3124.6021283554032,3024.4528345464173,2921.0728586838568,2813.64611708955,2705.4594267827551,2598.535903237911,2492.4180588323793,2387.6190423437388,2273.7681191321608,2193.7360598903974,2125.9301546693878,2052.7693143724159,1974.2705918317461,1892.871444444894,1807.1702063033183,1716.4647491467733,1620.9911365744013,1521.09492441622,1417.9178930485837]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,93.217419940697027,93.233783174577056,93.218098244135618,93.131043614759307,93.053359380320288,93.040197216655173,93.005447403374546,92.977047470018348,92.959866139219542,83.081868407264182,73.777843409743824,67.560367149801849,61.18036275129986,54.672918101046996,49.774169341190401,43.602530899995358,37.4296301880306,31.255517636343409,25.166062758767847,19.075179701397129]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-274.00508776445901,-267.59846101761252,-273.20417691683843,-277.80920869637487,-280.75902780784503,-187.1213792793223,-190.35492477370454,-193.36739205312188,-196.51101947731973,-200.48010097462651,-201.22688752345047,-199.92897094821848,-199.09489187555016,-197.75888262786034,-196.93279161884195,-153.80990265150754,-135.3662723708112,-134.34120304827169,-133.17164064171689,-131.17331672804272,-129.30376904157086,-128.13508734457591,-126.72913020871533,-125.06227491694908,-122.25221106903354]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-84.574385687465451,-59.561094975243776,-94.105605459762529,-143.8182391660248,-167.83537684903717,-93.90395933862527,-97.121141599127483,-100.14929380898626,-103.37997586256043,-107.42674159430622,-108.1866903067953,-106.92352354484393,-106.11784440553181,-104.7990164886408,-113.85092321157776,-80.032059241763719,-67.805905221009354,-73.160840296971827,-78.498722540669888,-81.39914738685232,-85.701238141575502,-90.705457156545307,-95.47361257237192,-99.896212158181228,-103.1770313676364]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2433.2843059484539,2380.4152274540993,2316.8436599710758,2234.622884149951,2153.6731013081089,2113.7175784691162,2056.3009569560609,1999.2894900543536,1944.9299093250527,1895.4252776115593,1859.4601905105246,1845.319057011355,1861.467681007098,1923.5241342601487,2040.7657045461174,2271.5734259911296,2615.8177804164338,3059.576261713853,3633.9121919659337,4491.241985695031,5992.4983297957369,8842.6441059693061,14071.60052236033,21547.109947020028,27408.770444065744]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,498","2,433","","","","2,154","","","","","1,895","","","","","2,041","","","","","4,491","","","","","27,409","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,193.97374374945619,187.51049054599378,180.49606343792664,171.26534663075714,165.29672712282789,163.0132975654881,157.43919042810538,147.5352506400948,138.50160090930285,133.40800125907541,128.27836891867517,123.20862916815869,118.177090399272,113.20808337356668,107.80988350226666,104.01519269334011,100.80020050432447,97.331306027804629,93.609317817583602,89.74980702441195,85.686314172040682,81.385548105886429,76.858701695137867,72.122159343052402]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,169.09324062310677,164.98199731495484,172.20422570653176,179.36332212993,186.21642710839822,106.25242246729405,111.77630843335011,117.15758404445342,122.74387717130948,129.23442149453226,132.60137247248579,133.94215566083406,135.7159674063326,136.96819826609476,138.69818082996991,98.352143648283985,81.860514812508669,82.489248056335171,83.104096388730895,83.020375463853554,83.13617283559762,84.0577652396167,84.864136327086442,85.52590573220732,85.152334863759577]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.31519375568035,256.51018831370641,253.95845202166475,251.60181026715676,254.53734040478386,239.63399944651499,238.83964928436541,237.91028559838242,236.71292193967133,235.08356777271823,232.95157323334649,229.63769859834849,224.75002163844763,217.76584623703206,284.72995601622534,257.27194024343225,204.31595569660121,183.24912025230742,163.31863145945462,130.8935033910675,117.53460960529371,115.43222077099361,113.42095064399446,117.73793099363986,115.68766377802324]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,19.908551033157913,18.803281710623239,19.113623350340621,19.704975240001975,20.883824894144173,9.0790304585082229,10.640219466313987,12.038959211439646,13.233645474416715,14.415735609048852,14.655440073282767,15.156399277474808,15.448885914934927,15.657720601562897,15.858107902337132,9.9813650756164503,7.8172605461134674,8.3334473738034784,8.7785024944380261,9.2676417229801036,9.8056824542176688,10.312539965086584,10.780021491088581,11.208011034775762,11.468954533165659]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,690.13967250582834,637.95052420117815,617.17973130962741,635.73574617145516,638.68259579084258,520.26217949514512,524.2694747495176,524.54601928238083,520.22569522549236,517.23532578560219,513.61638703819051,507.01462245533253,499.12350412787379,488.56885550396174,552.49432812209909,473.41533246959938,398.0089237485634,374.87201618677057,352.53253637042815,316.79083839548474,300.22627191952097,295.48884014773751,290.45065656805588,291.33054945576083,284.43111251800093]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,407.78323183361277,371.94353365642587,358.15595624983189,370.24960398953368,377.90091589800744,298.69248545819329,300.65407590003707,300.96183753495399,299.46737157331091,300.10829498812626,303.28616141117635,308.35735835087502,318.42799305339702,335.14237465656436,387.10445865467841,363.46650460123664,338.23054254973755,352.92306107123454,371.14302204962365,452.59175340686215,505.2556749587514,616.24117660231343,753.00067790386618,874.15664646333596,849.57184588217547]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","339","408","","","","378","","","","","300","","","","","387","","","","","453","","","","","850","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,622.86885093924684,605.17891893914577,595.41149702791677,582.83163008710346,566.32624230848921,548.16893658356503,527.80002928292754,523.98017784498779,520.3701399594953,517.01416282773607,513.9619717902857,511.29623023628983,509.16350742191901,507.77105572518866,507.43313582367227,508.54331680235833,511.453506585654,514.23911109405265,517.89779885404937,521.54669340031705,525.07045114413427,529.37454261072742,534.70304863751619,526.79755282656583,515.49275542222506,503.31690979820178,495.8071075220555]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,407.78323183361277,371.94353365642587,358.15595624983189,370.24960398953368,377.90091589800744,298.69248545819329,300.65407590003707,300.96183753495399,299.46737157331091,300.10829498812626,303.28616141117635,308.35735835087502,318.42799305339702,335.14237465656436,387.10445865467841,363.46650460123664,338.23054254973755,352.92306107123454,371.14302204962365,452.59175340686215,505.2556749587514,616.24117660231343,753.00067790386618,874.15664646333596,849.57184588217547]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,622.86885093924684,943.9708717171743,1003.1947288615295,954.77516374352933,924.4821985583211,918.41854057309865,905.70094518093492,822.67266330318103,821.02421585953243,817.97600036269,813.42934336359667,811.40452522441615,812.4496688330953,816.12841407606368,825.86112887706929,843.68569145892275,898.55796524033235,877.70561569528923,856.12834140378686,874.4697544715516,896.21347319375786,981.96629601758957,1039.9587235962676,1143.0387294288794,1268.4934333260912,1377.4735562615379,1345.378953404231]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","944","1,003","","","","906","","","","","811","","","","","899","","","","","982","","","","","1,345","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2649.0254750239997,2404.2692873002284,2281.5493902724343,2316.4785077365755,2306.4324404767917,1807.2616749794538,1817.7831705305946,1818.2846622422128,1809.9146581393127,1818.8546764215828,1851.3058707159785,1907.562140559814,2015.3895068132304,2200.5441157725863,2684.2116724674174,2707.3631112684957,2720.1784728502989,3022.5790485022799,3309.5751735176714,4139.2568987168288,4711.586496280579,5832.4945365286785,7169.06857884083,8249.9807271910231,7787.4662336944893]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,231","2,649","","","","2,306","","","","","1,819","","","","","2,684","","","","","4,139","","","","","7,787","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8861.0987703099963,8785.3277764672293,8626.9552372818525,8389.1576868367883,8077.2119758233011,7637.9101688624414,7610.5039225226401,7585.4053928030062,7563.0742322762626,7562.960740127347,7608.2698025975897,7735.0662603116034,7979.2439932786019,8409.6176446216232,9128.7866056744733,10258.292745147086,11806.865428293788,13626.002035383504,15284.677230259609,16511.401819952913,17468.76050860836,18397.143265693296,18764.156581280775,18875.197923736094,18563.474227381186,17683.546774823699]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2649.0254750239997,2404.2692873002284,2281.5493902724343,2316.4785077365755,2306.4324404767917,1807.2616749794538,1817.7831705305946,1818.2846622422128,1809.9146581393127,1818.8546764215828,1851.3058707159785,1907.562140559814,2015.3895068132304,2200.5441157725863,2684.2116724674174,2707.3631112684957,2720.1784728502989,3022.5790485022799,3309.5751735176714,4139.2568987168288,4711.586496280579,5832.4945365286785,7169.06857884083,8249.9807271910231,7787.4662336944893]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11091.960349286741,11434.353251491229,11031.224524582081,10670.707077109222,10393.690483559876,9944.3426093392336,9417.7655975020934,9403.1885633336005,9381.3588945184747,9372.8753982666603,9427.1244790191722,9586.3721310275814,9886.8061338384159,10425.007151434853,11329.330721447059,12942.504417614504,14514.228539562284,16346.180508233803,18307.256278761888,19820.976993470584,21608.017407325191,23108.729761973875,24596.651117809452,26044.266502576924,26813.454954572211,25471.013008518188]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","11,092","11,434","","","","9,944","","","","","9,427","","","","","12,943","","","","","21,608","","","","","25,471","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,19.125728762840883,17.527016728177212,16.983445175143196,17.680209012359448,18.192359742921042,14.398925847353617,14.499615777810792,14.520355590974498,14.453733572631641,14.489526537914868,14.64714179552451,14.894717790966713,15.381496048950847,16.185538831713739,18.685755716188474,17.531299227724347,16.300621337159871,17.000177197572885,17.879521929938914,21.818860879514855,24.392128135748681,29.827212194679277,36.608998184892982,42.717841394434721,41.633197037093829]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,51.595429457036055,55.21131567562405,53.88269826995753,53.555357669053528,54.411268503634041,55.022091636981813,51.309831507353607,51.496066454550586,51.60830322992522,51.64110979346431,51.787486249890598,52.075237035612368,52.478500030055201,53.159726242939023,54.212348233498233,57.028544321976028,56.14396986502306,55.220943981648631,56.258501868318504,57.532617931041806,61.981006081353542,65.202979285538248,70.638063344468847,77.419849334682553,83.528692544224285,82.444048186883393]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,133.04583534176069,132.37814676204133,131.57778648735973,130.64953209188175,129.7904778935019,128.98936036770343,126.57079573924445,124.44515510544863,122.53721620234292,120.81136804480211,119.26780799237626,117.90478153989679,116.72214322566258,115.80141682889359,114.98925122975703,114.9732860747001,115.10102928121952,115.17823362249909,115.20514793556337,115.18167006265357,115.10705376476041,114.92401193710256,114.66713433999828,114.33500912400307,113.93070008869545,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,68.940186712180832,68.272498132461465,67.472137857779856,66.543883462301892,65.684829263922026,64.883711738123608,63.106203595960388,61.615208883597454,60.335569442710252,59.231737752765717,58.303974003260279,57.550585890671954,56.971489532929979,56.648269673088315,56.427635545509844,56.997286547295353,57.1250297538148,57.20223409509434,57.229148408158636,57.205670535248849,57.131054237355642,56.948012409697817,56.691134812593539,56.35900959659832,55.954700561290686,55.480511840561171]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,7.3408584948697841,6.7004149937041531,6.4583084135701432,6.6848017827789503,6.8356423753806084,5.4000396427823043,5.4358219245143866,5.4417089941444852,5.4145308757859292,5.424923554001678,5.4793235186868818,5.565359569171564,5.7378279926009306,6.024717944067409,6.9374785345738994,6.4918503272085681,6.0230589217413684,6.2716672209533488,6.5876384040022078,8.0277723318768111,8.9573550506861608,10.92087146738592,13.342551918127244,15.492682302827925,15.068239886847605]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,31.318760367807858,32.88460742603317,32.514258553864693,32.488382925860698,32.874023292433762,33.123536287821601,31.769107321162512,31.890434619634409,31.987818651475425,32.060069114998818,32.18104528435763,32.36558077715496,32.607303826640276,32.974220204969335,33.509689364232131,34.738429158741681,34.562682982887495,34.401543584610351,34.988153910079184,35.698896423485316,37.648079552095716,39.226368218855946,41.189884635555707,43.611565086297027,45.761695470997708,45.337253055017392]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,54.466579190783179,54.466579190783179,54.352700132043658,54.195240981082712,53.995252604134464,53.750540830359085,53.439571375587725,53.094687466728331,52.737907228485227,52.366901306563491,51.955827671414703,51.474547737189567,50.991971939441953,50.482636858718777,49.890109693346893,49.126615009384246,48.091927800065484,46.544546209960153,44.70501220533599,43.084058696141746,42.019694688857584,41.357575372582822,40.822217903661418,40.347193626128885,40.014202970566558,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,53.912632381039316,53.912632381039316,53.798204616075523,53.640241146791944,53.439744717479584,53.194534768540017,52.88306070027452,52.538138038397733,52.181318666446181,51.810273227770189,51.399622486020455,50.91977705491766,50.440467793001723,49.937068590305607,49.354704280914206,48.607893727202203,47.599033987269522,46.087726845083949,44.289894392625996,42.70586969916711,41.666926464097614,41.02196606214747,40.50110755431767,40.039275460473633,39.716574404216914,39.592165585267594]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Shadow_ET500","index":44,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3433830036089976E-2]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,362266.62849862967,361226.35075416922,359676.41275457729,357136.73559036432,353031.51457606297,346066.49705567857,334979.99017514096,318557.70707940572,295360.20920042426,265149.12165375915,229825.83813449938,193353.84837890606,159470.58419796874,128864.53247599141,99579.072921211657,70768.221739661254,45031.334129597992,26286.07985993426,15895.641325077542,11710.690291179699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1126885.8991791785,1123649.9557351996,1118828.635914545,1110928.5806522653,1098158.661178306,1076492.9061409582,1042006.6264452341,990922.59662551642,918763.22228733636,824787.00179941067,714908.51181668625,601456.79493920668,496057.70592594519,400852.8888055206,309755.97612539423,220135.40556830866,140076.8700726791,81766.882203917252,49445.829834992546,36427.897908997766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34670.880722297887,34280.736579674835,33895.576597675521,33467.868906627613,32897.695803377945,32063.382739040957,30847.861998855005,29135.225884320367,26816.97295906267,23909.758172007489,20676.288932704112,17591.392070161797,15090.634155428013,13267.700423271572,11830.212863221335,10393.81214814108,8754.9601830139218,6926.4463246527885,5071.8852156899466,3446.3473638730038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,374.19622401828366,368.64590439686026,363.20888119886934,357.88284175036813,352.66552058508898,347.55469848080872,342.54820151538695,337.6439001420747,332.83970828369672,328.13358244532532,323.52352084506606,319.00756256258626,313.6293751749829,305.54893843641446,293.08980532030864,274.64397990028732,248.99579856829888,216.52358800271708,180.56216627570626,147.3337087426919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1524197.6046241242,1519525.6889734406,1512763.8341479967,1501891.0679910076,1484440.5370783322,1454970.3406341586,1408177.0268207453,1338953.1734893846,1241273.2441551071,1114174.0152076227,965734.16240473487,812721.04295083706,670932.55365451693,543290.67064322007,421458.35171514755,301572.08343601128,194112.16018385932,115195.93197650701,70593.918542035739,51732.269272793164]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,5.9965599544803876,5.9777388939890415,5.9466693844670688,5.8959898553786267,5.8145274429906575,5.6708801886849294,5.4555902583866649,5.1392108382126276,4.703929580495827,4.1587768271654584,3.5543034292322968,2.9653441545231503,2.4348551266039178,1.9401489707429651,1.4415296245518709,0.9566801628062348,0.56131846683672504,0.31542793581145862,0.20604402431416011,0.17261593869304573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.653219271926524,18.594673477180823,18.498027003505271,18.340380556899099,18.086979231434565,17.640142419543281,16.970450078038244,15.986303376858027,14.632294277176644,12.936513042309128,11.056205845969124,9.224157708907434,7.5739902405182962,6.0351308827374197,4.4840989463723222,2.9759003470971508,1.7460671656361895,0.9811869631664738,0.64093153314185813,0.53694834683760129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.841643212812436,10.702034308601402,10.564242322745352,10.424544637743601,10.278835681853291,10.121980880746369,9.9499477118404567,9.7574097132324695,9.5413095613622083,9.3061965069664989,9.0681958532197431,8.8091427513578981,8.4987978619954632,8.0891836021358383,7.5083807574439758,6.6867230061240939,5.5928957094859797,4.284118666904507,2.9456834753916366,1.8421436993428562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,40.013214114340762,39.363717858278015,38.724982676897518,38.096826361180781,37.479069859681616,36.871537222498631,36.274055546265139,35.686454920137258,35.1085683727621,34.540231820207545,33.981284014835978,33.431566495104377,32.825526132460567,32.10245587184766,31.208013512029904,30.086185005005838,28.709513839841261,27.131210640968174,25.526403714231492,24.146151311954508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.504636553560118,74.638164538049281,73.733921387615212,72.757741411202119,71.659412215960131,70.304540711473209,68.650043594530501,66.56937884844038,63.986101791796784,60.94171819664863,57.659989143257143,54.430211109892859,51.333169361578243,48.166919327463887,44.64202284039807,40.705488521033317,36.609795181800152,32.711944206850617,29.319062747079148,26.69785929682801]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,91.400955272066696,91.400955272066724,91.400955272066696,91.400955272066696,91.400955272066682,91.400955272066724,91.400955272066724,91.400955272066682,91.400955272066696,81.591891798263504,72.33144847459306,66.138384857073291,59.784625993711501,53.30486266044889,48.42643462443602,42.289515865472403,36.151342594479544,30.011964655197925,23.949773589923911,17.886163931369161]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,1.1982567364016277,1.1806440858408658,1.1745009848246337,1.1603050288299062,1.1445844322485912,1.1312878328530269,1.0961830918682032,1.0674930872225767,1.0501362697169125,1.0273976382716878,1.0239265156262463,1.0265263865929226,1.0291328589405964,1.0317459494309575,1.0343656748682564,1.0369920520994111,1.0396250980141153,1.0422648295449484,1.0449112636674829,1.0475644174003953]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92.947119933822123,92.947119933822123,61.96474662254807,61.96474662254807,61.96474662254807,46.473559966911061,49.299080712661471,49.299080712661471,49.299080712661471,55.761301797568585,55.761301797568585]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.31519375568035,256.55956831370639,254.05721202166475,251.74995026715678,254.73486040478386,239.880899446515,239.08654928436542,238.1571855983824,236.95982193967129,235.33046777271824,233.1984732333465,229.88459859834848,224.99692163844765,218.01274623703208,192.02973608240319,164.57172030961016,142.57699244546893,121.50038058117215,101.56633898544104,84.62877943197492,68.440746759734736,66.334739784718664,64.320073964108502,62.171520759122949,60.117941073782482]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,466.00372955906175,435.05494504275384,387.8678627798227,369.5339388352379,332.48011145498333,331.66814864227302,330.73264185527376,329.52108224056792,327.87600747703351,325.73071633826623,322.38173696228341,317.4653699977369,310.46383777881567,367.59614545276054,330.87421523365157,271.70665031168323,244.27888605637233,217.86769421786894,180.56313969819024,161.06633538996803,152.8247881898738,144.67338416151284,142.92750741028294,134.81297122012063]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,10.744774140982802,10.748672994828828,10.747566800089027,10.73915110348454,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223131,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,9.8376553075378688,8.9433230068526122,8.0489907061673485,8.0489907061673502,8.0489907061673485]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,16.403304768300508,16.393911991187249,16.386873239967262,16.361684619462181,16.337095453143281,16.325528874833434,16.294991613119489,16.270034466139919,16.254935944862673,14.317476719210795,12.396778106008643,11.12058696201548,9.8444015604973636,8.5682219160351245,7.6116612296573853,6.6551063296083308,5.69855723058014,4.7420139473022926,3.5938523906530957,2.4456966793254966]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,16.616636770479481,16.622666291186995,16.620955577127535,16.607940824857042,16.596862583732193,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,14.522254760765664,12.447646937799142,11.064575055821463,9.681503173843776,8.2984312918660947,7.2611273803828329,6.2238234688995711,5.1865195574163101,4.1492156459330474,2.9046065282928395,1.6599974106526294]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,33.32564859786288,33.335624363228177,33.3314554035681,33.30365113817173,33.279549645918799,33.277954060563538,33.273741508996878,33.270298722620247,33.268215913098658,29.415768240924574,26.120532690735768,23.904641464206517,21.526216356642244,19.020345240271212,17.122202583857039,14.845496760461003,12.567522865274389,10.288331314615,7.7995859256747693,5.309406511617774]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,9.2999896603144272,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,8.1320628814761697,6.970339612693861,6.1958574335056538,5.4213752543174465,4.6468930751292401,4.0660314407380858,3.4851698063469305,2.9043081719557753,2.3234465375646201,1.6264996946505992,0.92955285173657665]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.8186262684693633,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443633,6.8140779390443642,5.9623181966638192,5.1105584542832725,4.5427186260295764,3.9748787977758786,3.4070389695221821,2.9811590983319096,2.5552792271416362,2.1293993559513638,1.7035194847610911,1.192527513329193,0.68153554189729448]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,93.217419940697042,93.233783174577056,93.218098244135618,93.131043614759278,93.053359380320259,93.040197216655145,93.005447403374532,92.977047470018348,92.9598661392195,83.081868407264153,73.777843409743824,67.56036714980182,61.180362751299839,54.672918101046989,49.774169341190387,43.602530899995344,37.429630188030593,31.255517636343402,25.166062758767847,19.075179701397118]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3691.5168436662316,3531.500750409426,3374.2094398856602,3219.8713381967118,3069.4025800608947,2918.6734247142772,2768.4653035955362,2618.5207957582793,2469.544520336317,2320.6955184548842,2175.1271511252894,2034.4291804623356,1898.2899866253397,1767.0548345566754,1640.4042213997716,1517.1483982666543,1435.5746256154177,1367.0910722414869,1298.6075188675561,1230.1239654936253,1161.6404121196945,1093.6073389097489,1025.7428033408789,957.87826777200905,890.01373220313894,822.14919663426895,756.34932992500853,715.33757838507847,676.27134696274038,637.33305128030111,598.39475559786172,559.45645991542233,520.51816423298294,481.57986855054361,442.64157286810428,403.70327718566494,366.60523725720071,329.85883308758258,294.0179713114419,258.18733193610075,226.40720939092705,196.99285377227827,170.21071505356986,145.91934902731998,124.43314549695542,103.3777553923001,84.616632965502177,68.015771296404139,58.107420182980682,54.197514030025474,52.369881369826118,50.542248709626769,48.714616049427413,46.886983389228057,45.059350729028708,43.231718068829352,41.404085408630003,39.576452748430647,37.748820088231291,35.921187428031942,34.093554767832586,32.26592210763323,30.438289447433878,28.610656787234525,26.783024127035173,24.955391466835817,23.127758806636464,21.300126146437112,19.472493486237756,17.644860826038407,16.06693234735507,14.774169211478336,13.592540612721209,12.439973052964218,11.385762365590841]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,93.217419940697027,180.30957122060835,261.2427566650079,335.94644092610361,404.43527084031228,373.73818151331324,344.90206401640853,318.51592925503854,294.57979912239443,273.09215546761698,254.05129678290072,235.77465799740992,217.67466768750037,199.75130767347542,182.00443964803176,164.43394588310022,149.08516202469286,135.95875312383404,125.05444124987979,116.37037278513696,109.9049409634554,103.43950914177384,96.974077320092263,90.508645498410701,84.043213676729138,77.577781855047576,71.112350033366013,64.646918211684451,58.181486390002881,51.716054568321319,45.250622746639756,38.785190924958187,32.319759103276624,25.854327281595051,19.388895459913485,12.923463638231915,7.7520619421969368,3.8747214988208936,1.2911562281190507,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,93.040197216655173,179.69838397942314,259.9822089137233,333.90395204610411,391.60343911341971,360.60156290358634,331.45844392380468,304.76171767321813,280.51138415182675,258.70744335963053,239.11755064287294,220.21821324837802,201.49525011439522,182.94866124092454,164.578446627966,146.36255949295554,130.36520262864931,116.58609519827623,105.02500768274447,95.681801228085973,88.299645989489107,80.917490750892242,73.53533551229539,66.153180273698524,58.771025035101665,51.388869796504807,44.006714557907948,36.624559319311089,29.24240408071423,21.860248842117368,14.478093603520511,8.6019017451186901,4.2306553581881117,1.3635225378294553,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73.777843409743824,136.16097429496304,187.46460677684431,228.04987822575325,260.02255832450766,282.48378906214884,297.02853555603338,304.40637741603064,304.96314840280189,298.98150835186453,273.80006805287246,249.70503294140909,226.52880561685708,204.1037886785991,182.23916768431312,160.74046272009289,141.10804151631663,123.12438003323081,106.61989320571587,91.414296543110638,77.36782078541782,64.31104481175575,52.092103695778626,40.559051334109164,29.54597136748469,18.88685183496807,10.86093852786427,5.207605786134839,1.6662284702278527,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3721.7232699545311,3624.6021283554041,3524.4528345464182,3421.0728586838577,3313.6461170895514,3205.4594267827556,3098.535903237912,2992.4180588323802,2887.6190423437397,2773.7681191321617,2650.9725350134631,2563.3682903777549,2483.0126285370097,2397.1867680538858,2308.4604827245798,2215.43210664055,2117.8499917055365,2015.6682589957713,1909.0639267001973,1798.3178010366375]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,93.217419940697027,93.233783174577056,93.218098244135618,93.131043614759307,93.053359380320288,93.040197216655173,93.005447403374546,92.977047470018348,92.959866139219542,83.081868407264182,73.777843409743824,67.560367149801849,61.18036275129986,54.672918101046996,49.774169341190401,43.602530899995358,37.4296301880306,31.255517636343409,25.166062758767847,19.075179701397129]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-174.00508776445898,-167.59846101761241,-173.20417691683829,-177.80920869637481,-180.75902780784492,-187.1213792793223,-190.35492477370454,-193.36739205312188,-196.51101947731973,-200.48010097462651,-201.22688752345047,-199.92897094821848,-199.09489187555016,-197.75888262786034,-196.93279161884195,-196.57342752844266,-155.1646117855102,-141.5360245920449,-140.49877858417076,-138.50045467049662,-136.63090698402473,-135.01174512304456,-133.43725034610836,-131.77039505434215,-129.82130536495652]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,-93.90395933862527,-97.121141599127483,-100.14929380898626,-103.37997586256043,-107.42674159430622,-108.1866903067953,-106.92352354484393,-106.11784440553181,-104.7990164886408,-113.85092321157776,-122.79558411869884,-87.604244635708355,-80.355661840745029,-85.825860483123762,-88.726285329306222,-93.028376084029375,-97.582114935013962,-102.18173270976494,-106.6043322955743,-110.74612566355938]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2441.7590335160835,2385.351004367757,2329.8103477807058,2277.8435344582135,2232.2525115161916,2203.1098073007001,2200.3880508074371,2234.8937349571206,2326.3363292014278,2489.5286385002246,2745.03340382242,3154.0567487592634,3700.8379083892037,4412.346645334027,5477.3157853680559,7346.2771533712903,10910.444712477309,17497.738196231145,27042.894998999513,34762.012691803604]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498,2498,null,null,null,2478,null,null,null,null,2232,null,null,null,null,2490,null,null,null,null,5477,null,null,null,null,34762]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,199.10403824316955,197.58794382995981,195.42427587601719,190.93145084887331,190.22364376509265,188.31238192287745,182.63266850317976,171.92565424548289,162.20891798247351,157.11531833224606,151.98568599184583,146.91594624132932,141.88440747244266,136.91540044673738,131.51720057543736,125.69489287966297,121.54116967059427,117.73113536282824,113.66173358772599,109.45480922967313,105.0439028124206,100.41708253355068,95.572173060677954,90.517567646468294]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,69.093240623106681,62.267956391054923,66.776143858731999,71.221199358230422,75.360263412798744,94.057300516074577,99.581186482130619,104.96246209323394,110.54875522009002,117.03929954331282,120.40625052126632,121.7470337096146,123.52084545511313,124.77307631487528,126.50305887875041,128.92054657399945,90.506745077864608,79.01484677795311,79.937494961316645,80.032484717962561,80.326992771229911,80.976815692787014,81.782372499631634,82.607754591030385,83.2587705673904]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.31519375568035,256.55956831370639,254.05721202166475,251.74995026715678,254.73486040478386,239.880899446515,239.08654928436542,238.1571855983824,236.95982193967129,235.33046777271824,233.1984732333465,229.88459859834848,224.99692163844765,218.01274623703208,284.97685601622533,257.51884024343229,204.54173906801699,183.46512720372021,163.5310856079891,131.10233939888599,117.73982747239621,115.63382049738013,113.61915467676998,117.93282255669153,115.87924287135107]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,5.0979884614012905,3.9884317100623283,4.29448592097543,4.8815503818324935,6.0561126071704079,9.2668717399060991,10.828060747711891,12.226800492837535,13.421486755814614,14.603576890446725,14.843281354680654,15.344240558872695,15.636727196332806,15.845561882960787,16.045949183735011,16.502724966801495,10.921281764074154,9.5633788003577482,10.025327755015184,10.51171430559708,11.047002358874485,11.484388545222814,11.924325258018662,12.349794677941091,12.735733169041959]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.32910993407154,525.60130777043071,507.10872531642849,527.84655097967664,532.86234402638559,533.4287154675884,537.80817843708542,537.97911668763368,532.8557181610588,529.1822621889512,525.56332344153952,518.96155885868166,511.07044053122291,500.51579190731076,564.4412645254481,534.45931235967055,431.66465878961867,393.58452245262532,371.2250436871492,335.30827201017161,318.56863183217371,313.13892754781057,307.74293496797094,308.46254488634094,302.39131425425171]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,322.67448575177713,325.59605662720548,326.52628254715285,325.17114698022471,326.20837798711045,330.46943088731433,336.89368354922163,348.88293646756392,368.3251908853573,439.88479063480077,461.82602516021632,418.54197361462991,429.60481518166637,461.87662410107282,541.52886389252853,628.87820020854986,803.88249321802402,1048.724200897087,1337.6052107549917,1516.4266294917695]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,339,340,null,null,null,328,null,null,null,null,326,null,null,null,null,440,null,null,null,null,542,null,null,null,null,1516]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,622.86885093924684,605.17891893914577,595.41149702791677,582.83163008710346,566.32624230848921,548.16893658356503,527.80002928292754,523.98017784498779,520.3701399594953,517.01416282773607,513.9619717902857,511.29623023628983,509.16350742191901,507.77105572518866,507.43313582367227,508.54331680235833,511.453506585654,514.23911109405265,517.89779885404937,521.54669340031705,525.07045114413427,529.37454261072742,534.70304863751619,526.79755282656583,515.49275542222506,503.31690979820178,495.8071075220555]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,322.67448575177713,325.59605662720548,326.52628254715285,325.17114698022471,326.20837798711045,330.46943088731433,336.89368354922163,348.88293646756392,368.3251908853573,439.88479063480077,461.82602516021632,418.54197361462991,429.60481518166637,461.87662410107282,541.52886389252853,628.87820020854986,803.88249321802402,1048.724200897087,1337.6052107549917,1516.4266294917695]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,622.86885093924684,943.9708717171743,935.35654462245316,892.1947930430083,866.36091375188983,864.83325275900688,856.07081801967684,846.65466359676498,845.96619658670079,843.54044537488892,839.13311877051046,837.50460822340028,839.6329383092334,844.66473927441029,856.3160722912362,876.86850768771569,951.33829722045471,976.06513625426896,936.43977246867928,951.15150858198342,986.94707524520709,1070.9034065032561,1163.581248846066,1330.6800460445897,1564.216956319312,1840.9221205531935,2012.233737013825]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,944,935,null,null,null,856,null,null,null,null,838,null,null,null,null,951,null,null,null,null,1071,null,null,null,null,2012]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1952.3665977010753,1968.5847609291884,1972.7342716848621,1965.2626001674657,1977.0384347864494,2017.2367728457402,2084.0937267369418,2208.1444615486644,2418.4224162168698,3050.1944970262334,3440.0164210847392,3366.0735013112371,3679.3133029119472,4118.6694011148111,4952.6467701818483,5864.3854641508724,7608.450112918953,9984.553715741964,12623.844083283315,13900.085355088469]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2231,2208,null,null,null,2004,null,null,null,null,1977,null,null,null,null,3050,null,null,null,null,4953,null,null,null,null,13900]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8861.0987703099963,8785.3277764672293,8626.9552372818525,8389.1576868367883,8077.2119758233011,7637.9101688624414,7610.5039225226401,7585.4053928030062,7563.0742322762626,7562.960740127347,7608.2698025975897,7735.0662603116034,7979.2439932786019,8409.6176446216232,9128.7866056744733,10258.292745147086,11806.865428293788,13626.002035383504,15284.677230259609,16511.401819952913,17468.76050860836,18397.143265693296,18764.156581280775,18875.197923736094,18563.474227381186,17683.546774823699]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1952.3665977010753,1968.5847609291884,1972.7342716848621,1965.2626001674657,1977.0384347864494,2017.2367728457402,2084.0937267369418,2208.1444615486644,2418.4224162168698,3050.1944970262334,3440.0164210847392,3366.0735013112371,3679.3133029119472,4118.6694011148111,4952.6467701818483,5864.3854641508724,7608.450112918953,9984.553715741964,12623.844083283315,13900.085355088469]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11091.960349286741,10993.665493388391,10626.700585735736,10300.458922365528,10058.43241382881,9641.4363963767646,9562.8705202237161,9553.9901537321948,9535.8085039611251,9528.2233402948132,9585.3082373840389,9752.3030331573427,10063.337720015545,10617.762106170288,11547.209021891344,13308.48724217332,15246.881849378527,16992.075536694741,18963.990533171556,20630.071221067723,22421.407278790208,24261.528729844169,26372.606694199727,28859.751639478058,31187.318310664501,31583.63212991217]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11092,10994,null,null,null,9641,null,null,null,null,9585,null,null,null,null,13308,null,null,null,null,22421,null,null,null,null,31584]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,15.944002271326886,14.578055112039133,14.227384200045641,15.12139712348201,15.803137887612788,15.555014670173559,15.70249033122861,15.753750612427774,15.694321218592748,15.749664466693288,15.959952115093133,16.273120151441532,16.852606007921935,17.788086886602709,21.233492813889246,22.275533331790701,20.171135859489617,20.693909774132774,22.250541540390685,26.106403518340532,30.360228299302701,38.909398812010217,50.986331744041685,65.365409589432986,74.312359765606885]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,51.595429457036055,52.029589184110044,50.933736653819452,50.799296693955974,51.852456614756598,52.632869781673563,52.465920330173553,52.698941007968408,52.841698251378489,52.881697439425409,53.047624178669018,53.388047355180987,53.856902390530024,54.630836201910114,55.81489628838721,59.576281419676803,60.888203969089403,59.09145850397838,59.952234444878393,61.903637541493573,66.268548720179226,71.171079449092261,79.72024996179978,91.797182893831248,106.17626073922254,115.12321091539646]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,133.04583534176069,132.37814676204133,131.57778648735973,130.64953209188175,129.7904778935019,128.98936036770343,126.57079573924445,124.44515510544863,122.53721620234292,120.81136804480211,119.26780799237626,117.90478153989679,116.72214322566258,115.80141682889359,114.98925122975703,114.9732860747001,115.10102928121952,115.17823362249909,115.20514793556337,115.18167006265357,115.10705376476041,114.92401193710256,114.66713433999828,114.33500912400307,113.93070008869545,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,68.940186712180832,68.272498132461465,67.472137857779856,66.543883462301892,65.684829263922026,64.883711738123608,63.106203595960388,61.615208883597454,60.335569442710252,59.231737752765717,58.303974003260279,57.550585890671954,56.971489532929979,56.648269673088315,56.427635545509844,56.997286547295353,57.1250297538148,57.20223409509434,57.229148408158636,57.205670535248849,57.131054237355642,56.948012409697817,56.691134812593539,56.35900959659832,55.954700561290686,55.480511840561171]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,6.1196446926034893,5.5730544773611896,5.4102588806146015,5.7173273448576323,5.9379102290775121,5.8336084756235822,5.8867726234918889,5.9039412541965186,5.8792689366765831,5.8967230923256357,5.9704304226826581,6.0803948235950891,6.2866026940939035,6.6212319139083293,7.8833793424135319,8.2486429824917131,7.4532091315559823,7.6343507538453217,8.1981231117752191,9.6052798084482536,11.148979817721708,14.246203786186296,18.582529217924954,23.706383358950347,26.89575971089176]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,31.318760367807858,31.663393623766876,31.386898037521725,31.440333392905156,31.90654885451244,32.225804141518509,32.20267615400379,32.341385318611913,32.450050911527455,32.524807175889471,32.652844822681587,32.856687681150731,33.122339081063807,33.522994906462301,34.106203334073044,35.684329966581309,36.319475638170637,35.831693794424964,36.350837442971162,37.309381131258327,39.225587028667164,41.417992985891495,44.515216954356077,48.851542386094742,53.975396527120139,57.164772879061552]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,54.466579190783179,54.466579190783179,54.352700132043658,54.195240981082712,53.995252604134464,53.750540830359085,53.439571375587725,53.094687466728331,52.737907228485227,52.366901306563491,51.955827671414703,51.474547737189567,50.991971939441953,50.482636858718777,49.890109693346893,49.126615009384246,48.091927800065484,46.544546209960153,44.70501220533599,43.084058696141746,42.019694688857584,41.357575372582822,40.822217903661418,40.347193626128885,40.014202970566558,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,53.912632381039316,53.912632381039316,53.798204616075523,53.640241146791944,53.439744717479584,53.194534768540017,52.88306070027452,52.538138038397733,52.181318666446181,51.810273227770189,51.399622486020455,50.91977705491766,50.440467793001723,49.937068590305607,49.354704280914206,48.607893727202203,47.599033987269522,46.087726845083949,44.289894392625996,42.70586969916711,41.666926464097614,41.02196606214747,40.50110755431767,40.039275460473633,39.716574404216914,39.592165585267594]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Comparison_ET500","index":45,"n_rows":119,"n_cols":94,"rows_kept":119,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_Comparison_ET500",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer"]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","number","n/a","Mid-year",null,null,null,null,null,null,1565613.1261586735,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1524197.6046241242,1519525.6889734406,1512763.8341479967,1501891.0679910076,1484440.5370783322,1454970.3406341586,1408177.0268207453,1338953.1734893846,1241273.2441551071,1114174.0152076227,965734.16240473487,812721.04295083706,670932.55365451693,543290.67064322007,421458.35171514755,301572.08343601128,194112.16018385932,115195.93197650701,70593.918542035739,51732.269272793164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","number","n/a","Mid-year",null,null,null,null,null,null,51732.269272793164,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1524197.6046241242,1519525.6889734406,1512763.8341479967,1501891.0679910076,1484440.5370783322,1454970.3406341586,1408177.0268207453,1338953.1734893846,1241273.2441551071,1114174.0152076227,965734.16240473487,812721.04295083706,670932.55365451693,543290.67064322007,421458.35171514755,301572.08343601128,194112.16018385932,115195.93197650701,70593.918542035739,51732.269272793164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","PJ","n/a","End-year",null,null,null,null,null,null,87.144740694837196,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.504636553560118,74.638164538049281,73.733921387615212,72.757741411202119,71.659412215960131,70.304540711473209,68.650043594530501,66.56937884844038,63.986101791796784,60.94171819664863,57.659989143257143,54.430211109892859,51.333169361578243,48.166919327463887,44.64202284039807,40.705488521033317,36.609795181800152,32.711944206850617,29.319062747079148,26.69785929682801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","PJ","n/a","End-year",null,null,null,null,null,null,26.69785929682801,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.504636553560118,74.638164538049281,73.733921387615212,72.757741411202119,71.659412215960131,70.304540711473209,68.650043594530501,66.56937884844038,63.986101791796784,60.94171819664863,57.659989143257143,54.430211109892859,51.333169361578243,48.166919327463887,44.64202284039807,40.705488521033317,36.609795181800152,32.711944206850617,29.319062747079148,26.69785929682801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,466.00372955906175,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,465.95434955906177,434.95618504275387,387.71972277982269,369.33641883523791,332.23321145498335,331.42124864227299,330.48574185527377,329.27418224056794,327.62910747703347,325.48381633826625,322.13483696228343,317.21846999773686,310.21693777881569,367.34924545276056,330.62731523365153,271.48086694026745,244.06287910495953,217.65524006933447,180.35430369037175,160.86111752286553,152.62318846348728,144.47518012873732,142.73261584723127,134.62139212679278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,134.62139212679278,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,466.00372955906175,435.05494504275384,387.8678627798227,369.5339388352379,332.48011145498333,331.66814864227302,330.73264185527376,329.52108224056792,327.87600747703351,325.73071633826623,322.38173696228341,317.4653699977369,310.46383777881567,367.59614545276054,330.87421523365157,271.70665031168323,244.27888605637233,217.86769421786894,180.56313969819024,161.06633538996803,152.8247881898738,144.67338416151284,142.92750741028294,134.81297122012063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net capex","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,208.03736604236877,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,93.217419940697042,93.233783174577056,93.218098244135618,93.131043614759278,93.053359380320259,93.040197216655145,93.005447403374532,92.977047470018348,92.9598661392195,83.081868407264153,73.777843409743824,67.56036714980182,61.180362751299839,54.672918101046989,49.774169341190387,43.602530899995344,37.429630188030593,31.255517636343402,25.166062758767847,19.075179701397118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,19.075179701397118,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,93.217419940697042,93.233783174577056,93.218098244135618,93.131043614759278,93.053359380320259,93.040197216655145,93.005447403374532,92.977047470018348,92.9598661392195,83.081868407264153,73.777843409743824,67.56036714980182,61.180362751299839,54.672918101046989,49.774169341190387,43.602530899995344,37.429630188030593,31.255517636343402,25.166062758767847,19.075179701397118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,3927.2808453082189,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3780.9475457432245,3721.3864507679814,3627.2808453082189,3483.4626061421936,3315.6272292931562,3221.7232699545311,3124.6021283554032,3024.4528345464173,2921.0728586838568,2813.64611708955,2705.4594267827551,2598.535903237911,2492.4180588323793,2387.6190423437388,2273.7681191321608,2193.7360598903974,2125.9301546693878,2052.7693143724159,1974.2705918317461,1892.871444444894,1807.1702063033183,1716.4647491467733,1620.9911365744013,1521.09492441622,1417.9178930485837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,1417.9178930485837,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3721.7232699545311,3624.6021283554041,3524.4528345464182,3421.0728586838577,3313.6461170895514,3205.4594267827556,3098.535903237912,2992.4180588323802,2887.6190423437397,2773.7681191321617,2650.9725350134631,2563.3682903777549,2483.0126285370097,2397.1867680538858,2308.4604827245798,2215.43210664055,2117.8499917055365,2015.6682589957713,1909.0639267001973,1798.3178010366375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,40.438905024756338,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-84.574385687465451,-59.561094975243776,-94.105605459762529,-143.8182391660248,-167.83537684903717,-93.90395933862527,-97.121141599127483,-100.14929380898626,-103.37997586256043,-107.42674159430622,-108.1866903067953,-106.92352354484393,-106.11784440553181,-104.7990164886408,-113.85092321157776,-80.032059241763719,-67.805905221009354,-73.160840296971827,-78.498722540669888,-81.39914738685232,-85.701238141575502,-90.705457156545307,-95.47361257237192,-99.896212158181228,-103.1770313676364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,-167.83537684903717,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,-93.90395933862527,-97.121141599127483,-100.14929380898626,-103.37997586256043,-107.42674159430622,-108.1866903067953,-106.92352354484393,-106.11784440553181,-104.7990164886408,-113.85092321157776,-122.79558411869884,-87.604244635708355,-80.355661840745029,-85.825860483123762,-88.726285329306222,-93.028376084029375,-97.582114935013962,-102.18173270976494,-106.6043322955743,-110.74612566355938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,34762.012691803604,0,0,0,0,2498.2318593976884,2433.2843059484539,2380.4152274540993,2316.8436599710758,2234.622884149951,2153.6731013081089,2113.7175784691162,2056.3009569560609,1999.2894900543536,1944.9299093250527,1895.4252776115593,1859.4601905105246,1845.319057011355,1861.467681007098,1923.5241342601487,2040.7657045461174,2271.5734259911296,2615.8177804164338,3059.576261713853,3633.9121919659337,4491.241985695031,5992.4983297957369,8842.6441059693061,14071.60052236033,21547.109947020028,27408.770444065744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,1845.319057011355,0,0,0,0,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2441.7590335160835,2385.351004367757,2329.8103477807058,2277.8435344582135,2232.2525115161916,2203.1098073007001,2200.3880508074371,2234.8937349571206,2326.3363292014278,2489.5286385002246,2745.03340382242,3154.0567487592634,3700.8379083892037,4412.346645334027,5477.3157853680559,7346.2771533712903,10910.444712477309,17497.738196231145,27042.894998999513,34762.012691803604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,690.13967250582834,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,690.13967250582834,637.95052420117815,617.17973130962741,635.73574617145516,638.68259579084258,520.26217949514512,524.2694747495176,524.54601928238083,520.22569522549236,517.23532578560219,513.61638703819051,507.01462245533253,499.12350412787379,488.56885550396174,552.49432812209909,473.41533246959938,398.0089237485634,374.87201618677057,352.53253637042815,316.79083839548474,300.22627191952097,295.48884014773751,290.45065656805588,291.33054945576083,284.43111251800093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,284.43111251800093,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.32910993407154,525.60130777043071,507.10872531642849,527.84655097967664,532.86234402638559,533.4287154675884,537.80817843708542,537.97911668763368,532.8557181610588,529.1822621889512,525.56332344153952,518.96155885868166,511.07044053122291,500.51579190731076,564.4412645254481,534.45931235967055,431.66465878961867,393.58452245262532,371.2250436871492,335.30827201017161,318.56863183217371,313.13892754781057,307.74293496797094,308.46254488634094,302.39131425425171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual network (Jemena) bill - Residential"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1516.4266294917695,0,0,0,0,338.79195277802859,407.78323183361277,371.94353365642587,358.15595624983189,370.24960398953368,377.90091589800744,298.69248545819329,300.65407590003707,300.96183753495399,299.46737157331091,300.10829498812626,303.28616141117635,308.35735835087502,318.42799305339702,335.14237465656436,387.10445865467841,363.46650460123664,338.23054254973755,352.92306107123454,371.14302204962365,452.59175340686215,505.2556749587514,616.24117660231343,753.00067790386618,874.15664646333596,849.57184588217547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,298.69248545819329,0,0,0,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,322.67448575177713,325.59605662720548,326.52628254715285,325.17114698022471,326.20837798711045,330.46943088731433,336.89368354922163,348.88293646756392,368.3251908853573,439.88479063480077,461.82602516021632,418.54197361462991,429.60481518166637,461.87662410107282,541.52886389252853,628.87820020854986,803.88249321802402,1048.724200897087,1337.6052107549917,1516.4266294917695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,2012.233737013825,0,0,0,622.86885093924684,943.9708717171743,1003.1947288615295,954.77516374352933,924.4821985583211,918.41854057309865,905.70094518093492,822.67266330318103,821.02421585953243,817.97600036269,813.42934336359667,811.40452522441615,812.4496688330953,816.12841407606368,825.86112887706929,843.68569145892275,898.55796524033235,877.70561569528923,856.12834140378686,874.4697544715516,896.21347319375786,981.96629601758957,1039.9587235962676,1143.0387294288794,1268.4934333260912,1377.4735562615379,1345.378953404231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,811.40452522441615,0,0,0,622.86885093924684,943.9708717171743,935.35654462245316,892.1947930430083,866.36091375188983,864.83325275900688,856.07081801967684,846.65466359676498,845.96619658670079,843.54044537488892,839.13311877051046,837.50460822340028,839.6329383092334,844.66473927441029,856.3160722912362,876.86850768771569,951.33829722045471,976.06513625426896,936.43977246867928,951.15150858198342,986.94707524520709,1070.9034065032561,1163.581248846066,1330.6800460445897,1564.216956319312,1840.9221205531935,2012.233737013825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Residential"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,115.12321091539646,0,0,0,0,51.595429457036055,55.21131567562405,53.88269826995753,53.555357669053528,54.411268503634041,55.022091636981813,51.309831507353607,51.496066454550586,51.60830322992522,51.64110979346431,51.787486249890598,52.075237035612368,52.478500030055201,53.159726242939023,54.212348233498233,57.028544321976028,56.14396986502306,55.220943981648631,56.258501868318504,57.532617931041806,61.981006081353542,65.202979285538248,70.638063344468847,77.419849334682553,83.528692544224285,82.444048186883393,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,50.799296693955974,0,0,0,0,51.595429457036055,52.029589184110044,50.933736653819452,50.799296693955974,51.852456614756598,52.632869781673563,52.465920330173553,52.698941007968408,52.841698251378489,52.881697439425409,53.047624178669018,53.388047355180987,53.856902390530024,54.630836201910114,55.81489628838721,59.576281419676803,60.888203969089403,59.09145850397838,59.952234444878393,61.903637541493573,66.268548720179226,71.171079449092261,79.72024996179978,91.797182893831248,106.17626073922254,115.12321091539646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,113.4565113679659,0,0,0,0,133.04583534176069,68.272498132461465,67.472137857779856,66.543883462301892,65.684829263922026,64.883711738123608,63.106203595960388,61.615208883597454,60.335569442710252,59.231737752765717,58.303974003260279,57.550585890671954,56.971489532929979,56.648269673088315,56.427635545509844,56.997286547295353,57.1250297538148,57.20223409509434,57.229148408158636,57.205670535248849,57.131054237355642,56.948012409697817,56.691134812593539,56.35900959659832,55.954700561290686,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,55.954700561290686,0,0,0,0,133.04583534176069,68.272498132461465,67.472137857779856,66.543883462301892,65.684829263922026,64.883711738123608,63.106203595960388,61.615208883597454,60.335569442710252,59.231737752765717,58.303974003260279,57.550585890671954,56.971489532929979,56.648269673088315,56.427635545509844,56.997286547295353,57.1250297538148,57.20223409509434,57.229148408158636,57.205670535248849,57.131054237355642,56.948012409697817,56.691134812593539,56.35900959659832,55.954700561290686,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,13900.085355088469,0,0,0,0,2230.8615789767441,2649.0254750239997,2404.2692873002284,2281.5493902724343,2316.4785077365755,2306.4324404767917,1807.2616749794538,1817.7831705305946,1818.2846622422128,1809.9146581393127,1818.8546764215828,1851.3058707159785,1907.562140559814,2015.3895068132304,2200.5441157725863,2684.2116724674174,2707.3631112684957,2720.1784728502989,3022.5790485022799,3309.5751735176714,4139.2568987168288,4711.586496280579,5832.4945365286785,7169.06857884083,8249.9807271910231,7787.4662336944893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1807.2616749794538,0,0,0,0,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1952.3665977010753,1968.5847609291884,1972.7342716848621,1965.2626001674657,1977.0384347864494,2017.2367728457402,2084.0937267369418,2208.1444615486644,2418.4224162168698,3050.1944970262334,3440.0164210847392,3366.0735013112371,3679.3133029119472,4118.6694011148111,4952.6467701818483,5864.3854641508724,7608.450112918953,9984.553715741964,12623.844083283315,13900.085355088469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,31583.63212991217,0,0,0,0,11091.960349286741,11434.353251491229,11031.224524582081,10670.707077109222,10393.690483559876,9944.3426093392336,9417.7655975020934,9403.1885633336005,9381.3588945184747,9372.8753982666603,9427.1244790191722,9586.3721310275814,9886.8061338384159,10425.007151434853,11329.330721447059,12942.504417614504,14514.228539562284,16346.180508233803,18307.256278761888,19820.976993470584,21608.017407325191,23108.729761973875,24596.651117809452,26044.266502576924,26813.454954572211,25471.013008518188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,9372.8753982666603,0,0,0,0,11091.960349286741,10993.665493388391,10626.700585735736,10300.458922365528,10058.43241382881,9641.4363963767646,9562.8705202237161,9553.9901537321948,9535.8085039611251,9528.2233402948132,9585.3082373840389,9752.3030331573427,10063.337720015545,10617.762106170288,11547.209021891344,13308.48724217332,15246.881849378527,16992.075536694741,18963.990533171556,20630.071221067723,22421.407278790208,24261.528729844169,26372.606694199727,28859.751639478058,31187.318310664501,31583.63212991217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Commercial"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,57.164772879061552,0,0,0,0,31.318760367807858,32.88460742603317,32.514258553864693,32.488382925860698,32.874023292433762,33.123536287821601,31.769107321162512,31.890434619634409,31.987818651475425,32.060069114998818,32.18104528435763,32.36558077715496,32.607303826640276,32.974220204969335,33.509689364232131,34.738429158741681,34.562682982887495,34.401543584610351,34.988153910079184,35.698896423485316,37.648079552095716,39.226368218855946,41.189884635555707,43.611565086297027,45.761695470997708,45.337253055017392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,31.386898037521725,0,0,0,0,31.318760367807858,31.663393623766876,31.386898037521725,31.440333392905156,31.90654885451244,32.225804141518509,32.20267615400379,32.341385318611913,32.450050911527455,32.524807175889471,32.652844822681587,32.856687681150731,33.122339081063807,33.522994906462301,34.106203334073044,35.684329966581309,36.319475638170637,35.831693794424964,36.350837442971162,37.309381131258327,39.225587028667164,41.417992985891495,44.515216954356077,48.851542386094742,53.975396527120139,57.164772879061552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer gas price based on BB revenue"]
[]
[null,null,"End-customer Gas Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,115.12321091539646,0,0,0,0,51.595429457036055,55.21131567562405,53.88269826995753,53.555357669053528,54.411268503634041,55.022091636981813,51.309831507353607,51.496066454550586,51.60830322992522,51.64110979346431,51.787486249890598,52.075237035612368,52.478500030055201,53.159726242939023,54.212348233498233,57.028544321976028,56.14396986502306,55.220943981648631,56.258501868318504,57.532617931041806,61.981006081353542,65.202979285538248,70.638063344468847,77.419849334682553,83.528692544224285,82.444048186883393,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,50.799296693955974,0,0,0,0,51.595429457036055,52.029589184110044,50.933736653819452,50.799296693955974,51.852456614756598,52.632869781673563,52.465920330173553,52.698941007968408,52.841698251378489,52.881697439425409,53.047624178669018,53.388047355180987,53.856902390530024,54.630836201910114,55.81489628838721,59.576281419676803,60.888203969089403,59.09145850397838,59.952234444878393,61.903637541493573,66.268548720179226,71.171079449092261,79.72024996179978,91.797182893831248,106.17626073922254,115.12321091539646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"End-customer Gas Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,21.598890018476432,0,0,0,0,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,16.873625781470032,0,0,0,0,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Calc|Charts_ET700","index":46,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts (2)",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3433830036089976E-2]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,362266.62849862967,361226.35075416922,359676.41275457729,357136.73559036432,353031.51457606297,346066.49705567857,334979.99017514096,318557.70707940572,295360.20920042426,265149.12165375915,229825.83813449938,193353.84837890606,159470.58419796874,128864.53247599141,99579.072921211657,70768.221739661254,45031.334129597992,26286.07985993426,15895.641325077542,11710.690291179699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1126885.8991791785,1123649.9557351996,1118828.635914545,1110928.5806522653,1098158.661178306,1076492.9061409582,1042006.6264452341,990922.59662551642,918763.22228733636,824787.00179941067,714908.51181668625,601456.79493920668,496057.70592594519,400852.8888055206,309755.97612539423,220135.40556830866,140076.8700726791,81766.882203917252,49445.829834992546,36427.897908997766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34670.880722297887,34280.736579674835,33895.576597675521,33467.868906627613,32897.695803377945,32063.382739040957,30847.861998855005,29135.225884320367,26816.97295906267,23909.758172007489,20676.288932704112,17591.392070161797,15090.634155428013,13267.700423271572,11830.212863221335,10393.81214814108,8754.9601830139218,6926.4463246527885,5071.8852156899466,3446.3473638730038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,374.19622401828366,368.64590439686026,363.20888119886934,357.88284175036813,352.66552058508898,347.55469848080872,342.54820151538695,337.6439001420747,332.83970828369672,328.13358244532532,323.52352084506606,319.00756256258626,313.6293751749829,305.54893843641446,293.08980532030864,274.64397990028732,248.99579856829888,216.52358800271708,180.56216627570626,147.3337087426919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1524197.6046241242,1519525.6889734406,1512763.8341479967,1501891.0679910076,1484440.5370783322,1454970.3406341586,1408177.0268207453,1338953.1734893846,1241273.2441551071,1114174.0152076227,965734.16240473487,812721.04295083706,670932.55365451693,543290.67064322007,421458.35171514755,301572.08343601128,194112.16018385932,115195.93197650701,70593.918542035739,51732.269272793164]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,5.9965599544803876,5.9777388939890415,5.9466693844670688,5.8959898553786267,5.8145274429906575,5.6708801886849294,5.4555902583866649,5.1392108382126276,4.703929580495827,4.1587768271654584,3.5543034292322968,2.9653441545231503,2.4348551266039178,1.9401489707429651,1.4415296245518709,0.9566801628062348,0.56131846683672504,0.31542793581145862,0.20604402431416011,0.17261593869304573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.653219271926524,18.594673477180823,18.498027003505271,18.340380556899099,18.086979231434565,17.640142419543281,16.970450078038244,15.986303376858027,14.632294277176644,12.936513042309128,11.056205845969124,9.224157708907434,7.5739902405182962,6.0351308827374197,4.4840989463723222,2.9759003470971508,1.7460671656361895,0.9811869631664738,0.64093153314185813,0.53694834683760129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.841643212812436,10.702034308601402,10.564242322745352,10.424544637743601,10.278835681853291,10.121980880746369,9.9499477118404567,9.7574097132324695,9.5413095613622083,9.3061965069664989,9.0681958532197431,8.8091427513578981,8.4987978619954632,8.0891836021358383,7.5083807574439758,6.6867230061240939,5.5928957094859797,4.284118666904507,2.9456834753916366,1.8421436993428562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,40.013214114340762,39.363717858278015,38.724982676897518,38.096826361180781,37.479069859681616,36.871537222498631,36.274055546265139,35.686454920137258,35.1085683727621,34.540231820207545,33.981284014835978,33.431566495104377,32.825526132460567,32.10245587184766,31.208013512029904,30.086185005005838,28.709513839841261,27.131210640968174,25.526403714231492,24.146151311954508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.504636553560118,74.638164538049281,73.733921387615212,72.757741411202119,71.659412215960131,70.304540711473209,68.650043594530501,66.56937884844038,63.986101791796784,60.94171819664863,57.659989143257143,54.430211109892859,51.333169361578243,48.166919327463887,44.64202284039807,40.705488521033317,36.609795181800152,32.711944206850617,29.319062747079148,26.69785929682801]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,91.400955272066696,91.400955272066724,91.400955272066696,91.400955272066696,91.400955272066682,91.400955272066724,91.400955272066724,91.400955272066682,91.400955272066696,81.591891798263504,72.33144847459306,66.138384857073291,59.784625993711501,53.30486266044889,48.42643462443602,42.289515865472403,36.151342594479544,30.011964655197925,23.949773589923911,17.886163931369161]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,1.1982567364016277,1.1806440858408658,1.1745009848246337,1.1603050288299062,1.1445844322485912,1.1312878328530269,1.0961830918682032,1.0674930872225767,1.0501362697169125,1.0273976382716878,1.0239265156262463,1.0265263865929226,1.0291328589405964,1.0317459494309575,1.0343656748682564,1.0369920520994111,1.0396250980141153,1.0422648295449484,1.0449112636674829,1.0475644174003953]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92.947119933822123,92.947119933822123,61.96474662254807,61.96474662254807,61.96474662254807,46.473559966911061,49.299080712661471,49.299080712661471,49.299080712661471,55.761301797568585,55.761301797568585]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.31519375568035,256.49043631370643,253.91894802166473,251.54255426715676,254.45833240478387,239.53523944651499,238.74088928436541,237.81152559838239,236.61416193967131,234.98480777271823,232.8528132333465,229.53893859834847,224.65126163844764,217.66708623703207,191.69375967605015,164.26610291978801,142.30185929135516,121.2353295180535,101.30490606303835,84.370964650288244,68.186550118764018,66.084161284463931,64.072891157464795,61.927734889894815,59.878372311649152]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,465.93459755906179,434.91668104275379,387.66046677982268,369.25741083523792,332.13445145498332,331.32248864227302,330.38698185527369,329.17542224056791,327.5303474770335,325.38505633826628,322.0360769622834,317.11970999773689,310.11817777881566,367.26016904640744,330.56859784382942,271.43151715756943,244.01383499325368,217.60626129546625,180.30532491650359,160.81213874899731,152.57420968961907,144.42620135486914,142.68372154105481,134.5734024579873]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,10.744774140982802,10.748672994828828,10.747566800089027,10.73915110348454,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223131,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,9.8376553075378688,8.9433230068526122,8.0489907061673485,8.0489907061673502,8.0489907061673485]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,16.403304768300508,16.393911991187249,16.386873239967262,16.361684619462181,16.337095453143281,16.325528874833434,16.294991613119489,16.270034466139919,16.254935944862673,14.317476719210795,12.396778106008643,11.12058696201548,9.8444015604973636,8.5682219160351245,7.6116612296573853,6.6551063296083308,5.69855723058014,4.7420139473022926,3.5938523906530957,2.4456966793254966]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,16.616636770479481,16.622666291186995,16.620955577127535,16.607940824857042,16.596862583732193,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,14.522254760765664,12.447646937799142,11.064575055821463,9.681503173843776,8.2984312918660947,7.2611273803828329,6.2238234688995711,5.1865195574163101,4.1492156459330474,2.9046065282928395,1.6599974106526294]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,33.32564859786288,33.335624363228177,33.3314554035681,33.30365113817173,33.279549645918799,33.277954060563538,33.273741508996878,33.270298722620247,33.268215913098658,29.415768240924574,26.120532690735768,23.904641464206517,21.526216356642244,19.020345240271212,17.122202583857039,14.845496760461003,12.567522865274389,10.288331314615,7.7995859256747693,5.309406511617774]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,9.2999896603144272,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,8.1320628814761697,6.970339612693861,6.1958574335056538,5.4213752543174465,4.6468930751292401,4.0660314407380858,3.4851698063469305,2.9043081719557753,2.3234465375646201,1.6264996946505992,0.92955285173657665]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.8186262684693633,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443633,6.8140779390443642,5.9623181966638192,5.1105584542832725,4.5427186260295764,3.9748787977758786,3.4070389695221821,2.9811590983319096,2.5552792271416362,2.1293993559513638,1.7035194847610911,1.192527513329193,0.68153554189729448]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,93.217419940697042,93.233783174577056,93.218098244135618,93.131043614759278,93.053359380320259,93.040197216655145,93.005447403374532,92.977047470018348,92.9598661392195,83.081868407264153,73.777843409743824,67.56036714980182,61.180362751299839,54.672918101046989,49.774169341190387,43.602530899995344,37.429630188030593,31.255517636343402,25.166062758767847,19.075179701397118]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3551.5168436662316,3251.500750409426,2954.2094398856602,2659.8713381967118,2369.4025800608947,2218.6734247142772,2068.4653035955357,1918.5207957582786,1769.5445203363165,1620.6955184548835,1475.1271511252887,1334.4291804623349,1198.289986625339,1086.6651902613173,1021.494967000993,959.97311654576913,898.81670111429219,837.66028568281524,776.50387025133841,715.34745481986147,654.19103938838464,593.03462395690769,532.0492650093255,472.72484101355531,413.43046698877396,354.41369878756154,297.46159944595877,273.60335323159535,254.20763183947076,234.81191044734618,215.41618905522159,197.39030324631275,180.23871782584766,163.1985880926924,147.06547312370205,130.93235815471166,116.9421399429331,106.12087211111455,95.335972459362722,84.556390927509895,73.829515134586231,63.102639341662567,52.375763548738902,41.648887755815238,30.922011962891574,20.195136169967906,9.4682603770442419,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,93.217419940697027,180.30957122060835,261.2427566650079,335.94644092610361,404.43527084031228,373.73818151331324,344.90206401640853,318.51592925503854,294.57979912239443,273.09215546761698,254.05129678290072,235.77465799740992,217.67466768750037,199.75130767347542,182.00443964803176,164.43394588310022,149.08516202469286,135.95875312383404,125.05444124987979,116.37037278513696,109.9049409634554,103.43950914177384,96.974077320092263,90.508645498410701,84.043213676729138,77.577781855047576,71.112350033366013,64.646918211684451,58.181486390002881,51.716054568321319,45.250622746639756,38.785190924958187,32.319759103276624,25.854327281595051,19.388895459913485,12.923463638231915,7.7520619421969368,3.8747214988208936,1.2911562281190507,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,93.040197216655173,179.69838397942314,259.9822089137233,333.90395204610411,391.60343911341971,360.60156290358634,331.45844392380468,304.76171767321813,280.51138415182675,258.70744335963053,239.11755064287294,220.21821324837802,201.49525011439522,182.94866124092454,164.578446627966,146.36255949295554,130.36520262864931,116.58609519827623,105.02500768274447,95.681801228085973,88.299645989489107,80.917490750892242,73.53533551229539,66.153180273698524,58.771025035101665,51.388869796504807,44.006714557907948,36.624559319311089,29.24240408071423,21.860248842117368,14.478093603520511,8.6019017451186901,4.2306553581881117,1.3635225378294553,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73.777843409743824,136.16097429496304,187.46460677684431,228.04987822575325,260.02255832450766,282.48378906214884,297.02853555603338,304.40637741603064,304.96314840280189,298.98150835186453,273.80006805287246,249.70503294140909,226.52880561685708,204.1037886785991,182.23916768431312,160.74046272009289,141.10804151631663,123.12438003323081,106.61989320571587,91.414296543110638,77.36782078541782,64.31104481175575,52.092103695778626,40.559051334109164,29.54597136748469,18.88685183496807,10.86093852786427,5.207605786134839,1.6662284702278527,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3740.947545743225,3641.3864507679814,3507.2808453082189,3323.4626061421936,3115.6272292931562,3021.7232699545311,2924.6021283554037,2824.4528345464178,2721.0728586838572,2613.6461170895509,2505.4594267827551,2398.5359032379115,2292.4180588323798,2207.2293980483819,2154.8588647333831,2093.7972532925778,2026.6103658766292,1953.5818419783379,1875.0831194376678,1793.6839720508158,1707.9827339092403,1617.2772767526951,1521.974720664218,1423.9104999417434,1321.7345358222726]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,93.217419940697027,93.233783174577056,93.218098244135618,93.131043614759307,93.053359380320288,93.040197216655173,93.005447403374546,92.977047470018348,92.959866139219542,83.081868407264182,73.777843409743824,67.560367149801849,61.18036275129986,54.672918101046996,49.774169341190401,43.602530899995358,37.4296301880306,31.255517636343409,25.166062758767847,19.075179701397129]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-314.00508776445906,-307.59846101761258,-313.20417691683849,-317.80920869637492,-320.75902780784503,-187.1213792793223,-190.35492477370454,-193.36739205312188,-196.51101947731973,-200.48010097462651,-201.22688752345047,-199.92897094821848,-199.09489187555016,-178.14852692321756,-135.45240172226255,-134.83945485054949,-134.74725456575041,-134.20888664959099,-133.17164064171689,-131.17331672804272,-129.30376904157086,-128.13508734457591,-126.55807372482053,-123.23028348124238,-121.25114382086787]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-124.57438568746551,-99.561094975243833,-134.10560545976259,-183.81823916602485,-207.83537684903717,-93.90395933862527,-97.121141599127483,-100.14929380898626,-103.37997586256043,-107.42674159430622,-108.1866903067953,-106.92352354484393,-106.11784440553181,-85.188660783998017,-52.370533314998369,-61.061611440805663,-67.186887415948561,-73.028523898291127,-78.498722540669888,-81.39914738685232,-85.701238141575502,-90.705457156545307,-95.302556088477118,-98.064220722474531,-102.17596411947073]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2407.541718657732,2329.2425742734472,2240.1963720842991,2131.9837282613353,2023.7626528547562,1982.5009964503292,1924.680937991383,1867.0811469638134,1811.7644592717888,1760.6943840497074,1722.0003437944542,1703.2914594929225,1712.0972594270895,1778.1978371335706,1934.0415727895363,2168.0886260447692,2493.611286990169,2911.7410257369852,3451.344226503455,4255.8985122760578,5663.5969564856841,8331.6638958674248,13212.05267018117,20170.441439567687,25549.517823247588]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,498","2,408","","","","2,024","","","","","1,761","","","","","1,934","","","","","4,256","","","","","25,550","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,191.92162595197084,183.47950923240731,174.52477846269034,163.3989049435107,155.32596046592195,152.89366382253235,147.3617991980756,137.7790891979395,129.01867408003454,123.92507442980711,118.79544208940686,113.72570233889037,108.69416357000371,104.65497438551367,102.17184470833435,99.276630741482506,96.090989055223858,92.628368312339077,88.906380102118007,85.046869308946356,80.983376456575073,76.682610390420834,72.163874560274522,67.514195411872322]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,209.0932406231066,206.06761368451484,214.3754584456517,222.62017123861008,230.558892586638,111.13047124778186,116.65435721383791,122.03563282494123,127.62192595179731,134.11247027502009,137.47942125297359,138.82020444132189,140.59401618682043,122.23589134193973,81.617538355228618,82.28192156436927,83.679028875687351,84.779365530648619,85.523303032488911,85.439582107611571,85.555379479355636,86.476971883374731,87.112286486949714,86.108948830895343,86.52161943204456]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.31519375568035,256.49043631370643,253.91894802166473,251.54255426715676,254.45833240478387,239.53523944651499,238.74088928436541,237.81152559838239,236.61416193967131,234.98480777271823,232.8528132333465,229.53893859834847,224.65126163844764,217.66708623703207,284.64087960987229,257.21322285361015,204.26660591390322,183.20007614060157,163.26965268558641,130.84452461719931,117.4856308314255,115.38324199712541,113.37197187012626,117.6890366874634,115.63967410921774]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,25.832776061860528,24.729221710847604,25.041278322086701,25.634345183269783,26.814909808933685,9.0038939459490521,10.565082953754844,11.963822698880485,13.158508961857574,14.340599096489694,14.580303560723594,15.081262764915657,15.37374940237577,12.678180086823579,6.6847470434736218,7.1270629004804595,7.6880352597792072,8.2765378579941817,8.7412394906117825,9.2303787191538653,9.7684194503914359,10.275276961260333,10.71742405968206,10.89948405599322,11.284180348340312]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,736.06389753453072,682.89021077347729,661.20813370690689,678.8914242481668,681.01069649662543,514.99556510616787,518.85399327449056,519.17278032027968,515.17368605126569,512.45655122426251,508.83761247685078,502.23584789399291,494.34472956653423,461.27532123579914,477.59813939408821,448.79405202679419,394.91030079085226,372.34696858446819,350.16256352102624,314.42086554608278,297.85629907011895,293.11886729833554,287.88429280717884,286.86134413462651,280.95966930147495]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,434.91850552924325,398.14466554834371,383.70610600813461,395.38327440845785,402.94595099111456,294.51971447814577,296.18566773582234,296.29601853467187,294.75309495563653,295.2806133514398,298.1268471077434,302.79423999424733,312.32995563138564,313.03572139533264,325.67983493397412,334.20049251983914,324.17496937969628,336.93789679404375,352.16322716798743,435.25313863530505,479.72559320567382,575.11543937462477,684.73289927017743,758.20774886045251,684.3479172650915]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","339","435","","","","403","","","","","295","","","","","326","","","","","435","","","","","684","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,622.86885093924684,605.17891893914577,595.41149702791677,582.83163008710346,566.32624230848921,548.16893658356503,527.80002928292754,523.98017784498779,520.3701399594953,517.01416282773607,513.9619717902857,511.29623023628983,509.16350742191901,507.77105572518866,507.43313582367227,508.54331680235833,511.453506585654,514.23911109405265,517.89779885404937,521.54669340031705,525.07045114413427,529.37454261072742,534.70304863751619,526.79755282656583,515.49275542222506,503.31690979820178,495.8071075220555]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,434.91850552924325,398.14466554834371,383.70610600813461,395.38327440845785,402.94595099111456,294.51971447814577,296.18566773582234,296.29601853467187,294.75309495563653,295.2806133514398,298.1268471077434,302.79423999424733,312.32995563138564,313.03572139533264,325.67983493397412,334.20049251983914,324.17496937969628,336.93789679404375,352.16322716798743,435.25313863530505,479.72559320567382,575.11543937462477,684.73289927017743,758.20774886045251,684.3479172650915]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,622.86885093924684,943.9708717171743,1030.33000255716,980.97629563544717,950.03234831662382,943.55221099202288,930.74598027404204,818.49989232313351,816.55580769531764,813.310181362408,808.71506674592229,806.57684358772963,807.29035452966241,810.56529571943599,819.76309145505797,821.57903819769103,837.13334151962817,848.43960361389179,842.07276823374559,858.48459019436086,877.2336783121217,964.62768124603247,1014.42864184319,1101.9129922011907,1200.2256546924025,1261.5246586586543,1180.1550247871469]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","944","1,030","","","","931","","","","","807","","","","","837","","","","","965","","","","","1,180","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2825.3005782651339,2573.6352555184858,2444.3106890452013,2473.7281218310122,2459.2891258710451,1782.0140057616022,1790.7667492974695,1790.0957490082351,1781.4226113830148,1789.5957340071145,1819.8126142667834,1873.1475443999868,1976.7939030956409,2055.3918777027848,2258.288673437552,2489.368549128465,2607.1382155379483,2885.6754908700627,3140.3275945336263,3980.6835701770915,4473.5145766597661,5443.2546629231492,6519.1138030862676,7155.6961107747875,6272.9671700304443]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,231","2,825","","","","2,459","","","","","1,790","","","","","2,258","","","","","3,981","","","","","6,273","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8861.0987703099963,8785.3277764672293,8626.9552372818525,8389.1576868367883,8077.2119758233011,7637.9101688624414,7610.5039225226401,7585.4053928030062,7563.0742322762626,7562.960740127347,7608.2698025975897,7735.0662603116034,7979.2439932786019,8409.6176446216232,9128.7866056744733,10258.292745147086,11806.865428293788,13626.002035383504,15284.677230259609,16511.401819952913,17468.76050860836,18397.143265693296,18764.156581280775,18875.197923736094,18563.474227381186,17683.546774823699]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2825.3005782651339,2573.6352555184858,2444.3106890452013,2473.7281218310122,2459.2891258710451,1782.0140057616022,1790.7667492974695,1790.0957490082351,1781.4226113830148,1789.5957340071145,1819.8126142667834,1873.1475443999868,1976.7939030956409,2055.3918777027848,2258.288673437552,2489.368549128465,2607.1382155379483,2885.6754908700627,3140.3275945336263,3980.6835701770915,4473.5145766597661,5443.2546629231492,6519.1138030862676,7155.6961107747875,6272.9671700304443]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11091.960349286741,11610.628354732364,11200.590492800338,10833.46837588199,10550.940097654313,10097.199294733487,9392.5179282842419,9376.172142100475,9353.1699812844981,9344.3833515103615,9397.8655366047042,9554.8788745783859,9852.3915376785881,10386.411547717264,11184.178483377258,12516.581418584638,14296.233977422253,16233.140250921453,18170.352721129671,19651.729414486537,21449.444078785451,22870.657842353063,24207.411244203926,25394.311726822361,25719.170338155975,23956.513944854145]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","11,092","11,611","","","","10,097","","","","","9,398","","","","","12,517","","","","","21,449","","","","","23,957","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,20.398419359446482,18.761687142937063,18.195011142607225,18.88039543110548,19.398041626769281,14.197771071639973,14.284118278481735,14.295246149983152,14.226199942301326,14.25644127382998,14.397973789248065,14.626000097953439,15.086933571532931,15.117908708350328,15.720753665339576,16.119694008244576,15.623229596619785,16.230177570969555,16.965185303217734,20.982988770276442,23.159617436115184,27.836650483570981,33.289990569860706,37.051709771803075,33.536412275806242]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,51.595429457036055,56.484006272229657,55.117368684717377,54.766923636517561,55.611454922380069,56.227773520830048,51.108676731639953,51.280568955221533,51.383193788933873,51.413576163133996,51.554400985805714,51.826069029335926,52.209782337041929,52.865163765521103,53.144718110134818,54.063542271127126,54.732364645543285,54.543552241108536,55.488502241715175,56.618281304320625,61.145133972115133,63.970468585904754,68.647501633360548,74.100841719650276,77.862560921592646,74.347263425595798]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,133.04583534176069,132.37814676204133,131.57778648735973,130.64953209188175,129.7904778935019,128.98936036770343,126.57079573924445,124.44515510544863,122.53721620234292,120.81136804480211,119.26780799237626,117.90478153989679,116.72214322566258,115.80141682889359,114.98925122975703,114.9732860747001,115.10102928121952,115.17823362249909,115.20514793556337,115.18167006265357,115.10705376476041,114.92401193710256,114.66713433999828,114.33500912400307,113.93070008869545,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,68.940186712180832,68.272498132461465,67.472137857779856,66.543883462301892,65.684829263922026,64.883711738123608,63.106203595960388,61.615208883597454,60.335569442710252,59.231737752765717,58.303974003260279,57.550585890671954,56.971489532929979,56.648269673088315,56.427635545509844,56.997286547295353,57.1250297538148,57.20223409509434,57.229148408158636,57.205670535248849,57.131054237355642,56.948012409697817,56.691134812593539,56.35900959659832,55.954700561290686,55.480511840561171]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,7.829344015776301,7.1724179755943949,6.9190315825488558,7.1385864810306492,7.2886682770736932,5.3246004208080979,5.3550331609028987,5.3573460415959371,5.3292942232274552,5.3376557101617808,5.386112697357083,5.4649541365070942,5.6279460394333336,5.6273156438578322,5.836659365407983,5.9691320912733152,5.7727635322599298,5.9876006866936988,6.2507547278067985,7.7202314832236301,8.5047485425969107,10.192051473984346,12.132903099097231,13.437719452413965,12.137782853087932]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,31.318760367807858,33.373092946939686,32.986261535754934,32.949106094839408,33.327807990685457,33.576562189514689,31.693668099188308,31.809645856022918,31.903455698926873,31.974832462440343,32.093777440517734,32.272369955825162,32.50689839397581,32.864338251801733,33.112287064022546,33.637609989575765,34.039964746952244,34.151248195128908,34.70408737581954,35.362012747289903,37.340538703442533,38.773761710766692,40.461064642154142,42.401916267267012,43.70673262058375,42.406796021257719]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,54.466579190783179,54.466579190783179,54.352700132043658,54.195240981082712,53.995252604134464,53.750540830359085,53.439571375587725,53.094687466728331,52.737907228485227,52.366901306563491,51.955827671414703,51.474547737189567,50.991971939441953,50.482636858718777,49.890109693346893,49.126615009384246,48.091927800065484,46.544546209960153,44.70501220533599,43.084058696141746,42.019694688857584,41.357575372582822,40.822217903661418,40.347193626128885,40.014202970566558,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,53.912632381039316,53.912632381039316,53.798204616075523,53.640241146791944,53.439744717479584,53.194534768540017,52.88306070027452,52.538138038397733,52.181318666446181,51.810273227770189,51.399622486020455,50.91977705491766,50.440467793001723,49.937068590305607,49.354704280914206,48.607893727202203,47.599033987269522,46.087726845083949,44.289894392625996,42.70586969916711,41.666926464097614,41.02196606214747,40.50110755431767,40.039275460473633,39.716574404216914,39.592165585267594]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Shadow_ET700","index":47,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3433830036089976E-2]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,362266.62849862967,361226.35075416922,359676.41275457729,357136.73559036432,353031.51457606297,346066.49705567857,334979.99017514096,318557.70707940572,295360.20920042426,265149.12165375915,229825.83813449938,193353.84837890606,159470.58419796874,128864.53247599141,99579.072921211657,70768.221739661254,45031.334129597992,26286.07985993426,15895.641325077542,11710.690291179699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1126885.8991791785,1123649.9557351996,1118828.635914545,1110928.5806522653,1098158.661178306,1076492.9061409582,1042006.6264452341,990922.59662551642,918763.22228733636,824787.00179941067,714908.51181668625,601456.79493920668,496057.70592594519,400852.8888055206,309755.97612539423,220135.40556830866,140076.8700726791,81766.882203917252,49445.829834992546,36427.897908997766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34670.880722297887,34280.736579674835,33895.576597675521,33467.868906627613,32897.695803377945,32063.382739040957,30847.861998855005,29135.225884320367,26816.97295906267,23909.758172007489,20676.288932704112,17591.392070161797,15090.634155428013,13267.700423271572,11830.212863221335,10393.81214814108,8754.9601830139218,6926.4463246527885,5071.8852156899466,3446.3473638730038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,374.19622401828366,368.64590439686026,363.20888119886934,357.88284175036813,352.66552058508898,347.55469848080872,342.54820151538695,337.6439001420747,332.83970828369672,328.13358244532532,323.52352084506606,319.00756256258626,313.6293751749829,305.54893843641446,293.08980532030864,274.64397990028732,248.99579856829888,216.52358800271708,180.56216627570626,147.3337087426919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1524197.6046241242,1519525.6889734406,1512763.8341479967,1501891.0679910076,1484440.5370783322,1454970.3406341586,1408177.0268207453,1338953.1734893846,1241273.2441551071,1114174.0152076227,965734.16240473487,812721.04295083706,670932.55365451693,543290.67064322007,421458.35171514755,301572.08343601128,194112.16018385932,115195.93197650701,70593.918542035739,51732.269272793164]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,5.9965599544803876,5.9777388939890415,5.9466693844670688,5.8959898553786267,5.8145274429906575,5.6708801886849294,5.4555902583866649,5.1392108382126276,4.703929580495827,4.1587768271654584,3.5543034292322968,2.9653441545231503,2.4348551266039178,1.9401489707429651,1.4415296245518709,0.9566801628062348,0.56131846683672504,0.31542793581145862,0.20604402431416011,0.17261593869304573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.653219271926524,18.594673477180823,18.498027003505271,18.340380556899099,18.086979231434565,17.640142419543281,16.970450078038244,15.986303376858027,14.632294277176644,12.936513042309128,11.056205845969124,9.224157708907434,7.5739902405182962,6.0351308827374197,4.4840989463723222,2.9759003470971508,1.7460671656361895,0.9811869631664738,0.64093153314185813,0.53694834683760129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.841643212812436,10.702034308601402,10.564242322745352,10.424544637743601,10.278835681853291,10.121980880746369,9.9499477118404567,9.7574097132324695,9.5413095613622083,9.3061965069664989,9.0681958532197431,8.8091427513578981,8.4987978619954632,8.0891836021358383,7.5083807574439758,6.6867230061240939,5.5928957094859797,4.284118666904507,2.9456834753916366,1.8421436993428562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,40.013214114340762,39.363717858278015,38.724982676897518,38.096826361180781,37.479069859681616,36.871537222498631,36.274055546265139,35.686454920137258,35.1085683727621,34.540231820207545,33.981284014835978,33.431566495104377,32.825526132460567,32.10245587184766,31.208013512029904,30.086185005005838,28.709513839841261,27.131210640968174,25.526403714231492,24.146151311954508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.504636553560118,74.638164538049281,73.733921387615212,72.757741411202119,71.659412215960131,70.304540711473209,68.650043594530501,66.56937884844038,63.986101791796784,60.94171819664863,57.659989143257143,54.430211109892859,51.333169361578243,48.166919327463887,44.64202284039807,40.705488521033317,36.609795181800152,32.711944206850617,29.319062747079148,26.69785929682801]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,91.400955272066696,91.400955272066724,91.400955272066696,91.400955272066696,91.400955272066682,91.400955272066724,91.400955272066724,91.400955272066682,91.400955272066696,81.591891798263504,72.33144847459306,66.138384857073291,59.784625993711501,53.30486266044889,48.42643462443602,42.289515865472403,36.151342594479544,30.011964655197925,23.949773589923911,17.886163931369161]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,1.1982567364016277,1.1806440858408658,1.1745009848246337,1.1603050288299062,1.1445844322485912,1.1312878328530269,1.0961830918682032,1.0674930872225767,1.0501362697169125,1.0273976382716878,1.0239265156262463,1.0265263865929226,1.0291328589405964,1.0317459494309575,1.0343656748682564,1.0369920520994111,1.0396250980141153,1.0422648295449484,1.0449112636674829,1.0475644174003953]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92.947119933822123,92.947119933822123,61.96474662254807,61.96474662254807,61.96474662254807,46.473559966911061,49.299080712661471,49.299080712661471,49.299080712661471,55.761301797568585,55.761301797568585]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.31519375568035,256.55956831370639,254.05721202166475,251.74995026715678,254.73486040478386,239.880899446515,239.08654928436542,238.1571855983824,236.95982193967129,235.33046777271824,233.1984732333465,229.88459859834848,224.99692163844765,218.01274623703208,192.02973608240319,164.57172030961016,142.57699244546893,121.50038058117215,101.56633898544104,84.62877943197492,68.440746759734736,66.334739784718664,64.320073964108502,62.171520759122949,60.117941073782482]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,466.00372955906175,435.05494504275384,387.8678627798227,369.5339388352379,332.48011145498333,331.66814864227302,330.73264185527376,329.52108224056792,327.87600747703351,325.73071633826623,322.38173696228341,317.4653699977369,310.46383777881567,367.59614545276054,330.87421523365157,271.70665031168323,244.27888605637233,217.86769421786894,180.56313969819024,161.06633538996803,152.8247881898738,144.67338416151284,142.92750741028294,134.81297122012063]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,10.744774140982802,10.748672994828828,10.747566800089027,10.73915110348454,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223131,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,9.8376553075378688,8.9433230068526122,8.0489907061673485,8.0489907061673502,8.0489907061673485]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,16.403304768300508,16.393911991187249,16.386873239967262,16.361684619462181,16.337095453143281,16.325528874833434,16.294991613119489,16.270034466139919,16.254935944862673,14.317476719210795,12.396778106008643,11.12058696201548,9.8444015604973636,8.5682219160351245,7.6116612296573853,6.6551063296083308,5.69855723058014,4.7420139473022926,3.5938523906530957,2.4456966793254966]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,16.616636770479481,16.622666291186995,16.620955577127535,16.607940824857042,16.596862583732193,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,14.522254760765664,12.447646937799142,11.064575055821463,9.681503173843776,8.2984312918660947,7.2611273803828329,6.2238234688995711,5.1865195574163101,4.1492156459330474,2.9046065282928395,1.6599974106526294]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,33.32564859786288,33.335624363228177,33.3314554035681,33.30365113817173,33.279549645918799,33.277954060563538,33.273741508996878,33.270298722620247,33.268215913098658,29.415768240924574,26.120532690735768,23.904641464206517,21.526216356642244,19.020345240271212,17.122202583857039,14.845496760461003,12.567522865274389,10.288331314615,7.7995859256747693,5.309406511617774]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,9.2999896603144272,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,8.1320628814761697,6.970339612693861,6.1958574335056538,5.4213752543174465,4.6468930751292401,4.0660314407380858,3.4851698063469305,2.9043081719557753,2.3234465375646201,1.6264996946505992,0.92955285173657665]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.8186262684693633,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443633,6.8140779390443642,5.9623181966638192,5.1105584542832725,4.5427186260295764,3.9748787977758786,3.4070389695221821,2.9811590983319096,2.5552792271416362,2.1293993559513638,1.7035194847610911,1.192527513329193,0.68153554189729448]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,93.217419940697042,93.233783174577056,93.218098244135618,93.131043614759278,93.053359380320259,93.040197216655145,93.005447403374532,92.977047470018348,92.9598661392195,83.081868407264153,73.777843409743824,67.56036714980182,61.180362751299839,54.672918101046989,49.774169341190387,43.602530899995344,37.429630188030593,31.255517636343402,25.166062758767847,19.075179701397118]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3691.5168436662316,3531.500750409426,3374.2094398856602,3219.8713381967118,3069.4025800608947,2918.6734247142772,2768.4653035955362,2618.5207957582793,2469.544520336317,2320.6955184548842,2175.1271511252894,2034.4291804623356,1898.2899866253397,1767.0548345566754,1640.4042213997716,1517.1483982666543,1435.5746256154177,1367.0910722414869,1298.6075188675561,1230.1239654936253,1161.6404121196945,1093.6073389097489,1025.7428033408789,957.87826777200905,890.01373220313894,822.14919663426895,756.34932992500853,715.33757838507847,676.27134696274038,637.33305128030111,598.39475559786172,559.45645991542233,520.51816423298294,481.57986855054361,442.64157286810428,403.70327718566494,366.60523725720071,329.85883308758258,294.0179713114419,258.18733193610075,226.40720939092705,196.99285377227827,170.21071505356986,145.91934902731998,124.43314549695542,103.3777553923001,84.616632965502177,68.015771296404139,58.107420182980682,54.197514030025474,52.369881369826118,50.542248709626769,48.714616049427413,46.886983389228057,45.059350729028708,43.231718068829352,41.404085408630003,39.576452748430647,37.748820088231291,35.921187428031942,34.093554767832586,32.26592210763323,30.438289447433878,28.610656787234525,26.783024127035173,24.955391466835817,23.127758806636464,21.300126146437112,19.472493486237756,17.644860826038407,16.06693234735507,14.774169211478336,13.592540612721209,12.439973052964218,11.385762365590841]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,93.217419940697027,180.30957122060835,261.2427566650079,335.94644092610361,404.43527084031228,373.73818151331324,344.90206401640853,318.51592925503854,294.57979912239443,273.09215546761698,254.05129678290072,235.77465799740992,217.67466768750037,199.75130767347542,182.00443964803176,164.43394588310022,149.08516202469286,135.95875312383404,125.05444124987979,116.37037278513696,109.9049409634554,103.43950914177384,96.974077320092263,90.508645498410701,84.043213676729138,77.577781855047576,71.112350033366013,64.646918211684451,58.181486390002881,51.716054568321319,45.250622746639756,38.785190924958187,32.319759103276624,25.854327281595051,19.388895459913485,12.923463638231915,7.7520619421969368,3.8747214988208936,1.2911562281190507,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,93.040197216655173,179.69838397942314,259.9822089137233,333.90395204610411,391.60343911341971,360.60156290358634,331.45844392380468,304.76171767321813,280.51138415182675,258.70744335963053,239.11755064287294,220.21821324837802,201.49525011439522,182.94866124092454,164.578446627966,146.36255949295554,130.36520262864931,116.58609519827623,105.02500768274447,95.681801228085973,88.299645989489107,80.917490750892242,73.53533551229539,66.153180273698524,58.771025035101665,51.388869796504807,44.006714557907948,36.624559319311089,29.24240408071423,21.860248842117368,14.478093603520511,8.6019017451186901,4.2306553581881117,1.3635225378294553,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73.777843409743824,136.16097429496304,187.46460677684431,228.04987822575325,260.02255832450766,282.48378906214884,297.02853555603338,304.40637741603064,304.96314840280189,298.98150835186453,273.80006805287246,249.70503294140909,226.52880561685708,204.1037886785991,182.23916768431312,160.74046272009289,141.10804151631663,123.12438003323081,106.61989320571587,91.414296543110638,77.36782078541782,64.31104481175575,52.092103695778626,40.559051334109164,29.54597136748469,18.88685183496807,10.86093852786427,5.207605786134839,1.6662284702278527,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3721.7232699545311,3624.6021283554041,3524.4528345464182,3421.0728586838577,3313.6461170895514,3205.4594267827556,3098.535903237912,2992.4180588323802,2887.6190423437397,2773.7681191321617,2650.9725350134631,2563.3682903777549,2483.0126285370097,2397.1867680538858,2308.4604827245798,2215.43210664055,2117.8499917055365,2015.6682589957713,1909.0639267001973,1798.3178010366375]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,93.217419940697027,93.233783174577056,93.218098244135618,93.131043614759307,93.053359380320288,93.040197216655173,93.005447403374546,92.977047470018348,92.959866139219542,83.081868407264182,73.777843409743824,67.560367149801849,61.18036275129986,54.672918101046996,49.774169341190401,43.602530899995358,37.4296301880306,31.255517636343409,25.166062758767847,19.075179701397129]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-174.00508776445898,-167.59846101761241,-173.20417691683829,-177.80920869637481,-180.75902780784492,-187.1213792793223,-190.35492477370454,-193.36739205312188,-196.51101947731973,-200.48010097462651,-201.22688752345047,-199.92897094821848,-199.09489187555016,-197.75888262786034,-196.93279161884195,-196.57342752844266,-155.1646117855102,-141.5360245920449,-140.49877858417076,-138.50045467049662,-136.63090698402473,-135.01174512304456,-133.43725034610836,-131.77039505434215,-129.82130536495652]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,-93.90395933862527,-97.121141599127483,-100.14929380898626,-103.37997586256043,-107.42674159430622,-108.1866903067953,-106.92352354484393,-106.11784440553181,-104.7990164886408,-113.85092321157776,-122.79558411869884,-87.604244635708355,-80.355661840745029,-85.825860483123762,-88.726285329306222,-93.028376084029375,-97.582114935013962,-102.18173270976494,-106.6043322955743,-110.74612566355938]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2441.7590335160835,2385.351004367757,2329.8103477807058,2277.8435344582135,2232.2525115161916,2203.1098073007001,2200.3880508074371,2234.8937349571206,2326.3363292014278,2489.5286385002246,2745.03340382242,3154.0567487592634,3700.8379083892037,4412.346645334027,5477.3157853680559,7346.2771533712903,10910.444712477309,17497.738196231145,27042.894998999513,34762.012691803604]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498,2498,null,null,null,2478,null,null,null,null,2232,null,null,null,null,2490,null,null,null,null,5477,null,null,null,null,34762]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,199.10403824316955,197.58794382995981,195.42427587601719,190.93145084887331,190.22364376509265,188.31238192287745,182.63266850317976,171.92565424548289,162.20891798247351,157.11531833224606,151.98568599184583,146.91594624132932,141.88440747244266,136.91540044673738,131.51720057543736,125.69489287966297,121.54116967059427,117.73113536282824,113.66173358772599,109.45480922967313,105.0439028124206,100.41708253355068,95.572173060677954,90.517567646468294]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,69.093240623106681,62.267956391054923,66.776143858731999,71.221199358230422,75.360263412798744,94.057300516074577,99.581186482130619,104.96246209323394,110.54875522009002,117.03929954331282,120.40625052126632,121.7470337096146,123.52084545511313,124.77307631487528,126.50305887875041,128.92054657399945,90.506745077864608,79.01484677795311,79.937494961316645,80.032484717962561,80.326992771229911,80.976815692787014,81.782372499631634,82.607754591030385,83.2587705673904]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.31519375568035,256.55956831370639,254.05721202166475,251.74995026715678,254.73486040478386,239.880899446515,239.08654928436542,238.1571855983824,236.95982193967129,235.33046777271824,233.1984732333465,229.88459859834848,224.99692163844765,218.01274623703208,284.97685601622533,257.51884024343229,204.54173906801699,183.46512720372021,163.5310856079891,131.10233939888599,117.73982747239621,115.63382049738013,113.61915467676998,117.93282255669153,115.87924287135107]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,5.0979884614012905,3.9884317100623283,4.29448592097543,4.8815503818324935,6.0561126071704079,9.2668717399060991,10.828060747711891,12.226800492837535,13.421486755814614,14.603576890446725,14.843281354680654,15.344240558872695,15.636727196332806,15.845561882960787,16.045949183735011,16.502724966801495,10.921281764074154,9.5633788003577482,10.025327755015184,10.51171430559708,11.047002358874485,11.484388545222814,11.924325258018662,12.349794677941091,12.735733169041959]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.32910993407154,525.60130777043071,507.10872531642849,527.84655097967664,532.86234402638559,533.4287154675884,537.80817843708542,537.97911668763368,532.8557181610588,529.1822621889512,525.56332344153952,518.96155885868166,511.07044053122291,500.51579190731076,564.4412645254481,534.45931235967055,431.66465878961867,393.58452245262532,371.2250436871492,335.30827201017161,318.56863183217371,313.13892754781057,307.74293496797094,308.46254488634094,302.39131425425171]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,322.67448575177713,325.59605662720548,326.52628254715285,325.17114698022471,326.20837798711045,330.46943088731433,336.89368354922163,348.88293646756392,368.3251908853573,439.88479063480077,461.82602516021632,418.54197361462991,429.60481518166637,461.87662410107282,541.52886389252853,628.87820020854986,803.88249321802402,1048.724200897087,1337.6052107549917,1516.4266294917695]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,339,340,null,null,null,328,null,null,null,null,326,null,null,null,null,440,null,null,null,null,542,null,null,null,null,1516]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,622.86885093924684,605.17891893914577,595.41149702791677,582.83163008710346,566.32624230848921,548.16893658356503,527.80002928292754,523.98017784498779,520.3701399594953,517.01416282773607,513.9619717902857,511.29623023628983,509.16350742191901,507.77105572518866,507.43313582367227,508.54331680235833,511.453506585654,514.23911109405265,517.89779885404937,521.54669340031705,525.07045114413427,529.37454261072742,534.70304863751619,526.79755282656583,515.49275542222506,503.31690979820178,495.8071075220555]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,322.67448575177713,325.59605662720548,326.52628254715285,325.17114698022471,326.20837798711045,330.46943088731433,336.89368354922163,348.88293646756392,368.3251908853573,439.88479063480077,461.82602516021632,418.54197361462991,429.60481518166637,461.87662410107282,541.52886389252853,628.87820020854986,803.88249321802402,1048.724200897087,1337.6052107549917,1516.4266294917695]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,622.86885093924684,943.9708717171743,935.35654462245316,892.1947930430083,866.36091375188983,864.83325275900688,856.07081801967684,846.65466359676498,845.96619658670079,843.54044537488892,839.13311877051046,837.50460822340028,839.6329383092334,844.66473927441029,856.3160722912362,876.86850768771569,951.33829722045471,976.06513625426896,936.43977246867928,951.15150858198342,986.94707524520709,1070.9034065032561,1163.581248846066,1330.6800460445897,1564.216956319312,1840.9221205531935,2012.233737013825]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,944,935,null,null,null,856,null,null,null,null,838,null,null,null,null,951,null,null,null,null,1071,null,null,null,null,2012]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1952.3665977010753,1968.5847609291884,1972.7342716848621,1965.2626001674657,1977.0384347864494,2017.2367728457402,2084.0937267369418,2208.1444615486644,2418.4224162168698,3050.1944970262334,3440.0164210847392,3366.0735013112371,3679.3133029119472,4118.6694011148111,4952.6467701818483,5864.3854641508724,7608.450112918953,9984.553715741964,12623.844083283315,13900.085355088469]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2231,2208,null,null,null,2004,null,null,null,null,1977,null,null,null,null,3050,null,null,null,null,4953,null,null,null,null,13900]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8861.0987703099963,8785.3277764672293,8626.9552372818525,8389.1576868367883,8077.2119758233011,7637.9101688624414,7610.5039225226401,7585.4053928030062,7563.0742322762626,7562.960740127347,7608.2698025975897,7735.0662603116034,7979.2439932786019,8409.6176446216232,9128.7866056744733,10258.292745147086,11806.865428293788,13626.002035383504,15284.677230259609,16511.401819952913,17468.76050860836,18397.143265693296,18764.156581280775,18875.197923736094,18563.474227381186,17683.546774823699]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1952.3665977010753,1968.5847609291884,1972.7342716848621,1965.2626001674657,1977.0384347864494,2017.2367728457402,2084.0937267369418,2208.1444615486644,2418.4224162168698,3050.1944970262334,3440.0164210847392,3366.0735013112371,3679.3133029119472,4118.6694011148111,4952.6467701818483,5864.3854641508724,7608.450112918953,9984.553715741964,12623.844083283315,13900.085355088469]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11091.960349286741,10993.665493388391,10626.700585735736,10300.458922365528,10058.43241382881,9641.4363963767646,9562.8705202237161,9553.9901537321948,9535.8085039611251,9528.2233402948132,9585.3082373840389,9752.3030331573427,10063.337720015545,10617.762106170288,11547.209021891344,13308.48724217332,15246.881849378527,16992.075536694741,18963.990533171556,20630.071221067723,22421.407278790208,24261.528729844169,26372.606694199727,28859.751639478058,31187.318310664501,31583.63212991217]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11092,10994,null,null,null,9641,null,null,null,null,9585,null,null,null,null,13308,null,null,null,null,22421,null,null,null,null,31584]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,15.944002271326886,14.578055112039133,14.227384200045641,15.12139712348201,15.803137887612788,15.555014670173559,15.70249033122861,15.753750612427774,15.694321218592748,15.749664466693288,15.959952115093133,16.273120151441532,16.852606007921935,17.788086886602709,21.233492813889246,22.275533331790701,20.171135859489617,20.693909774132774,22.250541540390685,26.106403518340532,30.360228299302701,38.909398812010217,50.986331744041685,65.365409589432986,74.312359765606885]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,51.595429457036055,52.029589184110044,50.933736653819452,50.799296693955974,51.852456614756598,52.632869781673563,52.465920330173553,52.698941007968408,52.841698251378489,52.881697439425409,53.047624178669018,53.388047355180987,53.856902390530024,54.630836201910114,55.81489628838721,59.576281419676803,60.888203969089403,59.09145850397838,59.952234444878393,61.903637541493573,66.268548720179226,71.171079449092261,79.72024996179978,91.797182893831248,106.17626073922254,115.12321091539646]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,133.04583534176069,132.37814676204133,131.57778648735973,130.64953209188175,129.7904778935019,128.98936036770343,126.57079573924445,124.44515510544863,122.53721620234292,120.81136804480211,119.26780799237626,117.90478153989679,116.72214322566258,115.80141682889359,114.98925122975703,114.9732860747001,115.10102928121952,115.17823362249909,115.20514793556337,115.18167006265357,115.10705376476041,114.92401193710256,114.66713433999828,114.33500912400307,113.93070008869545,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,68.940186712180832,68.272498132461465,67.472137857779856,66.543883462301892,65.684829263922026,64.883711738123608,63.106203595960388,61.615208883597454,60.335569442710252,59.231737752765717,58.303974003260279,57.550585890671954,56.971489532929979,56.648269673088315,56.427635545509844,56.997286547295353,57.1250297538148,57.20223409509434,57.229148408158636,57.205670535248849,57.131054237355642,56.948012409697817,56.691134812593539,56.35900959659832,55.954700561290686,55.480511840561171]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,6.1196446926034893,5.5730544773611896,5.4102588806146015,5.7173273448576323,5.9379102290775121,5.8336084756235822,5.8867726234918889,5.9039412541965186,5.8792689366765831,5.8967230923256357,5.9704304226826581,6.0803948235950891,6.2866026940939035,6.6212319139083293,7.8833793424135319,8.2486429824917131,7.4532091315559823,7.6343507538453217,8.1981231117752191,9.6052798084482536,11.148979817721708,14.246203786186296,18.582529217924954,23.706383358950347,26.89575971089176]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,31.318760367807858,31.663393623766876,31.386898037521725,31.440333392905156,31.90654885451244,32.225804141518509,32.20267615400379,32.341385318611913,32.450050911527455,32.524807175889471,32.652844822681587,32.856687681150731,33.122339081063807,33.522994906462301,34.106203334073044,35.684329966581309,36.319475638170637,35.831693794424964,36.350837442971162,37.309381131258327,39.225587028667164,41.417992985891495,44.515216954356077,48.851542386094742,53.975396527120139,57.164772879061552]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,54.466579190783179,54.466579190783179,54.352700132043658,54.195240981082712,53.995252604134464,53.750540830359085,53.439571375587725,53.094687466728331,52.737907228485227,52.366901306563491,51.955827671414703,51.474547737189567,50.991971939441953,50.482636858718777,49.890109693346893,49.126615009384246,48.091927800065484,46.544546209960153,44.70501220533599,43.084058696141746,42.019694688857584,41.357575372582822,40.822217903661418,40.347193626128885,40.014202970566558,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,53.912632381039316,53.912632381039316,53.798204616075523,53.640241146791944,53.439744717479584,53.194534768540017,52.88306070027452,52.538138038397733,52.181318666446181,51.810273227770189,51.399622486020455,50.91977705491766,50.440467793001723,49.937068590305607,49.354704280914206,48.607893727202203,47.599033987269522,46.087726845083949,44.289894392625996,42.70586969916711,41.666926464097614,41.02196606214747,40.50110755431767,40.039275460473633,39.716574404216914,39.592165585267594]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Comparison_ET700","index":48,"n_rows":119,"n_cols":94,"rows_kept":119,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_Comparison_ET700",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer"]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","number","n/a","Mid-year",null,null,null,null,null,null,1565613.1261586735,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1524197.6046241242,1519525.6889734406,1512763.8341479967,1501891.0679910076,1484440.5370783322,1454970.3406341586,1408177.0268207453,1338953.1734893846,1241273.2441551071,1114174.0152076227,965734.16240473487,812721.04295083706,670932.55365451693,543290.67064322007,421458.35171514755,301572.08343601128,194112.16018385932,115195.93197650701,70593.918542035739,51732.269272793164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","number","n/a","Mid-year",null,null,null,null,null,null,51732.269272793164,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1524197.6046241242,1519525.6889734406,1512763.8341479967,1501891.0679910076,1484440.5370783322,1454970.3406341586,1408177.0268207453,1338953.1734893846,1241273.2441551071,1114174.0152076227,965734.16240473487,812721.04295083706,670932.55365451693,543290.67064322007,421458.35171514755,301572.08343601128,194112.16018385932,115195.93197650701,70593.918542035739,51732.269272793164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","PJ","n/a","End-year",null,null,null,null,null,null,87.144740694837196,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.504636553560118,74.638164538049281,73.733921387615212,72.757741411202119,71.659412215960131,70.304540711473209,68.650043594530501,66.56937884844038,63.986101791796784,60.94171819664863,57.659989143257143,54.430211109892859,51.333169361578243,48.166919327463887,44.64202284039807,40.705488521033317,36.609795181800152,32.711944206850617,29.319062747079148,26.69785929682801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","PJ","n/a","End-year",null,null,null,null,null,null,26.69785929682801,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.504636553560118,74.638164538049281,73.733921387615212,72.757741411202119,71.659412215960131,70.304540711473209,68.650043594530501,66.56937884844038,63.986101791796784,60.94171819664863,57.659989143257143,54.430211109892859,51.333169361578243,48.166919327463887,44.64202284039807,40.705488521033317,36.609795181800152,32.711944206850617,29.319062747079148,26.69785929682801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,466.00372955906175,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,465.93459755906179,434.91668104275379,387.66046677982268,369.25741083523792,332.13445145498332,331.32248864227302,330.38698185527369,329.17542224056791,327.5303474770335,325.38505633826628,322.0360769622834,317.11970999773689,310.11817777881566,367.26016904640744,330.56859784382942,271.43151715756943,244.01383499325368,217.60626129546625,180.30532491650359,160.81213874899731,152.57420968961907,144.42620135486914,142.68372154105481,134.5734024579873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,134.5734024579873,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,466.00372955906175,435.05494504275384,387.8678627798227,369.5339388352379,332.48011145498333,331.66814864227302,330.73264185527376,329.52108224056792,327.87600747703351,325.73071633826623,322.38173696228341,317.4653699977369,310.46383777881567,367.59614545276054,330.87421523365157,271.70665031168323,244.27888605637233,217.86769421786894,180.56313969819024,161.06633538996803,152.8247881898738,144.67338416151284,142.92750741028294,134.81297122012063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net capex","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,208.03736604236877,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,93.217419940697042,93.233783174577056,93.218098244135618,93.131043614759278,93.053359380320259,93.040197216655145,93.005447403374532,92.977047470018348,92.9598661392195,83.081868407264153,73.777843409743824,67.56036714980182,61.180362751299839,54.672918101046989,49.774169341190387,43.602530899995344,37.429630188030593,31.255517636343402,25.166062758767847,19.075179701397118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,19.075179701397118,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,93.217419940697042,93.233783174577056,93.218098244135618,93.131043614759278,93.053359380320259,93.040197216655145,93.005447403374532,92.977047470018348,92.9598661392195,83.081868407264153,73.777843409743824,67.56036714980182,61.180362751299839,54.672918101046989,49.774169341190387,43.602530899995344,37.429630188030593,31.255517636343402,25.166062758767847,19.075179701397118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,3927.2808453082189,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3740.947545743225,3641.3864507679814,3507.2808453082189,3323.4626061421936,3115.6272292931562,3021.7232699545311,2924.6021283554037,2824.4528345464178,2721.0728586838572,2613.6461170895509,2505.4594267827551,2398.5359032379115,2292.4180588323798,2207.2293980483819,2154.8588647333831,2093.7972532925778,2026.6103658766292,1953.5818419783379,1875.0831194376678,1793.6839720508158,1707.9827339092403,1617.2772767526951,1521.974720664218,1423.9104999417434,1321.7345358222726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,1321.7345358222726,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3721.7232699545311,3624.6021283554041,3524.4528345464182,3421.0728586838577,3313.6461170895514,3205.4594267827556,3098.535903237912,2992.4180588323802,2887.6190423437397,2773.7681191321617,2650.9725350134631,2563.3682903777549,2483.0126285370097,2397.1867680538858,2308.4604827245798,2215.43210664055,2117.8499917055365,2015.6682589957713,1909.0639267001973,1798.3178010366375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,40.438905024756338,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-124.57438568746551,-99.561094975243833,-134.10560545976259,-183.81823916602485,-207.83537684903717,-93.90395933862527,-97.121141599127483,-100.14929380898626,-103.37997586256043,-107.42674159430622,-108.1866903067953,-106.92352354484393,-106.11784440553181,-85.188660783998017,-52.370533314998369,-61.061611440805663,-67.186887415948561,-73.028523898291127,-78.498722540669888,-81.39914738685232,-85.701238141575502,-90.705457156545307,-95.302556088477118,-98.064220722474531,-102.17596411947073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,-207.83537684903717,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,-93.90395933862527,-97.121141599127483,-100.14929380898626,-103.37997586256043,-107.42674159430622,-108.1866903067953,-106.92352354484393,-106.11784440553181,-104.7990164886408,-113.85092321157776,-122.79558411869884,-87.604244635708355,-80.355661840745029,-85.825860483123762,-88.726285329306222,-93.028376084029375,-97.582114935013962,-102.18173270976494,-106.6043322955743,-110.74612566355938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,34762.012691803604,0,0,0,0,2498.2318593976884,2407.541718657732,2329.2425742734472,2240.1963720842991,2131.9837282613353,2023.7626528547562,1982.5009964503292,1924.680937991383,1867.0811469638134,1811.7644592717888,1760.6943840497074,1722.0003437944542,1703.2914594929225,1712.0972594270895,1778.1978371335706,1934.0415727895363,2168.0886260447692,2493.611286990169,2911.7410257369852,3451.344226503455,4255.8985122760578,5663.5969564856841,8331.6638958674248,13212.05267018117,20170.441439567687,25549.517823247588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,1703.2914594929225,0,0,0,0,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2441.7590335160835,2385.351004367757,2329.8103477807058,2277.8435344582135,2232.2525115161916,2203.1098073007001,2200.3880508074371,2234.8937349571206,2326.3363292014278,2489.5286385002246,2745.03340382242,3154.0567487592634,3700.8379083892037,4412.346645334027,5477.3157853680559,7346.2771533712903,10910.444712477309,17497.738196231145,27042.894998999513,34762.012691803604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,736.06389753453072,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,736.06389753453072,682.89021077347729,661.20813370690689,678.8914242481668,681.01069649662543,514.99556510616787,518.85399327449056,519.17278032027968,515.17368605126569,512.45655122426251,508.83761247685078,502.23584789399291,494.34472956653423,461.27532123579914,477.59813939408821,448.79405202679419,394.91030079085226,372.34696858446819,350.16256352102624,314.42086554608278,297.85629907011895,293.11886729833554,287.88429280717884,286.86134413462651,280.95966930147495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,280.95966930147495,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.32910993407154,525.60130777043071,507.10872531642849,527.84655097967664,532.86234402638559,533.4287154675884,537.80817843708542,537.97911668763368,532.8557181610588,529.1822621889512,525.56332344153952,518.96155885868166,511.07044053122291,500.51579190731076,564.4412645254481,534.45931235967055,431.66465878961867,393.58452245262532,371.2250436871492,335.30827201017161,318.56863183217371,313.13892754781057,307.74293496797094,308.46254488634094,302.39131425425171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual network (Jemena) bill - Residential"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1516.4266294917695,0,0,0,0,338.79195277802859,434.91850552924325,398.14466554834371,383.70610600813461,395.38327440845785,402.94595099111456,294.51971447814577,296.18566773582234,296.29601853467187,294.75309495563653,295.2806133514398,298.1268471077434,302.79423999424733,312.32995563138564,313.03572139533264,325.67983493397412,334.20049251983914,324.17496937969628,336.93789679404375,352.16322716798743,435.25313863530505,479.72559320567382,575.11543937462477,684.73289927017743,758.20774886045251,684.3479172650915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,294.51971447814577,0,0,0,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,322.67448575177713,325.59605662720548,326.52628254715285,325.17114698022471,326.20837798711045,330.46943088731433,336.89368354922163,348.88293646756392,368.3251908853573,439.88479063480077,461.82602516021632,418.54197361462991,429.60481518166637,461.87662410107282,541.52886389252853,628.87820020854986,803.88249321802402,1048.724200897087,1337.6052107549917,1516.4266294917695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,2012.233737013825,0,0,0,622.86885093924684,943.9708717171743,1030.33000255716,980.97629563544717,950.03234831662382,943.55221099202288,930.74598027404204,818.49989232313351,816.55580769531764,813.310181362408,808.71506674592229,806.57684358772963,807.29035452966241,810.56529571943599,819.76309145505797,821.57903819769103,837.13334151962817,848.43960361389179,842.07276823374559,858.48459019436086,877.2336783121217,964.62768124603247,1014.42864184319,1101.9129922011907,1200.2256546924025,1261.5246586586543,1180.1550247871469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,806.57684358772963,0,0,0,622.86885093924684,943.9708717171743,935.35654462245316,892.1947930430083,866.36091375188983,864.83325275900688,856.07081801967684,846.65466359676498,845.96619658670079,843.54044537488892,839.13311877051046,837.50460822340028,839.6329383092334,844.66473927441029,856.3160722912362,876.86850768771569,951.33829722045471,976.06513625426896,936.43977246867928,951.15150858198342,986.94707524520709,1070.9034065032561,1163.581248846066,1330.6800460445897,1564.216956319312,1840.9221205531935,2012.233737013825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Residential"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,115.12321091539646,0,0,0,0,51.595429457036055,56.484006272229657,55.117368684717377,54.766923636517561,55.611454922380069,56.227773520830048,51.108676731639953,51.280568955221533,51.383193788933873,51.413576163133996,51.554400985805714,51.826069029335926,52.209782337041929,52.865163765521103,53.144718110134818,54.063542271127126,54.732364645543285,54.543552241108536,55.488502241715175,56.618281304320625,61.145133972115133,63.970468585904754,68.647501633360548,74.100841719650276,77.862560921592646,74.347263425595798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,50.799296693955974,0,0,0,0,51.595429457036055,52.029589184110044,50.933736653819452,50.799296693955974,51.852456614756598,52.632869781673563,52.465920330173553,52.698941007968408,52.841698251378489,52.881697439425409,53.047624178669018,53.388047355180987,53.856902390530024,54.630836201910114,55.81489628838721,59.576281419676803,60.888203969089403,59.09145850397838,59.952234444878393,61.903637541493573,66.268548720179226,71.171079449092261,79.72024996179978,91.797182893831248,106.17626073922254,115.12321091539646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,113.4565113679659,0,0,0,0,133.04583534176069,68.272498132461465,67.472137857779856,66.543883462301892,65.684829263922026,64.883711738123608,63.106203595960388,61.615208883597454,60.335569442710252,59.231737752765717,58.303974003260279,57.550585890671954,56.971489532929979,56.648269673088315,56.427635545509844,56.997286547295353,57.1250297538148,57.20223409509434,57.229148408158636,57.205670535248849,57.131054237355642,56.948012409697817,56.691134812593539,56.35900959659832,55.954700561290686,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,55.954700561290686,0,0,0,0,133.04583534176069,68.272498132461465,67.472137857779856,66.543883462301892,65.684829263922026,64.883711738123608,63.106203595960388,61.615208883597454,60.335569442710252,59.231737752765717,58.303974003260279,57.550585890671954,56.971489532929979,56.648269673088315,56.427635545509844,56.997286547295353,57.1250297538148,57.20223409509434,57.229148408158636,57.205670535248849,57.131054237355642,56.948012409697817,56.691134812593539,56.35900959659832,55.954700561290686,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,13900.085355088469,0,0,0,0,2230.8615789767441,2825.3005782651339,2573.6352555184858,2444.3106890452013,2473.7281218310122,2459.2891258710451,1782.0140057616022,1790.7667492974695,1790.0957490082351,1781.4226113830148,1789.5957340071145,1819.8126142667834,1873.1475443999868,1976.7939030956409,2055.3918777027848,2258.288673437552,2489.368549128465,2607.1382155379483,2885.6754908700627,3140.3275945336263,3980.6835701770915,4473.5145766597661,5443.2546629231492,6519.1138030862676,7155.6961107747875,6272.9671700304443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1781.4226113830148,0,0,0,0,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1952.3665977010753,1968.5847609291884,1972.7342716848621,1965.2626001674657,1977.0384347864494,2017.2367728457402,2084.0937267369418,2208.1444615486644,2418.4224162168698,3050.1944970262334,3440.0164210847392,3366.0735013112371,3679.3133029119472,4118.6694011148111,4952.6467701818483,5864.3854641508724,7608.450112918953,9984.553715741964,12623.844083283315,13900.085355088469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,31583.63212991217,0,0,0,0,11091.960349286741,11610.628354732364,11200.590492800338,10833.46837588199,10550.940097654313,10097.199294733487,9392.5179282842419,9376.172142100475,9353.1699812844981,9344.3833515103615,9397.8655366047042,9554.8788745783859,9852.3915376785881,10386.411547717264,11184.178483377258,12516.581418584638,14296.233977422253,16233.140250921453,18170.352721129671,19651.729414486537,21449.444078785451,22870.657842353063,24207.411244203926,25394.311726822361,25719.170338155975,23956.513944854145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,9344.3833515103615,0,0,0,0,11091.960349286741,10993.665493388391,10626.700585735736,10300.458922365528,10058.43241382881,9641.4363963767646,9562.8705202237161,9553.9901537321948,9535.8085039611251,9528.2233402948132,9585.3082373840389,9752.3030331573427,10063.337720015545,10617.762106170288,11547.209021891344,13308.48724217332,15246.881849378527,16992.075536694741,18963.990533171556,20630.071221067723,22421.407278790208,24261.528729844169,26372.606694199727,28859.751639478058,31187.318310664501,31583.63212991217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Commercial"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,57.164772879061552,0,0,0,0,31.318760367807858,33.373092946939686,32.986261535754934,32.949106094839408,33.327807990685457,33.576562189514689,31.693668099188308,31.809645856022918,31.903455698926873,31.974832462440343,32.093777440517734,32.272369955825162,32.50689839397581,32.864338251801733,33.112287064022546,33.637609989575765,34.039964746952244,34.151248195128908,34.70408737581954,35.362012747289903,37.340538703442533,38.773761710766692,40.461064642154142,42.401916267267012,43.70673262058375,42.406796021257719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,31.386898037521725,0,0,0,0,31.318760367807858,31.663393623766876,31.386898037521725,31.440333392905156,31.90654885451244,32.225804141518509,32.20267615400379,32.341385318611913,32.450050911527455,32.524807175889471,32.652844822681587,32.856687681150731,33.122339081063807,33.522994906462301,34.106203334073044,35.684329966581309,36.319475638170637,35.831693794424964,36.350837442971162,37.309381131258327,39.225587028667164,41.417992985891495,44.515216954356077,48.851542386094742,53.975396527120139,57.164772879061552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer gas price based on BB revenue"]
[]
[null,null,"End-customer Gas Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,115.12321091539646,0,0,0,0,51.595429457036055,56.484006272229657,55.117368684717377,54.766923636517561,55.611454922380069,56.227773520830048,51.108676731639953,51.280568955221533,51.383193788933873,51.413576163133996,51.554400985805714,51.826069029335926,52.209782337041929,52.865163765521103,53.144718110134818,54.063542271127126,54.732364645543285,54.543552241108536,55.488502241715175,56.618281304320625,61.145133972115133,63.970468585904754,68.647501633360548,74.100841719650276,77.862560921592646,74.347263425595798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,50.799296693955974,0,0,0,0,51.595429457036055,52.029589184110044,50.933736653819452,50.799296693955974,51.852456614756598,52.632869781673563,52.465920330173553,52.698941007968408,52.841698251378489,52.881697439425409,53.047624178669018,53.388047355180987,53.856902390530024,54.630836201910114,55.81489628838721,59.576281419676803,60.888203969089403,59.09145850397838,59.952234444878393,61.903637541493573,66.268548720179226,71.171079449092261,79.72024996179978,91.797182893831248,106.17626073922254,115.12321091539646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"End-customer Gas Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,21.598890018476432,0,0,0,0,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,16.873625781470032,0,0,0,0,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Calc|Charts_ETLT","index":49,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_ETLT",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3433830036089976E-2]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,362266.62849862967,361226.35075416922,359676.41275457729,357136.73559036432,353031.51457606297,346066.49705567857,334979.99017514096,318557.70707940572,295360.20920042426,265149.12165375915,229825.83813449938,193353.84837890606,159470.58419796874,128864.53247599141,99579.072921211657,70768.221739661254,45031.334129597992,26286.07985993426,15895.641325077542,11710.690291179699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1126885.8991791785,1123649.9557351996,1118828.635914545,1110928.5806522653,1098158.661178306,1076492.9061409582,1042006.6264452341,990922.59662551642,918763.22228733636,824787.00179941067,714908.51181668625,601456.79493920668,496057.70592594519,400852.8888055206,309755.97612539423,220135.40556830866,140076.8700726791,81766.882203917252,49445.829834992546,36427.897908997766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34670.880722297887,34280.736579674835,33895.576597675521,33467.868906627613,32897.695803377945,32063.382739040957,30847.861998855005,29135.225884320367,26816.97295906267,23909.758172007489,20676.288932704112,17591.392070161797,15090.634155428013,13267.700423271572,11830.212863221335,10393.81214814108,8754.9601830139218,6926.4463246527885,5071.8852156899466,3446.3473638730038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,374.19622401828366,368.64590439686026,363.20888119886934,357.88284175036813,352.66552058508898,347.55469848080872,342.54820151538695,337.6439001420747,332.83970828369672,328.13358244532532,323.52352084506606,319.00756256258626,313.6293751749829,305.54893843641446,293.08980532030864,274.64397990028732,248.99579856829888,216.52358800271708,180.56216627570626,147.3337087426919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1524197.6046241242,1519525.6889734406,1512763.8341479967,1501891.0679910076,1484440.5370783322,1454970.3406341586,1408177.0268207453,1338953.1734893846,1241273.2441551071,1114174.0152076227,965734.16240473487,812721.04295083706,670932.55365451693,543290.67064322007,421458.35171514755,301572.08343601128,194112.16018385932,115195.93197650701,70593.918542035739,51732.269272793164]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,5.9965599544803876,5.9777388939890415,5.9466693844670688,5.8959898553786267,5.8145274429906575,5.6708801886849294,5.4555902583866649,5.1392108382126276,4.703929580495827,4.1587768271654584,3.5543034292322968,2.9653441545231503,2.4348551266039178,1.9401489707429651,1.4415296245518709,0.9566801628062348,0.56131846683672504,0.31542793581145862,0.20604402431416011,0.17261593869304573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.653219271926524,18.594673477180823,18.498027003505271,18.340380556899099,18.086979231434565,17.640142419543281,16.970450078038244,15.986303376858027,14.632294277176644,12.936513042309128,11.056205845969124,9.224157708907434,7.5739902405182962,6.0351308827374197,4.4840989463723222,2.9759003470971508,1.7460671656361895,0.9811869631664738,0.64093153314185813,0.53694834683760129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.841643212812436,10.702034308601402,10.564242322745352,10.424544637743601,10.278835681853291,10.121980880746369,9.9499477118404567,9.7574097132324695,9.5413095613622083,9.3061965069664989,9.0681958532197431,8.8091427513578981,8.4987978619954632,8.0891836021358383,7.5083807574439758,6.6867230061240939,5.5928957094859797,4.284118666904507,2.9456834753916366,1.8421436993428562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,40.013214114340762,39.363717858278015,38.724982676897518,38.096826361180781,37.479069859681616,36.871537222498631,36.274055546265139,35.686454920137258,35.1085683727621,34.540231820207545,33.981284014835978,33.431566495104377,32.825526132460567,32.10245587184766,31.208013512029904,30.086185005005838,28.709513839841261,27.131210640968174,25.526403714231492,24.146151311954508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.504636553560118,74.638164538049281,73.733921387615212,72.757741411202119,71.659412215960131,70.304540711473209,68.650043594530501,66.56937884844038,63.986101791796784,60.94171819664863,57.659989143257143,54.430211109892859,51.333169361578243,48.166919327463887,44.64202284039807,40.705488521033317,36.609795181800152,32.711944206850617,29.319062747079148,26.69785929682801]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,91.400955272066696,91.400955272066724,91.400955272066696,91.400955272066696,91.400955272066682,91.400955272066724,91.400955272066724,91.400955272066682,91.400955272066696,81.591891798263504,72.33144847459306,66.138384857073291,59.784625993711501,53.30486266044889,48.42643462443602,42.289515865472403,36.151342594479544,30.011964655197925,23.949773589923911,17.886163931369161]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,1.1982567364016277,1.1806440858408658,1.1745009848246337,1.1603050288299062,1.1445844322485912,1.1312878328530269,1.0961830918682032,1.0674930872225767,1.0501362697169125,1.0273976382716878,1.0239265156262463,1.0265263865929226,1.0291328589405964,1.0317459494309575,1.0343656748682564,1.0369920520994111,1.0396250980141153,1.0422648295449484,1.0449112636674829,1.0475644174003953]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92.947119933822123,92.947119933822123,61.96474662254807,61.96474662254807,61.96474662254807,46.473559966911061,49.299080712661471,49.299080712661471,49.299080712661471,55.761301797568585,55.761301797568585]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.31519375568035,256.26755996195453,253.47319531816098,250.87392521190108,253.68390530236732,238.71616339501824,237.7853812637459,236.81305866884924,235.59650793838736,233.97375959631023,231.84326534913268,228.48743085635553,223.61058647780962,216.66426493569966,190.73521397636597,163.32211964508559,141.36518711572381,120.32181612747644,100.41263933858599,83.508386451344336,67.355228272031155,65.282393447636849,63.314680236439678,61.214907115253887,59.204499199689913]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,465.71172120730989,434.47092833925007,386.99183772456701,368.48298373282137,331.31537540348654,330.36698062165351,329.38851492574054,328.157768239284,326.51929930062551,324.37550845405246,320.98456922029044,316.0790348370989,309.11535647748326,366.30162334672332,329.624614569127,270.49484498193806,243.10032160267662,216.7139945710139,179.44274671755966,159.98081690226445,151.77244185279199,143.66799043384401,141.97089376641387,133.89952934602806]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,10.744774140982802,10.748672994828828,10.747566800089027,10.73915110348454,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223131,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,9.8376553075378688,8.9433230068526122,8.0489907061673485,8.0489907061673502,8.0489907061673485]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,16.403304768300508,16.393911991187249,16.386873239967262,16.361684619462181,16.337095453143281,16.325528874833434,16.294991613119489,16.270034466139919,16.254935944862673,14.317476719210795,12.396778106008643,11.12058696201548,9.8444015604973636,8.5682219160351245,7.6116612296573853,6.6551063296083308,5.69855723058014,4.7420139473022926,3.5938523906530957,2.4456966793254966]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,16.616636770479481,16.622666291186995,16.620955577127535,16.607940824857042,16.596862583732193,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,14.522254760765664,12.447646937799142,11.064575055821463,9.681503173843776,8.2984312918660947,7.2611273803828329,6.2238234688995711,5.1865195574163101,4.1492156459330474,2.9046065282928395,1.6599974106526294]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,33.32564859786288,33.335624363228177,33.3314554035681,33.30365113817173,33.279549645918799,33.277954060563538,33.273741508996878,33.270298722620247,33.268215913098658,29.415768240924574,26.120532690735768,23.904641464206517,21.526216356642244,19.020345240271212,17.122202583857039,14.845496760461003,12.567522865274389,10.288331314615,7.7995859256747693,5.309406511617774]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,9.2999896603144272,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,8.1320628814761697,6.970339612693861,6.1958574335056538,5.4213752543174465,4.6468930751292401,4.0660314407380858,3.4851698063469305,2.9043081719557753,2.3234465375646201,1.6264996946505992,0.92955285173657665]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.8186262684693633,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443633,6.8140779390443642,5.9623181966638192,5.1105584542832725,4.5427186260295764,3.9748787977758786,3.4070389695221821,2.9811590983319096,2.5552792271416362,2.1293993559513638,1.7035194847610911,1.192527513329193,0.68153554189729448]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,93.217419940697042,93.233783174577056,93.218098244135618,93.131043614759278,93.053359380320259,93.040197216655145,93.005447403374532,92.977047470018348,92.9598661392195,83.081868407264153,73.777843409743824,67.56036714980182,61.180362751299839,54.672918101046989,49.774169341190387,43.602530899995344,37.429630188030593,31.255517636343402,25.166062758767847,19.075179701397118]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3100.1674071496441,2348.8018773762515,1600.1611303358984,1091.5701992405627,710.6823461670831,362.42859312902056,214.34147338206785,125.0110749266166,99.232598778943398,73.581396171799568,9.5111909234444418,9.4531670646162809,9.3951432057881199,9.3371193469599589,9.2790954881317997,9.2210716293036388,9.1630477704754778,9.1050239116473168,9.0470000528191559,8.9889761939909967,8.9309523351628357,8.8729284763346747,8.8149046175065138,8.7568807586783546,8.6988568998501936,8.6408330410220326,8.5828091821938717,8.5247853233657125,8.4667614645375515,8.4087376057093906,8.3507137468812296,8.2926898880530704,8.2346660292249094,8.1766421703967485,8.1186183115685875,8.0605944527404283,8.0025705939122673,7.9445467350841064,7.8865228762559463,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678,7.83381713732678]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,631.06708957115188,518.2965820824495,408.39327493791558,300.52055450781643,194.68864915232928,86.295175000390415,40.695750573425478,30.219617301413791,19.743484029402101,9.2673507573904068,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14,-2.3618623981433997E-14]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,93.217419940697027,169.95733021543563,230.18578463339094,273.83453648664886,300.92916165235607,187.1925679902794,77.965711186360522,12.271078780077735,3.6220559683480538,0.58763549914343649,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14,-1.1809311990716999E-14]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,93.040197216655173,162.93816255037643,209.70738898131023,233.36493294396493,224.05350979624271,113.93285499850576,51.374630048684537,8.417032065324193,3.2424101989398411,0.51418106175063727,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13,1.1809311990716998E-13]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73.777843409743824,116.10632398884556,129.12028731288592,115.97678139349067,100.66148159769072,75.382610194786849,72.942782814404325,69.604176838676352,50.485510719650129,30.47489233022462,4.9633841875894538,2.6940981685137393,1.2260370960079741,0.40630142449746148,5.8774566702932282E-2,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14,7.6760527939660483E-14]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3289.5981092266375,2738.6875777348068,2153.2325357584568,1755.1614671860445,1456.9069953993446,1086.7131026408695,902.59538567995298,763.59013449792315,673.58768977340867,569.1992069764849,376.03913113076942,291.05279137477874,261.59322826858988,266.06759228867503,243.18759154090836,196.93177003755318,176.64400180800556,146.64234328985739,128.26619164524962,110.16463885343232,84.313562529949763,81.815711290739074,78.419081456182951,59.242391478328564,39.173749230074897]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,93.217419940697027,93.233783174577056,93.218098244135618,93.131043614759307,93.053359380320288,93.040197216655173,93.005447403374546,92.977047470018348,92.959866139219542,83.081868407264182,73.777843409743824,67.560367149801849,61.18036275129986,54.672918101046996,49.774169341190401,43.602530899995358,37.4296301880306,31.255517636343409,25.166062758767847,19.075179701397129]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-765.354524281046,-758.94789753419923,-764.55361343342531,-532.06203810276281,-411.17812274550772,-463.41131269917219,-277.35150013549367,-232.22334942616538,-183.13348833927375,-197.4418421772441,-286.20027306237068,-177.9917871593652,-122.43661057620722,-88.485502119134367,-105.96186915503085,-120.03366491309899,-87.8481353793495,-91.182021269448001,-73.049069745654734,-67.875722133007727,-69.453607223477903,-39.927481427241304,-34.652147470899536,-44.342752736622231,-39.143821949650807]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-575.92382220405239,-550.91053149183051,-585.45504197634943,-398.07106857241274,-298.25447178669987,-370.19389275847516,-184.1177169609166,-139.00525118202978,-90.002444724514447,-104.38848279692381,-193.16007584571551,-84.986339755990656,-29.459563106188867,4.4743640200851758,-22.880000747766672,-46.255821503355165,-20.287768229547652,-30.00165851814814,-18.376151644607738,-18.101552791817326,-25.851076323482545,-2.4978512392107035,-3.3966298345561263,-19.176689977854384,-20.068642248253678]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2117.0691619540644,1751.8238698197949,1375.3286171287684,1125.9268215012492,946.33720563577901,712.97389481783034,593.99810890313233,504.7649324112673,448.49303929507204,383.44358885319832,258.45140662239908,206.68764354996716,195.37145394477369,214.35054170508468,218.26715416226176,203.91923337078757,217.34887184247677,218.56495483951116,236.09128331504564,261.38914653158815,279.58013079098464,421.48678997361526,680.74523215086879,839.19964639804186,757.24010913777954]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,498","2,117","","","","946","","","","","383","","","","","218","","","","","261","","","","","757","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,168.76607066295395,137.99498062000401,107.14637574136928,86.292970833256007,72.632398459703879,54.985692911983385,45.479034119582423,37.248543138993917,31.937913876085485,26.988372155177707,17.829757827273543,13.800161620306577,12.403347213515575,12.615497546565464,11.530650681842102,9.3374478281220448,8.3755107198722705,6.952993057450807,6.0816945502040394,5.2234160470993416,3.9976967209322671,3.8792620182731077,3.7182120573370816,2.808956317899304]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,660.44267713969407,669.66685861795327,690.22451179594191,473.62242589555217,363.54232224555801,427.87699573821243,250.84630251010651,210.20882782421532,164.50933871737305,181.0128741339901,272.31736557513932,168.82010103422436,115.33776200609057,82.105179478436995,99.472415684575239,114.10226024136954,83.044921475994556,86.87363098144786,69.472427226389868,64.747278434343031,66.766664812418526,37.871053072852249,32.656642317466847,42.430092213300661,37.69888557213055]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.31519375568035,256.26755996195453,253.47319531816098,250.87392521190108,253.68390530236732,238.71616339501824,237.7853812637459,236.81305866884924,235.59650793838736,233.97375959631023,231.84326534913268,228.48743085635553,223.61058647780962,216.66426493569966,283.68233391018811,256.26923957890773,203.32993373827188,182.2865627500245,162.37738596113405,129.9819464182554,116.65430898469263,114.58147416029833,112.61376094910115,116.97620891282247,114.9658009972585]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,92.68016677442057,91.59596370915672,91.92737160614503,57.424448401509324,40.273726236261766,49.300835146130112,22.722815604305708,16.958975903391536,10.402991161376596,13.12141140066886,26.397276940614162,11.032256359446398,3.2284820275898256,0,0.25668600584577195,4.2160605544154981,2.9392581046494726E-2,1.2090169334633516,0,0,0,0,0,0,0]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,1254.2607247636784,1189.9777660644561,1158.0129990253486,893.63675034677169,749.57258137020233,788.5263927390647,566.34019229014143,509.4598965160385,447.75738095613087,460.04595900705465,557.54628002006382,426.16954607729986,355.97699213179658,311.17279162765226,396.02693314717459,386.11821105653485,295.74169562343502,278.74472138480797,238.80280624497473,200.81091940280248,188.64438984421048,156.45022395408284,149.14966528484109,163.12451318346021,155.47364288728835]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,741.10576783539864,693.79131843618995,672.00724841624401,520.44997456718784,443.51320499204149,450.94867564561514,323.29296910768625,290.752798803639,256.18131787289349,265.08130810490246,326.66514916209081,256.9344349955806,224.90839187424586,211.17149524669156,270.05546206777433,287.52808938356662,242.76919323459512,252.23694051515534,240.16721278930254,277.98276933850894,303.82953828897223,306.96399764001717,354.75253526273349,431.15697689383825,378.69514853879394]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","339","741","","","","444","","","","","265","","","","","270","","","","","278","","","","","379","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,622.86885093924684,605.17891893914577,595.41149702791677,582.83163008710346,566.32624230848921,548.16893658356503,527.80002928292754,523.98017784498779,520.3701399594953,517.01416282773607,513.9619717902857,511.29623023628983,509.16350742191901,507.77105572518866,507.43313582367227,508.54331680235833,511.453506585654,514.23911109405265,517.89779885404937,521.54669340031705,525.07045114413427,529.37454261072742,534.70304863751619,526.79755282656583,515.49275542222506,503.31690979820178,495.8071075220555]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,741.10576783539864,693.79131843618995,672.00724841624401,520.44997456718784,443.51320499204149,450.94867564561514,323.29296910768625,290.752798803639,256.18131787289349,265.08130810490246,326.66514916209081,256.9344349955806,224.90839187424586,211.17149524669156,270.05546206777433,287.52808938356662,242.76919323459512,252.23694051515534,240.16721278930254,277.98276933850894,303.82953828897223,306.96399764001717,354.75253526273349,431.15697689383825,378.69514853879394]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,622.86885093924684,943.9708717171743,1336.5172648633154,1276.6229485232934,1238.3334907247331,1068.6189111507529,971.31323427496909,974.92885349060293,843.66310906718149,807.76696163137512,770.14328966317919,776.37753834119235,835.82865658400988,764.70549072076926,732.34152769791808,719.7148120490499,781.50896865342838,801.76720047761933,760.66699208864452,773.78363391547236,765.23766393343681,807.35731194923642,838.53258692648842,833.761550466583,870.24529068495849,934.47388669203997,874.5022560608495]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","944","1,337","","","","971","","","","","776","","","","","782","","","","","807","","","","","875","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,4814.3422912598753,4484.7161135283959,4280.8662012401128,3256.2119376933033,2706.8821501601228,2728.4993716091681,1954.6600744911002,1756.6059501057257,1548.3033090504455,1606.5679787279066,1994.0148458742169,1589.4493435308198,1423.4866998693269,1386.5515865016985,1872.5850536961811,2141.7185154505996,1952.4420483430192,2160.2614726996803,2141.6311171657594,2542.3399499602688,2833.2569443982065,2905.3005659532582,3377.4806961606423,4069.1067947137108,3471.2493079941069]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,231","4,814","","","","2,707","","","","","1,607","","","","","1,873","","","","","2,542","","","","","3,471","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8861.0987703099963,8785.3277764672293,8626.9552372818525,8389.1576868367883,8077.2119758233011,7637.9101688624414,7610.5039225226401,7585.4053928030062,7563.0742322762626,7562.960740127347,7608.2698025975897,7735.0662603116034,7979.2439932786019,8409.6176446216232,9128.7866056744733,10258.292745147086,11806.865428293788,13626.002035383504,15284.677230259609,16511.401819952913,17468.76050860836,18397.143265693296,18764.156581280775,18875.197923736094,18563.474227381186,17683.546774823699]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,4814.3422912598753,4484.7161135283959,4280.8662012401128,3256.2119376933033,2706.8821501601228,2728.4993716091681,1954.6600744911002,1756.6059501057257,1548.3033090504455,1606.5679787279066,1994.0148458742169,1589.4493435308198,1423.4866998693269,1386.5515865016985,1872.5850536961811,2141.7185154505996,1952.4420483430192,2160.2614726996803,2141.6311171657594,2542.3399499602688,2833.2569443982065,2905.3005659532582,3377.4806961606423,4069.1067947137108,3471.2493079941069]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11091.960349286741,13599.670067727104,13111.671350810248,12670.023888076901,11333.423913516604,10344.792319022565,10339.003294131808,9540.0654672941055,9319.6801823819878,9111.2640491777929,9214.8377813254956,9729.0811061858203,9568.6933368094215,9833.1043444909501,10515.338192176172,12130.877798843267,13948.583943744386,15578.444083726523,17444.938702959291,18653.032937118671,20011.100458568628,21230.400210091502,21669.457147234032,22252.678619896735,22632.581022094899,21154.796082817804]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","11,092","13,600","","","","10,345","","","","","9,215","","","","","12,131","","","","","20,011","","","","","21,155","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,34.759123950393906,32.693382042575919,31.866001560546348,24.852597360469161,21.350971740245118,21.738667216964025,15.591419546521196,14.027805193771705,12.364540735664098,12.798388823751557,15.776225124055358,12.410814259493073,10.864081099834371,10.198425191588745,13.035733072044914,13.868515826209171,11.699974406252805,12.150162903822773,11.569865773589841,13.401188434042808,14.667918435502989,14.857624971147457,17.24717560105255,21.069559362810875,18.557923985505646]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,51.595429457036055,70.844710863177085,69.049063584356233,68.437914054456684,61.583656851743761,58.1807036343059,58.649572876964022,52.587870223260992,51.115752832722421,49.551916956496761,50.096348535727287,53.204320364143207,49.994596498581565,48.642311293822551,48.225234593373237,51.378521677832467,52.481186463507882,50.620297050741563,51.40848757456839,51.222961774692727,53.563333635881492,55.478769585292554,55.668476120937022,58.058026750842124,61.880410512600434,59.368775135295209]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,133.04583534176069,132.37814676204133,131.57778648735973,130.64953209188175,129.7904778935019,128.98936036770343,126.57079573924445,124.44515510544863,122.53721620234292,120.81136804480211,119.26780799237626,117.90478153989679,116.72214322566258,115.80141682889359,114.98925122975703,114.9732860747001,115.10102928121952,115.17823362249909,115.20514793556337,115.18167006265357,115.10705376476041,114.92401193710256,114.66713433999828,114.33500912400307,113.93070008869545,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,68.940186712180832,68.272498132461465,67.472137857779856,66.543883462301892,65.684829263922026,64.883711738123608,63.106203595960388,61.615208883597454,60.335569442710252,59.231737752765717,58.303974003260279,57.550585890671954,56.971489532929979,56.648269673088315,56.427635545509844,56.997286547295353,57.1250297538148,57.20223409509434,57.229148408158636,57.205670535248849,57.131054237355642,56.948012409697817,56.691134812593539,56.35900959659832,55.954700561290686,55.480511840561171]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,13.34128563096802,12.498374973352107,12.117710150265824,9.3966472356641439,8.0224670820927493,8.1526681918730013,5.8451328300009777,5.257118753930679,4.6318957826186518,4.7917563628847963,5.9017003156717163,4.6372576419118401,4.0526765699600622,3.7961439462617026,4.839789181841752,5.1355194977160785,4.3231257124585696,4.4824108318134437,4.2628708081744318,4.930673985188748,5.3863997659453355,5.4399389242776524,6.2859227869574079,7.6413971027835927,6.7166412938774798]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,31.318760367807858,38.885034562131402,38.312218533512642,38.147784662556376,35.585868745318955,34.310360994533745,34.52173587025321,32.299745525120997,31.803228411261617,31.277434021831539,31.547878093240751,32.787957574139796,31.679201899380555,31.289068782328464,31.281115366426423,32.640739806009535,33.206352153395009,32.701610375327547,33.198897520939283,33.374128827657536,34.550981205407652,35.65541293411512,35.70895209244744,36.554935955127199,37.910410270953378,36.985654462047265]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,54.466579190783179,54.466579190783179,54.352700132043658,54.195240981082712,53.995252604134464,53.750540830359085,53.439571375587725,53.094687466728331,52.737907228485227,52.366901306563491,51.955827671414703,51.474547737189567,50.991971939441953,50.482636858718777,49.890109693346893,49.126615009384246,48.091927800065484,46.544546209960153,44.70501220533599,43.084058696141746,42.019694688857584,41.357575372582822,40.822217903661418,40.347193626128885,40.014202970566558,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,53.912632381039316,53.912632381039316,53.798204616075523,53.640241146791944,53.439744717479584,53.194534768540017,52.88306070027452,52.538138038397733,52.181318666446181,51.810273227770189,51.399622486020455,50.91977705491766,50.440467793001723,49.937068590305607,49.354704280914206,48.607893727202203,47.599033987269522,46.087726845083949,44.289894392625996,42.70586969916711,41.666926464097614,41.02196606214747,40.50110755431767,40.039275460473633,39.716574404216914,39.592165585267594]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Shadow_ETLT","index":50,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3433830036089976E-2]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,362266.62849862967,361226.35075416922,359676.41275457729,357136.73559036432,353031.51457606297,346066.49705567857,334979.99017514096,318557.70707940572,295360.20920042426,265149.12165375915,229825.83813449938,193353.84837890606,159470.58419796874,128864.53247599141,99579.072921211657,70768.221739661254,45031.334129597992,26286.07985993426,15895.641325077542,11710.690291179699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1126885.8991791785,1123649.9557351996,1118828.635914545,1110928.5806522653,1098158.661178306,1076492.9061409582,1042006.6264452341,990922.59662551642,918763.22228733636,824787.00179941067,714908.51181668625,601456.79493920668,496057.70592594519,400852.8888055206,309755.97612539423,220135.40556830866,140076.8700726791,81766.882203917252,49445.829834992546,36427.897908997766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34670.880722297887,34280.736579674835,33895.576597675521,33467.868906627613,32897.695803377945,32063.382739040957,30847.861998855005,29135.225884320367,26816.97295906267,23909.758172007489,20676.288932704112,17591.392070161797,15090.634155428013,13267.700423271572,11830.212863221335,10393.81214814108,8754.9601830139218,6926.4463246527885,5071.8852156899466,3446.3473638730038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,374.19622401828366,368.64590439686026,363.20888119886934,357.88284175036813,352.66552058508898,347.55469848080872,342.54820151538695,337.6439001420747,332.83970828369672,328.13358244532532,323.52352084506606,319.00756256258626,313.6293751749829,305.54893843641446,293.08980532030864,274.64397990028732,248.99579856829888,216.52358800271708,180.56216627570626,147.3337087426919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1524197.6046241242,1519525.6889734406,1512763.8341479967,1501891.0679910076,1484440.5370783322,1454970.3406341586,1408177.0268207453,1338953.1734893846,1241273.2441551071,1114174.0152076227,965734.16240473487,812721.04295083706,670932.55365451693,543290.67064322007,421458.35171514755,301572.08343601128,194112.16018385932,115195.93197650701,70593.918542035739,51732.269272793164]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,5.9965599544803876,5.9777388939890415,5.9466693844670688,5.8959898553786267,5.8145274429906575,5.6708801886849294,5.4555902583866649,5.1392108382126276,4.703929580495827,4.1587768271654584,3.5543034292322968,2.9653441545231503,2.4348551266039178,1.9401489707429651,1.4415296245518709,0.9566801628062348,0.56131846683672504,0.31542793581145862,0.20604402431416011,0.17261593869304573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.653219271926524,18.594673477180823,18.498027003505271,18.340380556899099,18.086979231434565,17.640142419543281,16.970450078038244,15.986303376858027,14.632294277176644,12.936513042309128,11.056205845969124,9.224157708907434,7.5739902405182962,6.0351308827374197,4.4840989463723222,2.9759003470971508,1.7460671656361895,0.9811869631664738,0.64093153314185813,0.53694834683760129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.841643212812436,10.702034308601402,10.564242322745352,10.424544637743601,10.278835681853291,10.121980880746369,9.9499477118404567,9.7574097132324695,9.5413095613622083,9.3061965069664989,9.0681958532197431,8.8091427513578981,8.4987978619954632,8.0891836021358383,7.5083807574439758,6.6867230061240939,5.5928957094859797,4.284118666904507,2.9456834753916366,1.8421436993428562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,40.013214114340762,39.363717858278015,38.724982676897518,38.096826361180781,37.479069859681616,36.871537222498631,36.274055546265139,35.686454920137258,35.1085683727621,34.540231820207545,33.981284014835978,33.431566495104377,32.825526132460567,32.10245587184766,31.208013512029904,30.086185005005838,28.709513839841261,27.131210640968174,25.526403714231492,24.146151311954508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.504636553560118,74.638164538049281,73.733921387615212,72.757741411202119,71.659412215960131,70.304540711473209,68.650043594530501,66.56937884844038,63.986101791796784,60.94171819664863,57.659989143257143,54.430211109892859,51.333169361578243,48.166919327463887,44.64202284039807,40.705488521033317,36.609795181800152,32.711944206850617,29.319062747079148,26.69785929682801]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,91.400955272066696,91.400955272066724,91.400955272066696,91.400955272066696,91.400955272066682,91.400955272066724,91.400955272066724,91.400955272066682,91.400955272066696,81.591891798263504,72.33144847459306,66.138384857073291,59.784625993711501,53.30486266044889,48.42643462443602,42.289515865472403,36.151342594479544,30.011964655197925,23.949773589923911,17.886163931369161]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,1.1982567364016277,1.1806440858408658,1.1745009848246337,1.1603050288299062,1.1445844322485912,1.1312878328530269,1.0961830918682032,1.0674930872225767,1.0501362697169125,1.0273976382716878,1.0239265156262463,1.0265263865929226,1.0291328589405964,1.0317459494309575,1.0343656748682564,1.0369920520994111,1.0396250980141153,1.0422648295449484,1.0449112636674829,1.0475644174003953]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92.947119933822123,92.947119933822123,61.96474662254807,61.96474662254807,61.96474662254807,46.473559966911061,49.299080712661471,49.299080712661471,49.299080712661471,55.761301797568585,55.761301797568585]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.31519375568035,256.55956831370639,254.05721202166475,251.74995026715678,254.73486040478386,239.880899446515,239.08654928436542,238.1571855983824,236.95982193967129,235.33046777271824,233.1984732333465,229.88459859834848,224.99692163844765,218.01274623703208,192.02973608240319,164.57172030961016,142.57699244546893,121.50038058117215,101.56633898544104,84.62877943197492,68.440746759734736,66.334739784718664,64.320073964108502,62.171520759122949,60.117941073782482]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,466.00372955906175,435.05494504275384,387.8678627798227,369.5339388352379,332.48011145498333,331.66814864227302,330.73264185527376,329.52108224056792,327.87600747703351,325.73071633826623,322.38173696228341,317.4653699977369,310.46383777881567,367.59614545276054,330.87421523365157,271.70665031168323,244.27888605637233,217.86769421786894,180.56313969819024,161.06633538996803,152.8247881898738,144.67338416151284,142.92750741028294,134.81297122012063]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,10.744774140982802,10.748672994828828,10.747566800089027,10.73915110348454,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223131,10.731987608223132,10.731987608223132,10.731987608223132,10.731987608223132,9.8376553075378688,8.9433230068526122,8.0489907061673485,8.0489907061673502,8.0489907061673485]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,16.403304768300508,16.393911991187249,16.386873239967262,16.361684619462181,16.337095453143281,16.325528874833434,16.294991613119489,16.270034466139919,16.254935944862673,14.317476719210795,12.396778106008643,11.12058696201548,9.8444015604973636,8.5682219160351245,7.6116612296573853,6.6551063296083308,5.69855723058014,4.7420139473022926,3.5938523906530957,2.4456966793254966]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,16.616636770479481,16.622666291186995,16.620955577127535,16.607940824857042,16.596862583732193,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,14.522254760765664,12.447646937799142,11.064575055821463,9.681503173843776,8.2984312918660947,7.2611273803828329,6.2238234688995711,5.1865195574163101,4.1492156459330474,2.9046065282928395,1.6599974106526294]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,33.32564859786288,33.335624363228177,33.3314554035681,33.30365113817173,33.279549645918799,33.277954060563538,33.273741508996878,33.270298722620247,33.268215913098658,29.415768240924574,26.120532690735768,23.904641464206517,21.526216356642244,19.020345240271212,17.122202583857039,14.845496760461003,12.567522865274389,10.288331314615,7.7995859256747693,5.309406511617774]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,9.2999896603144272,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,8.1320628814761697,6.970339612693861,6.1958574335056538,5.4213752543174465,4.6468930751292401,4.0660314407380858,3.4851698063469305,2.9043081719557753,2.3234465375646201,1.6264996946505992,0.92955285173657665]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.8186262684693633,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443633,6.8140779390443642,5.9623181966638192,5.1105584542832725,4.5427186260295764,3.9748787977758786,3.4070389695221821,2.9811590983319096,2.5552792271416362,2.1293993559513638,1.7035194847610911,1.192527513329193,0.68153554189729448]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,93.217419940697042,93.233783174577056,93.218098244135618,93.131043614759278,93.053359380320259,93.040197216655145,93.005447403374532,92.977047470018348,92.9598661392195,83.081868407264153,73.777843409743824,67.56036714980182,61.180362751299839,54.672918101046989,49.774169341190387,43.602530899995344,37.429630188030593,31.255517636343402,25.166062758767847,19.075179701397118]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3691.5168436662316,3531.500750409426,3374.2094398856602,3219.8713381967118,3069.4025800608947,2918.6734247142772,2768.4653035955362,2618.5207957582793,2469.544520336317,2320.6955184548842,2175.1271511252894,2034.4291804623356,1898.2899866253397,1767.0548345566754,1640.4042213997716,1517.1483982666543,1435.5746256154177,1367.0910722414869,1298.6075188675561,1230.1239654936253,1161.6404121196945,1093.6073389097489,1025.7428033408789,957.87826777200905,890.01373220313894,822.14919663426895,756.34932992500853,715.33757838507847,676.27134696274038,637.33305128030111,598.39475559786172,559.45645991542233,520.51816423298294,481.57986855054361,442.64157286810428,403.70327718566494,366.60523725720071,329.85883308758258,294.0179713114419,258.18733193610075,226.40720939092705,196.99285377227827,170.21071505356986,145.91934902731998,124.43314549695542,103.3777553923001,84.616632965502177,68.015771296404139,58.107420182980682,54.197514030025474,52.369881369826118,50.542248709626769,48.714616049427413,46.886983389228057,45.059350729028708,43.231718068829352,41.404085408630003,39.576452748430647,37.748820088231291,35.921187428031942,34.093554767832586,32.26592210763323,30.438289447433878,28.610656787234525,26.783024127035173,24.955391466835817,23.127758806636464,21.300126146437112,19.472493486237756,17.644860826038407,16.06693234735507,14.774169211478336,13.592540612721209,12.439973052964218,11.385762365590841]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,93.217419940697027,180.30957122060835,261.2427566650079,335.94644092610361,404.43527084031228,373.73818151331324,344.90206401640853,318.51592925503854,294.57979912239443,273.09215546761698,254.05129678290072,235.77465799740992,217.67466768750037,199.75130767347542,182.00443964803176,164.43394588310022,149.08516202469286,135.95875312383404,125.05444124987979,116.37037278513696,109.9049409634554,103.43950914177384,96.974077320092263,90.508645498410701,84.043213676729138,77.577781855047576,71.112350033366013,64.646918211684451,58.181486390002881,51.716054568321319,45.250622746639756,38.785190924958187,32.319759103276624,25.854327281595051,19.388895459913485,12.923463638231915,7.7520619421969368,3.8747214988208936,1.2911562281190507,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13,2.1686191110225759E-13]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,93.040197216655173,179.69838397942314,259.9822089137233,333.90395204610411,391.60343911341971,360.60156290358634,331.45844392380468,304.76171767321813,280.51138415182675,258.70744335963053,239.11755064287294,220.21821324837802,201.49525011439522,182.94866124092454,164.578446627966,146.36255949295554,130.36520262864931,116.58609519827623,105.02500768274447,95.681801228085973,88.299645989489107,80.917490750892242,73.53533551229539,66.153180273698524,58.771025035101665,51.388869796504807,44.006714557907948,36.624559319311089,29.24240408071423,21.860248842117368,14.478093603520511,8.6019017451186901,4.2306553581881117,1.3635225378294553,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13,1.8760702457979959E-13]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73.777843409743824,136.16097429496304,187.46460677684431,228.04987822575325,260.02255832450766,282.48378906214884,297.02853555603338,304.40637741603064,304.96314840280189,298.98150835186453,273.80006805287246,249.70503294140909,226.52880561685708,204.1037886785991,182.23916768431312,160.74046272009289,141.10804151631663,123.12438003323081,106.61989320571587,91.414296543110638,77.36782078541782,64.31104481175575,52.092103695778626,40.559051334109164,29.54597136748469,18.88685183496807,10.86093852786427,5.207605786134839,1.6662284702278527,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13,1.0453925046327889E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3721.7232699545311,3624.6021283554041,3524.4528345464182,3421.0728586838577,3313.6461170895514,3205.4594267827556,3098.535903237912,2992.4180588323802,2887.6190423437397,2773.7681191321617,2650.9725350134631,2563.3682903777549,2483.0126285370097,2397.1867680538858,2308.4604827245798,2215.43210664055,2117.8499917055365,2015.6682589957713,1909.0639267001973,1798.3178010366375]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,93.217419940697027,93.233783174577056,93.218098244135618,93.131043614759307,93.053359380320288,93.040197216655173,93.005447403374546,92.977047470018348,92.959866139219542,83.081868407264182,73.777843409743824,67.560367149801849,61.18036275129986,54.672918101046996,49.774169341190401,43.602530899995358,37.4296301880306,31.255517636343409,25.166062758767847,19.075179701397129]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-174.00508776445898,-167.59846101761241,-173.20417691683829,-177.80920869637481,-180.75902780784492,-187.1213792793223,-190.35492477370454,-193.36739205312188,-196.51101947731973,-200.48010097462651,-201.22688752345047,-199.92897094821848,-199.09489187555016,-197.75888262786034,-196.93279161884195,-196.57342752844266,-155.1646117855102,-141.5360245920449,-140.49877858417076,-138.50045467049662,-136.63090698402473,-135.01174512304456,-133.43725034610836,-131.77039505434215,-129.82130536495652]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,-93.90395933862527,-97.121141599127483,-100.14929380898626,-103.37997586256043,-107.42674159430622,-108.1866903067953,-106.92352354484393,-106.11784440553181,-104.7990164886408,-113.85092321157776,-122.79558411869884,-87.604244635708355,-80.355661840745029,-85.825860483123762,-88.726285329306222,-93.028376084029375,-97.582114935013962,-102.18173270976494,-106.6043322955743,-110.74612566355938]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2441.7590335160835,2385.351004367757,2329.8103477807058,2277.8435344582135,2232.2525115161916,2203.1098073007001,2200.3880508074371,2234.8937349571206,2326.3363292014278,2489.5286385002246,2745.03340382242,3154.0567487592634,3700.8379083892037,4412.346645334027,5477.3157853680559,7346.2771533712903,10910.444712477309,17497.738196231145,27042.894998999513,34762.012691803604]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498,2498,null,null,null,2478,null,null,null,null,2232,null,null,null,null,2490,null,null,null,null,5477,null,null,null,null,34762]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,199.10403824316955,197.58794382995981,195.42427587601719,190.93145084887331,190.22364376509265,188.31238192287745,182.63266850317976,171.92565424548289,162.20891798247351,157.11531833224606,151.98568599184583,146.91594624132932,141.88440747244266,136.91540044673738,131.51720057543736,125.69489287966297,121.54116967059427,117.73113536282824,113.66173358772599,109.45480922967313,105.0439028124206,100.41708253355068,95.572173060677954,90.517567646468294]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,69.093240623106681,62.267956391054923,66.776143858731999,71.221199358230422,75.360263412798744,94.057300516074577,99.581186482130619,104.96246209323394,110.54875522009002,117.03929954331282,120.40625052126632,121.7470337096146,123.52084545511313,124.77307631487528,126.50305887875041,128.92054657399945,90.506745077864608,79.01484677795311,79.937494961316645,80.032484717962561,80.326992771229911,80.976815692787014,81.782372499631634,82.607754591030385,83.2587705673904]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.31519375568035,256.55956831370639,254.05721202166475,251.74995026715678,254.73486040478386,239.880899446515,239.08654928436542,238.1571855983824,236.95982193967129,235.33046777271824,233.1984732333465,229.88459859834848,224.99692163844765,218.01274623703208,284.97685601622533,257.51884024343229,204.54173906801699,183.46512720372021,163.5310856079891,131.10233939888599,117.73982747239621,115.63382049738013,113.61915467676998,117.93282255669153,115.87924287135107]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,5.0979884614012905,3.9884317100623283,4.29448592097543,4.8815503818324935,6.0561126071704079,9.2668717399060991,10.828060747711891,12.226800492837535,13.421486755814614,14.603576890446725,14.843281354680654,15.344240558872695,15.636727196332806,15.845561882960787,16.045949183735011,16.502724966801495,10.921281764074154,9.5633788003577482,10.025327755015184,10.51171430559708,11.047002358874485,11.484388545222814,11.924325258018662,12.349794677941091,12.735733169041959]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.32910993407154,525.60130777043071,507.10872531642849,527.84655097967664,532.86234402638559,533.4287154675884,537.80817843708542,537.97911668763368,532.8557181610588,529.1822621889512,525.56332344153952,518.96155885868166,511.07044053122291,500.51579190731076,564.4412645254481,534.45931235967055,431.66465878961867,393.58452245262532,371.2250436871492,335.30827201017161,318.56863183217371,313.13892754781057,307.74293496797094,308.46254488634094,302.39131425425171]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,322.67448575177713,325.59605662720548,326.52628254715285,325.17114698022471,326.20837798711045,330.46943088731433,336.89368354922163,348.88293646756392,368.3251908853573,439.88479063480077,461.82602516021632,418.54197361462991,429.60481518166637,461.87662410107282,541.52886389252853,628.87820020854986,803.88249321802402,1048.724200897087,1337.6052107549917,1516.4266294917695]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,339,340,null,null,null,328,null,null,null,null,326,null,null,null,null,440,null,null,null,null,542,null,null,null,null,1516]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,622.86885093924684,605.17891893914577,595.41149702791677,582.83163008710346,566.32624230848921,548.16893658356503,527.80002928292754,523.98017784498779,520.3701399594953,517.01416282773607,513.9619717902857,511.29623023628983,509.16350742191901,507.77105572518866,507.43313582367227,508.54331680235833,511.453506585654,514.23911109405265,517.89779885404937,521.54669340031705,525.07045114413427,529.37454261072742,534.70304863751619,526.79755282656583,515.49275542222506,503.31690979820178,495.8071075220555]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,322.67448575177713,325.59605662720548,326.52628254715285,325.17114698022471,326.20837798711045,330.46943088731433,336.89368354922163,348.88293646756392,368.3251908853573,439.88479063480077,461.82602516021632,418.54197361462991,429.60481518166637,461.87662410107282,541.52886389252853,628.87820020854986,803.88249321802402,1048.724200897087,1337.6052107549917,1516.4266294917695]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,622.86885093924684,943.9708717171743,935.35654462245316,892.1947930430083,866.36091375188983,864.83325275900688,856.07081801967684,846.65466359676498,845.96619658670079,843.54044537488892,839.13311877051046,837.50460822340028,839.6329383092334,844.66473927441029,856.3160722912362,876.86850768771569,951.33829722045471,976.06513625426896,936.43977246867928,951.15150858198342,986.94707524520709,1070.9034065032561,1163.581248846066,1330.6800460445897,1564.216956319312,1840.9221205531935,2012.233737013825]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,944,935,null,null,null,856,null,null,null,null,838,null,null,null,null,951,null,null,null,null,1071,null,null,null,null,2012]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1952.3665977010753,1968.5847609291884,1972.7342716848621,1965.2626001674657,1977.0384347864494,2017.2367728457402,2084.0937267369418,2208.1444615486644,2418.4224162168698,3050.1944970262334,3440.0164210847392,3366.0735013112371,3679.3133029119472,4118.6694011148111,4952.6467701818483,5864.3854641508724,7608.450112918953,9984.553715741964,12623.844083283315,13900.085355088469]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2231,2208,null,null,null,2004,null,null,null,null,1977,null,null,null,null,3050,null,null,null,null,4953,null,null,null,null,13900]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8861.0987703099963,8785.3277764672293,8626.9552372818525,8389.1576868367883,8077.2119758233011,7637.9101688624414,7610.5039225226401,7585.4053928030062,7563.0742322762626,7562.960740127347,7608.2698025975897,7735.0662603116034,7979.2439932786019,8409.6176446216232,9128.7866056744733,10258.292745147086,11806.865428293788,13626.002035383504,15284.677230259609,16511.401819952913,17468.76050860836,18397.143265693296,18764.156581280775,18875.197923736094,18563.474227381186,17683.546774823699]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1952.3665977010753,1968.5847609291884,1972.7342716848621,1965.2626001674657,1977.0384347864494,2017.2367728457402,2084.0937267369418,2208.1444615486644,2418.4224162168698,3050.1944970262334,3440.0164210847392,3366.0735013112371,3679.3133029119472,4118.6694011148111,4952.6467701818483,5864.3854641508724,7608.450112918953,9984.553715741964,12623.844083283315,13900.085355088469]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11091.960349286741,10993.665493388391,10626.700585735736,10300.458922365528,10058.43241382881,9641.4363963767646,9562.8705202237161,9553.9901537321948,9535.8085039611251,9528.2233402948132,9585.3082373840389,9752.3030331573427,10063.337720015545,10617.762106170288,11547.209021891344,13308.48724217332,15246.881849378527,16992.075536694741,18963.990533171556,20630.071221067723,22421.407278790208,24261.528729844169,26372.606694199727,28859.751639478058,31187.318310664501,31583.63212991217]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11092,10994,null,null,null,9641,null,null,null,null,9585,null,null,null,null,13308,null,null,null,null,22421,null,null,null,null,31584]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,15.944002271326886,14.578055112039133,14.227384200045641,15.12139712348201,15.803137887612788,15.555014670173559,15.70249033122861,15.753750612427774,15.694321218592748,15.749664466693288,15.959952115093133,16.273120151441532,16.852606007921935,17.788086886602709,21.233492813889246,22.275533331790701,20.171135859489617,20.693909774132774,22.250541540390685,26.106403518340532,30.360228299302701,38.909398812010217,50.986331744041685,65.365409589432986,74.312359765606885]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,51.595429457036055,52.029589184110044,50.933736653819452,50.799296693955974,51.852456614756598,52.632869781673563,52.465920330173553,52.698941007968408,52.841698251378489,52.881697439425409,53.047624178669018,53.388047355180987,53.856902390530024,54.630836201910114,55.81489628838721,59.576281419676803,60.888203969089403,59.09145850397838,59.952234444878393,61.903637541493573,66.268548720179226,71.171079449092261,79.72024996179978,91.797182893831248,106.17626073922254,115.12321091539646]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,133.04583534176069,132.37814676204133,131.57778648735973,130.64953209188175,129.7904778935019,128.98936036770343,126.57079573924445,124.44515510544863,122.53721620234292,120.81136804480211,119.26780799237626,117.90478153989679,116.72214322566258,115.80141682889359,114.98925122975703,114.9732860747001,115.10102928121952,115.17823362249909,115.20514793556337,115.18167006265357,115.10705376476041,114.92401193710256,114.66713433999828,114.33500912400307,113.93070008869545,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,68.940186712180832,68.272498132461465,67.472137857779856,66.543883462301892,65.684829263922026,64.883711738123608,63.106203595960388,61.615208883597454,60.335569442710252,59.231737752765717,58.303974003260279,57.550585890671954,56.971489532929979,56.648269673088315,56.427635545509844,56.997286547295353,57.1250297538148,57.20223409509434,57.229148408158636,57.205670535248849,57.131054237355642,56.948012409697817,56.691134812593539,56.35900959659832,55.954700561290686,55.480511840561171]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,6.1196446926034893,5.5730544773611896,5.4102588806146015,5.7173273448576323,5.9379102290775121,5.8336084756235822,5.8867726234918889,5.9039412541965186,5.8792689366765831,5.8967230923256357,5.9704304226826581,6.0803948235950891,6.2866026940939035,6.6212319139083293,7.8833793424135319,8.2486429824917131,7.4532091315559823,7.6343507538453217,8.1981231117752191,9.6052798084482536,11.148979817721708,14.246203786186296,18.582529217924954,23.706383358950347,26.89575971089176]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,31.318760367807858,31.663393623766876,31.386898037521725,31.440333392905156,31.90654885451244,32.225804141518509,32.20267615400379,32.341385318611913,32.450050911527455,32.524807175889471,32.652844822681587,32.856687681150731,33.122339081063807,33.522994906462301,34.106203334073044,35.684329966581309,36.319475638170637,35.831693794424964,36.350837442971162,37.309381131258327,39.225587028667164,41.417992985891495,44.515216954356077,48.851542386094742,53.975396527120139,57.164772879061552]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,54.466579190783179,54.466579190783179,54.352700132043658,54.195240981082712,53.995252604134464,53.750540830359085,53.439571375587725,53.094687466728331,52.737907228485227,52.366901306563491,51.955827671414703,51.474547737189567,50.991971939441953,50.482636858718777,49.890109693346893,49.126615009384246,48.091927800065484,46.544546209960153,44.70501220533599,43.084058696141746,42.019694688857584,41.357575372582822,40.822217903661418,40.347193626128885,40.014202970566558,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746,39.883552660663746]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,53.912632381039316,53.912632381039316,53.798204616075523,53.640241146791944,53.439744717479584,53.194534768540017,52.88306070027452,52.538138038397733,52.181318666446181,51.810273227770189,51.399622486020455,50.91977705491766,50.440467793001723,49.937068590305607,49.354704280914206,48.607893727202203,47.599033987269522,46.087726845083949,44.289894392625996,42.70586969916711,41.666926464097614,41.02196606214747,40.50110755431767,40.039275460473633,39.716574404216914,39.592165585267594]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Comparison_ETLT","index":51,"n_rows":119,"n_cols":94,"rows_kept":119,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_Comparison_ETLT",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer"]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","number","n/a","Mid-year",null,null,null,null,null,null,1565613.1261586735,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1524197.6046241242,1519525.6889734406,1512763.8341479967,1501891.0679910076,1484440.5370783322,1454970.3406341586,1408177.0268207453,1338953.1734893846,1241273.2441551071,1114174.0152076227,965734.16240473487,812721.04295083706,670932.55365451693,543290.67064322007,421458.35171514755,301572.08343601128,194112.16018385932,115195.93197650701,70593.918542035739,51732.269272793164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","number","n/a","Mid-year",null,null,null,null,null,null,51732.269272793164,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1524197.6046241242,1519525.6889734406,1512763.8341479967,1501891.0679910076,1484440.5370783322,1454970.3406341586,1408177.0268207453,1338953.1734893846,1241273.2441551071,1114174.0152076227,965734.16240473487,812721.04295083706,670932.55365451693,543290.67064322007,421458.35171514755,301572.08343601128,194112.16018385932,115195.93197650701,70593.918542035739,51732.269272793164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","PJ","n/a","End-year",null,null,null,null,null,null,87.144740694837196,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.504636553560118,74.638164538049281,73.733921387615212,72.757741411202119,71.659412215960131,70.304540711473209,68.650043594530501,66.56937884844038,63.986101791796784,60.94171819664863,57.659989143257143,54.430211109892859,51.333169361578243,48.166919327463887,44.64202284039807,40.705488521033317,36.609795181800152,32.711944206850617,29.319062747079148,26.69785929682801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","PJ","n/a","End-year",null,null,null,null,null,null,26.69785929682801,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,75.504636553560118,74.638164538049281,73.733921387615212,72.757741411202119,71.659412215960131,70.304540711473209,68.650043594530501,66.56937884844038,63.986101791796784,60.94171819664863,57.659989143257143,54.430211109892859,51.333169361578243,48.166919327463887,44.64202284039807,40.705488521033317,36.609795181800152,32.711944206850617,29.319062747079148,26.69785929682801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,466.00372955906175,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,465.71172120730989,434.47092833925007,386.99183772456701,368.48298373282137,331.31537540348654,330.36698062165351,329.38851492574054,328.157768239284,326.51929930062551,324.37550845405246,320.98456922029044,316.0790348370989,309.11535647748326,366.30162334672332,329.624614569127,270.49484498193806,243.10032160267662,216.7139945710139,179.44274671755966,159.98081690226445,151.77244185279199,143.66799043384401,141.97089376641387,133.89952934602806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,133.89952934602806,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,466.00372955906175,435.05494504275384,387.8678627798227,369.5339388352379,332.48011145498333,331.66814864227302,330.73264185527376,329.52108224056792,327.87600747703351,325.73071633826623,322.38173696228341,317.4653699977369,310.46383777881567,367.59614545276054,330.87421523365157,271.70665031168323,244.27888605637233,217.86769421786894,180.56313969819024,161.06633538996803,152.8247881898738,144.67338416151284,142.92750741028294,134.81297122012063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net capex","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,208.03736604236877,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,93.217419940697042,93.233783174577056,93.218098244135618,93.131043614759278,93.053359380320259,93.040197216655145,93.005447403374532,92.977047470018348,92.9598661392195,83.081868407264153,73.777843409743824,67.56036714980182,61.180362751299839,54.672918101046989,49.774169341190387,43.602530899995344,37.429630188030593,31.255517636343402,25.166062758767847,19.075179701397118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,19.075179701397118,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,93.217419940697042,93.233783174577056,93.218098244135618,93.131043614759278,93.053359380320259,93.040197216655145,93.005447403374532,92.977047470018348,92.9598661392195,83.081868407264153,73.777843409743824,67.56036714980182,61.180362751299839,54.672918101046989,49.774169341190387,43.602530899995344,37.429630188030593,31.255517636343402,25.166062758767847,19.075179701397118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,3927.2808453082189,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3289.5981092266375,2738.6875777348068,2153.2325357584568,1755.1614671860445,1456.9069953993446,1086.7131026408695,902.59538567995298,763.59013449792315,673.58768977340867,569.1992069764849,376.03913113076942,291.05279137477874,261.59322826858988,266.06759228867503,243.18759154090836,196.93177003755318,176.64400180800556,146.64234328985739,128.26619164524962,110.16463885343232,84.313562529949763,81.815711290739074,78.419081456182951,59.242391478328564,39.173749230074897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,39.173749230074897,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3721.7232699545311,3624.6021283554041,3524.4528345464182,3421.0728586838577,3313.6461170895514,3205.4594267827556,3098.535903237912,2992.4180588323802,2887.6190423437397,2773.7681191321617,2650.9725350134631,2563.3682903777549,2483.0126285370097,2397.1867680538858,2308.4604827245798,2215.43210664055,2117.8499917055365,2015.6682589957713,1909.0639267001973,1798.3178010366375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,40.438905024756338,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-575.92382220405239,-550.91053149183051,-585.45504197634943,-398.07106857241274,-298.25447178669987,-370.19389275847516,-184.1177169609166,-139.00525118202978,-90.002444724514447,-104.38848279692381,-193.16007584571551,-84.986339755990656,-29.459563106188867,4.4743640200851758,-22.880000747766672,-46.255821503355165,-20.287768229547652,-30.00165851814814,-18.376151644607738,-18.101552791817326,-25.851076323482545,-2.4978512392107035,-3.3966298345561263,-19.176689977854384,-20.068642248253678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,-585.45504197634943,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,-93.90395933862527,-97.121141599127483,-100.14929380898626,-103.37997586256043,-107.42674159430622,-108.1866903067953,-106.92352354484393,-106.11784440553181,-104.7990164886408,-113.85092321157776,-122.79558411869884,-87.604244635708355,-80.355661840745029,-85.825860483123762,-88.726285329306222,-93.028376084029375,-97.582114935013962,-102.18173270976494,-106.6043322955743,-110.74612566355938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,34762.012691803604,0,0,0,0,2498.2318593976884,2117.0691619540644,1751.8238698197949,1375.3286171287684,1125.9268215012492,946.33720563577901,712.97389481783034,593.99810890313233,504.7649324112673,448.49303929507204,383.44358885319832,258.45140662239908,206.68764354996716,195.37145394477369,214.35054170508468,218.26715416226176,203.91923337078757,217.34887184247677,218.56495483951116,236.09128331504564,261.38914653158815,279.58013079098464,421.48678997361526,680.74523215086879,839.19964639804186,757.24010913777954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,195.37145394477369,0,0,0,0,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2441.7590335160835,2385.351004367757,2329.8103477807058,2277.8435344582135,2232.2525115161916,2203.1098073007001,2200.3880508074371,2234.8937349571206,2326.3363292014278,2489.5286385002246,2745.03340382242,3154.0567487592634,3700.8379083892037,4412.346645334027,5477.3157853680559,7346.2771533712903,10910.444712477309,17497.738196231145,27042.894998999513,34762.012691803604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,1254.2607247636784,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,1254.2607247636784,1189.9777660644561,1158.0129990253486,893.63675034677169,749.57258137020233,788.5263927390647,566.34019229014143,509.4598965160385,447.75738095613087,460.04595900705465,557.54628002006382,426.16954607729986,355.97699213179658,311.17279162765226,396.02693314717459,386.11821105653485,295.74169562343502,278.74472138480797,238.80280624497473,200.81091940280248,188.64438984421048,156.45022395408284,149.14966528484109,163.12451318346021,155.47364288728835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,149.14966528484109,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.32910993407154,525.60130777043071,507.10872531642849,527.84655097967664,532.86234402638559,533.4287154675884,537.80817843708542,537.97911668763368,532.8557181610588,529.1822621889512,525.56332344153952,518.96155885868166,511.07044053122291,500.51579190731076,564.4412645254481,534.45931235967055,431.66465878961867,393.58452245262532,371.2250436871492,335.30827201017161,318.56863183217371,313.13892754781057,307.74293496797094,308.46254488634094,302.39131425425171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual network (Jemena) bill - Residential"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1516.4266294917695,0,0,0,0,338.79195277802859,741.10576783539864,693.79131843618995,672.00724841624401,520.44997456718784,443.51320499204149,450.94867564561514,323.29296910768625,290.752798803639,256.18131787289349,265.08130810490246,326.66514916209081,256.9344349955806,224.90839187424586,211.17149524669156,270.05546206777433,287.52808938356662,242.76919323459512,252.23694051515534,240.16721278930254,277.98276933850894,303.82953828897223,306.96399764001717,354.75253526273349,431.15697689383825,378.69514853879394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,211.17149524669156,0,0,0,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,322.67448575177713,325.59605662720548,326.52628254715285,325.17114698022471,326.20837798711045,330.46943088731433,336.89368354922163,348.88293646756392,368.3251908853573,439.88479063480077,461.82602516021632,418.54197361462991,429.60481518166637,461.87662410107282,541.52886389252853,628.87820020854986,803.88249321802402,1048.724200897087,1337.6052107549917,1516.4266294917695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,2012.233737013825,0,0,0,622.86885093924684,943.9708717171743,1336.5172648633154,1276.6229485232934,1238.3334907247331,1068.6189111507529,971.31323427496909,974.92885349060293,843.66310906718149,807.76696163137512,770.14328966317919,776.37753834119235,835.82865658400988,764.70549072076926,732.34152769791808,719.7148120490499,781.50896865342838,801.76720047761933,760.66699208864452,773.78363391547236,765.23766393343681,807.35731194923642,838.53258692648842,833.761550466583,870.24529068495849,934.47388669203997,874.5022560608495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,719.7148120490499,0,0,0,622.86885093924684,943.9708717171743,935.35654462245316,892.1947930430083,866.36091375188983,864.83325275900688,856.07081801967684,846.65466359676498,845.96619658670079,843.54044537488892,839.13311877051046,837.50460822340028,839.6329383092334,844.66473927441029,856.3160722912362,876.86850768771569,951.33829722045471,976.06513625426896,936.43977246867928,951.15150858198342,986.94707524520709,1070.9034065032561,1163.581248846066,1330.6800460445897,1564.216956319312,1840.9221205531935,2012.233737013825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Residential"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,115.12321091539646,0,0,0,0,51.595429457036055,70.844710863177085,69.049063584356233,68.437914054456684,61.583656851743761,58.1807036343059,58.649572876964022,52.587870223260992,51.115752832722421,49.551916956496761,50.096348535727287,53.204320364143207,49.994596498581565,48.642311293822551,48.225234593373237,51.378521677832467,52.481186463507882,50.620297050741563,51.40848757456839,51.222961774692727,53.563333635881492,55.478769585292554,55.668476120937022,58.058026750842124,61.880410512600434,59.368775135295209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,48.225234593373237,0,0,0,0,51.595429457036055,52.029589184110044,50.933736653819452,50.799296693955974,51.852456614756598,52.632869781673563,52.465920330173553,52.698941007968408,52.841698251378489,52.881697439425409,53.047624178669018,53.388047355180987,53.856902390530024,54.630836201910114,55.81489628838721,59.576281419676803,60.888203969089403,59.09145850397838,59.952234444878393,61.903637541493573,66.268548720179226,71.171079449092261,79.72024996179978,91.797182893831248,106.17626073922254,115.12321091539646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,113.4565113679659,0,0,0,0,133.04583534176069,68.272498132461465,67.472137857779856,66.543883462301892,65.684829263922026,64.883711738123608,63.106203595960388,61.615208883597454,60.335569442710252,59.231737752765717,58.303974003260279,57.550585890671954,56.971489532929979,56.648269673088315,56.427635545509844,56.997286547295353,57.1250297538148,57.20223409509434,57.229148408158636,57.205670535248849,57.131054237355642,56.948012409697817,56.691134812593539,56.35900959659832,55.954700561290686,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,55.954700561290686,0,0,0,0,133.04583534176069,68.272498132461465,67.472137857779856,66.543883462301892,65.684829263922026,64.883711738123608,63.106203595960388,61.615208883597454,60.335569442710252,59.231737752765717,58.303974003260279,57.550585890671954,56.971489532929979,56.648269673088315,56.427635545509844,56.997286547295353,57.1250297538148,57.20223409509434,57.229148408158636,57.205670535248849,57.131054237355642,56.948012409697817,56.691134812593539,56.35900959659832,55.954700561290686,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659,113.4565113679659]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,13900.085355088469,0,0,0,0,2230.8615789767441,4814.3422912598753,4484.7161135283959,4280.8662012401128,3256.2119376933033,2706.8821501601228,2728.4993716091681,1954.6600744911002,1756.6059501057257,1548.3033090504455,1606.5679787279066,1994.0148458742169,1589.4493435308198,1423.4866998693269,1386.5515865016985,1872.5850536961811,2141.7185154505996,1952.4420483430192,2160.2614726996803,2141.6311171657594,2542.3399499602688,2833.2569443982065,2905.3005659532582,3377.4806961606423,4069.1067947137108,3471.2493079941069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1386.5515865016985,0,0,0,0,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1952.3665977010753,1968.5847609291884,1972.7342716848621,1965.2626001674657,1977.0384347864494,2017.2367728457402,2084.0937267369418,2208.1444615486644,2418.4224162168698,3050.1944970262334,3440.0164210847392,3366.0735013112371,3679.3133029119472,4118.6694011148111,4952.6467701818483,5864.3854641508724,7608.450112918953,9984.553715741964,12623.844083283315,13900.085355088469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,31583.63212991217,0,0,0,0,11091.960349286741,13599.670067727104,13111.671350810248,12670.023888076901,11333.423913516604,10344.792319022565,10339.003294131808,9540.0654672941055,9319.6801823819878,9111.2640491777929,9214.8377813254956,9729.0811061858203,9568.6933368094215,9833.1043444909501,10515.338192176172,12130.877798843267,13948.583943744386,15578.444083726523,17444.938702959291,18653.032937118671,20011.100458568628,21230.400210091502,21669.457147234032,22252.678619896735,22632.581022094899,21154.796082817804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,9111.2640491777929,0,0,0,0,11091.960349286741,10993.665493388391,10626.700585735736,10300.458922365528,10058.43241382881,9641.4363963767646,9562.8705202237161,9553.9901537321948,9535.8085039611251,9528.2233402948132,9585.3082373840389,9752.3030331573427,10063.337720015545,10617.762106170288,11547.209021891344,13308.48724217332,15246.881849378527,16992.075536694741,18963.990533171556,20630.071221067723,22421.407278790208,24261.528729844169,26372.606694199727,28859.751639478058,31187.318310664501,31583.63212991217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Commercial"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,57.164772879061552,0,0,0,0,31.318760367807858,38.885034562131402,38.312218533512642,38.147784662556376,35.585868745318955,34.310360994533745,34.52173587025321,32.299745525120997,31.803228411261617,31.277434021831539,31.547878093240751,32.787957574139796,31.679201899380555,31.289068782328464,31.281115366426423,32.640739806009535,33.206352153395009,32.701610375327547,33.198897520939283,33.374128827657536,34.550981205407652,35.65541293411512,35.70895209244744,36.554935955127199,37.910410270953378,36.985654462047265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,31.277434021831539,0,0,0,0,31.318760367807858,31.663393623766876,31.386898037521725,31.440333392905156,31.90654885451244,32.225804141518509,32.20267615400379,32.341385318611913,32.450050911527455,32.524807175889471,32.652844822681587,32.856687681150731,33.122339081063807,33.522994906462301,34.106203334073044,35.684329966581309,36.319475638170637,35.831693794424964,36.350837442971162,37.309381131258327,39.225587028667164,41.417992985891495,44.515216954356077,48.851542386094742,53.975396527120139,57.164772879061552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer gas price based on BB revenue"]
[]
[null,null,"End-customer Gas Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,115.12321091539646,0,0,0,0,51.595429457036055,70.844710863177085,69.049063584356233,68.437914054456684,61.583656851743761,58.1807036343059,58.649572876964022,52.587870223260992,51.115752832722421,49.551916956496761,50.096348535727287,53.204320364143207,49.994596498581565,48.642311293822551,48.225234593373237,51.378521677832467,52.481186463507882,50.620297050741563,51.40848757456839,51.222961774692727,53.563333635881492,55.478769585292554,55.668476120937022,58.058026750842124,61.880410512600434,59.368775135295209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,48.225234593373237,0,0,0,0,51.595429457036055,52.029589184110044,50.933736653819452,50.799296693955974,51.852456614756598,52.632869781673563,52.465920330173553,52.698941007968408,52.841698251378489,52.881697439425409,53.047624178669018,53.388047355180987,53.856902390530024,54.630836201910114,55.81489628838721,59.576281419676803,60.888203969089403,59.09145850397838,59.952234444878393,61.903637541493573,66.268548720179226,71.171079449092261,79.72024996179978,91.797182893831248,106.17626073922254,115.12321091539646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"End-customer Gas Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,21.598890018476432,0,0,0,0,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,16.873625781470032,0,0,0,0,16.552562713970509,16.873625781470032,17.143720410467182,17.359951362597201,17.519098359961458,17.617770762747639,17.698944528686852,17.784489545426666,17.875986507637585,17.975415089519533,18.085998580662597,18.216134108774721,18.371821107775361,18.566269062675048,18.814848270471362,19.130827474474426,19.400709505985574,19.708361513175625,20.046363539432487,20.441134869789753,20.950184070525548,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,21.598890018476432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Calc|Charts_MH300","index":52,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_MH300",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79721734857420801]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,363446.39129818394,364870.97968364123,366259.83230093855,367611.7026532772,368915.52437789791,370175.73535700777,371364.1430069615,372460.021633228,373486.84760829597,374451.56956942723,374770.42035465711,374368.53799751418,373532.69279663998,371851.95422177558,368833.87139279227,363181.35891114787,353810.76425609319,339860.28651494504,320082.14309460262,294253.65465103876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1130555.7322761535,1134987.132900493,1139307.3719381234,1143512.5719696095,1147568.309376634,1151488.3888723226,1155185.1131020968,1158594.0116149674,1161788.1112675094,1164789.0268614544,1165780.8611226087,1164530.7444246667,1161930.7197559157,1156702.5246884576,1147314.3152455084,1129731.3083952831,1100582.6368009166,1057187.5365719364,995664.5886131468,915321.11467852094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34768.785943527626,34571.372630450875,34373.27775402079,34174.037238618999,33973.158430201525,33771.161569520016,33566.414765622256,33357.853105399619,33146.784689445412,32933.568886277644,32642.785447142483,32277.834541682882,31917.215431769153,31523.203743831276,31016.501145767383,30306.981588506522,29301.706268609676,27902.218227592399,26021.592360708531,23671.329921877365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,373.92377272814485,367.83531166508612,361.87472378905699,356.0399312921968,350.32948312447701,344.74347155828002,339.28096609391969,333.94140609004899,328.72452142053737,323.62994356898832,319.25372613670459,315.59173248456671,312.04522699175448,308.61758999526245,305.31255555115212,302.1342369227425,299.08715810184236,296.17628402414562,293.40705443676984,290.78542090883104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529144.8332905932,1534797.3205262502,1540302.356716872,1545654.3517927979,1550807.3216678577,1555780.0292704087,1560454.9518407746,1564745.827759685,1568750.4680866713,1572497.7952607283,1573513.3206505449,1571492.7086963484,1567692.6732113163,1560386.3002440596,1547470.0003396191,1523521.7831318602,1483994.1944837214,1425246.2175984981,1342061.7311228949,1233536.8846723461]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,6.0345563486157285,6.0572032368863251,6.0794671757219776,6.1008804633307054,6.1215909716831751,6.1416545369636362,6.1600651487694869,6.1771580767421685,6.1933303116135452,6.2083777273937661,6.2037109401943802,6.1955273544820333,6.1768913492891953,6.1415112027268659,6.0798272554904411,5.9585981248893027,5.7759194537622474,5.5062218617535672,5.1339211016738453,4.6662483789118907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.771412882384709,18.841859501103603,18.911114896882303,18.977724211577801,19.042147423630077,19.104558220052354,19.161827251222174,19.214997424770672,19.265303641245257,19.312110935453095,19.297594178247909,19.272137879989945,19.21416772812729,19.104112356929519,18.912234980218006,18.53513317978349,17.966883160655247,17.127947444338478,15.969848840207415,14.515081121482332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.739493673542349,10.501529050950094,10.269129328333113,10.041998348083345,9.8200905460763277,9.6032836262211791,9.3913102422436214,9.1841111791342342,8.9816213099732476,8.7837015075752287,8.6521275147090879,8.5227192651998482,8.3954374255312718,8.2673080710263971,8.1350537485790166,7.9949815645709705,7.8434705757271646,7.6762759232519526,7.4909033423961287,7.2908904307768907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.376593430850534,38.121333004132772,36.90662219939172,35.730856888432307,34.592985215615961,33.491788862321002,32.426062305304491,31.394719196874902,30.396665369862401,29.430845290827143,28.635224596830959,27.865670940961699,27.121714132026383,26.40295127912341,25.709050067740161,25.039756927805644,24.394904426059778,23.774419942368432,23.178336409554252,22.606804359818842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,74.922056335393322,73.521924793072799,72.166333600329111,70.851459911424158,69.576814157005543,68.341285245558169,67.139264947539772,65.970985877521969,64.836920632694458,63.735035461249232,62.788657229982334,61.856055440633526,60.908210634974139,59.9158829098062,58.836166052027622,57.528469797049411,55.981177616204434,54.08486517171243,51.773009693831639,49.079024290989956]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,92.881666679569392,94.362378087072017,95.84308949457467,97.323800902077323,98.804512309579991,98.804512309580005,98.804512309580048,98.804512309580048,98.804512309580048,98.804512309580005,101.00782011736634,103.08162654270788,105.04175537742751,106.90072958012031,108.70182262425715,109.09946151394266,109.49247686331256,109.88357434551847,110.26970433239894,106.10548438414797]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,48.932322185695369,48.359562808455152,48.121271664157376,47.505737943172299,46.949238345292756,46.458277791292126,45.094458647471392,44.005962449685818,43.299566361562064,42.401222416129343,24.391800747264451,24.488112643340095,24.588146906677867,24.692186909213294,24.80053103926544,8.7324189538852846,8.8131546424567961,8.8991594025740142,8.9908439750313676,9.0886515407416546]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,69.184225709906016,69.184225709906002,69.184225709906016,69.184225709906002,69.184225709906002,69.184225709906002,69.18422570990603,69.18422570990603,69.18422570990603,69.184225709906016,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37.178847973528839]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.31519375568035,256.52994031370639,253.99795602166475,251.66106626715677,254.61634840478388,240.61208410433613,241.08177590989519,241.51476652236133,241.9119072819465,242.27085144582438,243.08449267654322,243.83208822120224,244.51023645764474,245.12696074026906,245.68627236536184,246.03182425203573,246.10447596654072,246.05050530247016,245.74770831483244,245.05688014636362,244.39909936675784,242.65897703854696,239.57893375415475,234.75106048098274,221.04639555977019]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,465.97410155906175,434.99568904275384,387.77897877982269,369.41542683523789,451.61029867950691,452.98794251532831,454.66335339099942,455.92567183710213,457.20882781060311,457.53150848732139,456.9152848881597,456.50493692681664,456.41526512131719,456.07623280097721,371.43144511666651,373.67421515258866,375.68040758657554,377.34062480416605,378.55923380988622,362.23097983458581,360.96460854431632,358.3616675022472,354.01160878841307,373.41937945818864]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,16.860585778187975,17.538420933502596,18.209613135377225,18.867078370786228,19.527776451120491,19.532705051730236,19.538487687911818,19.545631083536598,19.553943793780142,19.563499878207615,15.356923433928694,16.060375211560924,16.766790049675418,17.476402012065751,18.189458714875425,18.236912082495515,18.288373074154308,18.344156209639792,18.404601788782962,18.470077043587043]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,92.690014236722249,93.052840207299738,93.662379119064724,93.880073672155433,94.157538869543288,93.725284255211861,92.532842339341542,91.578472864709838,90.955261150413094,90.163770902308329,40.89044857374418,41.766745905184273,42.64317131915633,43.519725649515379,44.3964085684499,30.36911311784764,30.385331883671395,30.401597728612028,30.417910780254982,29.253028670282777]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,47.3026781695607,47.319842441818892,47.314972541988254,47.277923369727255,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197601,47.246386875197601,16.596862583732189,16.596862583732193,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,15.767019454545585]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,39.082131325635736,39.027508575063806,38.994922717040339,38.890523823124603,38.797900514273039,38.739107443702665,38.575592906035602,38.445150656423102,38.360589164614161,38.253024790840733,36.815141467979878,37.427427415825917,37.925254542002904,38.321328947592825,38.659461377212288,37.134660590235676,37.543136254202508,37.950411330849938,38.353458992960633,36.997750584716627]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,9.2999896603144272,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,8.8290968427455585]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.8186262684693633,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.4733740420921464]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,212.06246517317803,213.07151969183087,214.31313473685424,215.03421516457729,215.83746679943724,215.35134771514518,214.00117389778941,212.92350556916998,212.22404507330785,211.3345465358571,125.7672401486878,127.95927520560616,130.03994258386967,132.02218328220897,133.95005533357264,118.44541246361386,118.92156788506325,119.40089194213679,119.88069823503362,115.79034663796973]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3631.5168436662311,3411.500750409426,3194.2094398856598,2979.8713381967123,2769.4025800608947,2618.6734247142772,2468.4653035955362,2318.5207957582788,2169.5445203363165,2020.6955184548838,1875.1271511252889,1734.4291804623351,1598.2899866253392,1467.0548345566747,1340.4042213997711,1217.1483982666539,1135.5746256154173,1067.0910722414865,998.70832109394132,930.84378552507133,862.97924995620122,795.11471438733122,730.25315331358775,669.0967378821108,607.94032245063397,546.78390701915703,489.24305228045472,456.7714123136243,424.56177358143935,392.35213484925436,360.14249611706941,327.93285738488441,295.732182699144,263.5392942244502,232.16236334064104,202.21361083760672,172.26485833457238,150.85891479199265,134.72579982300226,119.54331217607248,108.65765607902391,97.930780286100244,87.203904493176594,76.477028700252916,65.750152907329252,55.023277114405587,44.296401321481923,33.569525528558259,27.539021067752468,25.800919936743838,24.062818805735208,22.324717674726578,20.586616543717948,18.848515412709318,17.110414281700685,15.372313150692056,13.634212019683426,11.896110888674796,10.158009757666166,8.419908626657536,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646,7.8338171373276646]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,212.06246517317803,416.31206544579419,612.9646589238821,801.47758722229469,981.92768985675036,937.6662230484244,895.26572807019284,855.31521582749599,817.8147082135248,782.76268707742054,750.15745091137728,718.31643464455965,686.65206685332316,655.16432935797127,623.85308385120072,592.71821260494221,564.18881678039281,538.26125486084766,514.93335445577179,494.19815563890427,476.04948352298834,457.90081140707235,439.75213929115642,421.6034671752405,403.45479505932457,385.30612294340864,367.15745082749271,349.00877871157678,330.86010659566085,312.71143447974487,294.56276236382894,276.41409024791295,258.26541813199697,240.11674601608101,221.96807390016505,203.81940178424907,185.67072966833311,167.52205755241712,149.37338543650117,131.22471332058518,113.07604120466922,94.927369088753252,76.778696972837281,60.284818047531147,47.105010979070585,37.250898443246072,30.731754273721052,27.552638657307838,26.044999094106789,24.569158254194658,23.125127676071269,21.712904085998154,20.332462578062536,18.983781952190714,17.635101326318892,16.286420700447074,14.937740074575252,13.589059448703431,12.240378822831611,10.891698196959789,9.5430175710879688,8.194336945216147,6.8456563193443269,5.496975693472506,4.1482950676006851,2.7996144417288642,1.7001008463591134,0.86016289641373866,0.29009596419763894,6.0200651807223241E-13]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215.35134771514524,419.69118222005403,613.3368263348616,796.70226223536042,969.62067483491933,921.67654758835056,875.59117757183355,831.9522002845116,790.75961572638482,752.01342389745309,715.71362479771665,680.17783545763575,644.818420378067,609.63537955901029,574.62871300046584,539.79842070243342,507.55073556731446,477.87475662593124,450.76178772830957,426.20619144166221,404.2007968077375,382.19540217381285,360.19000753988814,338.18461290596349,316.17921827203878,294.17382363811413,272.16842900418942,250.16303437026474,228.15763973634006,206.15224510241538,184.1468504684907,162.14145583456602,140.13606120064134,118.13066656671666,96.125271932791975,74.119877298867294,56.161538780120367,42.216312454459988,32.257086083616493,26.266234527292955,24.221351746511257,22.176468965729555,20.131586184947853,18.086703404166151,16.041820623384449,13.996937842602749,11.952055061821049,9.9071722810393474,7.8622895002576474,5.8491676015397482,3.86780658488565,2.295354693313723,1.1318394866940342,0.37729501023520101,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125.7672401486878,246.08481305055201,360.74836539473785,469.57400855405416,572.42858043867932,651.80451194004741,725.12503979259247,792.95035243227721,855.25017797412704,907.42365075250098,838.09034517984946,771.37980659690515,707.29203500366805,645.82703040013837,586.98479278631578,530.67238430069801,477.54894656431054,427.09704491615696,379.34986783131563,334.33382027015938,292.06262568163709,252.26707513246387,214.9744003335708,180.21175295673436,148.00600284609533,118.26676944110409,91.787680425316566,68.572119786606962,49.677348225260324,36.177267311165451,28.008268683824305,22.028790209370712,18.271872678237287,15.634508327519985,12.997143976802681,10.359779626085379,8.1479304402794384,6.3809522142236865,5.0782209168385366,4.2591342847559837,3.9431135082211637,3.6270927316863442,3.3110719551515251,2.995051178616706,2.6790304020818865,2.3630096255470669,2.0469888490122479,1.7309680724774286,1.4149472959426093,1.1306874014715909,0.87818838906437358,0.65745025872095708,0.46847301044134593,0.31125664422553134,0.18580116007351766,9.2106557985304927E-2,3.0172837960893116E-2,2.8222829817587472E-13,2.8222829817587472E-13,2.8222829817587472E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3820.9475457432245,3801.3864507679814,3747.2808453082184,3643.4626061421941,3515.6272292931562,3540.5683151870126,3560.6046225805903,3576.174736805292,3586.6040049800486,3591.1385361059893,3591.6986188163569,3588.8923655323269,3582.5719628259758,3573.6522616241255,3561.4558864634646,3460.1430705656476,3399.9666394285218,3352.464268932019,3304.4729538676256,3256.7409496111886,3190.9720082316417,3122.5171483846352,3054.3482559854119,2987.1350579056016,2912.5645829110363]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,212.06246517317803,213.0715196918309,214.31313473685429,215.03421516457732,215.83746679943729,215.35134771514524,214.00117389778944,212.92350556917003,212.22404507330788,211.33454653585713,125.7672401486878,127.95927520560618,130.03994258386976,132.02218328220903,133.95005533357266,118.44541246361388,118.92156788506327,119.40089194213684,119.88069823503363,115.7903466379698]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-234.00508776445903,-227.59846101761252,-233.20417691683843,-237.80920869637487,-240.75902780784497,-187.1213792793223,-193.03521229825347,-198.74302051215213,-204.60494698982086,-211.30293567349639,-214.79126500477739,-216.80742718181955,-219.24390827552139,-221.14374627515753,-223.53092169651842,-227.08005604650495,-188.13570634273179,-177.54231308037245,-180.01349834660212,-181.68205959000946,-184.21435384316146,-187.376427732069,-187.56978434136025,-187.0938963148439,-190.36082163253525]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-44.57438568746548,-19.561094975243776,-54.105605459762529,-103.8182391660248,-127.83537684903713,24.941085893855728,20.036307393577431,15.570114224702166,10.429268174756459,4.5345311259409016,0.56008271036785118,-2.806253284030106,-6.3204027063513593,-8.919701201849648,-12.19637516066129,-101.31281589781715,-60.176431137125618,-47.502370496502692,-47.991315064393092,-47.732004256436795,-65.768941379547584,-68.454859847005736,-68.168892399223409,-67.213198079810269,-74.570474994565444]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2459.0268932391764,2431.5878806347514,2393.490947857852,2337.2620400385667,2283.5835497614621,2315.3910853349335,2319.9184510953751,2321.7355483554848,2320.4437659816776,2315.6574552690417,2308.6159683517103,2299.9012956437655,2289.5552103534292,2278.0246663337957,2264.8399871829115,2198.9919151971999,2163.5268306456269,2138.4703304536815,2117.7274841177305,2104.5583752166053,2094.4708789604911,2104.1302991558891,2143.0320026612017,2225.7806691248725,2361.1491631113054]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,498","2,459","","","","2,284","","","","","2,316","","","","","2,265","","","","","2,105","","","","","2,361","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,196.02586154694151,191.54147185958018,186.46734841316282,179.13178831800366,175.26749377973377,179.14627295803245,179.40802898598537,174.4486903881477,170.057516723932,170.27251985829389,170.29907597509768,170.16601850231345,169.86633892033427,169.44341455115395,168.86512788499982,164.06141778486926,161.20817431826993,158.9558668000943,156.6803761541143,154.41718063522384,151.29877034152045,148.05300820633562,144.82080511306515,141.63391591630534]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,129.09324062310674,123.89638094539494,130.03299296741196,136.1064730212502,141.87396163015839,101.37437368680624,106.6798875375946,111.89900532725966,117.38117292139901,123.82478921056821,127.20252022170445,129.20502184483516,131.70994814058642,133.76394230379202,136.36867141300269,140.2152783278836,103.74197291430112,94.616297484554494,98.246077153137875,101.08515827616459,104.7816477550834,109.5478421654433,111.41082950271021,112.59759738837,117.50386900069083]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.31519375568035,256.52994031370639,253.99795602166475,251.66106626715677,254.61634840478388,240.61208410433613,241.08177590989519,241.51476652236133,241.9119072819465,242.27085144582438,243.08449267654322,243.83208822120224,244.51023645764474,245.12696074026906,245.68627236536184,246.03182425203573,246.10447596654072,246.05050530247016,245.74770831483244,245.05688014636362,244.39909936675784,242.65897703854696,239.57893375415475,234.75106048098274,258.22524353329902]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,13.984326004455273,12.877341710398873,13.185968378594566,13.775605296734184,14.952739979354675,9.3061270184071692,9.589724763191807,9.9136406665527712,10.205565354583381,10.640525162216806,10.268872755122771,10.377251640673416,10.403180473610938,10.452641019167102,10.581538297379769,10.912539149942745,6.1485537502676371,5.4933093046075809,6.5519844518768773,7.5030481554788988,8.4069837241628278,9.5675515969170153,10.190169040618063,10.629725899644148,11.549862519663446]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,644.21544747712562,593.01083762887936,573.15132891234794,592.58006809474375,596.35449508505974,526.56007858928331,536.4976611687141,542.73544150215912,543.94733594607658,546.79368254254143,550.8284055116643,553.7134376818085,556.78938357415564,559.20988298356247,562.07989662689818,566.02476961486184,520.05642041597878,507.36828640990211,509.50163671994147,510.32546273212137,512.00491148122796,513.07314114242774,509.23294050381861,502.79918888206203,528.91289096995854]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,380.64795813798236,345.74240176450832,332.60580649152928,345.11593357060946,352.85588080490015,306.90566896128036,308.2000912046222,307.23373804427234,303.38141615755774,300.42250352798271,298.07244748259387,295.09924849819254,292.21959754219159,288.97367532016847,285.94787259121546,307.55725143679047,279.09912586569493,269.27808029379821,268.02237800454014,267.08798977367508,268.98607427251045,273.25029352141979,279.07871190249801,289.23221413825479,297.74814226775538]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","339","381","","","","353","","","","","300","","","","","286","","","","","267","","","","","298","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,641.83851697501962,626.08106512880772,624.95501863415518,621.81179454406742,615.32084486925532,607.7697849142362,598.39877486712101,597.7871373537198,596.97279770264322,595.91832891598483,594.5990715868254,592.99559674631337,591.07933649869733,588.83507211825827,586.23529422108811,583.24557821377562,579.84420497215058,573.84308213401835,567.64364854196776,561.32097002233252,554.94513954615741,548.62529519275301,542.6726576528207,537.17994620936736,532.45142747385034,528.73114710689083,525.9998819950448]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,380.64795813798236,345.74240176450832,332.60580649152928,345.11593357060946,352.85588080490015,306.90566896128036,308.2000912046222,307.23373804427234,303.38141615755774,300.42250352798271,298.07244748259387,295.09924849819254,292.21959754219159,288.97367532016847,285.94787259121546,307.55725143679047,279.09912586569493,269.27808029379821,268.02237800454014,267.08798977367508,268.98607427251045,273.25029352141979,279.07871190249801,289.23221413825479,297.74814226775538]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,641.83851697501962,964.87301790683637,1005.6029767721375,967.55419630857568,947.9266513607846,952.88571848484571,951.25465567202116,904.6928063150001,905.17288890726536,903.15206696025712,897.98048774438314,893.41810027429608,889.15178398129115,883.9343206164508,878.45489176327965,872.21925353394408,865.79207756336609,881.40033357080881,846.74277440766264,830.59905031613073,822.96751755069749,815.71328496642809,811.65873192533115,810.43023973078721,811.53013937634842,817.96336124514562,823.74802426280019]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","965","1,006","","","","951","","","","","893","","","","","866","","","","","816","","","","","824","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2472.7503717828645,2234.9033190819728,2118.7880914996676,2159.2288936421378,2153.5757550825379,1844.4516640000875,1838.6058625954147,1819.5371862222385,1783.8843031085005,1754.0489828152529,1728.2526838703775,1699.3774454779425,1671.556400374893,1642.1277606088613,1614.43943757691,1733.7190352267057,1570.8448149920071,1513.2198327646229,1505.0922838086822,1501.4889528139129,1518.4535736246223,1555.8986339439116,1613.6444263490846,1714.3889564200833,1830.1928466620079]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,231","2,473","","","","2,154","","","","","1,754","","","","","1,614","","","","","1,501","","","","","1,830","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,9278.5527801113512,9374.6063846385096,9400.5126125849056,9354.8921626603315,9237.8157374233706,8979.7964152496406,8877.713808577786,8772.007506461754,8662.2605339924175,8548.7086714293873,8431.0132026248411,8308.9796472084618,8183.3593690229582,8053.6934006216743,7919.5257158827499,7780.9055638813097,7692.7755068653214,7601.0596647398515,7506.732185206688,7425.8995604277416,7377.0170876296224,7386.984456155702,7480.8508615922246,7703.7392866437431,8114.4068326319857,8763.4297397486625]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2472.7503717828645,2234.9033190819728,2118.7880914996676,2159.2288936421378,2153.5757550825379,1844.4516640000875,1838.6058625954147,1819.5371862222385,1783.8843031085005,1754.0489828152529,1728.2526838703775,1699.3774454779425,1671.556400374893,1642.1277606088613,1614.43943757691,1733.7190352267057,1570.8448149920071,1513.2198327646229,1505.0922838086822,1501.4889528139129,1518.4535736246223,1555.8986339439116,1613.6444263490846,1714.3889564200833,1830.1928466620079]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11509.414359088096,11847.356756421374,11635.415931666877,11473.680254159999,11397.044631065508,11133.372170332179,10722.165472577874,10610.61336905717,10481.797720214656,10332.592974537887,10185.062185440094,10037.23233107884,9882.7368145009004,9725.2498009965675,9561.6534764916105,9395.3450014582195,9426.4945420920267,9171.9044797318584,9019.9520179713109,8930.9918442364233,8878.5060404435353,8905.4380297803236,9036.7494955361362,9317.383712992827,9828.7957890520684,10593.622586410671]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","11,509","11,847","","","","11,133","","","","","10,185","","","","","9,395","","","","","8,879","","","","","10,594","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,17.853038166235287,16.292346313417386,15.77187920767917,16.480022593613409,16.986677859072785,14.795562641097611,14.86497317317175,14.825341039088226,14.646350899285501,14.510298991512343,14.403511570723007,14.266465637559834,14.133779311893532,13.983241809120242,13.843206985345903,14.895876651231877,13.523429654541067,13.053046930086998,12.997360457333677,12.956767248598572,13.053167007883809,13.26344524032187,13.548327949657221,14.041313200885575,14.452674856683554]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,52.724200394976251,55.5562641485649,54.820412462539572,55.139746764401401,56.702129015193023,58.076395992789571,56.16635020016794,56.496284682335698,56.695103361849007,56.731378770239409,56.7859386085495,56.843697502638577,56.844342589503988,56.820949508704913,56.749700985779896,56.657698814713477,57.592235479403492,56.083155826711121,55.461229692138026,55.242487591932587,55.03251612747534,54.97246551038063,55.039504458114152,55.209708278889948,55.627521420577686,56.001571008159239]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,133.40123119045145,132.90343501280813,132.29710056207006,131.61447673129544,131.0180764275126,130.50632608273682,128.40116098338115,126.67103794926497,125.09782021082651,123.68165476223979,122.41935449870356,120.55507204891688,118.88290156965965,117.48445668269746,116.19647989517816,115.01104873758551,115.91853117165874,116.74347135866358,117.48519476324842,118.14388501769778,118.72042876872466,119.2139856515074,119.62460492032548,119.95240236660464,120.19772664437993,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,69.29558256087158,68.797786383228285,68.191451932490196,67.508828101715594,66.91242779793275,66.400677453156959,64.936568840097081,63.841091727413755,62.896173451193832,62.102024470203439,61.455520509587551,59.591238059800872,57.919067580543661,56.520622693581444,55.232645906062139,54.047214748469486,53.735420502760405,53.316698476387273,52.789886423326607,52.154670510977539,52.07132211693721,51.898387933202073,51.635851224837111,51.283761134161367,50.842398999612236,50.313442627805799]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,6.8523729739632673,6.2284120118139166,5.9975852445914333,6.2310170845272452,6.3826164736875217,5.5515245587681514,5.5783127590525323,5.5642278569946111,5.4978567143523263,5.4476366906495413,5.4084347330573372,5.3578836708021482,5.3089878424377446,5.2533968570548115,5.2017602899332109,5.595755541596799,5.0787930915063484,4.9008601843341815,4.8783647000931945,4.8608082381530497,4.8932754260613374,4.9665715658704297,5.0650945841940773,5.2378271329381638,5.3764309756523714]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,32.447531305748065,34.013760974673097,34.214640179316326,34.823614819693887,35.911285524487077,36.930496625784521,36.380474136218695,36.667786286596709,36.892152198135619,37.041046603686453,37.181438326066917,37.306782683353134,37.39392264112653,37.454320057629346,37.47801805209469,37.474414137681009,37.750276388148627,37.096681282056622,36.76720496476544,36.581653853072332,36.394719135410035,36.270735946938373,36.200792802042933,36.18463693180702,36.282197371010497,36.383489145508278]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,55.943144177049206,55.943144177049206,55.900488448861623,56.188788945724802,56.369456797961178,56.583614569346473,56.767895827534353,56.845359595149972,56.932880367485112,56.995508831400016,57.062189147254365,57.127697066606189,57.122707759624639,57.130982203687395,57.155962124173264,57.157569892382845,57.428927198316224,57.496955119695428,57.565185174246274,57.633564806637743,57.702151397696625,56.032742408342514,56.133545311280493,56.234610934999161,56.335935569970886,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,55.312829672613162,55.312829672613162,55.275433766713618,55.561996362263947,55.742994710354935,55.956610250006982,56.139269556886461,56.217342748012435,56.305216275834525,56.368678422265702,56.436045638495415,56.502191571002285,56.499278897391626,56.509244395732658,56.535420239205003,56.538571300765824,56.805155867726988,56.872948516261964,56.940943264914985,57.009088820034719,57.077441268582476,55.450032414295471,55.550478099449947,55.651186892601345,55.752155228898282,55.853385133055703]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Shadow_MH300","index":53,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79721734857420801]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,363446.39129818394,364870.97968364123,366259.83230093855,367611.7026532772,368915.52437789791,370175.73535700777,371364.1430069615,372460.021633228,373486.84760829597,374451.56956942723,374770.42035465711,374368.53799751418,373532.69279663998,371851.95422177558,368833.87139279227,363181.35891114787,353810.76425609319,339860.28651494504,320082.14309460262,294253.65465103876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1130555.7322761535,1134987.132900493,1139307.3719381234,1143512.5719696095,1147568.309376634,1151488.3888723226,1155185.1131020968,1158594.0116149674,1161788.1112675094,1164789.0268614544,1165780.8611226087,1164530.7444246667,1161930.7197559157,1156702.5246884576,1147314.3152455084,1129731.3083952831,1100582.6368009166,1057187.5365719364,995664.5886131468,915321.11467852094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34768.785943527626,34571.372630450875,34373.27775402079,34174.037238618999,33973.158430201525,33771.161569520016,33566.414765622256,33357.853105399619,33146.784689445412,32933.568886277644,32642.785447142483,32277.834541682882,31917.215431769153,31523.203743831276,31016.501145767383,30306.981588506522,29301.706268609676,27902.218227592399,26021.592360708531,23671.329921877365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,373.92377272814485,367.83531166508612,361.87472378905699,356.0399312921968,350.32948312447701,344.74347155828002,339.28096609391969,333.94140609004899,328.72452142053737,323.62994356898832,319.25372613670459,315.59173248456671,312.04522699175448,308.61758999526245,305.31255555115212,302.1342369227425,299.08715810184236,296.17628402414562,293.40705443676984,290.78542090883104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529144.8332905932,1534797.3205262502,1540302.356716872,1545654.3517927979,1550807.3216678577,1555780.0292704087,1560454.9518407746,1564745.827759685,1568750.4680866713,1572497.7952607283,1573513.3206505449,1571492.7086963484,1567692.6732113163,1560386.3002440596,1547470.0003396191,1523521.7831318602,1483994.1944837214,1425246.2175984981,1342061.7311228949,1233536.8846723461]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,6.0345563486157285,6.0572032368863251,6.0794671757219776,6.1008804633307054,6.1215909716831751,6.1416545369636362,6.1600651487694869,6.1771580767421685,6.1933303116135452,6.2083777273937661,6.2037109401943802,6.1955273544820333,6.1768913492891953,6.1415112027268659,6.0798272554904411,5.9585981248893027,5.7759194537622474,5.5062218617535672,5.1339211016738453,4.6662483789118907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.771412882384709,18.841859501103603,18.911114896882303,18.977724211577801,19.042147423630077,19.104558220052354,19.161827251222174,19.214997424770672,19.265303641245257,19.312110935453095,19.297594178247909,19.272137879989945,19.21416772812729,19.104112356929519,18.912234980218006,18.53513317978349,17.966883160655247,17.127947444338478,15.969848840207415,14.515081121482332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.739493673542349,10.501529050950094,10.269129328333113,10.041998348083345,9.8200905460763277,9.6032836262211791,9.3913102422436214,9.1841111791342342,8.9816213099732476,8.7837015075752287,8.6521275147090879,8.5227192651998482,8.3954374255312718,8.2673080710263971,8.1350537485790166,7.9949815645709705,7.8434705757271646,7.6762759232519526,7.4909033423961287,7.2908904307768907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.376593430850534,38.121333004132772,36.90662219939172,35.730856888432307,34.592985215615961,33.491788862321002,32.426062305304491,31.394719196874902,30.396665369862401,29.430845290827143,28.635224596830959,27.865670940961699,27.121714132026383,26.40295127912341,25.709050067740161,25.039756927805644,24.394904426059778,23.774419942368432,23.178336409554252,22.606804359818842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,74.922056335393322,73.521924793072799,72.166333600329111,70.851459911424158,69.576814157005543,68.341285245558169,67.139264947539772,65.970985877521969,64.836920632694458,63.735035461249232,62.788657229982334,61.856055440633526,60.908210634974139,59.9158829098062,58.836166052027622,57.528469797049411,55.981177616204434,54.08486517171243,51.773009693831639,49.079024290989956]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,92.881666679569392,94.362378087072017,95.84308949457467,97.323800902077323,98.804512309579991,98.804512309580005,98.804512309580048,98.804512309580048,98.804512309580048,98.804512309580005,101.00782011736634,103.08162654270788,105.04175537742751,106.90072958012031,108.70182262425715,109.09946151394266,109.49247686331256,109.88357434551847,110.26970433239894,106.10548438414797]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,48.932322185695369,48.359562808455152,48.121271664157376,47.505737943172299,46.949238345292756,46.458277791292126,45.094458647471392,44.005962449685818,43.299566361562064,42.401222416129343,24.391800747264451,24.488112643340095,24.588146906677867,24.692186909213294,24.80053103926544,8.7324189538852846,8.8131546424567961,8.8991594025740142,8.9908439750313676,9.0886515407416546]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,69.184225709906016,69.184225709906002,69.184225709906016,69.184225709906002,69.184225709906002,69.184225709906002,69.18422570990603,69.18422570990603,69.18422570990603,69.184225709906016,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37.178847973528839]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.31519375568035,256.55956831370639,254.05721202166475,251.74995026715678,254.73486040478386,240.76022410433615,241.2299159098952,241.66290652236134,242.06004728194648,242.41899144582436,243.2326326765432,243.98022822120225,244.65837645764475,245.27510074026904,245.83441236536183,246.17996425203575,246.2526159665407,246.19864530247014,245.89584831483242,245.20497037022423,244.54688391962631,242.80645592042328,239.72632941214391,234.89697327016623,221.18899587922982]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,466.00372955906175,435.05494504275384,387.8678627798227,369.5339388352379,451.75843867950692,453.13608251532833,454.81149339099943,456.07381183710208,457.35696781060312,457.67964848732134,457.06342488815972,456.65307692681665,456.56340512131715,456.22437280097722,371.57958511666652,373.82235515258867,375.8285475865755,377.48876480416607,378.70732403374683,362.37876438745423,361.1120874261926,358.50906316023639,354.15752157759653,373.56197977764828]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,16.860585778187975,17.538420933502596,18.209613135377225,18.867078370786228,19.527776451120491,19.532705051730236,19.538487687911818,19.545631083536598,19.553943793780142,19.563499878207615,15.356923433928694,16.060375211560924,16.766790049675418,17.476402012065751,18.189458714875425,18.236912082495515,18.288373074154308,18.344156209639792,18.404601788782962,18.470077043587043]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,92.690014236722249,93.052840207299738,93.662379119064724,93.880073672155433,94.157538869543288,93.725284255211861,92.532842339341542,91.578472864709838,90.955261150413094,90.163770902308329,40.89044857374418,41.766745905184273,42.64317131915633,43.519725649515379,44.3964085684499,30.36911311784764,30.385331883671395,30.401597728612028,30.417910780254982,29.253028670282777]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,47.3026781695607,47.319842441818892,47.314972541988254,47.277923369727255,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197601,47.246386875197601,16.596862583732189,16.596862583732193,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,15.767019454545585]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,39.082131325635736,39.027508575063806,38.994922717040339,38.890523823124603,38.797900514273039,38.739107443702665,38.575592906035602,38.445150656423102,38.360589164614161,38.253024790840733,36.815141467979878,37.427427415825917,37.925254542002904,38.321328947592825,38.659461377212288,37.134660590235676,37.543136254202508,37.950411330849938,38.353458992960633,36.997750584716627]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,9.2999896603144272,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,8.8290968427455585]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.8186262684693633,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.4733740420921464]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,212.06246517317803,213.07151969183087,214.31313473685424,215.03421516457729,215.83746679943724,215.35134771514518,214.00117389778941,212.92350556916998,212.22404507330785,211.3345465358571,125.7672401486878,127.95927520560616,130.03994258386967,132.02218328220897,133.95005533357264,118.44541246361386,118.92156788506325,119.40089194213679,119.88069823503362,115.79034663796973]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3691.5168436662316,3531.500750409426,3374.2094398856602,3219.8713381967118,3069.4025800608947,2918.6734247142772,2768.4653035955362,2618.5207957582793,2469.544520336317,2320.6955184548842,2175.1271511252894,2034.4291804623356,1898.2899866253397,1767.0548345566754,1640.4042213997716,1517.1483982666543,1435.5746256154177,1367.0910722414869,1298.6075188675561,1230.1239654936253,1161.6404121196945,1093.6073389097489,1025.7428033408789,957.87826777200905,890.01373220313894,822.14919663426895,756.34932992500853,715.33757838507847,676.27134696274038,637.33305128030111,598.39475559786172,559.45645991542233,520.51816423298294,481.57986855054361,442.64157286810428,403.70327718566494,366.60523725720071,329.85883308758258,294.0179713114419,258.18733193610075,226.40720939092705,196.99285377227827,170.21071505356986,145.91934902731998,124.43314549695542,103.3777553923001,84.616632965502177,68.015771296404139,58.107420182980682,54.197514030025474,52.369881369826118,50.542248709626769,48.714616049427413,46.886983389228057,45.059350729028708,43.231718068829352,41.404085408630003,39.576452748430647,37.748820088231291,35.921187428031942,34.093554767832586,32.26592210763323,30.438289447433878,28.610656787234525,26.783024127035173,24.955391466835817,23.127758806636464,21.300126146437112,19.472493486237756,17.644860826038407,16.06693234735507,14.774169211478336,13.592540612721209,12.439973052964218,11.385762365590841]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,212.06246517317803,416.31206544579419,612.9646589238821,801.47758722229469,981.92768985675036,937.6662230484244,895.26572807019284,855.31521582749599,817.8147082135248,782.76268707742054,750.15745091137728,718.31643464455965,686.65206685332316,655.16432935797127,623.85308385120072,592.71821260494221,564.18881678039281,538.26125486084766,514.93335445577179,494.19815563890427,476.04948352298834,457.90081140707235,439.75213929115642,421.6034671752405,403.45479505932457,385.30612294340864,367.15745082749271,349.00877871157678,330.86010659566085,312.71143447974487,294.56276236382894,276.41409024791295,258.26541813199697,240.11674601608101,221.96807390016505,203.81940178424907,185.67072966833311,167.52205755241712,149.37338543650117,131.22471332058518,113.07604120466922,94.927369088753252,76.778696972837281,60.284818047531147,47.105010979070585,37.250898443246072,30.731754273721052,27.552638657307838,26.044999094106789,24.569158254194658,23.125127676071269,21.712904085998154,20.332462578062536,18.983781952190714,17.635101326318892,16.286420700447074,14.937740074575252,13.589059448703431,12.240378822831611,10.891698196959789,9.5430175710879688,8.194336945216147,6.8456563193443269,5.496975693472506,4.1482950676006851,2.7996144417288642,1.7001008463591134,0.86016289641373866,0.29009596419763894,6.0200651807223241E-13]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215.35134771514524,419.69118222005403,613.3368263348616,796.70226223536042,969.62067483491933,921.67654758835056,875.59117757183355,831.9522002845116,790.75961572638482,752.01342389745309,715.71362479771665,680.17783545763575,644.818420378067,609.63537955901029,574.62871300046584,539.79842070243342,507.55073556731446,477.87475662593124,450.76178772830957,426.20619144166221,404.2007968077375,382.19540217381285,360.19000753988814,338.18461290596349,316.17921827203878,294.17382363811413,272.16842900418942,250.16303437026474,228.15763973634006,206.15224510241538,184.1468504684907,162.14145583456602,140.13606120064134,118.13066656671666,96.125271932791975,74.119877298867294,56.161538780120367,42.216312454459988,32.257086083616493,26.266234527292955,24.221351746511257,22.176468965729555,20.131586184947853,18.086703404166151,16.041820623384449,13.996937842602749,11.952055061821049,9.9071722810393474,7.8622895002576474,5.8491676015397482,3.86780658488565,2.295354693313723,1.1318394866940342,0.37729501023520101,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125.7672401486878,246.08481305055201,360.74836539473785,469.57400855405416,572.42858043867932,651.80451194004741,725.12503979259247,792.95035243227721,855.25017797412704,907.42365075250098,838.09034517984946,771.37980659690515,707.29203500366805,645.82703040013837,586.98479278631578,530.67238430069801,477.54894656431054,427.09704491615696,379.34986783131563,334.33382027015938,292.06262568163709,252.26707513246387,214.9744003335708,180.21175295673436,148.00600284609533,118.26676944110409,91.787680425316566,68.572119786606962,49.677348225260324,36.177267311165451,28.008268683824305,22.028790209370712,18.271872678237287,15.634508327519985,12.997143976802681,10.359779626085379,8.1479304402794384,6.3809522142236865,5.0782209168385366,4.2591342847559837,3.9431135082211637,3.6270927316863442,3.3110719551515251,2.995051178616706,2.6790304020818865,2.3630096255470669,2.0469888490122479,1.7309680724774286,1.4149472959426093,1.1306874014715909,0.87818838906437358,0.65745025872095708,0.46847301044134593,0.31125664422553134,0.18580116007351766,9.2106557985304927E-2,3.0172837960893116E-2,2.8222829817587472E-13,2.8222829817587472E-13,2.8222829817587472E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3840.5683151870126,3860.6046225805903,3876.174736805292,3886.6040049800486,3891.1385361059897,3891.6986188163569,3888.8923655323274,3882.5719628259762,3873.6522616241264,3861.4558864634646,3760.1430705656476,3699.9666394285223,3652.4642689320194,3604.3721516412406,3556.0211295797426,3489.6331703951346,3421.009772907053,3349.8379060127036,3275.9165877955002,3194.6379926635414]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,212.06246517317803,213.0715196918309,214.31313473685429,215.03421516457732,215.83746679943729,215.35134771514524,214.00117389778944,212.92350556917003,212.22404507330788,211.33454653585713,125.7672401486878,127.95927520560618,130.03994258386976,132.02218328220903,133.95005533357266,118.44541246361388,118.92156788506327,119.40089194213684,119.88069823503363,115.7903466379698]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-174.00508776445898,-167.59846101761241,-173.20417691683829,-177.80920869637481,-180.75902780784492,-187.1213792793223,-193.03521229825347,-198.74302051215213,-204.60494698982086,-211.30293567349639,-214.79126500477739,-216.80742718181955,-219.24390827552139,-221.14374627515753,-223.53092169651842,-227.08005604650495,-188.13570634273179,-177.54231308037245,-180.11430057298784,-182.30107739507025,-184.83337164822228,-187.54496537314461,-190.57275883648666,-193.80201645223696,-197.0689417699283]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,24.941085893855728,20.036307393577431,15.570114224702166,10.429268174756459,4.5345311259409016,0.56008271036785118,-2.806253284030106,-6.3204027063513593,-8.919701201849648,-12.19637516066129,-101.31281589781715,-60.176431137125618,-47.502370496502692,-48.092117290778816,-48.351022061497588,-66.387959184608405,-68.623397488081338,-71.171866894349819,-73.921318217203321,-81.278595131958497]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2511.5791726035704,2515.3839995347848,2516.5025034872324,2514.536319502477,2509.1050846478852,2501.4452850647463,2492.1529204959334,2481.2796391250486,2469.2596690336813,2455.6192689753279,2389.6480704790438,2354.428129989783,2329.8343682695054,2309.9229665612174,2297.9580404139092,2290.5042835827362,2305.2716685978785,2350.357338016368,2440.9582002271691,2589.819593041278]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498,2498,null,null,null,2478,null,null,null,null,2509,null,null,null,null,2456,null,null,null,null,2298,null,null,null,null,2590]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,199.10403824316955,197.58794382995981,195.42427587601719,190.93145084887331,190.22364376509265,194.32572357246605,194.52411583102992,189.08293255138059,184.2819069678344,184.4969101021963,184.52346621900008,184.39040874621583,184.09072916423671,183.66780479505633,183.08951812890226,178.28580802877164,175.43256456217233,173.1802570439967,170.89998689733147,168.60744087568401,165.4596800792236,162.20592679344728,158.83133876313954,155.32638650425562]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,69.093240623106681,62.267956391054923,66.776143858731999,71.221199358230422,75.360263412798744,94.057300516074577,99.362814366862935,104.58193215652798,110.06409975066732,116.50771603983651,119.88544705097277,121.88794867410348,124.39287496985473,126.44686913306032,129.05159824227101,132.89820515715192,96.424899743569455,87.299224313822833,91.029806208791882,94.389561501381166,98.101148975545371,102.43196121716542,107.1334960826557,112.0986528909511,117.16853718954977]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.31519375568035,256.55956831370639,254.05721202166475,251.74995026715678,254.73486040478386,240.76022410433615,241.2299159098952,241.66290652236134,242.06004728194648,242.41899144582436,243.2326326765432,243.98022822120225,244.65837645764475,245.27510074026904,245.83441236536183,246.17996425203575,246.2526159665407,246.19864530247014,245.89584831483242,245.20497037022423,244.54688391962631,242.80645592042328,239.72632941214391,234.89697327016623,258.36784385275865]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,5.0979884614012905,3.9884317100623283,4.29448592097543,4.8815503818324935,6.0561126071704079,9.4188317872459013,9.7024295320305445,10.026345435391498,10.318270123422119,10.753229931055515,10.3815775239615,10.489956409512144,10.515885242449661,10.56534578800583,10.694243066218501,11.025243918781477,6.2612585191063586,5.6060140734463229,6.6796185975281945,7.7073950740277377,8.611098088516222,9.7047147605146247,10.747064931388865,11.734246538983234,12.651863035237767]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.32910993407154,525.60130777043071,507.10872531642849,527.84655097967664,532.86234402638559,534.46000017274935,544.62088338125477,550.79529994531072,551.52534970741658,553.96184438455089,557.99656735367375,560.88159952381807,563.95754541616498,566.37804482557192,569.24805846890763,573.19293145687141,527.22458225798823,514.53644825191168,516.78553016514923,518.2019138429647,519.8665718593719,520.40281197732691,519.81281721963569,517.56121146324017,543.51463058180184]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,325.36667994312359,327.84650493577948,327.81431956297075,324.51646129341987,322.21670676118003,320.81582320776005,318.76709490153212,316.83065400393923,314.5138351689414,312.44529986540982,335.42008937550702,305.88827503647826,296.38642956415407,296.24516010232924,296.7700375727191,300.13002147157886,305.90206180407762,315.84349622699887,331.61792075142523,345.96083771724926]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,339,340,null,null,null,328,null,null,null,null,322,null,null,null,null,312,null,null,null,null,297,null,null,null,null,346]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,641.83851697501962,626.08106512880772,624.95501863415518,621.81179454406742,615.32084486925532,607.7697849142362,598.39877486712101,597.7871373537198,596.97279770264322,595.91832891598483,594.5990715868254,592.99559674631337,591.07933649869733,588.83507211825827,586.23529422108811,583.24557821377562,579.84420497215058,573.84308213401835,567.64364854196776,561.32097002233252,554.94513954615741,548.62529519275301,542.6726576528207,537.17994620936736,532.45142747385034,528.73114710689083,525.9998819950448]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,325.36667994312359,327.84650493577948,327.81431956297075,324.51646129341987,322.21670676118003,320.81582320776005,318.76709490153212,316.83065400393923,314.5138351689414,312.44529986540982,335.42008937550702,305.88827503647826,296.38642956415407,296.24516010232924,296.7700375727191,300.13002147157886,305.90206180407762,315.84349622699887,331.61792075142523,345.96083771724926]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,641.83851697501962,964.87301790683637,964.90006622869168,931.17495749997238,915.35551631265594,924.43410108967805,926.6695636038703,923.15381729684339,924.81930263842264,923.73264847895553,919.11553288024527,915.2123035074934,911.89515970645743,907.60216701979039,903.06594822502734,897.75941338271696,892.28950483756034,909.26317150952536,873.53192357844603,857.70739958648664,851.19029964848664,845.39533276547218,842.80267912439956,843.08200801344492,848.29492370084927,860.34906785831606,871.96071971229412]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,965,965,null,null,null,927,null,null,null,null,915,null,null,null,null,892,null,null,null,null,845,null,null,null,null,872]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1955.399247796204,1955.8089799724901,1941.4220209598661,1908.1584783064095,1881.2967740543602,1860.1209610937733,1835.6726226617561,1812.3367220734829,1787.2627991260899,1764.0418500660583,1890.7835566584749,1721.6213390762223,1665.5563753627307,1663.5786455791037,1668.3525654567895,1694.2643030428737,1741.81917226113,1826.2198997943092,1965.6251043166187,2126.5457631165045]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2231,2208,null,null,null,2004,null,null,null,null,1881,null,null,null,null,1764,null,null,null,null,1668,null,null,null,null,2127]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,9278.5527801113512,9374.6063846385096,9400.5126125849056,9354.8921626603315,9237.8157374233706,8979.7964152496406,8877.713808577786,8772.007506461754,8662.2605339924175,8548.7086714293873,8431.0132026248411,8308.9796472084618,8183.3593690229582,8053.6934006216743,7919.5257158827499,7780.9055638813097,7692.7755068653214,7601.0596647398515,7506.732185206688,7425.8995604277416,7377.0170876296224,7386.984456155702,7480.8508615922246,7703.7392866437431,8114.4068326319857,8763.4297397486625]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1955.399247796204,1955.8089799724901,1941.4220209598661,1908.1584783064095,1881.2967740543602,1860.1209610937733,1835.6726226617561,1812.3367220734829,1787.2627991260899,1764.0418500660583,1890.7835566584749,1721.6213390762223,1665.5563753627307,1663.5786455791037,1668.3525654567895,1694.2643030428737,1741.81917226113,1826.2198997943092,1965.6251043166187,2126.5457631165045]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11509.414359088096,11582.944101559671,11400.257961038787,11266.193398189071,11219.036175428881,10983.322642763964,10833.11305637399,10727.816486434243,10603.682554952284,10456.867149735797,10312.309976679202,10169.100608302235,10019.031991684715,9866.0301226951578,9706.7885150088405,9544.9474139473677,9583.5590635237968,9322.6810038160729,9172.2885605694191,9089.4782060068446,9045.3696530864127,9081.2487591985755,9222.6700338533556,9529.9591864380527,10080.031936948604,10889.975502865167]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11509,11583,null,null,null,10983,null,null,null,null,10312,null,null,null,null,9545,null,null,null,null,9045,null,null,null,null,10890]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,15.944002271326886,14.578055112039133,14.227384200045641,15.12139712348201,15.803137887612788,15.685546346267662,15.812550482189453,15.818442062887542,15.666687910209443,15.562951177955565,15.502521151049493,15.410679047613156,15.324141777616488,15.219112968018335,15.12599103620053,16.245353521471383,14.821467307623612,14.367103220287365,14.365983759480248,14.396679934750727,14.564498570953139,14.848347254645827,15.333133933715144,16.09900578388357,16.792915860334318]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,52.724200394976251,53.647228253656493,53.106121261161313,53.595251756767873,55.343503545061623,56.892856021329571,57.056333905337986,57.443861991353401,57.688204385648326,57.751715781163355,57.838590794992719,57.942707082965065,57.988555999557313,58.011311974427862,57.985572144677988,57.9404828655681,58.941712349642998,57.381193479793666,56.775285982338403,56.611110894079168,56.472428813627488,56.483797073449956,56.62440647243811,56.994514262947867,57.68521400357568,58.341812011810006]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,133.40123119045145,132.90343501280813,132.29710056207006,131.61447673129544,131.0180764275126,130.50632608273682,128.40116098338115,126.67103794926497,125.09782021082651,123.68165476223979,122.41935449870356,120.55507204891688,118.88290156965965,117.48445668269746,116.19647989517816,115.01104873758551,115.91853117165874,116.74347135866358,117.48519476324842,118.14388501769778,118.72042876872466,119.2139856515074,119.62460492032548,119.95240236660464,120.19772664437993,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,69.29558256087158,68.797786383228285,68.191451932490196,67.508828101715594,66.91242779793275,66.400677453156959,64.936568840097081,63.841091727413755,62.896173451193832,62.102024470203439,61.455520509587551,59.591238059800872,57.919067580543661,56.520622693581444,55.232645906062139,54.047214748469486,53.735420502760405,53.316698476387273,52.789886423326607,52.154670510977539,52.07132211693721,51.898387933202073,51.635851224837111,51.283761134161367,50.842398999612236,50.313442627805799]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,6.1196446926034893,5.5730544773611896,5.4102588806146015,5.7173273448576323,5.9379102290775121,5.8854602471907764,5.9339059062115211,5.9369572510007744,5.8808645177966659,5.8428364502626886,5.8211064316924297,5.7876020398351447,5.7561166477742916,5.7177041865358262,5.6837826380320911,6.1026973518510417,5.566277763175937,5.394232052765358,5.3920569706764514,5.4010000400723523,5.4598323079070523,5.5600470269144484,5.7323511753601979,6.005407621192834,6.2470064467874771]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,32.447531305748065,33.281032693313321,33.559282644863593,34.236288455717059,35.397595784817469,36.485790381174517,36.714409824641322,37.023379433755693,37.264881592141784,37.424054407130789,37.576638085680067,37.719454381988221,37.823641010159527,37.901448862965893,37.942325381575699,37.956436485779882,38.257218198402875,37.584165953726213,37.260576833196616,37.095346123655588,36.934910937329335,36.837292828784086,36.794268263086956,36.851893522973135,37.04977785926517,37.254064616643383]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,55.943144177049206,55.943144177049206,55.900488448861623,56.188788945724802,56.369456797961178,56.583614569346473,56.767895827534353,56.845359595149972,56.932880367485112,56.995508831400016,57.062189147254365,57.127697066606189,57.122707759624639,57.130982203687395,57.155962124173264,57.157569892382845,57.428927198316224,57.496955119695428,57.565185174246274,57.633564806637743,57.702151397696625,56.032742408342514,56.133545311280493,56.234610934999161,56.335935569970886,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,55.312829672613162,55.312829672613162,55.275433766713618,55.561996362263947,55.742994710354935,55.956610250006982,56.139269556886461,56.217342748012435,56.305216275834525,56.368678422265702,56.436045638495415,56.502191571002285,56.499278897391626,56.509244395732658,56.535420239205003,56.538571300765824,56.805155867726988,56.872948516261964,56.940943264914985,57.009088820034719,57.077441268582476,55.450032414295471,55.550478099449947,55.651186892601345,55.752155228898282,55.853385133055703]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Comparison_MH300","index":54,"n_rows":119,"n_cols":94,"rows_kept":119,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_Comparison_MH300",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer"]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","number","n/a","Mid-year",null,null,null,null,null,null,1573513.3206505449,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529144.8332905932,1534797.3205262502,1540302.356716872,1545654.3517927979,1550807.3216678577,1555780.0292704087,1560454.9518407746,1564745.827759685,1568750.4680866713,1572497.7952607283,1573513.3206505449,1571492.7086963484,1567692.6732113163,1560386.3002440596,1547470.0003396191,1523521.7831318602,1483994.1944837214,1425246.2175984981,1342061.7311228949,1233536.8846723461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","number","n/a","Mid-year",null,null,null,null,null,null,1233536.8846723461,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529144.8332905932,1534797.3205262502,1540302.356716872,1545654.3517927979,1550807.3216678577,1555780.0292704087,1560454.9518407746,1564745.827759685,1568750.4680866713,1572497.7952607283,1573513.3206505449,1571492.7086963484,1567692.6732113163,1560386.3002440596,1547470.0003396191,1523521.7831318602,1483994.1944837214,1425246.2175984981,1342061.7311228949,1233536.8846723461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","PJ","n/a","End-year",null,null,null,null,null,null,87.144740694837196,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,74.922056335393322,73.521924793072799,72.166333600329111,70.851459911424158,69.576814157005543,68.341285245558169,67.139264947539772,65.970985877521969,64.836920632694458,63.735035461249232,62.788657229982334,61.856055440633526,60.908210634974139,59.9158829098062,58.836166052027622,57.528469797049411,55.981177616204434,54.08486517171243,51.773009693831639,49.079024290989956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","PJ","n/a","End-year",null,null,null,null,null,null,49.079024290989956,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,74.922056335393322,73.521924793072799,72.166333600329111,70.851459911424158,69.576814157005543,68.341285245558169,67.139264947539772,65.970985877521969,64.836920632694458,63.735035461249232,62.788657229982334,61.856055440633526,60.908210634974139,59.9158829098062,58.836166052027622,57.528469797049411,55.981177616204434,54.08486517171243,51.773009693831639,49.079024290989956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,466.00372955906175,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,465.97410155906175,434.99568904275384,387.77897877982269,369.41542683523789,451.61029867950691,452.98794251532831,454.66335339099942,455.92567183710213,457.20882781060311,457.53150848732139,456.9152848881597,456.50493692681664,456.41526512131719,456.07623280097721,371.43144511666651,373.67421515258866,375.68040758657554,377.34062480416605,378.55923380988622,362.23097983458581,360.96460854431632,358.3616675022472,354.01160878841307,373.41937945818864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,354.01160878841307,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,466.00372955906175,435.05494504275384,387.8678627798227,369.5339388352379,451.75843867950692,453.13608251532833,454.81149339099943,456.07381183710208,457.35696781060312,457.67964848732134,457.06342488815972,456.65307692681665,456.56340512131715,456.22437280097722,371.57958511666652,373.82235515258867,375.8285475865755,377.48876480416607,378.70732403374683,362.37876438745423,361.1120874261926,358.50906316023639,354.15752157759653,373.56197977764828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net capex","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,215.83746679943724,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,212.06246517317803,213.07151969183087,214.31313473685424,215.03421516457729,215.83746679943724,215.35134771514518,214.00117389778941,212.92350556916998,212.22404507330785,211.3345465358571,125.7672401486878,127.95927520560616,130.03994258386967,132.02218328220897,133.95005533357264,118.44541246361386,118.92156788506325,119.40089194213679,119.88069823503362,115.79034663796973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,112.92365095880783,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,212.06246517317803,213.07151969183087,214.31313473685424,215.03421516457729,215.83746679943724,215.35134771514518,214.00117389778941,212.92350556916998,212.22404507330785,211.3345465358571,125.7672401486878,127.95927520560616,130.03994258386967,132.02218328220897,133.95005533357264,118.44541246361386,118.92156788506325,119.40089194213679,119.88069823503362,115.79034663796973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,3927.2808453082189,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3820.9475457432245,3801.3864507679814,3747.2808453082184,3643.4626061421941,3515.6272292931562,3540.5683151870126,3560.6046225805903,3576.174736805292,3586.6040049800486,3591.1385361059893,3591.6986188163569,3588.8923655323269,3582.5719628259758,3573.6522616241255,3561.4558864634646,3460.1430705656476,3399.9666394285218,3352.464268932019,3304.4729538676256,3256.7409496111886,3190.9720082316417,3122.5171483846352,3054.3482559854119,2987.1350579056016,2912.5645829110363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,2912.5645829110363,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3840.5683151870126,3860.6046225805903,3876.174736805292,3886.6040049800486,3891.1385361059897,3891.6986188163569,3888.8923655323274,3882.5719628259762,3873.6522616241264,3861.4558864634646,3760.1430705656476,3699.9666394285223,3652.4642689320194,3604.3721516412406,3556.0211295797426,3489.6331703951346,3421.009772907053,3349.8379060127036,3275.9165877955002,3194.6379926635414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,40.438905024756338,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-44.57438568746548,-19.561094975243776,-54.105605459762529,-103.8182391660248,-127.83537684903713,24.941085893855728,20.036307393577431,15.570114224702166,10.429268174756459,4.5345311259409016,0.56008271036785118,-2.806253284030106,-6.3204027063513593,-8.919701201849648,-12.19637516066129,-101.31281589781715,-60.176431137125618,-47.502370496502692,-47.991315064393092,-47.732004256436795,-65.768941379547584,-68.454859847005736,-68.168892399223409,-67.213198079810269,-74.570474994565444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,-127.83537684903713,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,24.941085893855728,20.036307393577431,15.570114224702166,10.429268174756459,4.5345311259409016,0.56008271036785118,-2.806253284030106,-6.3204027063513593,-8.919701201849648,-12.19637516066129,-101.31281589781715,-60.176431137125618,-47.502370496502692,-48.092117290778816,-48.351022061497588,-66.387959184608405,-68.623397488081338,-71.171866894349819,-73.921318217203321,-81.278595131958497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,2589.819593041278,0,0,0,0,2498.2318593976884,2459.0268932391764,2431.5878806347514,2393.490947857852,2337.2620400385667,2283.5835497614621,2315.3910853349335,2319.9184510953751,2321.7355483554848,2320.4437659816776,2315.6574552690417,2308.6159683517103,2299.9012956437655,2289.5552103534292,2278.0246663337957,2264.8399871829115,2198.9919151971999,2163.5268306456269,2138.4703304536815,2117.7274841177305,2104.5583752166053,2094.4708789604911,2104.1302991558891,2143.0320026612017,2225.7806691248725,2361.1491631113054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,2094.4708789604911,0,0,0,0,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2511.5791726035704,2515.3839995347848,2516.5025034872324,2514.536319502477,2509.1050846478852,2501.4452850647463,2492.1529204959334,2481.2796391250486,2469.2596690336813,2455.6192689753279,2389.6480704790438,2354.428129989783,2329.8343682695054,2309.9229665612174,2297.9580404139092,2290.5042835827362,2305.2716685978785,2350.357338016368,2440.9582002271691,2589.819593041278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,644.21544747712562,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,644.21544747712562,593.01083762887936,573.15132891234794,592.58006809474375,596.35449508505974,526.56007858928331,536.4976611687141,542.73544150215912,543.94733594607658,546.79368254254143,550.8284055116643,553.7134376818085,556.78938357415564,559.20988298356247,562.07989662689818,566.02476961486184,520.05642041597878,507.36828640990211,509.50163671994147,510.32546273212137,512.00491148122796,513.07314114242774,509.23294050381861,502.79918888206203,528.91289096995854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,502.79918888206203,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.32910993407154,525.60130777043071,507.10872531642849,527.84655097967664,532.86234402638559,534.46000017274935,544.62088338125477,550.79529994531072,551.52534970741658,553.96184438455089,557.99656735367375,560.88159952381807,563.95754541616498,566.37804482557192,569.24805846890763,573.19293145687141,527.22458225798823,514.53644825191168,516.78553016514923,518.2019138429647,519.8665718593719,520.40281197732691,519.81281721963569,517.56121146324017,543.51463058180184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual network (Jemena) bill - Residential"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,380.64795813798236,0,0,0,0,338.79195277802859,380.64795813798236,345.74240176450832,332.60580649152928,345.11593357060946,352.85588080490015,306.90566896128036,308.2000912046222,307.23373804427234,303.38141615755774,300.42250352798271,298.07244748259387,295.09924849819254,292.21959754219159,288.97367532016847,285.94787259121546,307.55725143679047,279.09912586569493,269.27808029379821,268.02237800454014,267.08798977367508,268.98607427251045,273.25029352141979,279.07871190249801,289.23221413825479,297.74814226775538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,267.08798977367508,0,0,0,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,325.36667994312359,327.84650493577948,327.81431956297075,324.51646129341987,322.21670676118003,320.81582320776005,318.76709490153212,316.83065400393923,314.5138351689414,312.44529986540982,335.42008937550702,305.88827503647826,296.38642956415407,296.24516010232924,296.7700375727191,300.13002147157886,305.90206180407762,315.84349622699887,331.61792075142523,345.96083771724926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1005.6029767721375,0,0,0,641.83851697501962,964.87301790683637,1005.6029767721375,967.55419630857568,947.9266513607846,952.88571848484571,951.25465567202116,904.6928063150001,905.17288890726536,903.15206696025712,897.98048774438314,893.41810027429608,889.15178398129115,883.9343206164508,878.45489176327965,872.21925353394408,865.79207756336609,881.40033357080881,846.74277440766264,830.59905031613073,822.96751755069749,815.71328496642809,811.65873192533115,810.43023973078721,811.53013937634842,817.96336124514562,823.74802426280019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,810.43023973078721,0,0,0,641.83851697501962,964.87301790683637,964.90006622869168,931.17495749997238,915.35551631265594,924.43410108967805,926.6695636038703,923.15381729684339,924.81930263842264,923.73264847895553,919.11553288024527,915.2123035074934,911.89515970645743,907.60216701979039,903.06594822502734,897.75941338271696,892.28950483756034,909.26317150952536,873.53192357844603,857.70739958648664,851.19029964848664,845.39533276547218,842.80267912439956,843.08200801344492,848.29492370084927,860.34906785831606,871.96071971229412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Residential"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,120.36232354902118,0,0,0,0,52.724200394976251,55.5562641485649,54.820412462539572,55.139746764401401,56.702129015193023,58.076395992789571,56.16635020016794,56.496284682335698,56.695103361849007,56.731378770239409,56.7859386085495,56.843697502638577,56.844342589503988,56.820949508704913,56.749700985779896,56.657698814713477,57.592235479403492,56.083155826711121,55.461229692138026,55.242487591932587,55.03251612747534,54.97246551038063,55.039504458114152,55.209708278889948,55.627521420577686,56.001571008159239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,50.842398999612236,0,0,0,0,52.724200394976251,53.647228253656493,53.106121261161313,53.595251756767873,55.343503545061623,56.892856021329571,57.056333905337986,57.443861991353401,57.688204385648326,57.751715781163355,57.838590794992719,57.942707082965065,57.988555999557313,58.011311974427862,57.985572144677988,57.9404828655681,58.941712349642998,57.381193479793666,56.775285982338403,56.611110894079168,56.472428813627488,56.483797073449956,56.62440647243811,56.994514262947867,57.68521400357568,58.341812011810006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,120.36232354902118,0,0,0,0,133.40123119045145,68.797786383228285,68.191451932490196,67.508828101715594,66.91242779793275,66.400677453156959,64.936568840097081,63.841091727413755,62.896173451193832,62.102024470203439,61.455520509587551,59.591238059800872,57.919067580543661,56.520622693581444,55.232645906062139,54.047214748469486,53.735420502760405,53.316698476387273,52.789886423326607,52.154670510977539,52.07132211693721,51.898387933202073,51.635851224837111,51.283761134161367,50.842398999612236,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,50.842398999612236,0,0,0,0,133.40123119045145,68.797786383228285,68.191451932490196,67.508828101715594,66.91242779793275,66.400677453156959,64.936568840097081,63.841091727413755,62.896173451193832,62.102024470203439,61.455520509587551,59.591238059800872,57.919067580543661,56.520622693581444,55.232645906062139,54.047214748469486,53.735420502760405,53.316698476387273,52.789886423326607,52.154670510977539,52.07132211693721,51.898387933202073,51.635851224837111,51.283761134161367,50.842398999612236,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,2472.7503717828645,0,0,0,0,2230.8615789767441,2472.7503717828645,2234.9033190819728,2118.7880914996676,2159.2288936421378,2153.5757550825379,1844.4516640000875,1838.6058625954147,1819.5371862222385,1783.8843031085005,1754.0489828152529,1728.2526838703775,1699.3774454779425,1671.556400374893,1642.1277606088613,1614.43943757691,1733.7190352267057,1570.8448149920071,1513.2198327646229,1505.0922838086822,1501.4889528139129,1518.4535736246223,1555.8986339439116,1613.6444263490846,1714.3889564200833,1830.1928466620079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1501.4889528139129,0,0,0,0,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1955.399247796204,1955.8089799724901,1941.4220209598661,1908.1584783064095,1881.2967740543602,1860.1209610937733,1835.6726226617561,1812.3367220734829,1787.2627991260899,1764.0418500660583,1890.7835566584749,1721.6213390762223,1665.5563753627307,1663.5786455791037,1668.3525654567895,1694.2643030428737,1741.81917226113,1826.2198997943092,1965.6251043166187,2126.5457631165045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,11847.356756421374,0,0,0,0,11509.414359088096,11847.356756421374,11635.415931666877,11473.680254159999,11397.044631065508,11133.372170332179,10722.165472577874,10610.61336905717,10481.797720214656,10332.592974537887,10185.062185440094,10037.23233107884,9882.7368145009004,9725.2498009965675,9561.6534764916105,9395.3450014582195,9426.4945420920267,9171.9044797318584,9019.9520179713109,8930.9918442364233,8878.5060404435353,8905.4380297803236,9036.7494955361362,9317.383712992827,9828.7957890520684,10593.622586410671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,8878.5060404435353,0,0,0,0,11509.414359088096,11582.944101559671,11400.257961038787,11266.193398189071,11219.036175428881,10983.322642763964,10833.11305637399,10727.816486434243,10603.682554952284,10456.867149735797,10312.309976679202,10169.100608302235,10019.031991684715,9866.0301226951578,9706.7885150088405,9544.9474139473677,9583.5590635237968,9322.6810038160729,9172.2885605694191,9089.4782060068446,9045.3696530864127,9081.2487591985755,9222.6700338533556,9529.9591864380527,10080.031936948604,10889.975502865167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Commercial"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,38.257218198402875,0,0,0,0,32.447531305748065,34.013760974673097,34.214640179316326,34.823614819693887,35.911285524487077,36.930496625784521,36.380474136218695,36.667786286596709,36.892152198135619,37.041046603686453,37.181438326066917,37.306782683353134,37.39392264112653,37.454320057629346,37.47801805209469,37.474414137681009,37.750276388148627,37.096681282056622,36.76720496476544,36.581653853072332,36.394719135410035,36.270735946938373,36.200792802042933,36.18463693180702,36.282197371010497,36.383489145508278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,33.281032693313321,0,0,0,0,32.447531305748065,33.281032693313321,33.559282644863593,34.236288455717059,35.397595784817469,36.485790381174517,36.714409824641322,37.023379433755693,37.264881592141784,37.424054407130789,37.576638085680067,37.719454381988221,37.823641010159527,37.901448862965893,37.942325381575699,37.956436485779882,38.257218198402875,37.584165953726213,37.260576833196616,37.095346123655588,36.934910937329335,36.837292828784086,36.794268263086956,36.851893522973135,37.04977785926517,37.254064616643383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer gas price based on BB revenue"]
[]
[null,null,"End-customer Gas Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,58.941712349642998,0,0,0,0,52.724200394976251,55.5562641485649,54.820412462539572,55.139746764401401,56.702129015193023,58.076395992789571,56.16635020016794,56.496284682335698,56.695103361849007,56.731378770239409,56.7859386085495,56.843697502638577,56.844342589503988,56.820949508704913,56.749700985779896,56.657698814713477,57.592235479403492,56.083155826711121,55.461229692138026,55.242487591932587,55.03251612747534,54.97246551038063,55.039504458114152,55.209708278889948,55.627521420577686,56.001571008159239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,53.106121261161313,0,0,0,0,52.724200394976251,53.647228253656493,53.106121261161313,53.595251756767873,55.343503545061623,56.892856021329571,57.056333905337986,57.443861991353401,57.688204385648326,57.751715781163355,57.838590794992719,57.942707082965065,57.988555999557313,58.011311974427862,57.985572144677988,57.9404828655681,58.941712349642998,57.381193479793666,56.775285982338403,56.611110894079168,56.472428813627488,56.483797073449956,56.62440647243811,56.994514262947867,57.68521400357568,58.341812011810006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"End-customer Gas Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,23.602530698054441,0,0,0,0,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,18.491264851016478,0,0,0,0,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Calc|Charts_MH500","index":55,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_MH500",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79721734857420801]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,363446.39129818394,364870.97968364123,366259.83230093855,367611.7026532772,368915.52437789791,370175.73535700777,371364.1430069615,372460.021633228,373486.84760829597,374451.56956942723,374770.42035465711,374368.53799751418,373532.69279663998,371851.95422177558,368833.87139279227,363181.35891114787,353810.76425609319,339860.28651494504,320082.14309460262,294253.65465103876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1130555.7322761535,1134987.132900493,1139307.3719381234,1143512.5719696095,1147568.309376634,1151488.3888723226,1155185.1131020968,1158594.0116149674,1161788.1112675094,1164789.0268614544,1165780.8611226087,1164530.7444246667,1161930.7197559157,1156702.5246884576,1147314.3152455084,1129731.3083952831,1100582.6368009166,1057187.5365719364,995664.5886131468,915321.11467852094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34768.785943527626,34571.372630450875,34373.27775402079,34174.037238618999,33973.158430201525,33771.161569520016,33566.414765622256,33357.853105399619,33146.784689445412,32933.568886277644,32642.785447142483,32277.834541682882,31917.215431769153,31523.203743831276,31016.501145767383,30306.981588506522,29301.706268609676,27902.218227592399,26021.592360708531,23671.329921877365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,373.92377272814485,367.83531166508612,361.87472378905699,356.0399312921968,350.32948312447701,344.74347155828002,339.28096609391969,333.94140609004899,328.72452142053737,323.62994356898832,319.25372613670459,315.59173248456671,312.04522699175448,308.61758999526245,305.31255555115212,302.1342369227425,299.08715810184236,296.17628402414562,293.40705443676984,290.78542090883104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529144.8332905932,1534797.3205262502,1540302.356716872,1545654.3517927979,1550807.3216678577,1555780.0292704087,1560454.9518407746,1564745.827759685,1568750.4680866713,1572497.7952607283,1573513.3206505449,1571492.7086963484,1567692.6732113163,1560386.3002440596,1547470.0003396191,1523521.7831318602,1483994.1944837214,1425246.2175984981,1342061.7311228949,1233536.8846723461]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,6.0345563486157285,6.0572032368863251,6.0794671757219776,6.1008804633307054,6.1215909716831751,6.1416545369636362,6.1600651487694869,6.1771580767421685,6.1933303116135452,6.2083777273937661,6.2037109401943802,6.1955273544820333,6.1768913492891953,6.1415112027268659,6.0798272554904411,5.9585981248893027,5.7759194537622474,5.5062218617535672,5.1339211016738453,4.6662483789118907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.771412882384709,18.841859501103603,18.911114896882303,18.977724211577801,19.042147423630077,19.104558220052354,19.161827251222174,19.214997424770672,19.265303641245257,19.312110935453095,19.297594178247909,19.272137879989945,19.21416772812729,19.104112356929519,18.912234980218006,18.53513317978349,17.966883160655247,17.127947444338478,15.969848840207415,14.515081121482332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.739493673542349,10.501529050950094,10.269129328333113,10.041998348083345,9.8200905460763277,9.6032836262211791,9.3913102422436214,9.1841111791342342,8.9816213099732476,8.7837015075752287,8.6521275147090879,8.5227192651998482,8.3954374255312718,8.2673080710263971,8.1350537485790166,7.9949815645709705,7.8434705757271646,7.6762759232519526,7.4909033423961287,7.2908904307768907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.376593430850534,38.121333004132772,36.90662219939172,35.730856888432307,34.592985215615961,33.491788862321002,32.426062305304491,31.394719196874902,30.396665369862401,29.430845290827143,28.635224596830959,27.865670940961699,27.121714132026383,26.40295127912341,25.709050067740161,25.039756927805644,24.394904426059778,23.774419942368432,23.178336409554252,22.606804359818842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,74.922056335393322,73.521924793072799,72.166333600329111,70.851459911424158,69.576814157005543,68.341285245558169,67.139264947539772,65.970985877521969,64.836920632694458,63.735035461249232,62.788657229982334,61.856055440633526,60.908210634974139,59.9158829098062,58.836166052027622,57.528469797049411,55.981177616204434,54.08486517171243,51.773009693831639,49.079024290989956]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,92.881666679569392,94.362378087072017,95.84308949457467,97.323800902077323,98.804512309579991,98.804512309580005,98.804512309580048,98.804512309580048,98.804512309580048,98.804512309580005,101.00782011736634,103.08162654270788,105.04175537742751,106.90072958012031,108.70182262425715,109.09946151394266,109.49247686331256,109.88357434551847,110.26970433239894,106.10548438414797]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,48.932322185695369,48.359562808455152,48.121271664157376,47.505737943172299,46.949238345292756,46.458277791292126,45.094458647471392,44.005962449685818,43.299566361562064,42.401222416129343,24.391800747264451,24.488112643340095,24.588146906677867,24.692186909213294,24.80053103926544,8.7324189538852846,8.8131546424567961,8.8991594025740142,8.9908439750313676,9.0886515407416546]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,69.184225709906016,69.184225709906002,69.184225709906016,69.184225709906002,69.184225709906002,69.184225709906002,69.18422570990603,69.18422570990603,69.18422570990603,69.184225709906016,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37.178847973528839]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.31519375568035,256.51018831370641,253.95845202166475,251.60181026715676,254.53734040478386,240.51332410433614,240.98301590989519,241.41600652236136,241.8131472819465,242.17209144582438,242.98573267654319,243.73332822120224,244.41147645764477,245.02820074026906,245.58751236536185,245.93306425203573,246.02683259512497,245.98263835105737,245.68339416629794,244.99613436240574,244.34166605252381,242.60485619403678,239.52812537936842,234.70208170711453,220.99741678590203]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,465.95434955906177,434.95618504275387,387.71972277982269,369.33641883523791,451.51153867950688,452.88918251532834,454.56459339099945,455.8269118371021,457.11006781060314,457.43274848732131,456.81652488815973,456.40617692681667,456.31650512131716,455.97747280097724,371.33268511666654,373.59657178117294,375.61254063516276,377.27631065563156,378.49848802592834,362.17354652035175,360.91048769980614,358.3108591274609,353.96263001454486,373.37040068432049]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,16.860585778187975,17.538420933502596,18.209613135377225,18.867078370786228,19.527776451120491,19.532705051730236,19.538487687911818,19.545631083536598,19.553943793780142,19.563499878207615,15.356923433928694,16.060375211560924,16.766790049675418,17.476402012065751,18.189458714875425,18.236912082495515,18.288373074154308,18.344156209639792,18.404601788782962,18.470077043587043]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,92.690014236722249,93.052840207299738,93.662379119064724,93.880073672155433,94.157538869543288,93.725284255211861,92.532842339341542,91.578472864709838,90.955261150413094,90.163770902308329,40.89044857374418,41.766745905184273,42.64317131915633,43.519725649515379,44.3964085684499,30.36911311784764,30.385331883671395,30.401597728612028,30.417910780254982,29.253028670282777]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,47.3026781695607,47.319842441818892,47.314972541988254,47.277923369727255,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197601,47.246386875197601,16.596862583732189,16.596862583732193,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,15.767019454545585]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,39.082131325635736,39.027508575063806,38.994922717040339,38.890523823124603,38.797900514273039,38.739107443702665,38.575592906035602,38.445150656423102,38.360589164614161,38.253024790840733,36.815141467979878,37.427427415825917,37.925254542002904,38.321328947592825,38.659461377212288,37.134660590235676,37.543136254202508,37.950411330849938,38.353458992960633,36.997750584716627]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,9.2999896603144272,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,8.8290968427455585]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.8186262684693633,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.4733740420921464]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,212.06246517317803,213.07151969183087,214.31313473685424,215.03421516457729,215.83746679943724,215.35134771514518,214.00117389778941,212.92350556916998,212.22404507330785,211.3345465358571,125.7672401486878,127.95927520560616,130.03994258386967,132.02218328220897,133.95005533357264,118.44541246361386,118.92156788506325,119.40089194213679,119.88069823503362,115.79034663796973]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3591.5168436662311,3331.500750409426,3074.2094398856602,2819.8713381967118,2569.4025800608947,2418.6734247142767,2268.4653035955353,2118.5207957582784,1969.5445203363161,1820.6955184548831,1675.1271511252887,1534.4291804623347,1398.2899866253388,1267.0548345566745,1140.4042213997707,1059.9119231435886,998.13648990705087,936.84775807689334,875.6913426454164,814.53492721393957,753.37851178246262,692.22209635098579,631.06568091950885,569.90926548803191,509.61382421508495,450.2894002193147,393.1755564966324,360.98266802193859,328.78977954724479,296.59689107255093,264.40400259785713,232.2111141231633,208.01767316935428,190.83691635010965,173.68533092964455,157.02875144234238,140.895636473352,124.76252150436164,112.75004293158143,101.97046139972861,91.243585606804942,80.516709813881292,69.789834020957628,59.062958228033956,48.336082435110292,37.609206642186621,26.882330849262956,16.155455056339296,10.124950595533504,8.3868494645248735,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751,7.8338171373273751]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,212.06246517317803,416.31206544579419,612.9646589238821,801.47758722229469,981.92768985675036,937.6662230484244,895.26572807019284,855.31521582749599,817.8147082135248,782.76268707742054,750.15745091137728,718.31643464455965,686.65206685332316,655.16432935797127,623.85308385120072,592.71821260494221,564.18881678039281,538.26125486084766,514.93335445577179,494.19815563890427,476.04948352298834,457.90081140707235,439.75213929115642,421.6034671752405,403.45479505932457,385.30612294340864,367.15745082749271,349.00877871157678,330.86010659566085,312.71143447974487,294.56276236382894,276.41409024791295,258.26541813199697,240.11674601608101,221.96807390016505,203.81940178424907,185.67072966833311,167.52205755241712,149.37338543650117,131.22471332058518,113.07604120466922,94.927369088753252,76.778696972837281,60.284818047531147,47.105010979070585,37.250898443246072,30.731754273721052,27.552638657307838,26.044999094106789,24.569158254194658,23.125127676071269,21.712904085998154,20.332462578062536,18.983781952190714,17.635101326318892,16.286420700447074,14.937740074575252,13.589059448703431,12.240378822831611,10.891698196959789,9.5430175710879688,8.194336945216147,6.8456563193443269,5.496975693472506,4.1482950676006851,2.7996144417288642,1.7001008463591134,0.86016289641373866,0.29009596419763894,6.0200651807223241E-13]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215.35134771514524,419.69118222005403,613.3368263348616,796.70226223536042,969.62067483491933,921.67654758835056,875.59117757183355,831.9522002845116,790.75961572638482,752.01342389745309,715.71362479771665,680.17783545763575,644.818420378067,609.63537955901029,574.62871300046584,539.79842070243342,507.55073556731446,477.87475662593124,450.76178772830957,426.20619144166221,404.2007968077375,382.19540217381285,360.19000753988814,338.18461290596349,316.17921827203878,294.17382363811413,272.16842900418942,250.16303437026474,228.15763973634006,206.15224510241538,184.1468504684907,162.14145583456602,140.13606120064134,118.13066656671666,96.125271932791975,74.119877298867294,56.161538780120367,42.216312454459988,32.257086083616493,26.266234527292955,24.221351746511257,22.176468965729555,20.131586184947853,18.086703404166151,16.041820623384449,13.996937842602749,11.952055061821049,9.9071722810393474,7.8622895002576474,5.8491676015397482,3.86780658488565,2.295354693313723,1.1318394866940342,0.37729501023520101,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125.7672401486878,246.08481305055201,360.74836539473785,469.57400855405416,572.42858043867932,651.80451194004741,725.12503979259247,792.95035243227721,855.25017797412704,907.42365075250098,838.09034517984946,771.37980659690515,707.29203500366805,645.82703040013837,586.98479278631578,530.67238430069801,477.54894656431054,427.09704491615696,379.34986783131563,334.33382027015938,292.06262568163709,252.26707513246387,214.9744003335708,180.21175295673436,148.00600284609533,118.26676944110409,91.787680425316566,68.572119786606962,49.677348225260324,36.177267311165451,28.008268683824305,22.028790209370712,18.271872678237287,15.634508327519985,12.997143976802681,10.359779626085379,8.1479304402794384,6.3809522142236865,5.0782209168385366,4.2591342847559837,3.9431135082211637,3.6270927316863442,3.3110719551515251,2.995051178616706,2.6790304020818865,2.3630096255470669,2.0469888490122479,1.7309680724774286,1.4149472959426093,1.1306874014715909,0.87818838906437358,0.65745025872095708,0.46847301044134593,0.31125664422553134,0.18580116007351766,9.2106557985304927E-2,3.0172837960893116E-2,2.8222829817587472E-13,2.8222829817587472E-13,2.8222829817587472E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3780.9475457432245,3721.3864507679814,3627.2808453082189,3483.4626061421936,3315.6272292931562,3340.5683151870121,3360.6046225805894,3376.1747368052911,3386.6040049800476,3391.1385361059884,3391.6986188163564,3388.8923655323265,3382.5719628259753,3373.6522616241255,3361.4558864634637,3302.9065954425823,3262.5285037201552,3222.2209547674256,3181.4559754191009,3140.4320913000565,3081.3712700579026,3019.6245303482901,2955.1607835913333,2887.9475855115229,2814.2380846754872]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,212.06246517317803,213.0715196918309,214.31313473685429,215.03421516457732,215.83746679943729,215.35134771514524,214.00117389778944,212.92350556917003,212.22404507330788,211.33454653585713,125.7672401486878,127.95927520560618,130.03994258386976,132.02218328220903,133.95005533357266,118.44541246361388,118.92156788506327,119.40089194213684,119.88069823503363,115.7903466379698]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-274.00508776445901,-267.59846101761252,-273.20417691683843,-277.80920869637487,-280.75902780784503,-187.1213792793223,-193.03521229825347,-198.74302051215213,-204.60494698982086,-211.30293567349639,-214.79126500477739,-216.80742718181955,-219.24390827552139,-221.14374627515753,-223.53092169651842,-184.31653116956986,-168.33736692803285,-170.34749153659928,-172.78716263053391,-174.97393945261641,-177.50623370576841,-180.66830759467598,-183.86463869909358,-187.0938963148439,-189.49984747400538]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-84.574385687465451,-59.561094975243776,-94.105605459762529,-143.8182391660248,-167.83537684903717,24.941085893855728,20.036307393577431,15.570114224702166,10.429268174756459,4.5345311259409016,0.56008271036785118,-2.806253284030106,-6.3204027063513593,-8.919701201849648,-12.19637516066129,-58.549291020882052,-40.378091722426674,-40.307548952729519,-40.764979348324886,-41.023884119043743,-59.060821242154532,-61.746739709612712,-64.463746756956738,-67.213198079810269,-73.709500836035573]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2433.2843059484539,2380.4152274540993,2316.8436599710758,2234.622884149951,2153.6731013081089,2184.5990271558421,2189.6080854691013,2191.8909116009859,2191.0487303011441,2186.692369016479,2180.0630905430198,2171.7335457423201,2161.7389245056825,2150.5346645338727,2137.6537993213001,2099.0649091404234,2076.0697683584081,2055.3907087968432,2038.8899690554128,2029.3977205443946,2022.5318102926076,2034.795379640155,2073.4387834901258,2151.8738807157511,2281.4381309911209]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,498","2,433","","","","2,154","","","","","2,187","","","","","2,138","","","","","2,029","","","","","2,281","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,193.97374374945619,187.51049054599378,180.49606343792664,171.26534663075714,165.29672712282789,169.0266392150767,169.33063775595556,164.69252894599245,160.57458989466369,160.78959302902553,160.81614914582931,160.68309167304508,160.38341209106591,159.96048772188556,159.38220105573149,156.60610784244869,154.69159539590245,152.78042770897304,150.8475711271891,148.90243867042284,146.10209143884364,143.17439236578301,140.11786739759947,136.93097820083972]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,169.09324062310677,164.98199731495484,172.20422570653176,179.36332212993,186.21642710839822,106.25242246729405,111.5579363180824,116.77705410774746,122.25922170188682,128.70283799105601,132.08056900219228,134.08307062532299,136.58799692107425,138.64199108427985,141.24672019349052,102.32980223143637,87.77866947821353,90.773625592204922,94.196407636206189,97.37745224727216,100.91032903991307,105.51291076399511,110.21525991011052,115.01680403212804,119.06210148591893]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.31519375568035,256.51018831370641,253.95845202166475,251.60181026715676,254.53734040478386,240.51332410433614,240.98301590989519,241.41600652236136,241.8131472819465,242.17209144582438,242.98573267654319,243.73332822120224,244.41147645764477,245.02820074026906,245.58751236536185,245.93306425203573,246.02683259512497,245.98263835105737,245.68339416629794,244.99613436240574,244.34166605252381,242.60485619403678,239.52812537936842,234.70208170711453,258.17626475943086]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,19.908551033157913,18.803281710623239,19.113623350340621,19.704975240001975,20.883824894144173,9.2309905058480251,9.514588250632654,9.8385041539936111,10.13042884202423,10.565388649657629,10.193736242563615,10.30211512811427,10.328043961051781,10.377504506607949,10.506401784820618,4.5038840275964205,3.1572373011456727,4.3760826468920433,5.4327933369510424,6.4633224914107563,7.3697781838594523,8.5328661803784005,9.6027611644587783,10.592462895817906,11.385084399361475]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,690.13967250582834,637.95052420117815,617.17973130962741,635.73574617145516,638.68259579084258,521.29346420030606,531.08217969368684,537.36220254005809,538.89532677185002,542.01490798120165,546.04963095032463,548.93466312046871,552.01060901281585,554.43110842222279,557.3011220655585,512.14895156680006,493.56884721693291,495.82394198605681,498.09302284842818,499.68448022827772,501.52421194671916,502.75272457725396,502.52053881972074,500.42921603265995,525.554428845551]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,407.78323183361277,371.94353365642587,358.15595624983189,370.24960398953368,377.90091589800744,302.99915901085006,303.38498302723485,301.607319522056,297.10961439832886,293.45670937881073,290.24221259324423,286.40392540240168,282.64689202493247,278.52283603516128,274.60307548603515,269.25460675504667,255.36867940242928,252.75464999502537,250.70081689853691,249.22372752974707,250.05646815468688,253.02561791961682,259.09634276049451,269.57951574157283,273.78461451658723]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","339","408","","","","378","","","","","293","","","","","275","","","","","249","","","","","274","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,641.83851697501962,626.08106512880772,624.95501863415518,621.81179454406742,615.32084486925532,607.7697849142362,598.39877486712101,597.7871373537198,596.97279770264322,595.91832891598483,594.5990715868254,592.99559674631337,591.07933649869733,588.83507211825827,586.23529422108811,583.24557821377562,579.84420497215058,573.84308213401835,567.64364854196776,561.32097002233252,554.94513954615741,548.62529519275301,542.6726576528207,537.17994620936736,532.45142747385034,528.73114710689083,525.9998819950448]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,407.78323183361277,371.94353365642587,358.15595624983189,370.24960398953368,377.90091589800744,302.99915901085006,303.38498302723485,301.607319522056,297.10961439832886,293.45670937881073,290.24221259324423,286.40392540240168,282.64689202493247,278.52283603516128,274.60307548603515,269.25460675504667,255.36867940242928,252.75464999502537,250.70081689853691,249.22372752974707,250.05646815468688,253.02561791961682,259.09634276049451,269.57951574157283,273.78461451658723]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,641.83851697501962,964.87301790683637,1032.738250467768,993.7553282004933,973.47680111908721,978.01938890376982,976.29969076512839,900.78629636456981,900.35778072987807,897.52564843804089,891.70868598515426,886.4523061251241,881.32154909194151,875.23899752065995,868.88218624602064,861.76841424893689,854.44728045818579,843.09768888906501,823.01232794439704,814.07562001735789,805.64595644469432,797.84902272250008,792.72912580750756,790.20556412898418,791.54777023434485,798.31066284846361,799.78449651163203]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","965","1,033","","","","976","","","","","886","","","","","854","","","","","798","","","","","800","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2649.0254750239997,2404.2692873002284,2281.5493902724343,2316.4785077365755,2306.4324404767917,1820.9741935353334,1809.880737663191,1786.215722923351,1747.0060761814882,1713.3784471584008,1682.8522297957204,1649.3040006103897,1616.7985493927456,1582.7396059869641,1550.3875959180111,1517.8046847308528,1437.2834909690712,1420.3657006862647,1407.8222418134405,1401.0614029560634,1411.5940340196266,1440.7384826581545,1498.10555786488,1597.899964363959,1682.8942716417328]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,231","2,649","","","","2,306","","","","","1,713","","","","","1,550","","","","","1,401","","","","","1,683","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,9278.5527801113512,9374.6063846385096,9400.5126125849056,9354.8921626603315,9237.8157374233706,8979.7964152496406,8877.713808577786,8772.007506461754,8662.2605339924175,8548.7086714293873,8431.0132026248411,8308.9796472084618,8183.3593690229582,8053.6934006216743,7919.5257158827499,7780.9055638813097,7692.7755068653214,7601.0596647398515,7506.732185206688,7425.8995604277416,7377.0170876296224,7386.984456155702,7480.8508615922246,7703.7392866437431,8114.4068326319857,8763.4297397486625]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2649.0254750239997,2404.2692873002284,2281.5493902724343,2316.4785077365755,2306.4324404767917,1820.9741935353334,1809.880737663191,1786.215722923351,1747.0060761814882,1713.3784471584008,1682.8522297957204,1649.3040006103897,1616.7985493927456,1582.7396059869641,1550.3875959180111,1517.8046847308528,1437.2834909690712,1420.3657006862647,1407.8222418134405,1401.0614029560634,1411.5940340196266,1440.7384826581545,1498.10555786488,1597.899964363959,1682.8942716417328]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11509.414359088096,12023.63185966251,11804.781899885134,11636.441552932765,11554.294245159947,11286.228855726433,10698.68800211312,10581.888244124944,10448.476256915768,10295.714747610875,10144.391649783242,9991.8318770041824,9832.6633696333483,9670.4919500144206,9502.2653218697142,9331.2931597993211,9210.5801915961747,9038.3431557089225,8927.097885892952,8833.7218022411816,8778.0784905856854,8798.5784901753286,8921.5893442503784,9201.8448445086233,9712.3067969959448,10446.324011390396]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","11,509","12,024","","","","11,286","","","","","10,144","","","","","9,331","","","","","8,778","","","","","10,446","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,19.125728762840883,17.527016728177212,16.983445175143196,17.680209012359448,18.192359742921042,14.607234374385289,14.632732963238585,14.553842296953073,14.343566996105633,14.173853636617693,14.025137521787096,13.846093410978785,13.670776459461123,13.4775327244827,13.293986691763658,13.040770104630163,12.373597950764061,12.252086410387131,12.157376217754095,12.090149890930643,12.134564397255422,12.281748665028857,12.578251484485781,13.087236580297082,13.289486826797219]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,52.724200394976251,56.828954745170492,56.055082877299398,56.351312731865434,57.902315433939059,59.282077876637814,55.978021933455615,56.264044472402539,56.423604619713856,56.428594867059537,56.44949325365485,56.465323453702673,56.423970362922944,56.357946656272503,56.243991901142358,56.108478521131232,55.737128932801767,54.933324122934117,54.660269172438163,54.402503352353015,54.165898769807406,54.053862899752232,54.057807882821137,54.239631813718503,54.673444799989198,54.838382978272897]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,133.40123119045145,132.90343501280813,132.29710056207006,131.61447673129544,131.0180764275126,130.50632608273682,128.40116098338115,126.67103794926497,125.09782021082651,123.68165476223979,122.41935449870356,120.55507204891688,118.88290156965965,117.48445668269746,116.19647989517816,115.01104873758551,115.91853117165874,116.74347135866358,117.48519476324842,118.14388501769778,118.72042876872466,119.2139856515074,119.62460492032548,119.95240236660464,120.19772664437993,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,69.29558256087158,68.797786383228285,68.191451932490196,67.508828101715594,66.91242779793275,66.400677453156959,64.936568840097081,63.841091727413755,62.896173451193832,62.102024470203439,61.455520509587551,59.591238059800872,57.919067580543661,56.520622693581444,55.232645906062139,54.047214748469486,53.735420502760405,53.316698476387273,52.789886423326607,52.154670510977539,52.07132211693721,51.898387933202073,51.635851224837111,51.283761134161367,50.842398999612236,50.313442627805799]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,7.3408584948697841,6.7004149937041531,6.4583084135701432,6.6848017827789503,6.8356423753806084,5.4808608724234658,5.4911610022923272,5.4623292996430903,5.3841995633976509,5.3213241962760742,5.2663574806939524,5.2000095661936712,5.1350728222343927,5.0634058269285802,4.9953838110865227,4.8988698878383437,4.6469679212118669,4.6001338067117468,4.563089188849867,4.5356915859314588,4.5489164227490502,4.5989697694427347,4.7024277615240289,4.8819281982213454,4.9437221368800861]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,32.447531305748065,34.502246495579612,34.686643161206561,35.284337988672597,36.365070222738787,37.383522527477609,36.309810449874007,36.580634529836502,36.790253640784101,36.927389452731781,37.055125831693452,37.164705430989748,37.236048536518048,37.280405037425993,37.288027021968453,37.268037658834317,37.053390734390177,36.664856111762141,36.466478587143001,36.266378341829004,36.069602483188447,35.926376943626089,35.833191005615241,35.82197010913697,35.926298436293678,35.950780306735993]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,55.943144177049206,55.943144177049206,55.900488448861623,56.188788945724802,56.369456797961178,56.583614569346473,56.767895827534353,56.845359595149972,56.932880367485112,56.995508831400016,57.062189147254365,57.127697066606189,57.122707759624639,57.130982203687395,57.155962124173264,57.157569892382845,57.428927198316224,57.496955119695428,57.565185174246274,57.633564806637743,57.702151397696625,56.032742408342514,56.133545311280493,56.234610934999161,56.335935569970886,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,55.312829672613162,55.312829672613162,55.275433766713618,55.561996362263947,55.742994710354935,55.956610250006982,56.139269556886461,56.217342748012435,56.305216275834525,56.368678422265702,56.436045638495415,56.502191571002285,56.499278897391626,56.509244395732658,56.535420239205003,56.538571300765824,56.805155867726988,56.872948516261964,56.940943264914985,57.009088820034719,57.077441268582476,55.450032414295471,55.550478099449947,55.651186892601345,55.752155228898282,55.853385133055703]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Shadow_MH500","index":56,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79721734857420801]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,363446.39129818394,364870.97968364123,366259.83230093855,367611.7026532772,368915.52437789791,370175.73535700777,371364.1430069615,372460.021633228,373486.84760829597,374451.56956942723,374770.42035465711,374368.53799751418,373532.69279663998,371851.95422177558,368833.87139279227,363181.35891114787,353810.76425609319,339860.28651494504,320082.14309460262,294253.65465103876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1130555.7322761535,1134987.132900493,1139307.3719381234,1143512.5719696095,1147568.309376634,1151488.3888723226,1155185.1131020968,1158594.0116149674,1161788.1112675094,1164789.0268614544,1165780.8611226087,1164530.7444246667,1161930.7197559157,1156702.5246884576,1147314.3152455084,1129731.3083952831,1100582.6368009166,1057187.5365719364,995664.5886131468,915321.11467852094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34768.785943527626,34571.372630450875,34373.27775402079,34174.037238618999,33973.158430201525,33771.161569520016,33566.414765622256,33357.853105399619,33146.784689445412,32933.568886277644,32642.785447142483,32277.834541682882,31917.215431769153,31523.203743831276,31016.501145767383,30306.981588506522,29301.706268609676,27902.218227592399,26021.592360708531,23671.329921877365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,373.92377272814485,367.83531166508612,361.87472378905699,356.0399312921968,350.32948312447701,344.74347155828002,339.28096609391969,333.94140609004899,328.72452142053737,323.62994356898832,319.25372613670459,315.59173248456671,312.04522699175448,308.61758999526245,305.31255555115212,302.1342369227425,299.08715810184236,296.17628402414562,293.40705443676984,290.78542090883104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529144.8332905932,1534797.3205262502,1540302.356716872,1545654.3517927979,1550807.3216678577,1555780.0292704087,1560454.9518407746,1564745.827759685,1568750.4680866713,1572497.7952607283,1573513.3206505449,1571492.7086963484,1567692.6732113163,1560386.3002440596,1547470.0003396191,1523521.7831318602,1483994.1944837214,1425246.2175984981,1342061.7311228949,1233536.8846723461]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,6.0345563486157285,6.0572032368863251,6.0794671757219776,6.1008804633307054,6.1215909716831751,6.1416545369636362,6.1600651487694869,6.1771580767421685,6.1933303116135452,6.2083777273937661,6.2037109401943802,6.1955273544820333,6.1768913492891953,6.1415112027268659,6.0798272554904411,5.9585981248893027,5.7759194537622474,5.5062218617535672,5.1339211016738453,4.6662483789118907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.771412882384709,18.841859501103603,18.911114896882303,18.977724211577801,19.042147423630077,19.104558220052354,19.161827251222174,19.214997424770672,19.265303641245257,19.312110935453095,19.297594178247909,19.272137879989945,19.21416772812729,19.104112356929519,18.912234980218006,18.53513317978349,17.966883160655247,17.127947444338478,15.969848840207415,14.515081121482332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.739493673542349,10.501529050950094,10.269129328333113,10.041998348083345,9.8200905460763277,9.6032836262211791,9.3913102422436214,9.1841111791342342,8.9816213099732476,8.7837015075752287,8.6521275147090879,8.5227192651998482,8.3954374255312718,8.2673080710263971,8.1350537485790166,7.9949815645709705,7.8434705757271646,7.6762759232519526,7.4909033423961287,7.2908904307768907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.376593430850534,38.121333004132772,36.90662219939172,35.730856888432307,34.592985215615961,33.491788862321002,32.426062305304491,31.394719196874902,30.396665369862401,29.430845290827143,28.635224596830959,27.865670940961699,27.121714132026383,26.40295127912341,25.709050067740161,25.039756927805644,24.394904426059778,23.774419942368432,23.178336409554252,22.606804359818842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,74.922056335393322,73.521924793072799,72.166333600329111,70.851459911424158,69.576814157005543,68.341285245558169,67.139264947539772,65.970985877521969,64.836920632694458,63.735035461249232,62.788657229982334,61.856055440633526,60.908210634974139,59.9158829098062,58.836166052027622,57.528469797049411,55.981177616204434,54.08486517171243,51.773009693831639,49.079024290989956]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,92.881666679569392,94.362378087072017,95.84308949457467,97.323800902077323,98.804512309579991,98.804512309580005,98.804512309580048,98.804512309580048,98.804512309580048,98.804512309580005,101.00782011736634,103.08162654270788,105.04175537742751,106.90072958012031,108.70182262425715,109.09946151394266,109.49247686331256,109.88357434551847,110.26970433239894,106.10548438414797]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,48.932322185695369,48.359562808455152,48.121271664157376,47.505737943172299,46.949238345292756,46.458277791292126,45.094458647471392,44.005962449685818,43.299566361562064,42.401222416129343,24.391800747264451,24.488112643340095,24.588146906677867,24.692186909213294,24.80053103926544,8.7324189538852846,8.8131546424567961,8.8991594025740142,8.9908439750313676,9.0886515407416546]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,69.184225709906016,69.184225709906002,69.184225709906016,69.184225709906002,69.184225709906002,69.184225709906002,69.18422570990603,69.18422570990603,69.18422570990603,69.184225709906016,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37.178847973528839]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.31519375568035,256.55956831370639,254.05721202166475,251.74995026715678,254.73486040478386,240.76022410433615,241.2299159098952,241.66290652236134,242.06004728194648,242.41899144582436,243.2326326765432,243.98022822120225,244.65837645764475,245.27510074026904,245.83441236536183,246.17996425203575,246.2526159665407,246.19864530247014,245.89584831483242,245.20497037022423,244.54688391962631,242.80645592042328,239.72632941214391,234.89697327016623,221.18899587922982]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,466.00372955906175,435.05494504275384,387.8678627798227,369.5339388352379,451.75843867950692,453.13608251532833,454.81149339099943,456.07381183710208,457.35696781060312,457.67964848732134,457.06342488815972,456.65307692681665,456.56340512131715,456.22437280097722,371.57958511666652,373.82235515258867,375.8285475865755,377.48876480416607,378.70732403374683,362.37876438745423,361.1120874261926,358.50906316023639,354.15752157759653,373.56197977764828]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,16.860585778187975,17.538420933502596,18.209613135377225,18.867078370786228,19.527776451120491,19.532705051730236,19.538487687911818,19.545631083536598,19.553943793780142,19.563499878207615,15.356923433928694,16.060375211560924,16.766790049675418,17.476402012065751,18.189458714875425,18.236912082495515,18.288373074154308,18.344156209639792,18.404601788782962,18.470077043587043]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,92.690014236722249,93.052840207299738,93.662379119064724,93.880073672155433,94.157538869543288,93.725284255211861,92.532842339341542,91.578472864709838,90.955261150413094,90.163770902308329,40.89044857374418,41.766745905184273,42.64317131915633,43.519725649515379,44.3964085684499,30.36911311784764,30.385331883671395,30.401597728612028,30.417910780254982,29.253028670282777]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,47.3026781695607,47.319842441818892,47.314972541988254,47.277923369727255,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197601,47.246386875197601,16.596862583732189,16.596862583732193,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,15.767019454545585]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,39.082131325635736,39.027508575063806,38.994922717040339,38.890523823124603,38.797900514273039,38.739107443702665,38.575592906035602,38.445150656423102,38.360589164614161,38.253024790840733,36.815141467979878,37.427427415825917,37.925254542002904,38.321328947592825,38.659461377212288,37.134660590235676,37.543136254202508,37.950411330849938,38.353458992960633,36.997750584716627]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,9.2999896603144272,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,8.8290968427455585]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.8186262684693633,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.4733740420921464]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,212.06246517317803,213.07151969183087,214.31313473685424,215.03421516457729,215.83746679943724,215.35134771514518,214.00117389778941,212.92350556916998,212.22404507330785,211.3345465358571,125.7672401486878,127.95927520560616,130.03994258386967,132.02218328220897,133.95005533357264,118.44541246361386,118.92156788506325,119.40089194213679,119.88069823503362,115.79034663796973]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3691.5168436662316,3531.500750409426,3374.2094398856602,3219.8713381967118,3069.4025800608947,2918.6734247142772,2768.4653035955362,2618.5207957582793,2469.544520336317,2320.6955184548842,2175.1271511252894,2034.4291804623356,1898.2899866253397,1767.0548345566754,1640.4042213997716,1517.1483982666543,1435.5746256154177,1367.0910722414869,1298.6075188675561,1230.1239654936253,1161.6404121196945,1093.6073389097489,1025.7428033408789,957.87826777200905,890.01373220313894,822.14919663426895,756.34932992500853,715.33757838507847,676.27134696274038,637.33305128030111,598.39475559786172,559.45645991542233,520.51816423298294,481.57986855054361,442.64157286810428,403.70327718566494,366.60523725720071,329.85883308758258,294.0179713114419,258.18733193610075,226.40720939092705,196.99285377227827,170.21071505356986,145.91934902731998,124.43314549695542,103.3777553923001,84.616632965502177,68.015771296404139,58.107420182980682,54.197514030025474,52.369881369826118,50.542248709626769,48.714616049427413,46.886983389228057,45.059350729028708,43.231718068829352,41.404085408630003,39.576452748430647,37.748820088231291,35.921187428031942,34.093554767832586,32.26592210763323,30.438289447433878,28.610656787234525,26.783024127035173,24.955391466835817,23.127758806636464,21.300126146437112,19.472493486237756,17.644860826038407,16.06693234735507,14.774169211478336,13.592540612721209,12.439973052964218,11.385762365590841]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,212.06246517317803,416.31206544579419,612.9646589238821,801.47758722229469,981.92768985675036,937.6662230484244,895.26572807019284,855.31521582749599,817.8147082135248,782.76268707742054,750.15745091137728,718.31643464455965,686.65206685332316,655.16432935797127,623.85308385120072,592.71821260494221,564.18881678039281,538.26125486084766,514.93335445577179,494.19815563890427,476.04948352298834,457.90081140707235,439.75213929115642,421.6034671752405,403.45479505932457,385.30612294340864,367.15745082749271,349.00877871157678,330.86010659566085,312.71143447974487,294.56276236382894,276.41409024791295,258.26541813199697,240.11674601608101,221.96807390016505,203.81940178424907,185.67072966833311,167.52205755241712,149.37338543650117,131.22471332058518,113.07604120466922,94.927369088753252,76.778696972837281,60.284818047531147,47.105010979070585,37.250898443246072,30.731754273721052,27.552638657307838,26.044999094106789,24.569158254194658,23.125127676071269,21.712904085998154,20.332462578062536,18.983781952190714,17.635101326318892,16.286420700447074,14.937740074575252,13.589059448703431,12.240378822831611,10.891698196959789,9.5430175710879688,8.194336945216147,6.8456563193443269,5.496975693472506,4.1482950676006851,2.7996144417288642,1.7001008463591134,0.86016289641373866,0.29009596419763894,6.0200651807223241E-13]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215.35134771514524,419.69118222005403,613.3368263348616,796.70226223536042,969.62067483491933,921.67654758835056,875.59117757183355,831.9522002845116,790.75961572638482,752.01342389745309,715.71362479771665,680.17783545763575,644.818420378067,609.63537955901029,574.62871300046584,539.79842070243342,507.55073556731446,477.87475662593124,450.76178772830957,426.20619144166221,404.2007968077375,382.19540217381285,360.19000753988814,338.18461290596349,316.17921827203878,294.17382363811413,272.16842900418942,250.16303437026474,228.15763973634006,206.15224510241538,184.1468504684907,162.14145583456602,140.13606120064134,118.13066656671666,96.125271932791975,74.119877298867294,56.161538780120367,42.216312454459988,32.257086083616493,26.266234527292955,24.221351746511257,22.176468965729555,20.131586184947853,18.086703404166151,16.041820623384449,13.996937842602749,11.952055061821049,9.9071722810393474,7.8622895002576474,5.8491676015397482,3.86780658488565,2.295354693313723,1.1318394866940342,0.37729501023520101,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125.7672401486878,246.08481305055201,360.74836539473785,469.57400855405416,572.42858043867932,651.80451194004741,725.12503979259247,792.95035243227721,855.25017797412704,907.42365075250098,838.09034517984946,771.37980659690515,707.29203500366805,645.82703040013837,586.98479278631578,530.67238430069801,477.54894656431054,427.09704491615696,379.34986783131563,334.33382027015938,292.06262568163709,252.26707513246387,214.9744003335708,180.21175295673436,148.00600284609533,118.26676944110409,91.787680425316566,68.572119786606962,49.677348225260324,36.177267311165451,28.008268683824305,22.028790209370712,18.271872678237287,15.634508327519985,12.997143976802681,10.359779626085379,8.1479304402794384,6.3809522142236865,5.0782209168385366,4.2591342847559837,3.9431135082211637,3.6270927316863442,3.3110719551515251,2.995051178616706,2.6790304020818865,2.3630096255470669,2.0469888490122479,1.7309680724774286,1.4149472959426093,1.1306874014715909,0.87818838906437358,0.65745025872095708,0.46847301044134593,0.31125664422553134,0.18580116007351766,9.2106557985304927E-2,3.0172837960893116E-2,2.8222829817587472E-13,2.8222829817587472E-13,2.8222829817587472E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3840.5683151870126,3860.6046225805903,3876.174736805292,3886.6040049800486,3891.1385361059897,3891.6986188163569,3888.8923655323274,3882.5719628259762,3873.6522616241264,3861.4558864634646,3760.1430705656476,3699.9666394285223,3652.4642689320194,3604.3721516412406,3556.0211295797426,3489.6331703951346,3421.009772907053,3349.8379060127036,3275.9165877955002,3194.6379926635414]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,212.06246517317803,213.0715196918309,214.31313473685429,215.03421516457732,215.83746679943729,215.35134771514524,214.00117389778944,212.92350556917003,212.22404507330788,211.33454653585713,125.7672401486878,127.95927520560618,130.03994258386976,132.02218328220903,133.95005533357266,118.44541246361388,118.92156788506327,119.40089194213684,119.88069823503363,115.7903466379698]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-174.00508776445898,-167.59846101761241,-173.20417691683829,-177.80920869637481,-180.75902780784492,-187.1213792793223,-193.03521229825347,-198.74302051215213,-204.60494698982086,-211.30293567349639,-214.79126500477739,-216.80742718181955,-219.24390827552139,-221.14374627515753,-223.53092169651842,-227.08005604650495,-188.13570634273179,-177.54231308037245,-180.11430057298784,-182.30107739507025,-184.83337164822228,-187.54496537314461,-190.57275883648666,-193.80201645223696,-197.0689417699283]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,24.941085893855728,20.036307393577431,15.570114224702166,10.429268174756459,4.5345311259409016,0.56008271036785118,-2.806253284030106,-6.3204027063513593,-8.919701201849648,-12.19637516066129,-101.31281589781715,-60.176431137125618,-47.502370496502692,-48.092117290778816,-48.351022061497588,-66.387959184608405,-68.623397488081338,-71.171866894349819,-73.921318217203321,-81.278595131958497]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2511.5791726035704,2515.3839995347848,2516.5025034872324,2514.536319502477,2509.1050846478852,2501.4452850647463,2492.1529204959334,2481.2796391250486,2469.2596690336813,2455.6192689753279,2389.6480704790438,2354.428129989783,2329.8343682695054,2309.9229665612174,2297.9580404139092,2290.5042835827362,2305.2716685978785,2350.357338016368,2440.9582002271691,2589.819593041278]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498,2498,null,null,null,2478,null,null,null,null,2509,null,null,null,null,2456,null,null,null,null,2298,null,null,null,null,2590]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,199.10403824316955,197.58794382995981,195.42427587601719,190.93145084887331,190.22364376509265,194.32572357246605,194.52411583102992,189.08293255138059,184.2819069678344,184.4969101021963,184.52346621900008,184.39040874621583,184.09072916423671,183.66780479505633,183.08951812890226,178.28580802877164,175.43256456217233,173.1802570439967,170.89998689733147,168.60744087568401,165.4596800792236,162.20592679344728,158.83133876313954,155.32638650425562]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,69.093240623106681,62.267956391054923,66.776143858731999,71.221199358230422,75.360263412798744,94.057300516074577,99.362814366862935,104.58193215652798,110.06409975066732,116.50771603983651,119.88544705097277,121.88794867410348,124.39287496985473,126.44686913306032,129.05159824227101,132.89820515715192,96.424899743569455,87.299224313822833,91.029806208791882,94.389561501381166,98.101148975545371,102.43196121716542,107.1334960826557,112.0986528909511,117.16853718954977]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.31519375568035,256.55956831370639,254.05721202166475,251.74995026715678,254.73486040478386,240.76022410433615,241.2299159098952,241.66290652236134,242.06004728194648,242.41899144582436,243.2326326765432,243.98022822120225,244.65837645764475,245.27510074026904,245.83441236536183,246.17996425203575,246.2526159665407,246.19864530247014,245.89584831483242,245.20497037022423,244.54688391962631,242.80645592042328,239.72632941214391,234.89697327016623,258.36784385275865]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,5.0979884614012905,3.9884317100623283,4.29448592097543,4.8815503818324935,6.0561126071704079,9.4188317872459013,9.7024295320305445,10.026345435391498,10.318270123422119,10.753229931055515,10.3815775239615,10.489956409512144,10.515885242449661,10.56534578800583,10.694243066218501,11.025243918781477,6.2612585191063586,5.6060140734463229,6.6796185975281945,7.7073950740277377,8.611098088516222,9.7047147605146247,10.747064931388865,11.734246538983234,12.651863035237767]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.32910993407154,525.60130777043071,507.10872531642849,527.84655097967664,532.86234402638559,534.46000017274935,544.62088338125477,550.79529994531072,551.52534970741658,553.96184438455089,557.99656735367375,560.88159952381807,563.95754541616498,566.37804482557192,569.24805846890763,573.19293145687141,527.22458225798823,514.53644825191168,516.78553016514923,518.2019138429647,519.8665718593719,520.40281197732691,519.81281721963569,517.56121146324017,543.51463058180184]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,325.36667994312359,327.84650493577948,327.81431956297075,324.51646129341987,322.21670676118003,320.81582320776005,318.76709490153212,316.83065400393923,314.5138351689414,312.44529986540982,335.42008937550702,305.88827503647826,296.38642956415407,296.24516010232924,296.7700375727191,300.13002147157886,305.90206180407762,315.84349622699887,331.61792075142523,345.96083771724926]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,339,340,null,null,null,328,null,null,null,null,322,null,null,null,null,312,null,null,null,null,297,null,null,null,null,346]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,641.83851697501962,626.08106512880772,624.95501863415518,621.81179454406742,615.32084486925532,607.7697849142362,598.39877486712101,597.7871373537198,596.97279770264322,595.91832891598483,594.5990715868254,592.99559674631337,591.07933649869733,588.83507211825827,586.23529422108811,583.24557821377562,579.84420497215058,573.84308213401835,567.64364854196776,561.32097002233252,554.94513954615741,548.62529519275301,542.6726576528207,537.17994620936736,532.45142747385034,528.73114710689083,525.9998819950448]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,325.36667994312359,327.84650493577948,327.81431956297075,324.51646129341987,322.21670676118003,320.81582320776005,318.76709490153212,316.83065400393923,314.5138351689414,312.44529986540982,335.42008937550702,305.88827503647826,296.38642956415407,296.24516010232924,296.7700375727191,300.13002147157886,305.90206180407762,315.84349622699887,331.61792075142523,345.96083771724926]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,641.83851697501962,964.87301790683637,964.90006622869168,931.17495749997238,915.35551631265594,924.43410108967805,926.6695636038703,923.15381729684339,924.81930263842264,923.73264847895553,919.11553288024527,915.2123035074934,911.89515970645743,907.60216701979039,903.06594822502734,897.75941338271696,892.28950483756034,909.26317150952536,873.53192357844603,857.70739958648664,851.19029964848664,845.39533276547218,842.80267912439956,843.08200801344492,848.29492370084927,860.34906785831606,871.96071971229412]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,965,965,null,null,null,927,null,null,null,null,915,null,null,null,null,892,null,null,null,null,845,null,null,null,null,872]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1955.399247796204,1955.8089799724901,1941.4220209598661,1908.1584783064095,1881.2967740543602,1860.1209610937733,1835.6726226617561,1812.3367220734829,1787.2627991260899,1764.0418500660583,1890.7835566584749,1721.6213390762223,1665.5563753627307,1663.5786455791037,1668.3525654567895,1694.2643030428737,1741.81917226113,1826.2198997943092,1965.6251043166187,2126.5457631165045]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2231,2208,null,null,null,2004,null,null,null,null,1881,null,null,null,null,1764,null,null,null,null,1668,null,null,null,null,2127]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,9278.5527801113512,9374.6063846385096,9400.5126125849056,9354.8921626603315,9237.8157374233706,8979.7964152496406,8877.713808577786,8772.007506461754,8662.2605339924175,8548.7086714293873,8431.0132026248411,8308.9796472084618,8183.3593690229582,8053.6934006216743,7919.5257158827499,7780.9055638813097,7692.7755068653214,7601.0596647398515,7506.732185206688,7425.8995604277416,7377.0170876296224,7386.984456155702,7480.8508615922246,7703.7392866437431,8114.4068326319857,8763.4297397486625]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1955.399247796204,1955.8089799724901,1941.4220209598661,1908.1584783064095,1881.2967740543602,1860.1209610937733,1835.6726226617561,1812.3367220734829,1787.2627991260899,1764.0418500660583,1890.7835566584749,1721.6213390762223,1665.5563753627307,1663.5786455791037,1668.3525654567895,1694.2643030428737,1741.81917226113,1826.2198997943092,1965.6251043166187,2126.5457631165045]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11509.414359088096,11582.944101559671,11400.257961038787,11266.193398189071,11219.036175428881,10983.322642763964,10833.11305637399,10727.816486434243,10603.682554952284,10456.867149735797,10312.309976679202,10169.100608302235,10019.031991684715,9866.0301226951578,9706.7885150088405,9544.9474139473677,9583.5590635237968,9322.6810038160729,9172.2885605694191,9089.4782060068446,9045.3696530864127,9081.2487591985755,9222.6700338533556,9529.9591864380527,10080.031936948604,10889.975502865167]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11509,11583,null,null,null,10983,null,null,null,null,10312,null,null,null,null,9545,null,null,null,null,9045,null,null,null,null,10890]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,15.944002271326886,14.578055112039133,14.227384200045641,15.12139712348201,15.803137887612788,15.685546346267662,15.812550482189453,15.818442062887542,15.666687910209443,15.562951177955565,15.502521151049493,15.410679047613156,15.324141777616488,15.219112968018335,15.12599103620053,16.245353521471383,14.821467307623612,14.367103220287365,14.365983759480248,14.396679934750727,14.564498570953139,14.848347254645827,15.333133933715144,16.09900578388357,16.792915860334318]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,52.724200394976251,53.647228253656493,53.106121261161313,53.595251756767873,55.343503545061623,56.892856021329571,57.056333905337986,57.443861991353401,57.688204385648326,57.751715781163355,57.838590794992719,57.942707082965065,57.988555999557313,58.011311974427862,57.985572144677988,57.9404828655681,58.941712349642998,57.381193479793666,56.775285982338403,56.611110894079168,56.472428813627488,56.483797073449956,56.62440647243811,56.994514262947867,57.68521400357568,58.341812011810006]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,133.40123119045145,132.90343501280813,132.29710056207006,131.61447673129544,131.0180764275126,130.50632608273682,128.40116098338115,126.67103794926497,125.09782021082651,123.68165476223979,122.41935449870356,120.55507204891688,118.88290156965965,117.48445668269746,116.19647989517816,115.01104873758551,115.91853117165874,116.74347135866358,117.48519476324842,118.14388501769778,118.72042876872466,119.2139856515074,119.62460492032548,119.95240236660464,120.19772664437993,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,69.29558256087158,68.797786383228285,68.191451932490196,67.508828101715594,66.91242779793275,66.400677453156959,64.936568840097081,63.841091727413755,62.896173451193832,62.102024470203439,61.455520509587551,59.591238059800872,57.919067580543661,56.520622693581444,55.232645906062139,54.047214748469486,53.735420502760405,53.316698476387273,52.789886423326607,52.154670510977539,52.07132211693721,51.898387933202073,51.635851224837111,51.283761134161367,50.842398999612236,50.313442627805799]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,6.1196446926034893,5.5730544773611896,5.4102588806146015,5.7173273448576323,5.9379102290775121,5.8854602471907764,5.9339059062115211,5.9369572510007744,5.8808645177966659,5.8428364502626886,5.8211064316924297,5.7876020398351447,5.7561166477742916,5.7177041865358262,5.6837826380320911,6.1026973518510417,5.566277763175937,5.394232052765358,5.3920569706764514,5.4010000400723523,5.4598323079070523,5.5600470269144484,5.7323511753601979,6.005407621192834,6.2470064467874771]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,32.447531305748065,33.281032693313321,33.559282644863593,34.236288455717059,35.397595784817469,36.485790381174517,36.714409824641322,37.023379433755693,37.264881592141784,37.424054407130789,37.576638085680067,37.719454381988221,37.823641010159527,37.901448862965893,37.942325381575699,37.956436485779882,38.257218198402875,37.584165953726213,37.260576833196616,37.095346123655588,36.934910937329335,36.837292828784086,36.794268263086956,36.851893522973135,37.04977785926517,37.254064616643383]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,55.943144177049206,55.943144177049206,55.900488448861623,56.188788945724802,56.369456797961178,56.583614569346473,56.767895827534353,56.845359595149972,56.932880367485112,56.995508831400016,57.062189147254365,57.127697066606189,57.122707759624639,57.130982203687395,57.155962124173264,57.157569892382845,57.428927198316224,57.496955119695428,57.565185174246274,57.633564806637743,57.702151397696625,56.032742408342514,56.133545311280493,56.234610934999161,56.335935569970886,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,55.312829672613162,55.312829672613162,55.275433766713618,55.561996362263947,55.742994710354935,55.956610250006982,56.139269556886461,56.217342748012435,56.305216275834525,56.368678422265702,56.436045638495415,56.502191571002285,56.499278897391626,56.509244395732658,56.535420239205003,56.538571300765824,56.805155867726988,56.872948516261964,56.940943264914985,57.009088820034719,57.077441268582476,55.450032414295471,55.550478099449947,55.651186892601345,55.752155228898282,55.853385133055703]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Comparison_MH500","index":57,"n_rows":119,"n_cols":94,"rows_kept":119,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_Comparison_MH500",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer"]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","number","n/a","Mid-year",null,null,null,null,null,null,1573513.3206505449,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529144.8332905932,1534797.3205262502,1540302.356716872,1545654.3517927979,1550807.3216678577,1555780.0292704087,1560454.9518407746,1564745.827759685,1568750.4680866713,1572497.7952607283,1573513.3206505449,1571492.7086963484,1567692.6732113163,1560386.3002440596,1547470.0003396191,1523521.7831318602,1483994.1944837214,1425246.2175984981,1342061.7311228949,1233536.8846723461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","number","n/a","Mid-year",null,null,null,null,null,null,1233536.8846723461,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529144.8332905932,1534797.3205262502,1540302.356716872,1545654.3517927979,1550807.3216678577,1555780.0292704087,1560454.9518407746,1564745.827759685,1568750.4680866713,1572497.7952607283,1573513.3206505449,1571492.7086963484,1567692.6732113163,1560386.3002440596,1547470.0003396191,1523521.7831318602,1483994.1944837214,1425246.2175984981,1342061.7311228949,1233536.8846723461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","PJ","n/a","End-year",null,null,null,null,null,null,87.144740694837196,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,74.922056335393322,73.521924793072799,72.166333600329111,70.851459911424158,69.576814157005543,68.341285245558169,67.139264947539772,65.970985877521969,64.836920632694458,63.735035461249232,62.788657229982334,61.856055440633526,60.908210634974139,59.9158829098062,58.836166052027622,57.528469797049411,55.981177616204434,54.08486517171243,51.773009693831639,49.079024290989956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","PJ","n/a","End-year",null,null,null,null,null,null,49.079024290989956,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,74.922056335393322,73.521924793072799,72.166333600329111,70.851459911424158,69.576814157005543,68.341285245558169,67.139264947539772,65.970985877521969,64.836920632694458,63.735035461249232,62.788657229982334,61.856055440633526,60.908210634974139,59.9158829098062,58.836166052027622,57.528469797049411,55.981177616204434,54.08486517171243,51.773009693831639,49.079024290989956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,466.00372955906175,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,465.95434955906177,434.95618504275387,387.71972277982269,369.33641883523791,451.51153867950688,452.88918251532834,454.56459339099945,455.8269118371021,457.11006781060314,457.43274848732131,456.81652488815973,456.40617692681667,456.31650512131716,455.97747280097724,371.33268511666654,373.59657178117294,375.61254063516276,377.27631065563156,378.49848802592834,362.17354652035175,360.91048769980614,358.3108591274609,353.96263001454486,373.37040068432049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,353.96263001454486,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,466.00372955906175,435.05494504275384,387.8678627798227,369.5339388352379,451.75843867950692,453.13608251532833,454.81149339099943,456.07381183710208,457.35696781060312,457.67964848732134,457.06342488815972,456.65307692681665,456.56340512131715,456.22437280097722,371.57958511666652,373.82235515258867,375.8285475865755,377.48876480416607,378.70732403374683,362.37876438745423,361.1120874261926,358.50906316023639,354.15752157759653,373.56197977764828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net capex","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,215.83746679943724,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,212.06246517317803,213.07151969183087,214.31313473685424,215.03421516457729,215.83746679943724,215.35134771514518,214.00117389778941,212.92350556916998,212.22404507330785,211.3345465358571,125.7672401486878,127.95927520560616,130.03994258386967,132.02218328220897,133.95005533357264,118.44541246361386,118.92156788506325,119.40089194213679,119.88069823503362,115.79034663796973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,112.92365095880783,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,212.06246517317803,213.07151969183087,214.31313473685424,215.03421516457729,215.83746679943724,215.35134771514518,214.00117389778941,212.92350556916998,212.22404507330785,211.3345465358571,125.7672401486878,127.95927520560616,130.03994258386967,132.02218328220897,133.95005533357264,118.44541246361386,118.92156788506325,119.40089194213679,119.88069823503362,115.79034663796973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,3927.2808453082189,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3780.9475457432245,3721.3864507679814,3627.2808453082189,3483.4626061421936,3315.6272292931562,3340.5683151870121,3360.6046225805894,3376.1747368052911,3386.6040049800476,3391.1385361059884,3391.6986188163564,3388.8923655323265,3382.5719628259753,3373.6522616241255,3361.4558864634637,3302.9065954425823,3262.5285037201552,3222.2209547674256,3181.4559754191009,3140.4320913000565,3081.3712700579026,3019.6245303482901,2955.1607835913333,2887.9475855115229,2814.2380846754872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,2814.2380846754872,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3840.5683151870126,3860.6046225805903,3876.174736805292,3886.6040049800486,3891.1385361059897,3891.6986188163569,3888.8923655323274,3882.5719628259762,3873.6522616241264,3861.4558864634646,3760.1430705656476,3699.9666394285223,3652.4642689320194,3604.3721516412406,3556.0211295797426,3489.6331703951346,3421.009772907053,3349.8379060127036,3275.9165877955002,3194.6379926635414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,40.438905024756338,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-84.574385687465451,-59.561094975243776,-94.105605459762529,-143.8182391660248,-167.83537684903717,24.941085893855728,20.036307393577431,15.570114224702166,10.429268174756459,4.5345311259409016,0.56008271036785118,-2.806253284030106,-6.3204027063513593,-8.919701201849648,-12.19637516066129,-58.549291020882052,-40.378091722426674,-40.307548952729519,-40.764979348324886,-41.023884119043743,-59.060821242154532,-61.746739709612712,-64.463746756956738,-67.213198079810269,-73.709500836035573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,-167.83537684903717,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,24.941085893855728,20.036307393577431,15.570114224702166,10.429268174756459,4.5345311259409016,0.56008271036785118,-2.806253284030106,-6.3204027063513593,-8.919701201849648,-12.19637516066129,-101.31281589781715,-60.176431137125618,-47.502370496502692,-48.092117290778816,-48.351022061497588,-66.387959184608405,-68.623397488081338,-71.171866894349819,-73.921318217203321,-81.278595131958497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,2589.819593041278,0,0,0,0,2498.2318593976884,2433.2843059484539,2380.4152274540993,2316.8436599710758,2234.622884149951,2153.6731013081089,2184.5990271558421,2189.6080854691013,2191.8909116009859,2191.0487303011441,2186.692369016479,2180.0630905430198,2171.7335457423201,2161.7389245056825,2150.5346645338727,2137.6537993213001,2099.0649091404234,2076.0697683584081,2055.3907087968432,2038.8899690554128,2029.3977205443946,2022.5318102926076,2034.795379640155,2073.4387834901258,2151.8738807157511,2281.4381309911209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,2022.5318102926076,0,0,0,0,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2511.5791726035704,2515.3839995347848,2516.5025034872324,2514.536319502477,2509.1050846478852,2501.4452850647463,2492.1529204959334,2481.2796391250486,2469.2596690336813,2455.6192689753279,2389.6480704790438,2354.428129989783,2329.8343682695054,2309.9229665612174,2297.9580404139092,2290.5042835827362,2305.2716685978785,2350.357338016368,2440.9582002271691,2589.819593041278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,690.13967250582834,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,690.13967250582834,637.95052420117815,617.17973130962741,635.73574617145516,638.68259579084258,521.29346420030606,531.08217969368684,537.36220254005809,538.89532677185002,542.01490798120165,546.04963095032463,548.93466312046871,552.01060901281585,554.43110842222279,557.3011220655585,512.14895156680006,493.56884721693291,495.82394198605681,498.09302284842818,499.68448022827772,501.52421194671916,502.75272457725396,502.52053881972074,500.42921603265995,525.554428845551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,493.56884721693291,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.32910993407154,525.60130777043071,507.10872531642849,527.84655097967664,532.86234402638559,534.46000017274935,544.62088338125477,550.79529994531072,551.52534970741658,553.96184438455089,557.99656735367375,560.88159952381807,563.95754541616498,566.37804482557192,569.24805846890763,573.19293145687141,527.22458225798823,514.53644825191168,516.78553016514923,518.2019138429647,519.8665718593719,520.40281197732691,519.81281721963569,517.56121146324017,543.51463058180184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual network (Jemena) bill - Residential"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,407.78323183361277,0,0,0,0,338.79195277802859,407.78323183361277,371.94353365642587,358.15595624983189,370.24960398953368,377.90091589800744,302.99915901085006,303.38498302723485,301.607319522056,297.10961439832886,293.45670937881073,290.24221259324423,286.40392540240168,282.64689202493247,278.52283603516128,274.60307548603515,269.25460675504667,255.36867940242928,252.75464999502537,250.70081689853691,249.22372752974707,250.05646815468688,253.02561791961682,259.09634276049451,269.57951574157283,273.78461451658723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,249.22372752974707,0,0,0,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,325.36667994312359,327.84650493577948,327.81431956297075,324.51646129341987,322.21670676118003,320.81582320776005,318.76709490153212,316.83065400393923,314.5138351689414,312.44529986540982,335.42008937550702,305.88827503647826,296.38642956415407,296.24516010232924,296.7700375727191,300.13002147157886,305.90206180407762,315.84349622699887,331.61792075142523,345.96083771724926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1032.738250467768,0,0,0,641.83851697501962,964.87301790683637,1032.738250467768,993.7553282004933,973.47680111908721,978.01938890376982,976.29969076512839,900.78629636456981,900.35778072987807,897.52564843804089,891.70868598515426,886.4523061251241,881.32154909194151,875.23899752065995,868.88218624602064,861.76841424893689,854.44728045818579,843.09768888906501,823.01232794439704,814.07562001735789,805.64595644469432,797.84902272250008,792.72912580750756,790.20556412898418,791.54777023434485,798.31066284846361,799.78449651163203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,790.20556412898418,0,0,0,641.83851697501962,964.87301790683637,964.90006622869168,931.17495749997238,915.35551631265594,924.43410108967805,926.6695636038703,923.15381729684339,924.81930263842264,923.73264847895553,919.11553288024527,915.2123035074934,911.89515970645743,907.60216701979039,903.06594822502734,897.75941338271696,892.28950483756034,909.26317150952536,873.53192357844603,857.70739958648664,851.19029964848664,845.39533276547218,842.80267912439956,843.08200801344492,848.29492370084927,860.34906785831606,871.96071971229412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Residential"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,120.36232354902118,0,0,0,0,52.724200394976251,56.828954745170492,56.055082877299398,56.351312731865434,57.902315433939059,59.282077876637814,55.978021933455615,56.264044472402539,56.423604619713856,56.428594867059537,56.44949325365485,56.465323453702673,56.423970362922944,56.357946656272503,56.243991901142358,56.108478521131232,55.737128932801767,54.933324122934117,54.660269172438163,54.402503352353015,54.165898769807406,54.053862899752232,54.057807882821137,54.239631813718503,54.673444799989198,54.838382978272897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,50.842398999612236,0,0,0,0,52.724200394976251,53.647228253656493,53.106121261161313,53.595251756767873,55.343503545061623,56.892856021329571,57.056333905337986,57.443861991353401,57.688204385648326,57.751715781163355,57.838590794992719,57.942707082965065,57.988555999557313,58.011311974427862,57.985572144677988,57.9404828655681,58.941712349642998,57.381193479793666,56.775285982338403,56.611110894079168,56.472428813627488,56.483797073449956,56.62440647243811,56.994514262947867,57.68521400357568,58.341812011810006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,120.36232354902118,0,0,0,0,133.40123119045145,68.797786383228285,68.191451932490196,67.508828101715594,66.91242779793275,66.400677453156959,64.936568840097081,63.841091727413755,62.896173451193832,62.102024470203439,61.455520509587551,59.591238059800872,57.919067580543661,56.520622693581444,55.232645906062139,54.047214748469486,53.735420502760405,53.316698476387273,52.789886423326607,52.154670510977539,52.07132211693721,51.898387933202073,51.635851224837111,51.283761134161367,50.842398999612236,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,50.842398999612236,0,0,0,0,133.40123119045145,68.797786383228285,68.191451932490196,67.508828101715594,66.91242779793275,66.400677453156959,64.936568840097081,63.841091727413755,62.896173451193832,62.102024470203439,61.455520509587551,59.591238059800872,57.919067580543661,56.520622693581444,55.232645906062139,54.047214748469486,53.735420502760405,53.316698476387273,52.789886423326607,52.154670510977539,52.07132211693721,51.898387933202073,51.635851224837111,51.283761134161367,50.842398999612236,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,2649.0254750239997,0,0,0,0,2230.8615789767441,2649.0254750239997,2404.2692873002284,2281.5493902724343,2316.4785077365755,2306.4324404767917,1820.9741935353334,1809.880737663191,1786.215722923351,1747.0060761814882,1713.3784471584008,1682.8522297957204,1649.3040006103897,1616.7985493927456,1582.7396059869641,1550.3875959180111,1517.8046847308528,1437.2834909690712,1420.3657006862647,1407.8222418134405,1401.0614029560634,1411.5940340196266,1440.7384826581545,1498.10555786488,1597.899964363959,1682.8942716417328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1401.0614029560634,0,0,0,0,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1955.399247796204,1955.8089799724901,1941.4220209598661,1908.1584783064095,1881.2967740543602,1860.1209610937733,1835.6726226617561,1812.3367220734829,1787.2627991260899,1764.0418500660583,1890.7835566584749,1721.6213390762223,1665.5563753627307,1663.5786455791037,1668.3525654567895,1694.2643030428737,1741.81917226113,1826.2198997943092,1965.6251043166187,2126.5457631165045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,12023.63185966251,0,0,0,0,11509.414359088096,12023.63185966251,11804.781899885134,11636.441552932765,11554.294245159947,11286.228855726433,10698.68800211312,10581.888244124944,10448.476256915768,10295.714747610875,10144.391649783242,9991.8318770041824,9832.6633696333483,9670.4919500144206,9502.2653218697142,9331.2931597993211,9210.5801915961747,9038.3431557089225,8927.097885892952,8833.7218022411816,8778.0784905856854,8798.5784901753286,8921.5893442503784,9201.8448445086233,9712.3067969959448,10446.324011390396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,8778.0784905856854,0,0,0,0,11509.414359088096,11582.944101559671,11400.257961038787,11266.193398189071,11219.036175428881,10983.322642763964,10833.11305637399,10727.816486434243,10603.682554952284,10456.867149735797,10312.309976679202,10169.100608302235,10019.031991684715,9866.0301226951578,9706.7885150088405,9544.9474139473677,9583.5590635237968,9322.6810038160729,9172.2885605694191,9089.4782060068446,9045.3696530864127,9081.2487591985755,9222.6700338533556,9529.9591864380527,10080.031936948604,10889.975502865167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Commercial"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,38.257218198402875,0,0,0,0,32.447531305748065,34.502246495579612,34.686643161206561,35.284337988672597,36.365070222738787,37.383522527477609,36.309810449874007,36.580634529836502,36.790253640784101,36.927389452731781,37.055125831693452,37.164705430989748,37.236048536518048,37.280405037425993,37.288027021968453,37.268037658834317,37.053390734390177,36.664856111762141,36.466478587143001,36.266378341829004,36.069602483188447,35.926376943626089,35.833191005615241,35.82197010913697,35.926298436293678,35.950780306735993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,33.281032693313321,0,0,0,0,32.447531305748065,33.281032693313321,33.559282644863593,34.236288455717059,35.397595784817469,36.485790381174517,36.714409824641322,37.023379433755693,37.264881592141784,37.424054407130789,37.576638085680067,37.719454381988221,37.823641010159527,37.901448862965893,37.942325381575699,37.956436485779882,38.257218198402875,37.584165953726213,37.260576833196616,37.095346123655588,36.934910937329335,36.837292828784086,36.794268263086956,36.851893522973135,37.04977785926517,37.254064616643383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer gas price based on BB revenue"]
[]
[null,null,"End-customer Gas Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,59.282077876637814,0,0,0,0,52.724200394976251,56.828954745170492,56.055082877299398,56.351312731865434,57.902315433939059,59.282077876637814,55.978021933455615,56.264044472402539,56.423604619713856,56.428594867059537,56.44949325365485,56.465323453702673,56.423970362922944,56.357946656272503,56.243991901142358,56.108478521131232,55.737128932801767,54.933324122934117,54.660269172438163,54.402503352353015,54.165898769807406,54.053862899752232,54.057807882821137,54.239631813718503,54.673444799989198,54.838382978272897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,53.106121261161313,0,0,0,0,52.724200394976251,53.647228253656493,53.106121261161313,53.595251756767873,55.343503545061623,56.892856021329571,57.056333905337986,57.443861991353401,57.688204385648326,57.751715781163355,57.838590794992719,57.942707082965065,57.988555999557313,58.011311974427862,57.985572144677988,57.9404828655681,58.941712349642998,57.381193479793666,56.775285982338403,56.611110894079168,56.472428813627488,56.483797073449956,56.62440647243811,56.994514262947867,57.68521400357568,58.341812011810006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"End-customer Gas Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,23.602530698054441,0,0,0,0,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,18.491264851016478,0,0,0,0,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Calc|Charts_MH700","index":58,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_MH700",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79721734857420801]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,363446.39129818394,364870.97968364123,366259.83230093855,367611.7026532772,368915.52437789791,370175.73535700777,371364.1430069615,372460.021633228,373486.84760829597,374451.56956942723,374770.42035465711,374368.53799751418,373532.69279663998,371851.95422177558,368833.87139279227,363181.35891114787,353810.76425609319,339860.28651494504,320082.14309460262,294253.65465103876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1130555.7322761535,1134987.132900493,1139307.3719381234,1143512.5719696095,1147568.309376634,1151488.3888723226,1155185.1131020968,1158594.0116149674,1161788.1112675094,1164789.0268614544,1165780.8611226087,1164530.7444246667,1161930.7197559157,1156702.5246884576,1147314.3152455084,1129731.3083952831,1100582.6368009166,1057187.5365719364,995664.5886131468,915321.11467852094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34768.785943527626,34571.372630450875,34373.27775402079,34174.037238618999,33973.158430201525,33771.161569520016,33566.414765622256,33357.853105399619,33146.784689445412,32933.568886277644,32642.785447142483,32277.834541682882,31917.215431769153,31523.203743831276,31016.501145767383,30306.981588506522,29301.706268609676,27902.218227592399,26021.592360708531,23671.329921877365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,373.92377272814485,367.83531166508612,361.87472378905699,356.0399312921968,350.32948312447701,344.74347155828002,339.28096609391969,333.94140609004899,328.72452142053737,323.62994356898832,319.25372613670459,315.59173248456671,312.04522699175448,308.61758999526245,305.31255555115212,302.1342369227425,299.08715810184236,296.17628402414562,293.40705443676984,290.78542090883104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529144.8332905932,1534797.3205262502,1540302.356716872,1545654.3517927979,1550807.3216678577,1555780.0292704087,1560454.9518407746,1564745.827759685,1568750.4680866713,1572497.7952607283,1573513.3206505449,1571492.7086963484,1567692.6732113163,1560386.3002440596,1547470.0003396191,1523521.7831318602,1483994.1944837214,1425246.2175984981,1342061.7311228949,1233536.8846723461]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,6.0345563486157285,6.0572032368863251,6.0794671757219776,6.1008804633307054,6.1215909716831751,6.1416545369636362,6.1600651487694869,6.1771580767421685,6.1933303116135452,6.2083777273937661,6.2037109401943802,6.1955273544820333,6.1768913492891953,6.1415112027268659,6.0798272554904411,5.9585981248893027,5.7759194537622474,5.5062218617535672,5.1339211016738453,4.6662483789118907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.771412882384709,18.841859501103603,18.911114896882303,18.977724211577801,19.042147423630077,19.104558220052354,19.161827251222174,19.214997424770672,19.265303641245257,19.312110935453095,19.297594178247909,19.272137879989945,19.21416772812729,19.104112356929519,18.912234980218006,18.53513317978349,17.966883160655247,17.127947444338478,15.969848840207415,14.515081121482332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.739493673542349,10.501529050950094,10.269129328333113,10.041998348083345,9.8200905460763277,9.6032836262211791,9.3913102422436214,9.1841111791342342,8.9816213099732476,8.7837015075752287,8.6521275147090879,8.5227192651998482,8.3954374255312718,8.2673080710263971,8.1350537485790166,7.9949815645709705,7.8434705757271646,7.6762759232519526,7.4909033423961287,7.2908904307768907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.376593430850534,38.121333004132772,36.90662219939172,35.730856888432307,34.592985215615961,33.491788862321002,32.426062305304491,31.394719196874902,30.396665369862401,29.430845290827143,28.635224596830959,27.865670940961699,27.121714132026383,26.40295127912341,25.709050067740161,25.039756927805644,24.394904426059778,23.774419942368432,23.178336409554252,22.606804359818842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,74.922056335393322,73.521924793072799,72.166333600329111,70.851459911424158,69.576814157005543,68.341285245558169,67.139264947539772,65.970985877521969,64.836920632694458,63.735035461249232,62.788657229982334,61.856055440633526,60.908210634974139,59.9158829098062,58.836166052027622,57.528469797049411,55.981177616204434,54.08486517171243,51.773009693831639,49.079024290989956]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,92.881666679569392,94.362378087072017,95.84308949457467,97.323800902077323,98.804512309579991,98.804512309580005,98.804512309580048,98.804512309580048,98.804512309580048,98.804512309580005,101.00782011736634,103.08162654270788,105.04175537742751,106.90072958012031,108.70182262425715,109.09946151394266,109.49247686331256,109.88357434551847,110.26970433239894,106.10548438414797]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,48.932322185695369,48.359562808455152,48.121271664157376,47.505737943172299,46.949238345292756,46.458277791292126,45.094458647471392,44.005962449685818,43.299566361562064,42.401222416129343,24.391800747264451,24.488112643340095,24.588146906677867,24.692186909213294,24.80053103926544,8.7324189538852846,8.8131546424567961,8.8991594025740142,8.9908439750313676,9.0886515407416546]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,69.184225709906016,69.184225709906002,69.184225709906016,69.184225709906002,69.184225709906002,69.184225709906002,69.18422570990603,69.18422570990603,69.18422570990603,69.184225709906016,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37.178847973528839]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.31519375568035,256.49043631370643,253.91894802166473,251.54255426715676,254.45833240478387,240.41456410433614,240.88425590989519,241.31724652236133,241.71438728194647,242.07333144582438,242.88697267654319,243.63456822120224,244.31271645764474,244.92944074026903,245.49843595900879,245.87434686221363,245.97748281242693,245.93359423935149,245.63441539242976,244.94715558853756,244.29268727865562,242.5558774201686,239.4791466055002,234.65318740093809,220.94942711709649]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,465.93459755906179,434.91668104275379,387.66046677982268,369.25741083523792,451.41277867950691,452.79042251532837,454.46583339099936,455.72815183710213,457.01130781060317,457.33398848732134,456.71776488815971,456.30741692681664,456.21774512131719,455.88839639462412,371.27396772684443,373.54722199847492,375.56349652345688,377.22733188176335,378.44950925206012,362.12456774648354,360.86150892593798,358.26188035359269,353.91373570836839,373.32241101551494]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,16.860585778187975,17.538420933502596,18.209613135377225,18.867078370786228,19.527776451120491,19.532705051730236,19.538487687911818,19.545631083536598,19.553943793780142,19.563499878207615,15.356923433928694,16.060375211560924,16.766790049675418,17.476402012065751,18.189458714875425,18.236912082495515,18.288373074154308,18.344156209639792,18.404601788782962,18.470077043587043]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,92.690014236722249,93.052840207299738,93.662379119064724,93.880073672155433,94.157538869543288,93.725284255211861,92.532842339341542,91.578472864709838,90.955261150413094,90.163770902308329,40.89044857374418,41.766745905184273,42.64317131915633,43.519725649515379,44.3964085684499,30.36911311784764,30.385331883671395,30.401597728612028,30.417910780254982,29.253028670282777]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,47.3026781695607,47.319842441818892,47.314972541988254,47.277923369727255,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197601,47.246386875197601,16.596862583732189,16.596862583732193,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,15.767019454545585]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,39.082131325635736,39.027508575063806,38.994922717040339,38.890523823124603,38.797900514273039,38.739107443702665,38.575592906035602,38.445150656423102,38.360589164614161,38.253024790840733,36.815141467979878,37.427427415825917,37.925254542002904,38.321328947592825,38.659461377212288,37.134660590235676,37.543136254202508,37.950411330849938,38.353458992960633,36.997750584716627]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,9.2999896603144272,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,8.8290968427455585]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.8186262684693633,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.4733740420921464]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,212.06246517317803,213.07151969183087,214.31313473685424,215.03421516457729,215.83746679943724,215.35134771514518,214.00117389778941,212.92350556916998,212.22404507330785,211.3345465358571,125.7672401486878,127.95927520560616,130.03994258386967,132.02218328220897,133.95005533357264,118.44541246361386,118.92156788506325,119.40089194213679,119.88069823503362,115.79034663796973]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3551.5168436662316,3251.500750409426,2954.2094398856602,2659.8713381967118,2369.4025800608947,2218.6734247142772,2068.4653035955357,1918.5207957582786,1769.5445203363165,1620.6955184548835,1475.1271511252887,1334.4291804623349,1198.289986625339,1086.6651902613173,1021.494967000993,959.97311654576913,898.81670111429219,837.66028568281524,776.50387025133841,715.34745481986147,654.19103938838464,593.03462395690769,532.0492650093255,472.72484101355531,413.43046698877396,354.41369878756154,297.46159944595877,273.60335323159535,254.20763183947076,234.81191044734618,215.41618905522159,197.39030324631275,180.23871782584766,163.1985880926924,147.06547312370205,130.93235815471166,116.9421399429331,106.12087211111455,95.335972459362722,84.556390927509895,73.829515134586231,63.102639341662567,52.375763548738902,41.648887755815238,30.922011962891574,20.195136169967906,9.4682603770442419,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455,7.833817137327455]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,212.06246517317803,416.31206544579419,612.9646589238821,801.47758722229469,981.92768985675036,937.6662230484244,895.26572807019284,855.31521582749599,817.8147082135248,782.76268707742054,750.15745091137728,718.31643464455965,686.65206685332316,655.16432935797127,623.85308385120072,592.71821260494221,564.18881678039281,538.26125486084766,514.93335445577179,494.19815563890427,476.04948352298834,457.90081140707235,439.75213929115642,421.6034671752405,403.45479505932457,385.30612294340864,367.15745082749271,349.00877871157678,330.86010659566085,312.71143447974487,294.56276236382894,276.41409024791295,258.26541813199697,240.11674601608101,221.96807390016505,203.81940178424907,185.67072966833311,167.52205755241712,149.37338543650117,131.22471332058518,113.07604120466922,94.927369088753252,76.778696972837281,60.284818047531147,47.105010979070585,37.250898443246072,30.731754273721052,27.552638657307838,26.044999094106789,24.569158254194658,23.125127676071269,21.712904085998154,20.332462578062536,18.983781952190714,17.635101326318892,16.286420700447074,14.937740074575252,13.589059448703431,12.240378822831611,10.891698196959789,9.5430175710879688,8.194336945216147,6.8456563193443269,5.496975693472506,4.1482950676006851,2.7996144417288642,1.7001008463591134,0.86016289641373866,0.29009596419763894,6.0200651807223241E-13]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215.35134771514524,419.69118222005403,613.3368263348616,796.70226223536042,969.62067483491933,921.67654758835056,875.59117757183355,831.9522002845116,790.75961572638482,752.01342389745309,715.71362479771665,680.17783545763575,644.818420378067,609.63537955901029,574.62871300046584,539.79842070243342,507.55073556731446,477.87475662593124,450.76178772830957,426.20619144166221,404.2007968077375,382.19540217381285,360.19000753988814,338.18461290596349,316.17921827203878,294.17382363811413,272.16842900418942,250.16303437026474,228.15763973634006,206.15224510241538,184.1468504684907,162.14145583456602,140.13606120064134,118.13066656671666,96.125271932791975,74.119877298867294,56.161538780120367,42.216312454459988,32.257086083616493,26.266234527292955,24.221351746511257,22.176468965729555,20.131586184947853,18.086703404166151,16.041820623384449,13.996937842602749,11.952055061821049,9.9071722810393474,7.8622895002576474,5.8491676015397482,3.86780658488565,2.295354693313723,1.1318394866940342,0.37729501023520101,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125.7672401486878,246.08481305055201,360.74836539473785,469.57400855405416,572.42858043867932,651.80451194004741,725.12503979259247,792.95035243227721,855.25017797412704,907.42365075250098,838.09034517984946,771.37980659690515,707.29203500366805,645.82703040013837,586.98479278631578,530.67238430069801,477.54894656431054,427.09704491615696,379.34986783131563,334.33382027015938,292.06262568163709,252.26707513246387,214.9744003335708,180.21175295673436,148.00600284609533,118.26676944110409,91.787680425316566,68.572119786606962,49.677348225260324,36.177267311165451,28.008268683824305,22.028790209370712,18.271872678237287,15.634508327519985,12.997143976802681,10.359779626085379,8.1479304402794384,6.3809522142236865,5.0782209168385366,4.2591342847559837,3.9431135082211637,3.6270927316863442,3.3110719551515251,2.995051178616706,2.6790304020818865,2.3630096255470669,2.0469888490122479,1.7309680724774286,1.4149472959426093,1.1306874014715909,0.87818838906437358,0.65745025872095708,0.46847301044134593,0.31125664422553134,0.18580116007351766,9.2106557985304927E-2,3.0172837960893116E-2,2.8222829817587472E-13,2.8222829817587472E-13,2.8222829817587472E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3740.947545743225,3641.3864507679814,3507.2808453082189,3323.4626061421936,3115.6272292931562,3140.5683151870126,3160.6046225805899,3176.174736805292,3186.6040049800486,3191.1385361059893,3191.6986188163564,3188.8923655323269,3182.5719628259753,3193.2626173287681,3242.5466320646865,3202.9677888447623,3163.2087149273966,3123.0334823733479,3082.2685030250227,3041.2446189059783,2982.1837976638244,2920.4370579542119,2856.14436768115,2790.7631610370463,2718.0547274491764]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,212.06246517317803,213.0715196918309,214.31313473685429,215.03421516457732,215.83746679943729,215.35134771514524,214.00117389778944,212.92350556917003,212.22404507330788,211.33454653585713,125.7672401486878,127.95927520560618,130.03994258386976,132.02218328220903,133.95005533357266,118.44541246361388,118.92156788506327,119.40089194213684,119.88069823503363,115.7903466379698]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-314.00508776445906,-307.59846101761258,-313.20417691683849,-317.80920869637492,-320.75902780784503,-187.1213792793223,-193.03521229825347,-198.74302051215213,-204.60494698982086,-211.30293567349639,-214.79126500477739,-216.80742718181955,-219.24390827552139,-201.53339057051474,-162.05053179993899,-165.3460833686118,-167.71834912297206,-170.21517513791858,-172.78716263053391,-174.97393945261641,-177.50623370576841,-180.66830759467598,-183.69358221519886,-185.26190487913718,-188.49878022583971]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-124.57438568746551,-99.561094975243833,-134.10560545976259,-183.81823916602485,-207.83537684903717,24.941085893855728,20.036307393577431,15.570114224702166,10.429268174756459,4.5345311259409016,0.56008271036785118,-2.806253284030106,-6.3204027063513593,10.690654502793137,49.284014735918134,-39.578843219923996,-39.759073917365882,-40.175232554048819,-40.764979348324886,-41.023884119043743,-59.060821242154532,-61.746739709612712,-64.292690273062021,-65.381206644103543,-72.708433587869905]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2407.541718657732,2329.2425742734472,2240.1963720842991,2131.9837282613353,2023.7626528547562,2053.8069689767513,2059.2977198428284,2062.0462748464879,2061.653694620612,2057.7272827639176,2051.5102127343289,2043.5657958408751,2033.9226386579364,2035.5452841543597,2062.0357254790651,2035.5517470424365,2012.8688459213256,1992.1209914032559,1975.3239967198672,1965.3011807909195,1957.4277379437494,1967.9571987612969,2003.9655832194926,2079.4596077946667,2203.4644940277972]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,498","2,408","","","","2,024","","","","","2,058","","","","","2,062","","","","","1,965","","","","","2,203","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,191.92162595197084,183.47950923240731,174.52477846269034,163.3989049435107,155.32596046592195,158.90700547212094,159.25324652592585,154.93636750383718,151.09166306539538,151.30666619975722,151.33322231656103,151.20016484377675,150.9004852617976,151.40737873383247,153.74416226179912,151.86754589059097,149.98238394680178,148.07748999350736,146.14463341172339,144.1995009549571,141.39915372337791,138.47145465031727,135.42304026273601,132.32301426965947]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,209.0932406231066,206.06761368451484,214.3754584456517,222.62017123861008,230.558892586638,111.13047124778186,116.43598509857021,121.65510288823526,127.13727048237463,133.58088677154382,136.95861778268008,138.96111940581079,141.46604570156208,123.90968416012485,84.166077718749278,86.259580147521717,89.597183541392255,93.063743066518413,96.615614279964248,99.796658891030248,103.32953568367115,107.93211740775318,112.46341006997385,115.59984713081619,120.43138605420403]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.31519375568035,256.49043631370643,253.91894802166473,251.54255426715676,254.45833240478387,240.41456410433614,240.88425590989519,241.31724652236133,241.71438728194647,242.07333144582438,242.88697267654319,243.63456822120224,244.31271645764474,244.92944074026903,245.49843595900879,245.87434686221363,245.97748281242693,245.93359423935149,245.63441539242976,244.94715558853756,244.29268727865562,242.5558774201686,239.4791466055002,234.65318740093809,258.12827509062532]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,25.832776061860528,24.729221710847604,25.041278322086701,25.634345183269783,26.814909808933685,9.1558539932888561,9.439451738073501,9.7633676414344475,10.055292329465075,10.490252137098473,10.118599730004442,10.226978615555108,10.252907448492639,7.3979639918686226,1.333040925957121,1.6495818524604411,3.0280120148114116,4.3191731310827475,5.3955303331247988,6.4260594875845127,7.3325151800331838,8.4956031765521445,9.5401637330522657,10.283935917035356,11.20031021453614]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,736.06389753453072,682.89021077347729,661.20813370690689,678.8914242481668,681.01069649662543,516.02684981132882,525.6666982186598,531.98896357795684,533.84331759762324,537.23613341986197,541.27085638898495,544.15588855912927,547.23183445147617,527.13757415406019,482.40493333754762,487.52767112399488,490.47022425922154,493.29889438375437,495.72304999902616,497.3145073788757,499.15423909731703,500.38275172785183,499.95417505884359,495.96001071152568,522.08298562902496]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,434.91850552924325,398.14466554834371,383.70610600813461,395.38327440845785,402.94595099111456,298.98928582403119,298.35974139652666,295.66108067279407,290.40579213073653,285.94286730374176,281.7490391933801,276.93075273880476,272.17969691866818,256.12149306290041,228.86294334257741,246.46810213515573,242.93705875181152,239.62223958135601,236.60604751047836,234.02827013046399,233.57508041724708,235.04576104054951,239.19770676163554,246.41428163478395,246.8655818725986]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","339","435","","","","403","","","","","286","","","","","229","","","","","234","","","","","247","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,641.83851697501962,626.08106512880772,624.95501863415518,621.81179454406742,615.32084486925532,607.7697849142362,598.39877486712101,597.7871373537198,596.97279770264322,595.91832891598483,594.5990715868254,592.99559674631337,591.07933649869733,588.83507211825827,586.23529422108811,583.24557821377562,579.84420497215058,573.84308213401835,567.64364854196776,561.32097002233252,554.94513954615741,548.62529519275301,542.6726576528207,537.17994620936736,532.45142747385034,528.73114710689083,525.9998819950448]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,434.91850552924325,398.14466554834371,383.70610600813461,395.38327440845785,402.94595099111456,298.98928582403119,298.35974139652666,295.66108067279407,290.40579213073653,285.94286730374176,281.7490391933801,276.93075273880476,272.17969691866818,256.12149306290041,228.86294334257741,246.46810213515573,242.93705875181152,239.62223958135601,236.60604751047836,234.02827013046399,233.57508041724708,235.04576104054951,239.19770676163554,246.41428163478395,246.8655818725986]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,641.83851697501962,964.87301790683637,1059.8735241633985,1019.9564600924111,999.02695087738994,1003.153059322694,1001.3447258582355,896.77642317775098,895.33253909916994,891.57940958877884,885.00486371756188,878.93846405005513,872.82837569207743,865.76582485706308,858.41499113975624,839.36707127667603,808.70714831472799,820.31118426917408,810.58070729377926,800.9432096036885,791.55118705663574,782.65356532321698,776.24773807006773,772.22570724991692,771.64913423548592,775.14542874167478,772.86546386764337]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","965","1,060","","","","1,001","","","","","879","","","","","809","","","","","783","","","","","773","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2825.3005782651339,2573.6352555184858,2444.3106890452013,2473.7281218310122,2459.2891258710451,1796.8755273331446,1779.9020355574723,1751.0001806028251,1707.5875664209018,1669.5080749524732,1633.6079945540557,1594.7511813688545,1556.9240333746245,1455.4412729159226,1292.1423691107318,1389.3557646639972,1367.3149922129421,1346.5675516936419,1328.672400647303,1315.6370772972732,1318.5549345945221,1338.3604233480187,1383.0508378089617,1460.5908418518275,1517.4288530874671]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,231","2,825","","","","2,459","","","","","1,670","","","","","1,292","","","","","1,316","","","","","1,517","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,9278.5527801113512,9374.6063846385096,9400.5126125849056,9354.8921626603315,9237.8157374233706,8979.7964152496406,8877.713808577786,8772.007506461754,8662.2605339924175,8548.7086714293873,8431.0132026248411,8308.9796472084618,8183.3593690229582,8053.6934006216743,7919.5257158827499,7780.9055638813097,7692.7755068653214,7601.0596647398515,7506.732185206688,7425.8995604277416,7377.0170876296224,7386.984456155702,7480.8508615922246,7703.7392866437431,8114.4068326319857,8763.4297397486625]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2825.3005782651339,2573.6352555184858,2444.3106890452013,2473.7281218310122,2459.2891258710451,1796.8755273331446,1779.9020355574723,1751.0001806028251,1707.5875664209018,1669.5080749524732,1633.6079945540557,1594.7511813688545,1556.9240333746245,1455.4412729159226,1292.1423691107318,1389.3557646639972,1367.3149922129421,1346.5675516936419,1328.672400647303,1315.6370772972732,1318.5549345945221,1338.3604233480187,1383.0508378089617,1460.5908418518275,1517.4288530874671]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11509.414359088096,12199.906962903644,11974.147868103391,11799.202851705533,11711.543859254383,11439.085541120687,10674.58933591093,10551.909542019226,10413.260714595242,10256.296237850289,10100.521277577314,9942.5876417625168,9778.1105503918134,9610.6174339962981,9374.9669887986729,9073.0479329920418,9082.1312715293188,8968.3746569527939,8853.2997369003297,8754.5719610750439,8692.6541649268947,8705.5393907502239,8819.2112849402438,9086.7901244527056,9574.9976744838132,10280.85859283613]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","11,509","12,200","","","","11,439","","","","","10,101","","","","","9,073","","","","","8,693","","","","","10,281","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,20.398419359446482,18.761687142937063,18.195011142607225,18.88039543110548,19.398041626769281,14.413923087176968,14.390357687692063,14.266910857061925,14.019926429912845,13.810937763792266,13.614728836347481,13.388116330482404,13.164509847328404,12.393546803332262,11.079631637952325,11.937154564612962,11.771237958273547,11.615502960119803,11.47387061026155,11.352999542368206,11.334767206117059,11.409014571787566,11.612239980327825,11.962637411997738,11.982838787629417]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,52.724200394976251,58.101645341776099,57.289753292059245,57.56287869932946,59.102501852685101,60.487759760486064,55.784710646247291,56.021669196856017,56.136673179822708,56.104954300866751,56.086577380829418,56.054914768263053,55.965993282426567,55.851680044139783,55.160005979991915,53.894123467319893,54.633513392784579,54.33096413044359,54.023685722170846,53.718997744860459,53.428748421244961,53.254065708613865,53.185073789579846,53.273620309560535,53.548845631689851,53.531734939105093]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,133.40123119045145,132.90343501280813,132.29710056207006,131.61447673129544,131.0180764275126,130.50632608273682,128.40116098338115,126.67103794926497,125.09782021082651,123.68165476223979,122.41935449870356,120.55507204891688,118.88290156965965,117.48445668269746,116.19647989517816,115.01104873758551,115.91853117165874,116.74347135866358,117.48519476324842,118.14388501769778,118.72042876872466,119.2139856515074,119.62460492032548,119.95240236660464,120.19772664437993,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,69.29558256087158,68.797786383228285,68.191451932490196,67.508828101715594,66.91242779793275,66.400677453156959,64.936568840097081,63.841091727413755,62.896173451193832,62.102024470203439,61.455520509587551,59.591238059800872,57.919067580543661,56.520622693581444,55.232645906062139,54.047214748469486,53.735420502760405,53.316698476387273,52.789886423326607,52.154670510977539,52.07132211693721,51.898387933202073,51.635851224837111,51.283761134161367,50.842398999612236,50.313442627805799]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,7.829344015776301,7.1724179755943949,6.9190315825488558,7.1385864810306492,7.2886682770736932,5.4083274795098948,5.4002059042703401,5.3546385620957713,5.2627133671351665,5.185073811250974,5.1122514088391009,5.0280126621578889,4.9449068921223382,4.6561606180565445,4.1633118642520932,4.4842878582984502,4.420748548862532,4.3611239799539687,4.3065455899512157,4.2591452516259434,4.249094322957748,4.2721695864193423,4.341280640184717,4.4624192852639366,4.4576458180173182]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,32.447531305748065,34.990732016486128,35.158646143096803,35.745061157651314,36.818854920990489,37.836548429170698,36.237277056960437,36.489679431814515,36.682562903236779,36.805903256469293,36.918875446668352,37.010599359134893,37.064051632482268,37.090239107313941,36.880781813096419,36.435965711999884,36.638808704850284,36.438636739412807,36.227468760385229,36.009834742930359,35.793056148882933,35.626554843834782,35.506390822591847,35.460822987797656,35.506789523336266,35.464703987873222]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,55.943144177049206,55.943144177049206,55.900488448861623,56.188788945724802,56.369456797961178,56.583614569346473,56.767895827534353,56.845359595149972,56.932880367485112,56.995508831400016,57.062189147254365,57.127697066606189,57.122707759624639,57.130982203687395,57.155962124173264,57.157569892382845,57.428927198316224,57.496955119695428,57.565185174246274,57.633564806637743,57.702151397696625,56.032742408342514,56.133545311280493,56.234610934999161,56.335935569970886,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,55.312829672613162,55.312829672613162,55.275433766713618,55.561996362263947,55.742994710354935,55.956610250006982,56.139269556886461,56.217342748012435,56.305216275834525,56.368678422265702,56.436045638495415,56.502191571002285,56.499278897391626,56.509244395732658,56.535420239205003,56.538571300765824,56.805155867726988,56.872948516261964,56.940943264914985,57.009088820034719,57.077441268582476,55.450032414295471,55.550478099449947,55.651186892601345,55.752155228898282,55.853385133055703]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Shadow_MH700","index":59,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79721734857420801]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,363446.39129818394,364870.97968364123,366259.83230093855,367611.7026532772,368915.52437789791,370175.73535700777,371364.1430069615,372460.021633228,373486.84760829597,374451.56956942723,374770.42035465711,374368.53799751418,373532.69279663998,371851.95422177558,368833.87139279227,363181.35891114787,353810.76425609319,339860.28651494504,320082.14309460262,294253.65465103876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1130555.7322761535,1134987.132900493,1139307.3719381234,1143512.5719696095,1147568.309376634,1151488.3888723226,1155185.1131020968,1158594.0116149674,1161788.1112675094,1164789.0268614544,1165780.8611226087,1164530.7444246667,1161930.7197559157,1156702.5246884576,1147314.3152455084,1129731.3083952831,1100582.6368009166,1057187.5365719364,995664.5886131468,915321.11467852094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34768.785943527626,34571.372630450875,34373.27775402079,34174.037238618999,33973.158430201525,33771.161569520016,33566.414765622256,33357.853105399619,33146.784689445412,32933.568886277644,32642.785447142483,32277.834541682882,31917.215431769153,31523.203743831276,31016.501145767383,30306.981588506522,29301.706268609676,27902.218227592399,26021.592360708531,23671.329921877365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,373.92377272814485,367.83531166508612,361.87472378905699,356.0399312921968,350.32948312447701,344.74347155828002,339.28096609391969,333.94140609004899,328.72452142053737,323.62994356898832,319.25372613670459,315.59173248456671,312.04522699175448,308.61758999526245,305.31255555115212,302.1342369227425,299.08715810184236,296.17628402414562,293.40705443676984,290.78542090883104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529144.8332905932,1534797.3205262502,1540302.356716872,1545654.3517927979,1550807.3216678577,1555780.0292704087,1560454.9518407746,1564745.827759685,1568750.4680866713,1572497.7952607283,1573513.3206505449,1571492.7086963484,1567692.6732113163,1560386.3002440596,1547470.0003396191,1523521.7831318602,1483994.1944837214,1425246.2175984981,1342061.7311228949,1233536.8846723461]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,6.0345563486157285,6.0572032368863251,6.0794671757219776,6.1008804633307054,6.1215909716831751,6.1416545369636362,6.1600651487694869,6.1771580767421685,6.1933303116135452,6.2083777273937661,6.2037109401943802,6.1955273544820333,6.1768913492891953,6.1415112027268659,6.0798272554904411,5.9585981248893027,5.7759194537622474,5.5062218617535672,5.1339211016738453,4.6662483789118907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.771412882384709,18.841859501103603,18.911114896882303,18.977724211577801,19.042147423630077,19.104558220052354,19.161827251222174,19.214997424770672,19.265303641245257,19.312110935453095,19.297594178247909,19.272137879989945,19.21416772812729,19.104112356929519,18.912234980218006,18.53513317978349,17.966883160655247,17.127947444338478,15.969848840207415,14.515081121482332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.739493673542349,10.501529050950094,10.269129328333113,10.041998348083345,9.8200905460763277,9.6032836262211791,9.3913102422436214,9.1841111791342342,8.9816213099732476,8.7837015075752287,8.6521275147090879,8.5227192651998482,8.3954374255312718,8.2673080710263971,8.1350537485790166,7.9949815645709705,7.8434705757271646,7.6762759232519526,7.4909033423961287,7.2908904307768907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.376593430850534,38.121333004132772,36.90662219939172,35.730856888432307,34.592985215615961,33.491788862321002,32.426062305304491,31.394719196874902,30.396665369862401,29.430845290827143,28.635224596830959,27.865670940961699,27.121714132026383,26.40295127912341,25.709050067740161,25.039756927805644,24.394904426059778,23.774419942368432,23.178336409554252,22.606804359818842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,74.922056335393322,73.521924793072799,72.166333600329111,70.851459911424158,69.576814157005543,68.341285245558169,67.139264947539772,65.970985877521969,64.836920632694458,63.735035461249232,62.788657229982334,61.856055440633526,60.908210634974139,59.9158829098062,58.836166052027622,57.528469797049411,55.981177616204434,54.08486517171243,51.773009693831639,49.079024290989956]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,92.881666679569392,94.362378087072017,95.84308949457467,97.323800902077323,98.804512309579991,98.804512309580005,98.804512309580048,98.804512309580048,98.804512309580048,98.804512309580005,101.00782011736634,103.08162654270788,105.04175537742751,106.90072958012031,108.70182262425715,109.09946151394266,109.49247686331256,109.88357434551847,110.26970433239894,106.10548438414797]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,48.932322185695369,48.359562808455152,48.121271664157376,47.505737943172299,46.949238345292756,46.458277791292126,45.094458647471392,44.005962449685818,43.299566361562064,42.401222416129343,24.391800747264451,24.488112643340095,24.588146906677867,24.692186909213294,24.80053103926544,8.7324189538852846,8.8131546424567961,8.8991594025740142,8.9908439750313676,9.0886515407416546]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,69.184225709906016,69.184225709906002,69.184225709906016,69.184225709906002,69.184225709906002,69.184225709906002,69.18422570990603,69.18422570990603,69.18422570990603,69.184225709906016,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37.178847973528839]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.31519375568035,256.55956831370639,254.05721202166475,251.74995026715678,254.73486040478386,240.76022410433615,241.2299159098952,241.66290652236134,242.06004728194648,242.41899144582436,243.2326326765432,243.98022822120225,244.65837645764475,245.27510074026904,245.83441236536183,246.17996425203575,246.2526159665407,246.19864530247014,245.89584831483242,245.20497037022423,244.54688391962631,242.80645592042328,239.72632941214391,234.89697327016623,221.18899587922982]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,466.00372955906175,435.05494504275384,387.8678627798227,369.5339388352379,451.75843867950692,453.13608251532833,454.81149339099943,456.07381183710208,457.35696781060312,457.67964848732134,457.06342488815972,456.65307692681665,456.56340512131715,456.22437280097722,371.57958511666652,373.82235515258867,375.8285475865755,377.48876480416607,378.70732403374683,362.37876438745423,361.1120874261926,358.50906316023639,354.15752157759653,373.56197977764828]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,16.860585778187975,17.538420933502596,18.209613135377225,18.867078370786228,19.527776451120491,19.532705051730236,19.538487687911818,19.545631083536598,19.553943793780142,19.563499878207615,15.356923433928694,16.060375211560924,16.766790049675418,17.476402012065751,18.189458714875425,18.236912082495515,18.288373074154308,18.344156209639792,18.404601788782962,18.470077043587043]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,92.690014236722249,93.052840207299738,93.662379119064724,93.880073672155433,94.157538869543288,93.725284255211861,92.532842339341542,91.578472864709838,90.955261150413094,90.163770902308329,40.89044857374418,41.766745905184273,42.64317131915633,43.519725649515379,44.3964085684499,30.36911311784764,30.385331883671395,30.401597728612028,30.417910780254982,29.253028670282777]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,47.3026781695607,47.319842441818892,47.314972541988254,47.277923369727255,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197601,47.246386875197601,16.596862583732189,16.596862583732193,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,15.767019454545585]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,39.082131325635736,39.027508575063806,38.994922717040339,38.890523823124603,38.797900514273039,38.739107443702665,38.575592906035602,38.445150656423102,38.360589164614161,38.253024790840733,36.815141467979878,37.427427415825917,37.925254542002904,38.321328947592825,38.659461377212288,37.134660590235676,37.543136254202508,37.950411330849938,38.353458992960633,36.997750584716627]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,9.2999896603144272,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,8.8290968427455585]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.8186262684693633,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.4733740420921464]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,212.06246517317803,213.07151969183087,214.31313473685424,215.03421516457729,215.83746679943724,215.35134771514518,214.00117389778941,212.92350556916998,212.22404507330785,211.3345465358571,125.7672401486878,127.95927520560616,130.03994258386967,132.02218328220897,133.95005533357264,118.44541246361386,118.92156788506325,119.40089194213679,119.88069823503362,115.79034663796973]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3691.5168436662316,3531.500750409426,3374.2094398856602,3219.8713381967118,3069.4025800608947,2918.6734247142772,2768.4653035955362,2618.5207957582793,2469.544520336317,2320.6955184548842,2175.1271511252894,2034.4291804623356,1898.2899866253397,1767.0548345566754,1640.4042213997716,1517.1483982666543,1435.5746256154177,1367.0910722414869,1298.6075188675561,1230.1239654936253,1161.6404121196945,1093.6073389097489,1025.7428033408789,957.87826777200905,890.01373220313894,822.14919663426895,756.34932992500853,715.33757838507847,676.27134696274038,637.33305128030111,598.39475559786172,559.45645991542233,520.51816423298294,481.57986855054361,442.64157286810428,403.70327718566494,366.60523725720071,329.85883308758258,294.0179713114419,258.18733193610075,226.40720939092705,196.99285377227827,170.21071505356986,145.91934902731998,124.43314549695542,103.3777553923001,84.616632965502177,68.015771296404139,58.107420182980682,54.197514030025474,52.369881369826118,50.542248709626769,48.714616049427413,46.886983389228057,45.059350729028708,43.231718068829352,41.404085408630003,39.576452748430647,37.748820088231291,35.921187428031942,34.093554767832586,32.26592210763323,30.438289447433878,28.610656787234525,26.783024127035173,24.955391466835817,23.127758806636464,21.300126146437112,19.472493486237756,17.644860826038407,16.06693234735507,14.774169211478336,13.592540612721209,12.439973052964218,11.385762365590841]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,212.06246517317803,416.31206544579419,612.9646589238821,801.47758722229469,981.92768985675036,937.6662230484244,895.26572807019284,855.31521582749599,817.8147082135248,782.76268707742054,750.15745091137728,718.31643464455965,686.65206685332316,655.16432935797127,623.85308385120072,592.71821260494221,564.18881678039281,538.26125486084766,514.93335445577179,494.19815563890427,476.04948352298834,457.90081140707235,439.75213929115642,421.6034671752405,403.45479505932457,385.30612294340864,367.15745082749271,349.00877871157678,330.86010659566085,312.71143447974487,294.56276236382894,276.41409024791295,258.26541813199697,240.11674601608101,221.96807390016505,203.81940178424907,185.67072966833311,167.52205755241712,149.37338543650117,131.22471332058518,113.07604120466922,94.927369088753252,76.778696972837281,60.284818047531147,47.105010979070585,37.250898443246072,30.731754273721052,27.552638657307838,26.044999094106789,24.569158254194658,23.125127676071269,21.712904085998154,20.332462578062536,18.983781952190714,17.635101326318892,16.286420700447074,14.937740074575252,13.589059448703431,12.240378822831611,10.891698196959789,9.5430175710879688,8.194336945216147,6.8456563193443269,5.496975693472506,4.1482950676006851,2.7996144417288642,1.7001008463591134,0.86016289641373866,0.29009596419763894,6.0200651807223241E-13]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215.35134771514524,419.69118222005403,613.3368263348616,796.70226223536042,969.62067483491933,921.67654758835056,875.59117757183355,831.9522002845116,790.75961572638482,752.01342389745309,715.71362479771665,680.17783545763575,644.818420378067,609.63537955901029,574.62871300046584,539.79842070243342,507.55073556731446,477.87475662593124,450.76178772830957,426.20619144166221,404.2007968077375,382.19540217381285,360.19000753988814,338.18461290596349,316.17921827203878,294.17382363811413,272.16842900418942,250.16303437026474,228.15763973634006,206.15224510241538,184.1468504684907,162.14145583456602,140.13606120064134,118.13066656671666,96.125271932791975,74.119877298867294,56.161538780120367,42.216312454459988,32.257086083616493,26.266234527292955,24.221351746511257,22.176468965729555,20.131586184947853,18.086703404166151,16.041820623384449,13.996937842602749,11.952055061821049,9.9071722810393474,7.8622895002576474,5.8491676015397482,3.86780658488565,2.295354693313723,1.1318394866940342,0.37729501023520101,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125.7672401486878,246.08481305055201,360.74836539473785,469.57400855405416,572.42858043867932,651.80451194004741,725.12503979259247,792.95035243227721,855.25017797412704,907.42365075250098,838.09034517984946,771.37980659690515,707.29203500366805,645.82703040013837,586.98479278631578,530.67238430069801,477.54894656431054,427.09704491615696,379.34986783131563,334.33382027015938,292.06262568163709,252.26707513246387,214.9744003335708,180.21175295673436,148.00600284609533,118.26676944110409,91.787680425316566,68.572119786606962,49.677348225260324,36.177267311165451,28.008268683824305,22.028790209370712,18.271872678237287,15.634508327519985,12.997143976802681,10.359779626085379,8.1479304402794384,6.3809522142236865,5.0782209168385366,4.2591342847559837,3.9431135082211637,3.6270927316863442,3.3110719551515251,2.995051178616706,2.6790304020818865,2.3630096255470669,2.0469888490122479,1.7309680724774286,1.4149472959426093,1.1306874014715909,0.87818838906437358,0.65745025872095708,0.46847301044134593,0.31125664422553134,0.18580116007351766,9.2106557985304927E-2,3.0172837960893116E-2,2.8222829817587472E-13,2.8222829817587472E-13,2.8222829817587472E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3840.5683151870126,3860.6046225805903,3876.174736805292,3886.6040049800486,3891.1385361059897,3891.6986188163569,3888.8923655323274,3882.5719628259762,3873.6522616241264,3861.4558864634646,3760.1430705656476,3699.9666394285223,3652.4642689320194,3604.3721516412406,3556.0211295797426,3489.6331703951346,3421.009772907053,3349.8379060127036,3275.9165877955002,3194.6379926635414]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,212.06246517317803,213.0715196918309,214.31313473685429,215.03421516457732,215.83746679943729,215.35134771514524,214.00117389778944,212.92350556917003,212.22404507330788,211.33454653585713,125.7672401486878,127.95927520560618,130.03994258386976,132.02218328220903,133.95005533357266,118.44541246361388,118.92156788506327,119.40089194213684,119.88069823503363,115.7903466379698]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-174.00508776445898,-167.59846101761241,-173.20417691683829,-177.80920869637481,-180.75902780784492,-187.1213792793223,-193.03521229825347,-198.74302051215213,-204.60494698982086,-211.30293567349639,-214.79126500477739,-216.80742718181955,-219.24390827552139,-221.14374627515753,-223.53092169651842,-227.08005604650495,-188.13570634273179,-177.54231308037245,-180.11430057298784,-182.30107739507025,-184.83337164822228,-187.54496537314461,-190.57275883648666,-193.80201645223696,-197.0689417699283]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,24.941085893855728,20.036307393577431,15.570114224702166,10.429268174756459,4.5345311259409016,0.56008271036785118,-2.806253284030106,-6.3204027063513593,-8.919701201849648,-12.19637516066129,-101.31281589781715,-60.176431137125618,-47.502370496502692,-48.092117290778816,-48.351022061497588,-66.387959184608405,-68.623397488081338,-71.171866894349819,-73.921318217203321,-81.278595131958497]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2511.5791726035704,2515.3839995347848,2516.5025034872324,2514.536319502477,2509.1050846478852,2501.4452850647463,2492.1529204959334,2481.2796391250486,2469.2596690336813,2455.6192689753279,2389.6480704790438,2354.428129989783,2329.8343682695054,2309.9229665612174,2297.9580404139092,2290.5042835827362,2305.2716685978785,2350.357338016368,2440.9582002271691,2589.819593041278]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498,2498,null,null,null,2478,null,null,null,null,2509,null,null,null,null,2456,null,null,null,null,2298,null,null,null,null,2590]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,199.10403824316955,197.58794382995981,195.42427587601719,190.93145084887331,190.22364376509265,194.32572357246605,194.52411583102992,189.08293255138059,184.2819069678344,184.4969101021963,184.52346621900008,184.39040874621583,184.09072916423671,183.66780479505633,183.08951812890226,178.28580802877164,175.43256456217233,173.1802570439967,170.89998689733147,168.60744087568401,165.4596800792236,162.20592679344728,158.83133876313954,155.32638650425562]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,69.093240623106681,62.267956391054923,66.776143858731999,71.221199358230422,75.360263412798744,94.057300516074577,99.362814366862935,104.58193215652798,110.06409975066732,116.50771603983651,119.88544705097277,121.88794867410348,124.39287496985473,126.44686913306032,129.05159824227101,132.89820515715192,96.424899743569455,87.299224313822833,91.029806208791882,94.389561501381166,98.101148975545371,102.43196121716542,107.1334960826557,112.0986528909511,117.16853718954977]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.31519375568035,256.55956831370639,254.05721202166475,251.74995026715678,254.73486040478386,240.76022410433615,241.2299159098952,241.66290652236134,242.06004728194648,242.41899144582436,243.2326326765432,243.98022822120225,244.65837645764475,245.27510074026904,245.83441236536183,246.17996425203575,246.2526159665407,246.19864530247014,245.89584831483242,245.20497037022423,244.54688391962631,242.80645592042328,239.72632941214391,234.89697327016623,258.36784385275865]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,5.0979884614012905,3.9884317100623283,4.29448592097543,4.8815503818324935,6.0561126071704079,9.4188317872459013,9.7024295320305445,10.026345435391498,10.318270123422119,10.753229931055515,10.3815775239615,10.489956409512144,10.515885242449661,10.56534578800583,10.694243066218501,11.025243918781477,6.2612585191063586,5.6060140734463229,6.6796185975281945,7.7073950740277377,8.611098088516222,9.7047147605146247,10.747064931388865,11.734246538983234,12.651863035237767]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.32910993407154,525.60130777043071,507.10872531642849,527.84655097967664,532.86234402638559,534.46000017274935,544.62088338125477,550.79529994531072,551.52534970741658,553.96184438455089,557.99656735367375,560.88159952381807,563.95754541616498,566.37804482557192,569.24805846890763,573.19293145687141,527.22458225798823,514.53644825191168,516.78553016514923,518.2019138429647,519.8665718593719,520.40281197732691,519.81281721963569,517.56121146324017,543.51463058180184]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,325.36667994312359,327.84650493577948,327.81431956297075,324.51646129341987,322.21670676118003,320.81582320776005,318.76709490153212,316.83065400393923,314.5138351689414,312.44529986540982,335.42008937550702,305.88827503647826,296.38642956415407,296.24516010232924,296.7700375727191,300.13002147157886,305.90206180407762,315.84349622699887,331.61792075142523,345.96083771724926]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,339,340,null,null,null,328,null,null,null,null,322,null,null,null,null,312,null,null,null,null,297,null,null,null,null,346]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,641.83851697501962,626.08106512880772,624.95501863415518,621.81179454406742,615.32084486925532,607.7697849142362,598.39877486712101,597.7871373537198,596.97279770264322,595.91832891598483,594.5990715868254,592.99559674631337,591.07933649869733,588.83507211825827,586.23529422108811,583.24557821377562,579.84420497215058,573.84308213401835,567.64364854196776,561.32097002233252,554.94513954615741,548.62529519275301,542.6726576528207,537.17994620936736,532.45142747385034,528.73114710689083,525.9998819950448]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,325.36667994312359,327.84650493577948,327.81431956297075,324.51646129341987,322.21670676118003,320.81582320776005,318.76709490153212,316.83065400393923,314.5138351689414,312.44529986540982,335.42008937550702,305.88827503647826,296.38642956415407,296.24516010232924,296.7700375727191,300.13002147157886,305.90206180407762,315.84349622699887,331.61792075142523,345.96083771724926]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,641.83851697501962,964.87301790683637,964.90006622869168,931.17495749997238,915.35551631265594,924.43410108967805,926.6695636038703,923.15381729684339,924.81930263842264,923.73264847895553,919.11553288024527,915.2123035074934,911.89515970645743,907.60216701979039,903.06594822502734,897.75941338271696,892.28950483756034,909.26317150952536,873.53192357844603,857.70739958648664,851.19029964848664,845.39533276547218,842.80267912439956,843.08200801344492,848.29492370084927,860.34906785831606,871.96071971229412]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,965,965,null,null,null,927,null,null,null,null,915,null,null,null,null,892,null,null,null,null,845,null,null,null,null,872]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1955.399247796204,1955.8089799724901,1941.4220209598661,1908.1584783064095,1881.2967740543602,1860.1209610937733,1835.6726226617561,1812.3367220734829,1787.2627991260899,1764.0418500660583,1890.7835566584749,1721.6213390762223,1665.5563753627307,1663.5786455791037,1668.3525654567895,1694.2643030428737,1741.81917226113,1826.2198997943092,1965.6251043166187,2126.5457631165045]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2231,2208,null,null,null,2004,null,null,null,null,1881,null,null,null,null,1764,null,null,null,null,1668,null,null,null,null,2127]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,9278.5527801113512,9374.6063846385096,9400.5126125849056,9354.8921626603315,9237.8157374233706,8979.7964152496406,8877.713808577786,8772.007506461754,8662.2605339924175,8548.7086714293873,8431.0132026248411,8308.9796472084618,8183.3593690229582,8053.6934006216743,7919.5257158827499,7780.9055638813097,7692.7755068653214,7601.0596647398515,7506.732185206688,7425.8995604277416,7377.0170876296224,7386.984456155702,7480.8508615922246,7703.7392866437431,8114.4068326319857,8763.4297397486625]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1955.399247796204,1955.8089799724901,1941.4220209598661,1908.1584783064095,1881.2967740543602,1860.1209610937733,1835.6726226617561,1812.3367220734829,1787.2627991260899,1764.0418500660583,1890.7835566584749,1721.6213390762223,1665.5563753627307,1663.5786455791037,1668.3525654567895,1694.2643030428737,1741.81917226113,1826.2198997943092,1965.6251043166187,2126.5457631165045]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11509.414359088096,11582.944101559671,11400.257961038787,11266.193398189071,11219.036175428881,10983.322642763964,10833.11305637399,10727.816486434243,10603.682554952284,10456.867149735797,10312.309976679202,10169.100608302235,10019.031991684715,9866.0301226951578,9706.7885150088405,9544.9474139473677,9583.5590635237968,9322.6810038160729,9172.2885605694191,9089.4782060068446,9045.3696530864127,9081.2487591985755,9222.6700338533556,9529.9591864380527,10080.031936948604,10889.975502865167]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11509,11583,null,null,null,10983,null,null,null,null,10312,null,null,null,null,9545,null,null,null,null,9045,null,null,null,null,10890]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,15.944002271326886,14.578055112039133,14.227384200045641,15.12139712348201,15.803137887612788,15.685546346267662,15.812550482189453,15.818442062887542,15.666687910209443,15.562951177955565,15.502521151049493,15.410679047613156,15.324141777616488,15.219112968018335,15.12599103620053,16.245353521471383,14.821467307623612,14.367103220287365,14.365983759480248,14.396679934750727,14.564498570953139,14.848347254645827,15.333133933715144,16.09900578388357,16.792915860334318]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,52.724200394976251,53.647228253656493,53.106121261161313,53.595251756767873,55.343503545061623,56.892856021329571,57.056333905337986,57.443861991353401,57.688204385648326,57.751715781163355,57.838590794992719,57.942707082965065,57.988555999557313,58.011311974427862,57.985572144677988,57.9404828655681,58.941712349642998,57.381193479793666,56.775285982338403,56.611110894079168,56.472428813627488,56.483797073449956,56.62440647243811,56.994514262947867,57.68521400357568,58.341812011810006]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,133.40123119045145,132.90343501280813,132.29710056207006,131.61447673129544,131.0180764275126,130.50632608273682,128.40116098338115,126.67103794926497,125.09782021082651,123.68165476223979,122.41935449870356,120.55507204891688,118.88290156965965,117.48445668269746,116.19647989517816,115.01104873758551,115.91853117165874,116.74347135866358,117.48519476324842,118.14388501769778,118.72042876872466,119.2139856515074,119.62460492032548,119.95240236660464,120.19772664437993,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,69.29558256087158,68.797786383228285,68.191451932490196,67.508828101715594,66.91242779793275,66.400677453156959,64.936568840097081,63.841091727413755,62.896173451193832,62.102024470203439,61.455520509587551,59.591238059800872,57.919067580543661,56.520622693581444,55.232645906062139,54.047214748469486,53.735420502760405,53.316698476387273,52.789886423326607,52.154670510977539,52.07132211693721,51.898387933202073,51.635851224837111,51.283761134161367,50.842398999612236,50.313442627805799]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,6.1196446926034893,5.5730544773611896,5.4102588806146015,5.7173273448576323,5.9379102290775121,5.8854602471907764,5.9339059062115211,5.9369572510007744,5.8808645177966659,5.8428364502626886,5.8211064316924297,5.7876020398351447,5.7561166477742916,5.7177041865358262,5.6837826380320911,6.1026973518510417,5.566277763175937,5.394232052765358,5.3920569706764514,5.4010000400723523,5.4598323079070523,5.5600470269144484,5.7323511753601979,6.005407621192834,6.2470064467874771]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,32.447531305748065,33.281032693313321,33.559282644863593,34.236288455717059,35.397595784817469,36.485790381174517,36.714409824641322,37.023379433755693,37.264881592141784,37.424054407130789,37.576638085680067,37.719454381988221,37.823641010159527,37.901448862965893,37.942325381575699,37.956436485779882,38.257218198402875,37.584165953726213,37.260576833196616,37.095346123655588,36.934910937329335,36.837292828784086,36.794268263086956,36.851893522973135,37.04977785926517,37.254064616643383]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,55.943144177049206,55.943144177049206,55.900488448861623,56.188788945724802,56.369456797961178,56.583614569346473,56.767895827534353,56.845359595149972,56.932880367485112,56.995508831400016,57.062189147254365,57.127697066606189,57.122707759624639,57.130982203687395,57.155962124173264,57.157569892382845,57.428927198316224,57.496955119695428,57.565185174246274,57.633564806637743,57.702151397696625,56.032742408342514,56.133545311280493,56.234610934999161,56.335935569970886,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,55.312829672613162,55.312829672613162,55.275433766713618,55.561996362263947,55.742994710354935,55.956610250006982,56.139269556886461,56.217342748012435,56.305216275834525,56.368678422265702,56.436045638495415,56.502191571002285,56.499278897391626,56.509244395732658,56.535420239205003,56.538571300765824,56.805155867726988,56.872948516261964,56.940943264914985,57.009088820034719,57.077441268582476,55.450032414295471,55.550478099449947,55.651186892601345,55.752155228898282,55.853385133055703]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Comparison_MH700","index":60,"n_rows":119,"n_cols":94,"rows_kept":119,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_Comparison_MH700",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer"]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","number","n/a","Mid-year",null,null,null,null,null,null,1573513.3206505449,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529144.8332905932,1534797.3205262502,1540302.356716872,1545654.3517927979,1550807.3216678577,1555780.0292704087,1560454.9518407746,1564745.827759685,1568750.4680866713,1572497.7952607283,1573513.3206505449,1571492.7086963484,1567692.6732113163,1560386.3002440596,1547470.0003396191,1523521.7831318602,1483994.1944837214,1425246.2175984981,1342061.7311228949,1233536.8846723461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","number","n/a","Mid-year",null,null,null,null,null,null,1233536.8846723461,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529144.8332905932,1534797.3205262502,1540302.356716872,1545654.3517927979,1550807.3216678577,1555780.0292704087,1560454.9518407746,1564745.827759685,1568750.4680866713,1572497.7952607283,1573513.3206505449,1571492.7086963484,1567692.6732113163,1560386.3002440596,1547470.0003396191,1523521.7831318602,1483994.1944837214,1425246.2175984981,1342061.7311228949,1233536.8846723461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","PJ","n/a","End-year",null,null,null,null,null,null,87.144740694837196,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,74.922056335393322,73.521924793072799,72.166333600329111,70.851459911424158,69.576814157005543,68.341285245558169,67.139264947539772,65.970985877521969,64.836920632694458,63.735035461249232,62.788657229982334,61.856055440633526,60.908210634974139,59.9158829098062,58.836166052027622,57.528469797049411,55.981177616204434,54.08486517171243,51.773009693831639,49.079024290989956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","PJ","n/a","End-year",null,null,null,null,null,null,49.079024290989956,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,74.922056335393322,73.521924793072799,72.166333600329111,70.851459911424158,69.576814157005543,68.341285245558169,67.139264947539772,65.970985877521969,64.836920632694458,63.735035461249232,62.788657229982334,61.856055440633526,60.908210634974139,59.9158829098062,58.836166052027622,57.528469797049411,55.981177616204434,54.08486517171243,51.773009693831639,49.079024290989956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,466.00372955906175,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,465.93459755906179,434.91668104275379,387.66046677982268,369.25741083523792,451.41277867950691,452.79042251532837,454.46583339099936,455.72815183710213,457.01130781060317,457.33398848732134,456.71776488815971,456.30741692681664,456.21774512131719,455.88839639462412,371.27396772684443,373.54722199847492,375.56349652345688,377.22733188176335,378.44950925206012,362.12456774648354,360.86150892593798,358.26188035359269,353.91373570836839,373.32241101551494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,353.91373570836839,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,466.00372955906175,435.05494504275384,387.8678627798227,369.5339388352379,451.75843867950692,453.13608251532833,454.81149339099943,456.07381183710208,457.35696781060312,457.67964848732134,457.06342488815972,456.65307692681665,456.56340512131715,456.22437280097722,371.57958511666652,373.82235515258867,375.8285475865755,377.48876480416607,378.70732403374683,362.37876438745423,361.1120874261926,358.50906316023639,354.15752157759653,373.56197977764828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net capex","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,215.83746679943724,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,212.06246517317803,213.07151969183087,214.31313473685424,215.03421516457729,215.83746679943724,215.35134771514518,214.00117389778941,212.92350556916998,212.22404507330785,211.3345465358571,125.7672401486878,127.95927520560616,130.03994258386967,132.02218328220897,133.95005533357264,118.44541246361386,118.92156788506325,119.40089194213679,119.88069823503362,115.79034663796973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,112.92365095880783,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,212.06246517317803,213.07151969183087,214.31313473685424,215.03421516457729,215.83746679943724,215.35134771514518,214.00117389778941,212.92350556916998,212.22404507330785,211.3345465358571,125.7672401486878,127.95927520560616,130.03994258386967,132.02218328220897,133.95005533357264,118.44541246361386,118.92156788506325,119.40089194213679,119.88069823503362,115.79034663796973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,3927.2808453082189,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3740.947545743225,3641.3864507679814,3507.2808453082189,3323.4626061421936,3115.6272292931562,3140.5683151870126,3160.6046225805899,3176.174736805292,3186.6040049800486,3191.1385361059893,3191.6986188163564,3188.8923655323269,3182.5719628259753,3193.2626173287681,3242.5466320646865,3202.9677888447623,3163.2087149273966,3123.0334823733479,3082.2685030250227,3041.2446189059783,2982.1837976638244,2920.4370579542119,2856.14436768115,2790.7631610370463,2718.0547274491764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,2718.0547274491764,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3840.5683151870126,3860.6046225805903,3876.174736805292,3886.6040049800486,3891.1385361059897,3891.6986188163569,3888.8923655323274,3882.5719628259762,3873.6522616241264,3861.4558864634646,3760.1430705656476,3699.9666394285223,3652.4642689320194,3604.3721516412406,3556.0211295797426,3489.6331703951346,3421.009772907053,3349.8379060127036,3275.9165877955002,3194.6379926635414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,49.284014735918134,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-124.57438568746551,-99.561094975243833,-134.10560545976259,-183.81823916602485,-207.83537684903717,24.941085893855728,20.036307393577431,15.570114224702166,10.429268174756459,4.5345311259409016,0.56008271036785118,-2.806253284030106,-6.3204027063513593,10.690654502793137,49.284014735918134,-39.578843219923996,-39.759073917365882,-40.175232554048819,-40.764979348324886,-41.023884119043743,-59.060821242154532,-61.746739709612712,-64.292690273062021,-65.381206644103543,-72.708433587869905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,-207.83537684903717,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,24.941085893855728,20.036307393577431,15.570114224702166,10.429268174756459,4.5345311259409016,0.56008271036785118,-2.806253284030106,-6.3204027063513593,-8.919701201849648,-12.19637516066129,-101.31281589781715,-60.176431137125618,-47.502370496502692,-48.092117290778816,-48.351022061497588,-66.387959184608405,-68.623397488081338,-71.171866894349819,-73.921318217203321,-81.278595131958497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,2589.819593041278,0,0,0,0,2498.2318593976884,2407.541718657732,2329.2425742734472,2240.1963720842991,2131.9837282613353,2023.7626528547562,2053.8069689767513,2059.2977198428284,2062.0462748464879,2061.653694620612,2057.7272827639176,2051.5102127343289,2043.5657958408751,2033.9226386579364,2035.5452841543597,2062.0357254790651,2035.5517470424365,2012.8688459213256,1992.1209914032559,1975.3239967198672,1965.3011807909195,1957.4277379437494,1967.9571987612969,2003.9655832194926,2079.4596077946667,2203.4644940277972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,1957.4277379437494,0,0,0,0,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2511.5791726035704,2515.3839995347848,2516.5025034872324,2514.536319502477,2509.1050846478852,2501.4452850647463,2492.1529204959334,2481.2796391250486,2469.2596690336813,2455.6192689753279,2389.6480704790438,2354.428129989783,2329.8343682695054,2309.9229665612174,2297.9580404139092,2290.5042835827362,2305.2716685978785,2350.357338016368,2440.9582002271691,2589.819593041278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,736.06389753453072,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,736.06389753453072,682.89021077347729,661.20813370690689,678.8914242481668,681.01069649662543,516.02684981132882,525.6666982186598,531.98896357795684,533.84331759762324,537.23613341986197,541.27085638898495,544.15588855912927,547.23183445147617,527.13757415406019,482.40493333754762,487.52767112399488,490.47022425922154,493.29889438375437,495.72304999902616,497.3145073788757,499.15423909731703,500.38275172785183,499.95417505884359,495.96001071152568,522.08298562902496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,482.40493333754762,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.32910993407154,525.60130777043071,507.10872531642849,527.84655097967664,532.86234402638559,534.46000017274935,544.62088338125477,550.79529994531072,551.52534970741658,553.96184438455089,557.99656735367375,560.88159952381807,563.95754541616498,566.37804482557192,569.24805846890763,573.19293145687141,527.22458225798823,514.53644825191168,516.78553016514923,518.2019138429647,519.8665718593719,520.40281197732691,519.81281721963569,517.56121146324017,543.51463058180184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual network (Jemena) bill - Residential"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,434.91850552924325,0,0,0,0,338.79195277802859,434.91850552924325,398.14466554834371,383.70610600813461,395.38327440845785,402.94595099111456,298.98928582403119,298.35974139652666,295.66108067279407,290.40579213073653,285.94286730374176,281.7490391933801,276.93075273880476,272.17969691866818,256.12149306290041,228.86294334257741,246.46810213515573,242.93705875181152,239.62223958135601,236.60604751047836,234.02827013046399,233.57508041724708,235.04576104054951,239.19770676163554,246.41428163478395,246.8655818725986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,228.86294334257741,0,0,0,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,325.36667994312359,327.84650493577948,327.81431956297075,324.51646129341987,322.21670676118003,320.81582320776005,318.76709490153212,316.83065400393923,314.5138351689414,312.44529986540982,335.42008937550702,305.88827503647826,296.38642956415407,296.24516010232924,296.7700375727191,300.13002147157886,305.90206180407762,315.84349622699887,331.61792075142523,345.96083771724926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1059.8735241633985,0,0,0,641.83851697501962,964.87301790683637,1059.8735241633985,1019.9564600924111,999.02695087738994,1003.153059322694,1001.3447258582355,896.77642317775098,895.33253909916994,891.57940958877884,885.00486371756188,878.93846405005513,872.82837569207743,865.76582485706308,858.41499113975624,839.36707127667603,808.70714831472799,820.31118426917408,810.58070729377926,800.9432096036885,791.55118705663574,782.65356532321698,776.24773807006773,772.22570724991692,771.64913423548592,775.14542874167478,772.86546386764337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,771.64913423548592,0,0,0,641.83851697501962,964.87301790683637,964.90006622869168,931.17495749997238,915.35551631265594,924.43410108967805,926.6695636038703,923.15381729684339,924.81930263842264,923.73264847895553,919.11553288024527,915.2123035074934,911.89515970645743,907.60216701979039,903.06594822502734,897.75941338271696,892.28950483756034,909.26317150952536,873.53192357844603,857.70739958648664,851.19029964848664,845.39533276547218,842.80267912439956,843.08200801344492,848.29492370084927,860.34906785831606,871.96071971229412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Residential"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,120.36232354902118,0,0,0,0,52.724200394976251,58.101645341776099,57.289753292059245,57.56287869932946,59.102501852685101,60.487759760486064,55.784710646247291,56.021669196856017,56.136673179822708,56.104954300866751,56.086577380829418,56.054914768263053,55.965993282426567,55.851680044139783,55.160005979991915,53.894123467319893,54.633513392784579,54.33096413044359,54.023685722170846,53.718997744860459,53.428748421244961,53.254065708613865,53.185073789579846,53.273620309560535,53.548845631689851,53.531734939105093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,50.842398999612236,0,0,0,0,52.724200394976251,53.647228253656493,53.106121261161313,53.595251756767873,55.343503545061623,56.892856021329571,57.056333905337986,57.443861991353401,57.688204385648326,57.751715781163355,57.838590794992719,57.942707082965065,57.988555999557313,58.011311974427862,57.985572144677988,57.9404828655681,58.941712349642998,57.381193479793666,56.775285982338403,56.611110894079168,56.472428813627488,56.483797073449956,56.62440647243811,56.994514262947867,57.68521400357568,58.341812011810006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,120.36232354902118,0,0,0,0,133.40123119045145,68.797786383228285,68.191451932490196,67.508828101715594,66.91242779793275,66.400677453156959,64.936568840097081,63.841091727413755,62.896173451193832,62.102024470203439,61.455520509587551,59.591238059800872,57.919067580543661,56.520622693581444,55.232645906062139,54.047214748469486,53.735420502760405,53.316698476387273,52.789886423326607,52.154670510977539,52.07132211693721,51.898387933202073,51.635851224837111,51.283761134161367,50.842398999612236,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,50.842398999612236,0,0,0,0,133.40123119045145,68.797786383228285,68.191451932490196,67.508828101715594,66.91242779793275,66.400677453156959,64.936568840097081,63.841091727413755,62.896173451193832,62.102024470203439,61.455520509587551,59.591238059800872,57.919067580543661,56.520622693581444,55.232645906062139,54.047214748469486,53.735420502760405,53.316698476387273,52.789886423326607,52.154670510977539,52.07132211693721,51.898387933202073,51.635851224837111,51.283761134161367,50.842398999612236,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,2825.3005782651339,0,0,0,0,2230.8615789767441,2825.3005782651339,2573.6352555184858,2444.3106890452013,2473.7281218310122,2459.2891258710451,1796.8755273331446,1779.9020355574723,1751.0001806028251,1707.5875664209018,1669.5080749524732,1633.6079945540557,1594.7511813688545,1556.9240333746245,1455.4412729159226,1292.1423691107318,1389.3557646639972,1367.3149922129421,1346.5675516936419,1328.672400647303,1315.6370772972732,1318.5549345945221,1338.3604233480187,1383.0508378089617,1460.5908418518275,1517.4288530874671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1292.1423691107318,0,0,0,0,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1955.399247796204,1955.8089799724901,1941.4220209598661,1908.1584783064095,1881.2967740543602,1860.1209610937733,1835.6726226617561,1812.3367220734829,1787.2627991260899,1764.0418500660583,1890.7835566584749,1721.6213390762223,1665.5563753627307,1663.5786455791037,1668.3525654567895,1694.2643030428737,1741.81917226113,1826.2198997943092,1965.6251043166187,2126.5457631165045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,12199.906962903644,0,0,0,0,11509.414359088096,12199.906962903644,11974.147868103391,11799.202851705533,11711.543859254383,11439.085541120687,10674.58933591093,10551.909542019226,10413.260714595242,10256.296237850289,10100.521277577314,9942.5876417625168,9778.1105503918134,9610.6174339962981,9374.9669887986729,9073.0479329920418,9082.1312715293188,8968.3746569527939,8853.2997369003297,8754.5719610750439,8692.6541649268947,8705.5393907502239,8819.2112849402438,9086.7901244527056,9574.9976744838132,10280.85859283613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,8692.6541649268947,0,0,0,0,11509.414359088096,11582.944101559671,11400.257961038787,11266.193398189071,11219.036175428881,10983.322642763964,10833.11305637399,10727.816486434243,10603.682554952284,10456.867149735797,10312.309976679202,10169.100608302235,10019.031991684715,9866.0301226951578,9706.7885150088405,9544.9474139473677,9583.5590635237968,9322.6810038160729,9172.2885605694191,9089.4782060068446,9045.3696530864127,9081.2487591985755,9222.6700338533556,9529.9591864380527,10080.031936948604,10889.975502865167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Commercial"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,38.257218198402875,0,0,0,0,32.447531305748065,34.990732016486128,35.158646143096803,35.745061157651314,36.818854920990489,37.836548429170698,36.237277056960437,36.489679431814515,36.682562903236779,36.805903256469293,36.918875446668352,37.010599359134893,37.064051632482268,37.090239107313941,36.880781813096419,36.435965711999884,36.638808704850284,36.438636739412807,36.227468760385229,36.009834742930359,35.793056148882933,35.626554843834782,35.506390822591847,35.460822987797656,35.506789523336266,35.464703987873222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,33.281032693313321,0,0,0,0,32.447531305748065,33.281032693313321,33.559282644863593,34.236288455717059,35.397595784817469,36.485790381174517,36.714409824641322,37.023379433755693,37.264881592141784,37.424054407130789,37.576638085680067,37.719454381988221,37.823641010159527,37.901448862965893,37.942325381575699,37.956436485779882,38.257218198402875,37.584165953726213,37.260576833196616,37.095346123655588,36.934910937329335,36.837292828784086,36.794268263086956,36.851893522973135,37.04977785926517,37.254064616643383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer gas price based on BB revenue"]
[]
[null,null,"End-customer Gas Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,60.487759760486064,0,0,0,0,52.724200394976251,58.101645341776099,57.289753292059245,57.56287869932946,59.102501852685101,60.487759760486064,55.784710646247291,56.021669196856017,56.136673179822708,56.104954300866751,56.086577380829418,56.054914768263053,55.965993282426567,55.851680044139783,55.160005979991915,53.894123467319893,54.633513392784579,54.33096413044359,54.023685722170846,53.718997744860459,53.428748421244961,53.254065708613865,53.185073789579846,53.273620309560535,53.548845631689851,53.531734939105093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,53.106121261161313,0,0,0,0,52.724200394976251,53.647228253656493,53.106121261161313,53.595251756767873,55.343503545061623,56.892856021329571,57.056333905337986,57.443861991353401,57.688204385648326,57.751715781163355,57.838590794992719,57.942707082965065,57.988555999557313,58.011311974427862,57.985572144677988,57.9404828655681,58.941712349642998,57.381193479793666,56.775285982338403,56.611110894079168,56.472428813627488,56.483797073449956,56.62440647243811,56.994514262947867,57.68521400357568,58.341812011810006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"End-customer Gas Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,23.602530698054441,0,0,0,0,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,18.491264851016478,0,0,0,0,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Calc|Charts_MHLT","index":61,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_MHLT",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79721734857420801]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,363446.39129818394,364870.97968364123,366259.83230093855,367611.7026532772,368915.52437789791,370175.73535700777,371364.1430069615,372460.021633228,373486.84760829597,374451.56956942723,374770.42035465711,374368.53799751418,373532.69279663998,371851.95422177558,368833.87139279227,363181.35891114787,353810.76425609319,339860.28651494504,320082.14309460262,294253.65465103876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1130555.7322761535,1134987.132900493,1139307.3719381234,1143512.5719696095,1147568.309376634,1151488.3888723226,1155185.1131020968,1158594.0116149674,1161788.1112675094,1164789.0268614544,1165780.8611226087,1164530.7444246667,1161930.7197559157,1156702.5246884576,1147314.3152455084,1129731.3083952831,1100582.6368009166,1057187.5365719364,995664.5886131468,915321.11467852094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34768.785943527626,34571.372630450875,34373.27775402079,34174.037238618999,33973.158430201525,33771.161569520016,33566.414765622256,33357.853105399619,33146.784689445412,32933.568886277644,32642.785447142483,32277.834541682882,31917.215431769153,31523.203743831276,31016.501145767383,30306.981588506522,29301.706268609676,27902.218227592399,26021.592360708531,23671.329921877365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,373.92377272814485,367.83531166508612,361.87472378905699,356.0399312921968,350.32948312447701,344.74347155828002,339.28096609391969,333.94140609004899,328.72452142053737,323.62994356898832,319.25372613670459,315.59173248456671,312.04522699175448,308.61758999526245,305.31255555115212,302.1342369227425,299.08715810184236,296.17628402414562,293.40705443676984,290.78542090883104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529144.8332905932,1534797.3205262502,1540302.356716872,1545654.3517927979,1550807.3216678577,1555780.0292704087,1560454.9518407746,1564745.827759685,1568750.4680866713,1572497.7952607283,1573513.3206505449,1571492.7086963484,1567692.6732113163,1560386.3002440596,1547470.0003396191,1523521.7831318602,1483994.1944837214,1425246.2175984981,1342061.7311228949,1233536.8846723461]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,6.0345563486157285,6.0572032368863251,6.0794671757219776,6.1008804633307054,6.1215909716831751,6.1416545369636362,6.1600651487694869,6.1771580767421685,6.1933303116135452,6.2083777273937661,6.2037109401943802,6.1955273544820333,6.1768913492891953,6.1415112027268659,6.0798272554904411,5.9585981248893027,5.7759194537622474,5.5062218617535672,5.1339211016738453,4.6662483789118907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.771412882384709,18.841859501103603,18.911114896882303,18.977724211577801,19.042147423630077,19.104558220052354,19.161827251222174,19.214997424770672,19.265303641245257,19.312110935453095,19.297594178247909,19.272137879989945,19.21416772812729,19.104112356929519,18.912234980218006,18.53513317978349,17.966883160655247,17.127947444338478,15.969848840207415,14.515081121482332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.739493673542349,10.501529050950094,10.269129328333113,10.041998348083345,9.8200905460763277,9.6032836262211791,9.3913102422436214,9.1841111791342342,8.9816213099732476,8.7837015075752287,8.6521275147090879,8.5227192651998482,8.3954374255312718,8.2673080710263971,8.1350537485790166,7.9949815645709705,7.8434705757271646,7.6762759232519526,7.4909033423961287,7.2908904307768907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.376593430850534,38.121333004132772,36.90662219939172,35.730856888432307,34.592985215615961,33.491788862321002,32.426062305304491,31.394719196874902,30.396665369862401,29.430845290827143,28.635224596830959,27.865670940961699,27.121714132026383,26.40295127912341,25.709050067740161,25.039756927805644,24.394904426059778,23.774419942368432,23.178336409554252,22.606804359818842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,74.922056335393322,73.521924793072799,72.166333600329111,70.851459911424158,69.576814157005543,68.341285245558169,67.139264947539772,65.970985877521969,64.836920632694458,63.735035461249232,62.788657229982334,61.856055440633526,60.908210634974139,59.9158829098062,58.836166052027622,57.528469797049411,55.981177616204434,54.08486517171243,51.773009693831639,49.079024290989956]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,92.881666679569392,94.362378087072017,95.84308949457467,97.323800902077323,98.804512309579991,98.804512309580005,98.804512309580048,98.804512309580048,98.804512309580048,98.804512309580005,101.00782011736634,103.08162654270788,105.04175537742751,106.90072958012031,108.70182262425715,109.09946151394266,109.49247686331256,109.88357434551847,110.26970433239894,106.10548438414797]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,48.932322185695369,48.359562808455152,48.121271664157376,47.505737943172299,46.949238345292756,46.458277791292126,45.094458647471392,44.005962449685818,43.299566361562064,42.401222416129343,24.391800747264451,24.488112643340095,24.588146906677867,24.692186909213294,24.80053103926544,8.7324189538852846,8.8131546424567961,8.8991594025740142,8.9908439750313676,9.0886515407416546]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,69.184225709906016,69.184225709906002,69.184225709906016,69.184225709906002,69.184225709906002,69.184225709906002,69.18422570990603,69.18422570990603,69.18422570990603,69.184225709906016,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37.178847973528839]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.31519375568035,256.28581048393897,253.50969636212997,250.92867677785458,253.72010976527761,239.64037141643936,239.98527465110692,240.39132372005778,240.76803145324953,241.10496852344593,241.91230758218776,242.63100638089182,243.30203653626953,243.91757607860072,244.47879860151812,244.83179031208684,244.98190349651296,244.98437278315765,244.7301733684692,244.08650948295144,243.47402445235397,241.77771878881128,238.74020558532396,233.95223302925166,220.29054865028343]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,465.72997172929433,434.50742938321906,387.0465892905205,368.51918819573166,450.63858599161017,451.89144125654008,453.53991058869588,454.78179600840519,456.04294488822472,456.3593233929659,455.71420304784931,455.2967370054414,455.20588045964882,454.86875903713349,370.23141117671764,372.5516426825609,374.61427506726307,376.32308985780281,377.58886314647407,361.30590492018189,360.08335029458067,357.52293933341645,353.21278133668199,372.66353254870188]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,16.860585778187975,17.538420933502596,18.209613135377225,18.867078370786228,19.527776451120491,19.532705051730236,19.538487687911818,19.545631083536598,19.553943793780142,19.563499878207615,15.356923433928694,16.060375211560924,16.766790049675418,17.476402012065751,18.189458714875425,18.236912082495515,18.288373074154308,18.344156209639792,18.404601788782962,18.470077043587043]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,92.690014236722249,93.052840207299738,93.662379119064724,93.880073672155433,94.157538869543288,93.725284255211861,92.532842339341542,91.578472864709838,90.955261150413094,90.163770902308329,40.89044857374418,41.766745905184273,42.64317131915633,43.519725649515379,44.3964085684499,30.36911311784764,30.385331883671395,30.401597728612028,30.417910780254982,29.253028670282777]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,47.3026781695607,47.319842441818892,47.314972541988254,47.277923369727255,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197601,47.246386875197601,16.596862583732189,16.596862583732193,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,15.767019454545585]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,39.082131325635736,39.027508575063806,38.994922717040339,38.890523823124603,38.797900514273039,38.739107443702665,38.575592906035602,38.445150656423102,38.360589164614161,38.253024790840733,36.815141467979878,37.427427415825917,37.925254542002904,38.321328947592825,38.659461377212288,37.134660590235676,37.543136254202508,37.950411330849938,38.353458992960633,36.997750584716627]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,9.2999896603144272,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,8.8290968427455585]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.8186262684693633,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.4733740420921464]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,212.06246517317803,213.07151969183087,214.31313473685424,215.03421516457729,215.83746679943724,215.35134771514518,214.00117389778941,212.92350556916998,212.22404507330785,211.3345465358571,125.7672401486878,127.95927520560616,130.03994258386967,132.02218328220897,133.95005533357264,118.44541246361386,118.92156788506325,119.40089194213679,119.88069823503362,115.79034663796973]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3137.1267469319314,2422.7205569408252,1711.0391496827594,1164.888269127742,801.57615661664602,447.3645809534741,309.77792894211348,203.68507850848601,113.54534760327084,73.581396171800449,9.5111909234453176,9.4531670646171566,9.3951432057889956,9.3371193469608347,9.2790954881326755,9.2210716293045145,9.1630477704763535,9.1050239116481926,9.0470000528200334,8.9889761939918724,8.9309523351637115,8.8729284763355505,8.8149046175073913,8.7568807586792303,8.6988568998510694,8.6408330410229084,8.5828091821947492,8.5247853233665882,8.4667614645384273,8.4087376057102663,8.3507137468821071,8.2926898880539461,8.2346660292257852,8.1766421703976242,8.118618311569465,8.060594452741304,8.0025705939131431,7.944546735084983,7.886522876256822,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566,7.8338171373276566]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,660.60409046930386,577.37058387875334,497.00427763237133,418.66855810042415,342.37365364308891,257.43893325125117,175.97688999853565,126.53756826449298,92.077733883315716,58.454879843418382,54.981386853441464,53.076635349439343,51.171883845437215,49.267132341435087,47.362380837432958,45.457629333430837,43.552877829428709,41.648126325426581,39.743374821424453,37.838623317422332,35.933871813420204,34.029120309418076,32.124368805415948,30.219617301413823,28.314865797411699,26.410114293409571,24.505362789407446,22.600611285405318,20.695859781403193,18.791108277401065,16.886356773398941,14.981605269396814,13.076853765394688,11.172102261392562,9.2673507573904352,7.362599253388308,5.4578477493861817,3.5530962453840553,1.6483447413819292,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13,2.5202145362007411E-13]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,212.06246517317803,398.35930477074089,559.00942137535276,693.34732410738832,801.37811092569245,677.07264245011709,554.62814580463612,436.84103221243265,335.41930479211015,268.86453191719966,250.12822430214021,231.97955218622425,213.83088007030827,195.68220795439231,177.53353583847633,159.38486372256037,141.23619160664438,123.08751949072843,104.93884737481245,86.790175258896483,68.641503142980511,50.49283102706454,32.574732563308125,30.324844641524873,28.817205078323823,27.309565515122777,25.801925951921728,24.294286388720682,22.866749466793099,21.518068840921281,20.169388215049459,18.820707589177641,17.472026963305819,16.123346337433997,14.774665711562177,13.425985085690355,12.077304459818535,10.728623833946713,9.3799432080748932,8.0312625822030714,6.6825819563312514,5.3339013304594305,3.9852207045876096,2.6365400787157887,1.287859452843968,0.14326206380512829,2.6369656888362386E-13,2.6369656888362386E-13,2.6369656888362386E-13,2.6369656888362386E-13,2.6369656888362386E-13,2.6369656888362386E-13,2.6369656888362386E-13,2.6369656888362386E-13,2.6369656888362386E-13,2.6369656888362386E-13,2.6369656888362386E-13,2.6369656888362386E-13,2.6369656888362386E-13,2.6369656888362386E-13,2.6369656888362386E-13,2.6369656888362386E-13,2.6369656888362386E-13,2.6369656888362386E-13,2.6369656888362386E-13,2.6369656888362386E-13,2.6369656888362386E-13,2.6369656888362386E-13,2.6369656888362386E-13,2.6369656888362386E-13]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215.35134771514524,402.0947512121204,560.65957663955817,691.54924203083897,794.65498968672523,746.71086244015657,700.62549242363946,656.98651513631751,615.79393057819073,577.04773874925911,540.74793964952255,505.21215030944165,470.13278906304322,447.77159818592446,425.58982929148766,403.58443465756301,381.5790400236383,359.57364538971365,337.56825075578894,315.56285612186429,293.55746148793958,271.55206685401492,249.54667222009024,227.54127758616556,205.53588295224088,183.5304883183162,161.52509368439152,139.51969905046684,117.51430441654216,95.508909782617479,73.503515148692799,51.498120514768118,30.362786670317188,28.312035302495744,26.267152521714042,24.222269740932344,22.177386960150642,20.13250417936894,18.087621398587238,16.042738617805536,13.997855837023836,11.952973056242136,9.9080902754604345,7.8632074946787345,5.8183247138970344,3.7734419331153415,1.8873635626526462,1.2851921899635654E-3,2.4531161726171216E-13,2.4531161726171216E-13,2.4531161726171216E-13,2.4531161726171216E-13,2.4531161726171216E-13,2.4531161726171216E-13,2.4531161726171216E-13,2.4531161726171216E-13,2.4531161726171216E-13,2.4531161726171216E-13,2.4531161726171216E-13,2.4531161726171216E-13,2.4531161726171216E-13,2.4531161726171216E-13,2.4531161726171216E-13,2.4531161726171216E-13,2.4531161726171216E-13]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125.7672401486878,246.08481305055201,360.74836539473785,469.57400855405416,572.42858043867932,651.80451194004741,725.12503979259247,792.95035243227721,855.25017797412704,907.42365075250098,838.09034517984946,771.37980659690515,707.29203500366805,645.82703040013837,586.98479278631578,530.67238430069801,477.54894656431054,427.09704491615696,379.34986783131563,334.33382027015938,292.06262568163709,252.26707513246387,214.9744003335708,180.21175295673436,148.00600284609533,118.26676944110409,91.787680425316566,68.572119786606962,49.677348225260324,36.177267311165451,28.008268683824305,22.028790209370712,18.271872678237287,15.634508327519985,12.997143976802681,10.359779626085379,8.1479304402794384,6.3809522142236865,5.0782209168385366,4.2591342847559837,3.9431135082211637,3.6270927316863442,3.3110719551515251,2.995051178616706,2.6790304020818865,2.3630096255470669,2.0469888490122479,1.7309680724774286,1.4149472959426093,1.1306874014715909,0.87818838906437358,0.65745025872095708,0.46847301044134593,0.31125664422553134,0.18580116007351766,9.2106557985304927E-2,3.0172837960893116E-2,2.8222829817587472E-13,2.8222829817587472E-13,2.8222829817587472E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3326.5574490089248,2812.6062572993806,2264.1105551053179,1828.4795370732238,1547.8008058489077,1320.031136595956,1285.5078175916078,1259.6987775162102,1225.5612298110832,1217.3331607405819,1159.3741143399589,1142.1529540799093,1133.4333203222727,1128.3834000532256,1131.2534969354761,1186.8087853737304,1240.9295407803313,1291.8426683584491,1339.3642794808923,1383.3612120578396,1406.3258969807248,1423.9991880144428,1436.6336919289829,1456.4608791149676,1466.3411355201583]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,212.06246517317803,213.0715196918309,214.31313473685429,215.03421516457732,215.83746679943729,215.35134771514524,214.00117389778944,212.92350556917003,212.22404507330788,211.33454653585713,125.7672401486878,127.95927520560618,130.03994258386976,132.02218328220903,133.95005533357266,118.44541246361388,118.92156788506327,119.40089194213684,119.88069823503363,115.7903466379698]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-728.39518449875925,-721.98855775191248,-727.59427365113868,-569.62198756244436,-393.60238218312401,-439.83213442612958,-247.59483869617915,-240.12217481225196,-249.1717628697042,-224.0655358699388,-273.31039411576813,-231.2223341578389,-221.64313932680648,-217.27396534235496,-208.46444965360672,-70.211951710433269,-73.838519799005311,-79.126815005752078,-84.500572159765795,-89.953122756625248,-95.480727540728665,-101.24827685134528,-106.76638802759678,-100.05351104904886,-105.9100902327787]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-538.96448242176575,-513.95119170954376,-548.4957021940628,-435.63101803209429,-280.67873122431615,-227.76966925295156,-34.523319004348252,-25.809040075397661,-34.137547705126877,-8.2280690705015047,-57.959046400622896,-17.221160260049459,-8.7196337576364442,-5.0499202690470781,2.870096882250408,55.555288438254536,54.120755406600864,50.913127578117681,47.521611122443232,43.996932576947415,22.964684922885212,17.673291033717987,12.634503914540062,19.827187185984769,9.8802564051911048]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2140.8548877178896,1799.106556731416,1446.1494460387223,1172.9599765300156,1005.3774840214629,863.24794607935098,837.57496862897426,817.82565093338974,792.90769530041428,784.96738036506565,745.20439427651831,731.93587083855277,724.35618629835801,719.28800851894562,719.39909890169884,754.24133358023471,789.65020576503991,824.04076413280268,858.35429295386825,893.9502618818052,923.07567410672709,959.57193990900294,1007.9898295395391,1085.241345713923,1188.7290552399249]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,498","2,141","","","","1,005","","","","","785","","","","","719","","","","","894","","","","","1,189","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,170.66219363671746,141.71954082062626,112.6637444997848,89.897672841936952,77.163803332451991,66.79115815824332,64.772826035661794,61.449123209668826,58.109537335432776,57.719406450724172,54.971299470167814,54.154764456862047,53.74132621235362,53.501886090328554,53.637970683965086,56.272104360159403,58.838220177487024,61.252247494849478,63.505467300264826,65.591565761962073,66.6804278958667,67.518400524392248,68.117460905120694,69.057559731695179]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,623.48333735740721,631.70442722877215,651.2589887998663,508.17310053455049,343.97669926182283,402.08089525908292,215.39895731578991,208.76832560270051,218.44740244247939,194.17379855747319,243.61934141477835,202.94491673491308,193.78575020290614,189.62925021254318,180.9429033108448,42.620403004689891,44.891964058182545,48.860240840378054,52.99221439492549,57.28570130587169,61.74021017346417,66.947645217668949,72.034700515049281,65.013664904439395,70.386654156803729]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.31519375568035,256.28581048393897,253.50969636212997,250.92867677785458,253.72010976527761,239.64037141643936,239.98527465110692,240.39132372005778,240.76803145324953,241.10496852344593,241.91230758218776,242.63100638089182,243.30203653626953,243.91757607860072,244.47879860151812,244.83179031208684,244.98190349651296,244.98437278315765,244.7301733684692,244.08650948295144,243.47402445235397,241.77771878881128,238.74020558532396,233.95223302925166,257.46939662381226]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,87.206280629856849,86.120492959213351,86.450316250821956,62.98253440201654,37.667516722773243,45.994733461086874,16.836095271736834,15.187412007526016,15.935901881672528,11.643735449448098,18.044087701557402,11.598398554624618,9.8393227571146546,8.9594060108665001,7.4314641554684435,0,0,0,0,0,0,0,0,0,0]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,1211.8274988368278,1148.4542374210796,1117.3314819185409,939.31763131064611,731.0416553445699,764.87980346906113,539.01148539687699,529.11988736594617,536.60045898707028,505.03203986580002,561.29514314924768,512.14562114059731,501.08187395315235,496.24755851436396,486.35505215815994,341.09016400074182,346.1459719148549,352.68283380102275,358.97463525824418,364.87767808908796,370.80580038778021,375.40579190234695,378.29330662476548,367.08335883881176,396.91361051231115]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,716.03322282034446,669.58190502934224,648.3993317561085,547.05431165004552,432.54867587589513,443.17629259805881,305.9340223334338,294.06654726805851,291.90565136438204,268.80230233252854,292.17233002576569,260.64014992081979,249.22583811432239,241.11289319393509,230.73696194678942,172.43707456525172,171.45115066422082,171.31733206674582,171.33673652079634,171.7056119325199,173.51549453208469,176.34009116426918,180.99037060200567,182.38281356309227,187.67956840083667]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","339","716","","","","433","","","","","269","","","","","231","","","","","172","","","","","188","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,641.83851697501962,626.08106512880772,624.95501863415518,621.81179454406742,615.32084486925532,607.7697849142362,598.39877486712101,597.7871373537198,596.97279770264322,595.91832891598483,594.5990715868254,592.99559674631337,591.07933649869733,588.83507211825827,586.23529422108811,583.24557821377562,579.84420497215058,573.84308213401835,567.64364854196776,561.32097002233252,554.94513954615741,548.62529519275301,542.6726576528207,537.17994620936736,532.45142747385034,528.73114710689083,525.9998819950448]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,716.03322282034446,669.58190502934224,648.3993317561085,547.05431165004552,432.54867587589513,443.17629259805881,305.9340223334338,294.06654726805851,291.90565136438204,268.80230233252854,292.17233002576569,260.64014992081979,249.22583811432239,241.11289319393509,230.73696194678942,172.43707456525172,171.45115066422082,171.31733206674582,171.33673652079634,171.7056119325199,173.51549453208469,176.34009116426918,180.99037060200567,182.38281356309227,187.67956840083667]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,641.83851697501962,964.87301790683637,1340.9882414544995,1291.3936995734098,1263.7201766253638,1154.8240965642817,1030.9474507430161,1040.9634299517786,902.90682003607708,889.98487618404329,886.50472295120744,861.79789907884197,883.25166652446296,849.47522203907806,835.46113233541053,824.35847140771068,810.58116691893997,746.28015669927004,739.09479920618855,732.63830208907837,726.28187606695371,720.33090712527292,716.18815218490545,713.52003737363657,713.44179807585601,711.11396066998304,713.67945039588153]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","965","1,341","","","","1,031","","","","","862","","","","","811","","","","","720","","","","","714","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,4651.4670053637037,4328.2247543550311,4130.477447621387,3422.6628248811826,2639.962636117828,2663.4152868352708,1825.087347739279,1741.5568400274749,1716.4067465066823,1569.4310494315309,1694.0432360799725,1500.9390719073399,1425.6232242556669,1370.1530941038154,1302.722932323097,972.03833483349285,964.97310842494517,962.72516610663399,962.14951150848856,965.27769620527613,979.51250251178476,1004.0878764162196,1046.4936603506208,1081.0520617317115,1153.6253456887557]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","2,231","4,651","","","","2,640","","","","","1,569","","","","","1,303","","","","","965","","","","","1,154","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,9278.5527801113512,9374.6063846385096,9400.5126125849056,9354.8921626603315,9237.8157374233706,8979.7964152496406,8877.713808577786,8772.007506461754,8662.2605339924175,8548.7086714293873,8431.0132026248411,8308.9796472084618,8183.3593690229582,8053.6934006216743,7919.5257158827499,7780.9055638813097,7692.7755068653214,7601.0596647398515,7506.732185206688,7425.8995604277416,7377.0170876296224,7386.984456155702,7480.8508615922246,7703.7392866437431,8114.4068326319857,8763.4297397486625]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,4651.4670053637037,4328.2247543550311,4130.477447621387,3422.6628248811826,2639.962636117828,2663.4152868352708,1825.087347739279,1741.5568400274749,1716.4067465066823,1569.4310494315309,1694.0432360799725,1500.9390719073399,1425.6232242556669,1370.1530941038154,1302.722932323097,972.03833483349285,964.97310842494517,962.72516610663399,962.14951150848856,965.27769620527613,979.51250251178476,1004.0878764162196,1046.4936603506208,1081.0520617317115,1153.6253456887557]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11509.414359088096,14026.073390002213,13728.737366939937,13485.369610281719,12660.478562304554,11619.75905136747,11541.129095413056,10597.094854201034,10403.817374019893,10265.115417936069,10000.444252056372,10003.022883288435,9684.298440930299,9479.3166248773414,9289.6788099865662,9083.6284962044065,8664.8138416988149,8566.0327731647958,8469.4573513133219,8388.0490719362297,8342.2947838348991,8366.496958667487,8484.9387380084445,8750.2329469943634,9195.4588943636973,9917.0550854374178]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,"","","","11,509","14,026","","","","11,620","","","","","10,000","","","","","9,084","","","","","8,342","","","","","9,917","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,33.58317884545221,31.552566958119765,30.746534604042399,26.123011252048869,20.823133225700463,21.365009712516027,14.755677121872369,14.18996780492871,14.092335165140376,12.983054633550728,14.118405010972925,12.600553073372515,12.054301026887652,11.667290749207101,11.170355961925816,8.3516203270244311,8.3074698568330447,8.304475332580699,8.3087290722652796,8.3296506554752199,8.4202378681070638,8.5594679979632247,8.7864705979532776,8.8541112729371712,9.1099536631222833]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,52.724200394976251,71.286404827781823,70.080633107241951,70.114402160764641,66.345117673628479,61.912851359417246,62.735797271586357,56.386988631036324,56.059730127689491,56.177363036094285,55.258694250587887,56.558590942888493,55.178430025316672,54.74147122369903,54.433749925866756,53.98484779129339,51.047979155196046,50.867196029003097,50.712658094631735,50.553856206864204,50.405399534351986,50.339536370603881,50.335527215755505,50.447850927185996,50.440319492629285,50.658849814597971]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,133.40123119045145,132.90343501280813,132.29710056207006,131.61447673129544,131.0180764275126,130.50632608273682,128.40116098338115,126.67103794926497,125.09782021082651,123.68165476223979,122.41935449870356,120.55507204891688,118.88290156965965,117.48445668269746,116.19647989517816,115.01104873758551,115.91853117165874,116.74347135866358,117.48519476324842,118.14388501769778,118.72042876872466,119.2139856515074,119.62460492032548,119.95240236660464,120.19772664437993,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,69.29558256087158,68.797786383228285,68.191451932490196,67.508828101715594,66.91242779793275,66.400677453156959,64.936568840097081,63.841091727413755,62.896173451193832,62.102024470203439,61.455520509587551,59.591238059800872,57.919067580543661,56.520622693581444,55.232645906062139,54.047214748469486,53.735420502760405,53.316698476387273,52.789886423326607,52.154670510977539,52.07132211693721,51.898387933202073,51.635851224837111,51.283761134161367,50.842398999612236,50.313442627805799]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,12.889933072320229,12.062252008703755,11.692009546569418,9.8769846027938222,7.8241357293509264,8.016482981721456,5.5372977131204086,5.3257603951144503,5.2898937108184434,4.8742596427413032,5.3013788798507386,4.7322370704876171,4.5278857260052732,4.3833117805523738,4.1974026776218505,3.1373531629234179,3.119912743629583,3.1179748856506131,3.1185570902518527,3.1249179482984251,3.1565169599618241,3.2051408670520058,3.2848558733773197,3.3028466497363698,3.3889254097844992]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,32.447531305748065,40.051321073030067,40.048480176206162,40.518039121671876,39.557253042753658,38.372015881447929,38.845432559171996,36.626771240664581,36.653684736255457,36.83308360015257,36.608061278158679,37.199726830146531,36.768276040811998,36.673217941196874,36.607932975592249,36.470056525369642,35.291874009475251,35.137800934179857,34.984319666081873,34.821846243230993,34.658828845555412,34.533977480838857,34.439362103224511,34.404398220990259,34.347216887808706,34.395983579640401]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,55.943144177049206,55.943144177049206,55.900488448861623,56.188788945724802,56.369456797961178,56.583614569346473,56.767895827534353,56.845359595149972,56.932880367485112,56.995508831400016,57.062189147254365,57.127697066606189,57.122707759624639,57.130982203687395,57.155962124173264,57.157569892382845,57.428927198316224,57.496955119695428,57.565185174246274,57.633564806637743,57.702151397696625,56.032742408342514,56.133545311280493,56.234610934999161,56.335935569970886,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,55.312829672613162,55.312829672613162,55.275433766713618,55.561996362263947,55.742994710354935,55.956610250006982,56.139269556886461,56.217342748012435,56.305216275834525,56.368678422265702,56.436045638495415,56.502191571002285,56.499278897391626,56.509244395732658,56.535420239205003,56.538571300765824,56.805155867726988,56.872948516261964,56.940943264914985,57.009088820034719,57.077441268582476,55.450032414295471,55.550478099449947,55.651186892601345,55.752155228898282,55.853385133055703]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Shadow_MHLT","index":62,"n_rows":179,"n_cols":94,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79721734857420801]
[]
[null,null,"Customer numbers by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,345044.30575034209,350218.18981366808,354770.63442470186,360908.72642021952,365507.20019456203,367175.11785666307,369685.57600277138,370562.8501950088,369424.85731795599,365487.16387216601,363446.39129818394,364870.97968364123,366259.83230093855,367611.7026532772,368915.52437789791,370175.73535700777,371364.1430069615,372460.021633228,373486.84760829597,374451.56956942723,374770.42035465711,374368.53799751418,373532.69279663998,371851.95422177558,368833.87139279227,363181.35891114787,353810.76425609319,339860.28651494504,320082.14309460262,294253.65465103876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,1083947.6942496579,1099959.8101863319,1114024.865575298,1132586.3156636402,1146304.3311124146,1151103.0185764993,1157982.34492073,1159386.5754415754,1153872.9734805881,1138669.3973881651,1130555.7322761535,1134987.132900493,1139307.3719381234,1143512.5719696095,1147568.309376634,1151488.3888723226,1155185.1131020968,1158594.0116149674,1161788.1112675094,1164789.0268614544,1165780.8611226087,1164530.7444246667,1161930.7197559157,1156702.5246884576,1147314.3152455084,1129731.3083952831,1100582.6368009166,1057187.5365719364,995664.5886131468,915321.11467852094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,34811.5,34951.5,34573.5,34865.689901760001,35114.581048114946,35190.230711255121,35290.083763087343,35286.700522089319,35184.442884809687,34988.489360672174,34768.785943527626,34571.372630450875,34373.27775402079,34174.037238618999,33973.158430201525,33771.161569520016,33566.414765622256,33357.853105399619,33146.784689445412,32933.568886277644,32642.785447142483,32277.834541682882,31917.215431769153,31523.203743831276,31016.501145767383,30306.981588506522,29301.706268609676,27902.218227592399,26021.592360708531,23671.329921877365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,374,377.5,380,377,377,377,377,377,377,377,373.92377272814485,367.83531166508612,361.87472378905699,356.0399312921968,350.32948312447701,344.74347155828002,339.28096609391969,333.94140609004899,328.72452142053737,323.62994356898832,319.25372613670459,315.59173248456671,312.04522699175448,308.61758999526245,305.31255555115212,302.1342369227425,299.08715810184236,296.17628402414562,293.40705443676984,290.78542090883104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","number","n/a","Mid-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","number","n/a","Mid-year",null,null,null,null,null,null,null,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529144.8332905932,1534797.3205262502,1540302.356716872,1545654.3517927979,1550807.3216678577,1555780.0292704087,1560454.9518407746,1564745.827759685,1568750.4680866713,1572497.7952607283,1573513.3206505449,1571492.7086963484,1567692.6732113163,1560386.3002440596,1547470.0003396191,1523521.7831318602,1483994.1944837214,1425246.2175984981,1342061.7311228949,1233536.8846723461]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Residential - highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,4.8907406940000033,5.136467425000002,5.7685479109999998,5.6550366259285862,5.6545163940205745,5.6376180549192538,5.5783650484431959,5.4661760713692047,5.3088485085459567,5.0955717154895579,6.0345563486157285,6.0572032368863251,6.0794671757219776,6.1008804633307054,6.1215909716831751,6.1416545369636362,6.1600651487694869,6.1771580767421685,6.1933303116135452,6.2083777273937661,6.2037109401943802,6.1955273544820333,6.1768913492891953,6.1415112027268659,6.0798272554904411,5.9585981248893027,5.7759194537622474,5.5062218617535672,5.1339211016738453,4.6662483789118907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - non-highrise","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,23.439042691000015,24.53131275199998,22.656474364000001,22.384967652287489,22.340628215442411,22.209341173684813,21.885783152543045,21.332475469646322,20.595027446057767,19.614486879368243,18.771412882384709,18.841859501103603,18.911114896882303,18.977724211577801,19.042147423630077,19.104558220052354,19.161827251222174,19.214997424770672,19.265303641245257,19.312110935453095,19.297594178247909,19.272137879989945,19.21416772812729,19.104112356929519,18.912234980218006,18.53513317978349,17.966883160655247,17.127947444338478,15.969848840207415,14.515081121482332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,12.961383476999998,11.407129100999995,13.311713494999999,13.04111078814058,12.986445848596755,12.846764951581696,12.574949752223933,12.178644187018362,11.672296054198746,10.983093062255046,10.739493673542349,10.501529050950094,10.269129328333113,10.041998348083345,9.8200905460763277,9.6032836262211791,9.3913102422436214,9.1841111791342342,8.9816213099732476,8.7837015075752287,8.6521275147090879,8.5227192651998482,8.3954374255312718,8.2673080710263971,8.1350537485790166,7.9949815645709705,7.8434705757271646,7.6762759232519526,7.4909033423961287,7.2908904307768907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,48.268225000000001,49.594776000000003,49.388773,46.992548378689271,46.370026426740928,46.451016514651442,45.513720817109267,43.721681043721517,42.106788634185044,40.673656868740444,39.376593430850534,38.121333004132772,36.90662219939172,35.730856888432307,34.592985215615961,33.491788862321002,32.426062305304491,31.394719196874902,30.396665369862401,29.430845290827143,28.635224596830959,27.865670940961699,27.121714132026383,26.40295127912341,25.709050067740161,25.039756927805644,24.394904426059778,23.774419942368432,23.178336409554252,22.606804359818842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|Demand","PJ","n/a","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Calculated","PJ","n/a","End-year",null,null,null,null,null,null,null,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,74.922056335393322,73.521924793072799,72.166333600329111,70.851459911424158,69.576814157005543,68.341285245558169,67.139264947539772,65.970985877521969,64.836920632694458,63.735035461249232,62.788657229982334,61.856055440633526,60.908210634974139,59.9158829098062,58.836166052027622,57.528469797049411,55.981177616204434,54.08486517171243,51.773009693831639,49.079024290989956]
[]
["Ok",null,"Check - consistency with demand outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure by purpose","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Capex - Stay in business","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,75.963335694061541,71.264734853608545,90.080472613372862,80.696607631326174,71.074776358698273,111.97796519151997,103.1749545654162,90.080472613372862,80.696607631326216,71.074776358698273,92.881666679569392,94.362378087072017,95.84308949457467,97.323800902077323,98.804512309579991,98.804512309580005,98.804512309580048,98.804512309580048,98.804512309580048,98.804512309580005,101.00782011736634,103.08162654270788,105.04175537742751,106.90072958012031,108.70182262425715,109.09946151394266,109.49247686331256,109.88357434551847,110.26970433239894,106.10548438414797]
[null,null,"Capex - Connecting new customers","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,117.35303847052542,93.468586475204205,100.14757058470779,90.860558338567927,83.660650957526812,71.098013146487972,66.172275999512351,59.46109111786236,51.576185053044277,43.724302071755773,48.932322185695369,48.359562808455152,48.121271664157376,47.505737943172299,46.949238345292756,46.458277791292126,45.094458647471392,44.005962449685818,43.299566361562064,42.401222416129343,24.391800747264451,24.488112643340095,24.588146906677867,24.692186909213294,24.80053103926544,8.7324189538852846,8.8131546424567961,8.8991594025740142,8.9908439750313676,9.0886515407416546]
[null,null,"Capex - Renewable gas","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,8.0204920319223234,40.096930680426794,31.456169289853875,3.8451198282954362,0,69.184225709906016,69.184225709906002,69.184225709906016,69.184225709906002,69.184225709906002,69.184225709906002,69.18422570990603,69.18422570990603,69.18422570990603,69.184225709906016,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opex - Decommission","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37.178847973528839]
[null,null,"Opex - BAU","Calc|AM","$millions","Real 2025","End-year",null,null,null,null,null,null,null,199.69877175700771,198.53931414166277,248.94876551429789,269.56635028388473,260.13610866736781,264.31519375568035,256.55956831370639,254.05721202166475,251.74995026715678,254.73486040478386,240.76022410433615,241.2299159098952,241.66290652236134,242.06004728194648,242.41899144582436,243.2326326765432,243.98022822120225,244.65837645764475,245.27510074026904,245.83441236536183,246.17996425203575,246.2526159665407,246.19864530247014,245.89584831483242,245.20497037022423,244.54688391962631,242.80645592042328,239.72632941214391,234.89697327016623,221.18899587922982]
[]
[null,null,"Total","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,466.00372955906175,435.05494504275384,387.8678627798227,369.5339388352379,451.75843867950692,453.13608251532833,454.81149339099943,456.07381183710208,457.35696781060312,457.67964848732134,457.06342488815972,456.65307692681665,456.56340512131715,456.22437280097722,371.57958511666652,373.82235515258867,375.8285475865755,377.48876480416607,378.70732403374683,362.37876438745423,361.1120874261926,358.50906316023639,354.15752157759653,373.56197977764828]
[]
[null,null,"Net capex by type","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Trunks and high pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,11.264373138726258,17.808055496980582,10.478283560179252,18.601833905097653,30.643070192945974,35.37447208835431,57.839553090821411,43.546018028537993,14.011665698716767,8.9447673985732123,16.860585778187975,17.538420933502596,18.209613135377225,18.867078370786228,19.527776451120491,19.532705051730236,19.538487687911818,19.545631083536598,19.553943793780142,19.563499878207615,15.356923433928694,16.060375211560924,16.766790049675418,17.476402012065751,18.189458714875425,18.236912082495515,18.288373074154308,18.344156209639792,18.404601788782962,18.470077043587043]
[null,null,"Medium pressure","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,102.42839853551511,95.201296044929364,91.439390827063065,75.578645485507877,76.942020380027557,67.749118137331266,73.351485765290718,62.414441865574233,51.732166023756946,41.69901681140351,92.690014236722249,93.052840207299738,93.662379119064724,93.880073672155433,94.157538869543288,93.725284255211861,92.532842339341542,91.578472864709838,90.955261150413094,90.163770902308329,40.89044857374418,41.766745905184273,42.64317131915633,43.519725649515379,44.3964085684499,30.36911311784764,30.385331883671395,30.401597728612028,30.417910780254982,29.253028670282777]
[null,null,"Facilities","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.5642932752807663,6.9843781516360011,2.8265547969557856,8.3152316556788151,25.732917839621734,36.056353001455037,18.948745307437107,15.464503336387564,7.6912210646318178,6.659647389105694,47.3026781695607,47.319842441818892,47.314972541988254,47.277923369727255,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197594,47.246386875197601,47.246386875197601,16.596862583732189,16.596862583732193,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,16.596862583732189,15.767019454545585]
[null,null,"Fixed plants","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,37.052320754005848,27.597507320781951,31.585620424373367,31.750914662246345,34.963182394000185,34.215365945362628,39.222310743285298,39.377090482706485,46.339226792934021,42.284044056589885,39.082131325635736,39.027508575063806,38.994922717040339,38.890523823124603,38.797900514273039,38.739107443702665,38.575592906035602,38.445150656423102,38.360589164614161,38.253024790840733,36.815141467979878,37.427427415825917,37.925254542002904,38.321328947592825,38.659461377212288,37.134660590235676,37.543136254202508,37.950411330849938,38.353458992960633,36.997750584716627]
[null,null,"IT","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,20.105426564555962,13.174541189232183,19.047675767083295,17.855908967542629,19.196775083033465,11.935260862035554,13.118356431066912,8.6635152828454007,6.6152868361805046,6.1535930651619761,9.3048591504714668,9.3082355160804173,9.3072775633015361,9.2999896603144272,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,9.2937861502584802,8.8290968427455585]
[null,null,"Other","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,6.6653223987871035,3.7341847424311911,12.278432371245444,7.8197011799019434,8.7194902422352953,4.1001320424547387,5.5569147044673324,9.6330024610242369,7.6014031141300089,7.1825822379735493,6.8221965125999073,6.8246720180653995,6.8239696600821533,6.8186262684693633,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443633,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.8140779390443642,6.4733740420921464]
[]
[null,null,"Total","Calculated","$millions","Nominal","End-year",null,null,null,null,null,null,null,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,212.06246517317803,213.07151969183087,214.31313473685424,215.03421516457729,215.83746679943724,215.35134771514518,214.00117389778941,212.92350556916998,212.22404507330785,211.3345465358571,125.7672401486878,127.95927520560616,130.03994258386967,132.02218328220897,133.95005533357264,118.44541246361386,118.92156788506325,119.40089194213679,119.88069823503362,115.79034663796973]
[]
["Ok",null,"Check - consistency with RAB outputs",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB by investment period","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Pre-2025","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3691.5168436662316,3531.500750409426,3374.2094398856602,3219.8713381967118,3069.4025800608947,2918.6734247142772,2768.4653035955362,2618.5207957582793,2469.544520336317,2320.6955184548842,2175.1271511252894,2034.4291804623356,1898.2899866253397,1767.0548345566754,1640.4042213997716,1517.1483982666543,1435.5746256154177,1367.0910722414869,1298.6075188675561,1230.1239654936253,1161.6404121196945,1093.6073389097489,1025.7428033408789,957.87826777200905,890.01373220313894,822.14919663426895,756.34932992500853,715.33757838507847,676.27134696274038,637.33305128030111,598.39475559786172,559.45645991542233,520.51816423298294,481.57986855054361,442.64157286810428,403.70327718566494,366.60523725720071,329.85883308758258,294.0179713114419,258.18733193610075,226.40720939092705,196.99285377227827,170.21071505356986,145.91934902731998,124.43314549695542,103.3777553923001,84.616632965502177,68.015771296404139,58.107420182980682,54.197514030025474,52.369881369826118,50.542248709626769,48.714616049427413,46.886983389228057,45.059350729028708,43.231718068829352,41.404085408630003,39.576452748430647,37.748820088231291,35.921187428031942,34.093554767832586,32.26592210763323,30.438289447433878,28.610656787234525,26.783024127035173,24.955391466835817,23.127758806636464,21.300126146437112,19.472493486237756,17.644860826038407,16.06693234735507,14.774169211478336,13.592540612721209,12.439973052964218,11.385762365590841]
[null,null,"2026-30","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,189.43070207699355,389.88570035855531,553.07140542255854,663.59126794548183,746.22464923226153,709.83242529955714,675.8272535392598,644.68928212313108,615.58189742143702,588.51532779435502,563.55389692749827,539.50627477974501,515.62993403827886,492.08045661856585,468.66830315135348,445.39343365057761,424.39958854615924,406.02056415795988,390.26667913527427,377.60207589878439,367.75640893273373,357.91074196668313,348.06507500063253,338.21940803458193,328.37374106853127,318.52807410248067,308.68240713643002,298.83674017037936,288.99107320432876,279.1454062382781,269.29973927222744,259.45407230617678,249.60840534012613,239.7627383740755,229.91707140802484,220.07140444197418,210.22573747592355,200.38007050987289,190.53440354382224,180.68873657777158,170.84306961172095,160.99740264567029,151.15173567961963,141.306068713569,131.46040174751835,121.61473478146769,111.76906781541705,101.9234008493664,92.077733883315744,82.264279438264154,72.49367496601262,64.871340883770472,59.144775800131931,55.025597216212219,52.124259597438318,50.21950809343619,48.314756589434062,46.410005085431933,44.505253581429812,42.600502077427684,40.695750573425556,38.790999069423428,36.886247565421307,34.981496061419179,33.076744557417051,31.171993053414926,29.267241549412798,27.362490045410674,25.457738541408546,23.552987037406421,21.648235533404293,19.743484029402168,17.83873252540004,15.933981021397916,14.029229517395789]
[null,null,"2031-35","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,212.06246517317803,416.31206544579419,612.9646589238821,801.47758722229469,981.92768985675036,937.6662230484244,895.26572807019284,855.31521582749599,817.8147082135248,782.76268707742054,750.15745091137728,718.31643464455965,686.65206685332316,655.16432935797127,623.85308385120072,592.71821260494221,564.18881678039281,538.26125486084766,514.93335445577179,494.19815563890427,476.04948352298834,457.90081140707235,439.75213929115642,421.6034671752405,403.45479505932457,385.30612294340864,367.15745082749271,349.00877871157678,330.86010659566085,312.71143447974487,294.56276236382894,276.41409024791295,258.26541813199697,240.11674601608101,221.96807390016505,203.81940178424907,185.67072966833311,167.52205755241712,149.37338543650117,131.22471332058518,113.07604120466922,94.927369088753252,76.778696972837281,60.284818047531147,47.105010979070585,37.250898443246072,30.731754273721052,27.552638657307838,26.044999094106789,24.569158254194658,23.125127676071269,21.712904085998154,20.332462578062536,18.983781952190714,17.635101326318892,16.286420700447074,14.937740074575252,13.589059448703431,12.240378822831611,10.891698196959789,9.5430175710879688,8.194336945216147,6.8456563193443269,5.496975693472506,4.1482950676006851,2.7996144417288642,1.7001008463591134,0.86016289641373866,0.29009596419763894,6.0200651807223241E-13]
[null,null,"2036-40","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215.35134771514524,419.69118222005403,613.3368263348616,796.70226223536042,969.62067483491933,921.67654758835056,875.59117757183355,831.9522002845116,790.75961572638482,752.01342389745309,715.71362479771665,680.17783545763575,644.818420378067,609.63537955901029,574.62871300046584,539.79842070243342,507.55073556731446,477.87475662593124,450.76178772830957,426.20619144166221,404.2007968077375,382.19540217381285,360.19000753988814,338.18461290596349,316.17921827203878,294.17382363811413,272.16842900418942,250.16303437026474,228.15763973634006,206.15224510241538,184.1468504684907,162.14145583456602,140.13606120064134,118.13066656671666,96.125271932791975,74.119877298867294,56.161538780120367,42.216312454459988,32.257086083616493,26.266234527292955,24.221351746511257,22.176468965729555,20.131586184947853,18.086703404166151,16.041820623384449,13.996937842602749,11.952055061821049,9.9071722810393474,7.8622895002576474,5.8491676015397482,3.86780658488565,2.295354693313723,1.1318394866940342,0.37729501023520101,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13,4.3412641238601693E-13]
[null,null,"2041-50","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125.7672401486878,246.08481305055201,360.74836539473785,469.57400855405416,572.42858043867932,651.80451194004741,725.12503979259247,792.95035243227721,855.25017797412704,907.42365075250098,838.09034517984946,771.37980659690515,707.29203500366805,645.82703040013837,586.98479278631578,530.67238430069801,477.54894656431054,427.09704491615696,379.34986783131563,334.33382027015938,292.06262568163709,252.26707513246387,214.9744003335708,180.21175295673436,148.00600284609533,118.26676944110409,91.787680425316566,68.572119786606962,49.677348225260324,36.177267311165451,28.008268683824305,22.028790209370712,18.271872678237287,15.634508327519985,12.997143976802681,10.359779626085379,8.1479304402794384,6.3809522142236865,5.0782209168385366,4.2591342847559837,3.9431135082211637,3.6270927316863442,3.3110719551515251,2.995051178616706,2.6790304020818865,2.3630096255470669,2.0469888490122479,1.7309680724774286,1.4149472959426093,1.1306874014715909,0.87818838906437358,0.65745025872095708,0.46847301044134593,0.31125664422553134,0.18580116007351766,9.2106557985304927E-2,3.0172837960893116E-2,2.8222829817587472E-13,2.8222829817587472E-13,2.8222829817587472E-13]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[null,null,"[spare]","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Total RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3840.5683151870126,3860.6046225805903,3876.174736805292,3886.6040049800486,3891.1385361059897,3891.6986188163569,3888.8923655323274,3882.5719628259762,3873.6522616241264,3861.4558864634646,3760.1430705656476,3699.9666394285223,3652.4642689320194,3604.3721516412406,3556.0211295797426,3489.6331703951346,3421.009772907053,3349.8379060127036,3275.9165877955002,3194.6379926635414]
[]
["Ok",null,"Check - RAB total",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB indexation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net capex","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,187.08013466687103,164.49996294599131,167.65595774690021,159.92223585597523,196.19745613186419,189.43070207699355,208.03736604236875,179.09857145707591,133.99096953035007,112.92365095880784,212.06246517317803,213.0715196918309,214.31313473685429,215.03421516457732,215.83746679943729,215.35134771514524,214.00117389778944,212.92350556917003,212.22404507330788,211.33454653585713,125.7672401486878,127.95927520560618,130.03994258386976,132.02218328220903,133.95005533357266,118.44541246361388,118.92156788506327,119.40089194213684,119.88069823503363,115.7903466379698]
[null,null,"Depreciation","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-177.36257692638307,-187.67951832265038,-195.55273643675167,-205.34600187278744,-188.27257825486842,-174.00508776445898,-167.59846101761241,-173.20417691683829,-177.80920869637481,-180.75902780784492,-187.1213792793223,-193.03521229825347,-198.74302051215213,-204.60494698982086,-211.30293567349639,-214.79126500477739,-216.80742718181955,-219.24390827552139,-221.14374627515753,-223.53092169651842,-227.08005604650495,-188.13570634273179,-177.54231308037245,-180.11430057298784,-182.30107739507025,-184.83337164822228,-187.54496537314461,-190.57275883648666,-193.80201645223696,-197.0689417699283]
[null,null,"Adjustments","Calc|RAB","$millions","Real 2025","End-year",null,null,null,null,null,null,null,0,0,0,0,-66.268943536434691]
[]
[null,null,"Net movement in RAB","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,24.941085893855728,20.036307393577431,15.570114224702166,10.429268174756459,4.5345311259409016,0.56008271036785118,-2.806253284030106,-6.3204027063513593,-8.919701201849648,-12.19637516066129,-101.31281589781715,-60.176431137125618,-47.502370496502692,-48.092117290778816,-48.351022061497588,-66.387959184608405,-68.623397488081338,-71.171866894349819,-73.921318217203321,-81.278595131958497]
[]
["Ok",null,"Check - RAB reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"RAB per customer","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2511.5791726035704,2515.3839995347848,2516.5025034872324,2514.536319502477,2509.1050846478852,2501.4452850647463,2492.1529204959334,2481.2796391250486,2469.2596690336813,2455.6192689753279,2389.6480704790438,2354.428129989783,2329.8343682695054,2309.9229665612174,2297.9580404139092,2290.5042835827362,2305.2716685978785,2350.357338016368,2440.9582002271691,2589.819593041278]
[null,null,"RAB per customer - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2498,2498,null,null,null,2478,null,null,null,null,2509,null,null,null,null,2456,null,null,null,null,2298,null,null,null,null,2590]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Return on capital","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,175.89764304279529,173.40673190301123,174.06535016619048,167.89671586691537,163.31474278956458,202.65084367414738,199.10403824316955,197.58794382995981,195.42427587601719,190.93145084887331,190.22364376509265,194.32572357246605,194.52411583102992,189.08293255138059,184.2819069678344,184.4969101021963,184.52346621900008,184.39040874621583,184.09072916423671,183.66780479505633,183.08951812890226,178.28580802877164,175.43256456217233,173.1802570439967,170.89998689733147,168.60744087568401,165.4596800792236,162.20592679344728,158.83133876313954,155.32638650425562]
[null,null,"Depreciation","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,88.188633241091722,97.295784228239114,104.30778185844044,113.9474148441093,97.126407829845064,69.093240623106681,62.267956391054923,66.776143858731999,71.221199358230422,75.360263412798744,94.057300516074577,99.362814366862935,104.58193215652798,110.06409975066732,116.50771603983651,119.88544705097277,121.88794867410348,124.39287496985473,126.44686913306032,129.05159824227101,132.89820515715192,96.424899743569455,87.299224313822833,91.029806208791882,94.389561501381166,98.101148975545371,102.43196121716542,107.1334960826557,112.0986528909511,117.16853718954977]
[null,null,"Opex","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,249.00476965730621,259.77170254048809,268.35715879780832,269.06419127454564,273.44006850951797,264.31519375568035,256.55956831370639,254.05721202166475,251.74995026715678,254.73486040478386,240.76022410433615,241.2299159098952,241.66290652236134,242.06004728194648,242.41899144582436,243.2326326765432,243.98022822120225,244.65837645764475,245.27510074026904,245.83441236536183,246.17996425203575,246.2526159665407,246.19864530247014,245.89584831483242,245.20497037022423,244.54688391962631,242.80645592042328,239.72632941214391,234.89697327016623,258.36784385275865]
[null,null,"Tax","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,1.4909137717866394,2.1642077400184236,2.7149907271667164,3.3947789341306449,0.76481222437776253,5.0979884614012905,3.9884317100623283,4.29448592097543,4.8815503818324935,6.0561126071704079,9.4188317872459013,9.7024295320305445,10.026345435391498,10.318270123422119,10.753229931055515,10.3815775239615,10.489956409512144,10.515885242449661,10.56534578800583,10.694243066218501,11.025243918781477,6.2612585191063586,5.6060140734463229,6.6796185975281945,7.7073950740277377,8.611098088516222,9.7047147605146247,10.747064931388865,11.734246538983234,12.651863035237767]
[null,null,"Incentives","Calc|BB Summary","$millions","Real 2025","End-year",null,null,null,null,null,null,null,-210.19336443435989,-10.413317239676145,6.0551795486244746,0,-3.2077500856722074,34.171843419735893,3.6813131124376257,-15.607060314903508,4.5695750964397739,5.7796567527592027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stranding risk compensation","Calc|RAB","$millions","Real 2025","End-year"]
[]
[null,null,"Building block revenue","Calculated","$millions","Real 2025","End-year",null,null,null,null,null,null,null,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.32910993407154,525.60130777043071,507.10872531642849,527.84655097967664,532.86234402638559,534.46000017274935,544.62088338125477,550.79529994531072,551.52534970741658,553.96184438455089,557.99656735367375,560.88159952381807,563.95754541616498,566.37804482557192,569.24805846890763,573.19293145687141,527.22458225798823,514.53644825191168,516.78553016514923,518.2019138429647,519.8665718593719,520.40281197732691,519.81281721963569,517.56121146324017,543.51463058180184]
[]
["Ok",null,"Check - Revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,325.36667994312359,327.84650493577948,327.81431956297075,324.51646129341987,322.21670676118003,320.81582320776005,318.76709490153212,316.83065400393923,314.5138351689414,312.44529986540982,335.42008937550702,305.88827503647826,296.38642956415407,296.24516010232924,296.7700375727191,300.13002147157886,305.90206180407762,315.84349622699887,331.61792075142523,345.96083771724926]
[null,null,"Annual network (Jemena) bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,339,340,null,null,null,328,null,null,null,null,322,null,null,null,null,312,null,null,null,null,297,null,null,null,null,346]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,641.83851697501962,626.08106512880772,624.95501863415518,621.81179454406742,615.32084486925532,607.7697849142362,598.39877486712101,597.7871373537198,596.97279770264322,595.91832891598483,594.5990715868254,592.99559674631337,591.07933649869733,588.83507211825827,586.23529422108811,583.24557821377562,579.84420497215058,573.84308213401835,567.64364854196776,561.32097002233252,554.94513954615741,548.62529519275301,542.6726576528207,537.17994620936736,532.45142747385034,528.73114710689083,525.9998819950448]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,325.36667994312359,327.84650493577948,327.81431956297075,324.51646129341987,322.21670676118003,320.81582320776005,318.76709490153212,316.83065400393923,314.5138351689414,312.44529986540982,335.42008937550702,305.88827503647826,296.38642956415407,296.24516010232924,296.7700375727191,300.13002147157886,305.90206180407762,315.84349622699887,331.61792075142523,345.96083771724926]
[null,null,"Annual total bill - Residential","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,641.83851697501962,964.87301790683637,964.90006622869168,931.17495749997238,915.35551631265594,924.43410108967805,926.6695636038703,923.15381729684339,924.81930263842264,923.73264847895553,919.11553288024527,915.2123035074934,911.89515970645743,907.60216701979039,903.06594822502734,897.75941338271696,892.28950483756034,909.26317150952536,873.53192357844603,857.70739958648664,851.19029964848664,845.39533276547218,842.80267912439956,843.08200801344492,848.29492370084927,860.34906785831606,871.96071971229412]
[null,null,"Annual total bill - Residential - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,965,965,null,null,null,927,null,null,null,null,915,null,null,null,null,892,null,null,null,null,845,null,null,null,null,872]
[]
[null,null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1955.399247796204,1955.8089799724901,1941.4220209598661,1908.1584783064095,1881.2967740543602,1860.1209610937733,1835.6726226617561,1812.3367220734829,1787.2627991260899,1764.0418500660583,1890.7835566584749,1721.6213390762223,1665.5563753627307,1663.5786455791037,1668.3525654567895,1694.2643030428737,1741.81917226113,1826.2198997943092,1965.6251043166187,2126.5457631165045]
[null,null,"Annual network (Jemena) bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2231,2208,null,null,null,2004,null,null,null,null,1881,null,null,null,null,1764,null,null,null,null,1668,null,null,null,null,2127]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Other components","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,9278.5527801113512,9374.6063846385096,9400.5126125849056,9354.8921626603315,9237.8157374233706,8979.7964152496406,8877.713808577786,8772.007506461754,8662.2605339924175,8548.7086714293873,8431.0132026248411,8308.9796472084618,8183.3593690229582,8053.6934006216743,7919.5257158827499,7780.9055638813097,7692.7755068653214,7601.0596647398515,7506.732185206688,7425.8995604277416,7377.0170876296224,7386.984456155702,7480.8508615922246,7703.7392866437431,8114.4068326319857,8763.4297397486625]
[null,null,"Network (Jemena) component","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1955.399247796204,1955.8089799724901,1941.4220209598661,1908.1584783064095,1881.2967740543602,1860.1209610937733,1835.6726226617561,1812.3367220734829,1787.2627991260899,1764.0418500660583,1890.7835566584749,1721.6213390762223,1665.5563753627307,1663.5786455791037,1668.3525654567895,1694.2643030428737,1741.81917226113,1826.2198997943092,1965.6251043166187,2126.5457631165045]
[null,null,"Annual total bill - Commercial","Calc|Pricing","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11509.414359088096,11582.944101559671,11400.257961038787,11266.193398189071,11219.036175428881,10983.322642763964,10833.11305637399,10727.816486434243,10603.682554952284,10456.867149735797,10312.309976679202,10169.100608302235,10019.031991684715,9866.0301226951578,9706.7885150088405,9544.9474139473677,9583.5590635237968,9322.6810038160729,9172.2885605694191,9089.4782060068446,9045.3696530864127,9081.2487591985755,9222.6700338533556,9529.9591864380527,10080.031936948604,10889.975502865167]
[null,null,"Annual total bill - Commercial - Label","Calculated","$/Customer","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,11509,11583,null,null,null,10983,null,null,null,null,10312,null,null,null,null,9545,null,null,null,null,9045,null,null,null,null,10890]
[]
["Ok",null,"Check - Price reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End-customer Energy Prices"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,15.830905611752408,15.944002271326886,14.578055112039133,14.227384200045641,15.12139712348201,15.803137887612788,15.685546346267662,15.812550482189453,15.818442062887542,15.666687910209443,15.562951177955565,15.502521151049493,15.410679047613156,15.324141777616488,15.219112968018335,15.12599103620053,16.245353521471383,14.821467307623612,14.367103220287365,14.365983759480248,14.396679934750727,14.564498570953139,14.848347254645827,15.333133933715144,16.09900578388357,16.792915860334318]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132,19.211961131313132]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,52.724200394976251,53.647228253656493,53.106121261161313,53.595251756767873,55.343503545061623,56.892856021329571,57.056333905337986,57.443861991353401,57.688204385648326,57.751715781163355,57.838590794992719,57.942707082965065,57.988555999557313,58.011311974427862,57.985572144677988,57.9404828655681,58.941712349642998,57.381193479793666,56.775285982338403,56.611110894079168,56.472428813627488,56.483797073449956,56.62440647243811,56.994514262947867,57.68521400357568,58.341812011810006]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,133.40123119045145,132.90343501280813,132.29710056207006,131.61447673129544,131.0180764275126,130.50632608273682,128.40116098338115,126.67103794926497,125.09782021082651,123.68165476223979,122.41935449870356,120.55507204891688,118.88290156965965,117.48445668269746,116.19647989517816,115.01104873758551,115.91853117165874,116.74347135866358,117.48519476324842,118.14388501769778,118.72042876872466,119.2139856515074,119.62460492032548,119.95240236660464,120.19772664437993,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,69.29558256087158,68.797786383228285,68.191451932490196,67.508828101715594,66.91242779793275,66.400677453156959,64.936568840097081,63.841091727413755,62.896173451193832,62.102024470203439,61.455520509587551,59.591238059800872,57.919067580543661,56.520622693581444,55.232645906062139,54.047214748469486,53.735420502760405,53.316698476387273,52.789886423326607,52.154670510977539,52.07132211693721,51.898387933202073,51.635851224837111,51.283761134161367,50.842398999612236,50.313442627805799]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,null,"RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Gas price - distribution (Jemena)","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,6.0960745041439965,6.1196446926034893,5.5730544773611896,5.4102588806146015,5.7173273448576323,5.9379102290775121,5.8854602471907764,5.9339059062115211,5.9369572510007744,5.8808645177966659,5.8428364502626886,5.8211064316924297,5.7876020398351447,5.7561166477742916,5.7177041865358262,5.6837826380320911,6.1026973518510417,5.566277763175937,5.394232052765358,5.3920569706764514,5.4010000400723523,5.4598323079070523,5.5600470269144484,5.7323511753601979,6.005407621192834,6.2470064467874771]
[null,null,"Gas price - wholesale","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549]
[null,null,"Gas price - other","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548,8.6701231496933548]
[null,null,"End-customer gas price","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,32.447531305748065,33.281032693313321,33.559282644863593,34.236288455717059,35.397595784817469,36.485790381174517,36.714409824641322,37.023379433755693,37.264881592141784,37.424054407130789,37.576638085680067,37.719454381988221,37.823641010159527,37.901448862965893,37.942325381575699,37.956436485779882,38.257218198402875,37.584165953726213,37.260576833196616,37.095346123655588,36.934910937329335,36.837292828784086,36.794268263086956,36.851893522973135,37.04977785926517,37.254064616643383]
[null,null,"End-customer electrification price - before end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,55.943144177049206,55.943144177049206,55.900488448861623,56.188788945724802,56.369456797961178,56.583614569346473,56.767895827534353,56.845359595149972,56.932880367485112,56.995508831400016,57.062189147254365,57.127697066606189,57.122707759624639,57.130982203687395,57.155962124173264,57.157569892382845,57.428927198316224,57.496955119695428,57.565185174246274,57.633564806637743,57.702151397696625,56.032742408342514,56.133545311280493,56.234610934999161,56.335935569970886,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616,56.437521234653616]
[null,null,"End-customer electrification price - at end of appliance life","Calc|WTP","$/GJ","Real 2025","End-year",null,null,null,null,null,null,null,null,null,null,null,55.312829672613162,55.312829672613162,55.275433766713618,55.561996362263947,55.742994710354935,55.956610250006982,56.139269556886461,56.217342748012435,56.305216275834525,56.368678422265702,56.436045638495415,56.502191571002285,56.499278897391626,56.509244395732658,56.535420239205003,56.538571300765824,56.805155867726988,56.872948516261964,56.940943264914985,57.009088820034719,57.077441268582476,55.450032414295471,55.550478099449947,55.651186892601345,55.752155228898282,55.853385133055703]
[]
["Ok",null,"Check - Total gas price consistency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc|Charts_Comparison_MHLT","index":63,"n_rows":119,"n_cols":94,"rows_kept":119,"cut":false,"hidden":true,"merged":[]}
[null,null,"JGN GasNetworks 2050 - Long-term Future of Gas model",null,"Section Check:","Ok",null,null,null,null,null,null,null,null,"Legend:","Input (hard code)","External Link","Internal Link","Drop down Selection","Calculation","Unique calculation","Empty cell"]
[null,null,"Calc|Charts_Comparison_MHLT",null,"Overall Check:","Ok"]
["RU",null,null,null,null,null,null,null,"Year",null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Start","End",null,"Count",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,null,2026,2050,null,"Hide/Show",null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","H","H","H","H","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","S","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H","H"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Dashboard Charts - Customer"]
[]
[null,null,"Customer numbers","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","number","n/a","Mid-year",null,null,null,null,null,null,1573513.3206505449,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529144.8332905932,1534797.3205262502,1540302.356716872,1545654.3517927979,1550807.3216678577,1555780.0292704087,1560454.9518407746,1564745.827759685,1568750.4680866713,1572497.7952607283,1573513.3206505449,1571492.7086963484,1567692.6732113163,1560386.3002440596,1547470.0003396191,1523521.7831318602,1483994.1944837214,1425246.2175984981,1342061.7311228949,1233536.8846723461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","number","n/a","Mid-year",null,null,null,null,null,null,1233536.8846723461,1464177.5,1485507,1503748.9999999998,1528737.7319856198,1547303.1123550916,1553845.3671444175,1563335.0046865887,1565613.1261586735,1558859.2736833538,1539522.0506210034,1529144.8332905932,1534797.3205262502,1540302.356716872,1545654.3517927979,1550807.3216678577,1555780.0292704087,1560454.9518407746,1564745.827759685,1568750.4680866713,1572497.7952607283,1573513.3206505449,1571492.7086963484,1567692.6732113163,1560386.3002440596,1547470.0003396191,1523521.7831318602,1483994.1944837214,1425246.2175984981,1342061.7311228949,1233536.8846723461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Throughput by segment","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","PJ","n/a","End-year",null,null,null,null,null,null,87.144740694837196,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,74.922056335393322,73.521924793072799,72.166333600329111,70.851459911424158,69.576814157005543,68.341285245558169,67.139264947539772,65.970985877521969,64.836920632694458,63.735035461249232,62.788657229982334,61.856055440633526,60.908210634974139,59.9158829098062,58.836166052027622,57.528469797049411,55.981177616204434,54.08486517171243,51.773009693831639,49.079024290989956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","PJ","n/a","End-year",null,null,null,null,null,null,49.079024290989956,89.559391862000012,90.669685277999974,91.125508769999996,88.073663445045923,87.351616884800677,87.144740694837196,85.552818770319448,82.698976771755412,79.682960642987524,76.366808525853287,74.922056335393322,73.521924793072799,72.166333600329111,70.851459911424158,69.576814157005543,68.341285245558169,67.139264947539772,65.970985877521969,64.836920632694458,63.735035461249232,62.788657229982334,61.856055440633526,60.908210634974139,59.9158829098062,58.836166052027622,57.528469797049411,55.981177616204434,54.08486517171243,51.773009693831639,49.079024290989956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expenditure by purpose"]
[]
[null,null,"Expenditure","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,466.00372955906175,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,465.72997172929433,434.50742938321906,387.0465892905205,368.51918819573166,450.63858599161017,451.89144125654008,453.53991058869588,454.78179600840519,456.04294488822472,456.3593233929659,455.71420304784931,455.2967370054414,455.20588045964882,454.86875903713349,370.23141117671764,372.5516426825609,374.61427506726307,376.32308985780281,377.58886314647407,361.30590492018189,360.08335029458067,357.52293933341645,353.21278133668199,372.66353254870188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,353.21278133668199,393.01514592159469,363.27263547047551,439.17680871237854,441.1235162537788,414.87153598359288,455.41166412561063,466.00372955906175,435.05494504275384,387.8678627798227,369.5339388352379,451.75843867950692,453.13608251532833,454.81149339099943,456.07381183710208,457.35696781060312,457.67964848732134,457.06342488815972,456.65307692681665,456.56340512131715,456.22437280097722,371.57958511666652,373.82235515258867,375.8285475865755,377.48876480416607,378.70732403374683,362.37876438745423,361.1120874261926,358.50906316023639,354.15752157759653,373.56197977764828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net capex","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,215.83746679943724,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,212.06246517317803,213.07151969183087,214.31313473685424,215.03421516457729,215.83746679943724,215.35134771514518,214.00117389778941,212.92350556916998,212.22404507330785,211.3345465358571,125.7672401486878,127.95927520560616,130.03994258386967,132.02218328220897,133.95005533357264,118.44541246361386,118.92156788506325,119.40089194213679,119.88069823503362,115.79034663796973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,112.92365095880783,187.08013466687106,164.49996294599126,167.65595774690019,159.92223585597529,196.19745613186416,189.43070207699353,208.03736604236877,179.09857145707591,133.99096953035007,112.92365095880783,212.06246517317803,213.07151969183087,214.31313473685424,215.03421516457729,215.83746679943724,215.35134771514518,214.00117389778941,212.92350556916998,212.22404507330785,211.3345465358571,125.7672401486878,127.95927520560616,130.03994258386967,132.02218328220897,133.95005533357264,118.44541246361386,118.92156788506325,119.40089194213679,119.88069823503362,115.79034663796973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB by investment period"]
[]
[null,null,"RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,3927.2808453082189,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3326.5574490089248,2812.6062572993806,2264.1105551053179,1828.4795370732238,1547.8008058489077,1320.031136595956,1285.5078175916078,1259.6987775162102,1225.5612298110832,1217.3331607405819,1159.3741143399589,1142.1529540799093,1133.4333203222727,1128.3834000532256,1131.2534969354761,1186.8087853737304,1240.9295407803313,1291.8426683584491,1339.3642794808923,1383.3612120578396,1406.3258969807248,1423.9991880144428,1436.6336919289829,1456.4608791149676,1466.3411355201583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,1128.3834000532256,4020.3660971734516,3997.1865417967924,3969.2897631069413,3923.865997090129,3865.5219314306905,3880.947545743225,3921.3864507679814,3927.2808453082189,3883.4626061421936,3815.6272292931562,3840.5683151870126,3860.6046225805903,3876.174736805292,3886.6040049800486,3891.1385361059897,3891.6986188163569,3888.8923655323274,3882.5719628259762,3873.6522616241264,3861.4558864634646,3760.1430705656476,3699.9666394285223,3652.4642689320194,3604.3721516412406,3556.0211295797426,3489.6331703951346,3421.009772907053,3349.8379060127036,3275.9165877955002,3194.6379926635414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net movement in RAB"]
[]
[null,null,"Net movement in RAB","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,55.555288438254536,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,-538.96448242176575,-513.95119170954376,-548.4957021940628,-435.63101803209429,-280.67873122431615,-227.76966925295156,-34.523319004348252,-25.809040075397661,-34.137547705126877,-8.2280690705015047,-57.959046400622896,-17.221160260049459,-8.7196337576364442,-5.0499202690470781,2.870096882250408,55.555288438254536,54.120755406600864,50.913127578117681,47.521611122443232,43.996932576947415,22.964684922885212,17.673291033717987,12.634503914540062,19.827187185984769,9.8802564051911048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,-548.4957021940628,9.7175577404879618,-23.179555376659067,-27.896778689851459,-45.423766016812209,-58.344065659438925,15.425614312534577,40.438905024756338,5.894394540237613,-43.818239166024739,-67.835376849037075,24.941085893855728,20.036307393577431,15.570114224702166,10.429268174756459,4.5345311259409016,0.56008271036785118,-2.806253284030106,-6.3204027063513593,-8.919701201849648,-12.19637516066129,-101.31281589781715,-60.176431137125618,-47.502370496502692,-48.092117290778816,-48.351022061497588,-66.387959184608405,-68.623397488081338,-71.171866894349819,-73.921318217203321,-81.278595131958497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB per customer"]
[]
[null,null,"RAB per customer","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,2589.819593041278,0,0,0,0,2498.2318593976884,2140.8548877178896,1799.106556731416,1446.1494460387223,1172.9599765300156,1005.3774840214629,863.24794607935098,837.57496862897426,817.82565093338974,792.90769530041428,784.96738036506565,745.20439427651831,731.93587083855277,724.35618629835801,719.28800851894562,719.39909890169884,754.24133358023471,789.65020576503991,824.04076413280268,858.35429295386825,893.9502618818052,923.07567410672709,959.57193990900294,1007.9898295395391,1085.241345713923,1188.7290552399249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,719.28800851894562,0,0,0,0,2498.2318593976884,2497.6407741752605,2508.3468604057298,2508.4618796880172,2491.2207738714901,2478.4492224414912,2511.5791726035704,2515.3839995347848,2516.5025034872324,2514.536319502477,2509.1050846478852,2501.4452850647463,2492.1529204959334,2481.2796391250486,2469.2596690336813,2455.6192689753279,2389.6480704790438,2354.428129989783,2329.8343682695054,2309.9229665612174,2297.9580404139092,2290.5042835827362,2305.2716685978785,2350.357338016368,2440.9582002271691,2589.819593041278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Building block revenue"]
[]
[null,null,"Building block revenue","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$millions","Real 2025","End-year",null,null,null,null,null,null,1211.8274988368278,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,1211.8274988368278,1148.4542374210796,1117.3314819185409,939.31763131064611,731.0416553445699,764.87980346906113,539.01148539687699,529.11988736594617,536.60045898707028,505.03203986580002,561.29514314924768,512.14562114059731,501.08187395315235,496.24755851436396,486.35505215815994,341.09016400074182,346.1459719148549,352.68283380102275,358.97463525824418,364.87767808908796,370.80580038778021,375.40579190234695,378.29330662476548,367.08335883881176,396.91361051231115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$millions","Real 2025","End-year",null,null,null,null,null,null,341.09016400074182,304.38859527861996,522.22510917208081,555.5004610982304,554.30310091970091,531.43828126763322,575.32910993407154,525.60130777043071,507.10872531642849,527.84655097967664,532.86234402638559,534.46000017274935,544.62088338125477,550.79529994531072,551.52534970741658,553.96184438455089,557.99656735367375,560.88159952381807,563.95754541616498,566.37804482557192,569.24805846890763,573.19293145687141,527.22458225798823,514.53644825191168,516.78553016514923,518.2019138429647,519.8665718593719,520.40281197732691,519.81281721963569,517.56121146324017,543.51463058180184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual network (Jemena) bill - Residential"]
[]
[null,null,"Annual network (Jemena) bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,716.03322282034446,0,0,0,0,338.79195277802859,716.03322282034446,669.58190502934224,648.3993317561085,547.05431165004552,432.54867587589513,443.17629259805881,305.9340223334338,294.06654726805851,291.90565136438204,268.80230233252854,292.17233002576569,260.64014992081979,249.22583811432239,241.11289319393509,230.73696194678942,172.43707456525172,171.45115066422082,171.31733206674582,171.33673652079634,171.7056119325199,173.51549453208469,176.34009116426918,180.99037060200567,182.38281356309227,187.67956840083667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,171.31733206674582,0,0,0,0,338.79195277802859,339.94504759453645,309.3631629559049,300.03467144340061,316.6643161754418,328.27078873674935,325.36667994312359,327.84650493577948,327.81431956297075,324.51646129341987,322.21670676118003,320.81582320776005,318.76709490153212,316.83065400393923,314.5138351689414,312.44529986540982,335.42008937550702,305.88827503647826,296.38642956415407,296.24516010232924,296.7700375727191,300.13002147157886,305.90206180407762,315.84349622699887,331.61792075142523,345.96083771724926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Residential"]
[]
[null,null,"Annual total bill - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,1340.9882414544995,0,0,0,641.83851697501962,964.87301790683637,1340.9882414544995,1291.3936995734098,1263.7201766253638,1154.8240965642817,1030.9474507430161,1040.9634299517786,902.90682003607708,889.98487618404329,886.50472295120744,861.79789907884197,883.25166652446296,849.47522203907806,835.46113233541053,824.35847140771068,810.58116691893997,746.28015669927004,739.09479920618855,732.63830208907837,726.28187606695371,720.33090712527292,716.18815218490545,713.52003737363657,713.44179807585601,711.11396066998304,713.67945039588153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,711.11396066998304,0,0,0,641.83851697501962,964.87301790683637,964.90006622869168,931.17495749997238,915.35551631265594,924.43410108967805,926.6695636038703,923.15381729684339,924.81930263842264,923.73264847895553,919.11553288024527,915.2123035074934,911.89515970645743,907.60216701979039,903.06594822502734,897.75941338271696,892.28950483756034,909.26317150952536,873.53192357844603,857.70739958648664,851.19029964848664,845.39533276547218,842.80267912439956,843.08200801344492,848.29492370084927,860.34906785831606,871.96071971229412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Residential"]
[]
[null,null,"End-customer Energy Prices - Residential","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,120.36232354902118,0,0,0,0,52.724200394976251,71.286404827781823,70.080633107241951,70.114402160764641,66.345117673628479,61.912851359417246,62.735797271586357,56.386988631036324,56.059730127689491,56.177363036094285,55.258694250587887,56.558590942888493,55.178430025316672,54.74147122369903,54.433749925866756,53.98484779129339,51.047979155196046,50.867196029003097,50.712658094631735,50.553856206864204,50.405399534351986,50.339536370603881,50.335527215755505,50.447850927185996,50.440319492629285,50.658849814597971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,50.335527215755505,0,0,0,0,52.724200394976251,53.647228253656493,53.106121261161313,53.595251756767873,55.343503545061623,56.892856021329571,57.056333905337986,57.443861991353401,57.688204385648326,57.751715781163355,57.838590794992719,57.942707082965065,57.988555999557313,58.011311974427862,57.985572144677988,57.9404828655681,58.941712349642998,57.381193479793666,56.775285982338403,56.611110894079168,56.472428813627488,56.483797073449956,56.62440647243811,56.994514262947867,57.68521400357568,58.341812011810006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,120.36232354902118,0,0,0,0,133.40123119045145,68.797786383228285,68.191451932490196,67.508828101715594,66.91242779793275,66.400677453156959,64.936568840097081,63.841091727413755,62.896173451193832,62.102024470203439,61.455520509587551,59.591238059800872,57.919067580543661,56.520622693581444,55.232645906062139,54.047214748469486,53.735420502760405,53.316698476387273,52.789886423326607,52.154670510977539,52.07132211693721,51.898387933202073,51.635851224837111,51.283761134161367,50.842398999612236,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,50.842398999612236,0,0,0,0,133.40123119045145,68.797786383228285,68.191451932490196,67.508828101715594,66.91242779793275,66.400677453156959,64.936568840097081,63.841091727413755,62.896173451193832,62.102024470203439,61.455520509587551,59.591238059800872,57.919067580543661,56.520622693581444,55.232645906062139,54.047214748469486,53.735420502760405,53.316698476387273,52.789886423326607,52.154670510977539,52.07132211693721,51.898387933202073,51.635851224837111,51.283761134161367,50.842398999612236,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118,120.36232354902118]
[]
[null,"Annual network (Jemena) bill - Commercial"]
[]
[null,null,"Annual network (Jemena) bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,4651.4670053637037,0,0,0,0,2230.8615789767441,4651.4670053637037,4328.2247543550311,4130.477447621387,3422.6628248811826,2639.962636117828,2663.4152868352708,1825.087347739279,1741.5568400274749,1716.4067465066823,1569.4310494315309,1694.0432360799725,1500.9390719073399,1425.6232242556669,1370.1530941038154,1302.722932323097,972.03833483349285,964.97310842494517,962.72516610663399,962.14951150848856,965.27769620527613,979.51250251178476,1004.0878764162196,1046.4936603506208,1081.0520617317115,1153.6253456887557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,962.14951150848856,0,0,0,0,2230.8615789767441,2208.3377169211612,1999.7453484538828,1911.3012355287397,1981.22043800551,2003.526227514323,1955.399247796204,1955.8089799724901,1941.4220209598661,1908.1584783064095,1881.2967740543602,1860.1209610937733,1835.6726226617561,1812.3367220734829,1787.2627991260899,1764.0418500660583,1890.7835566584749,1721.6213390762223,1665.5563753627307,1663.5786455791037,1668.3525654567895,1694.2643030428737,1741.81917226113,1826.2198997943092,1965.6251043166187,2126.5457631165045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual total bill - Commercial"]
[]
[null,null,"Annual total bill - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,14026.073390002213,0,0,0,0,11509.414359088096,14026.073390002213,13728.737366939937,13485.369610281719,12660.478562304554,11619.75905136747,11541.129095413056,10597.094854201034,10403.817374019893,10265.115417936069,10000.444252056372,10003.022883288435,9684.298440930299,9479.3166248773414,9289.6788099865662,9083.6284962044065,8664.8138416988149,8566.0327731647958,8469.4573513133219,8388.0490719362297,8342.2947838348991,8366.496958667487,8484.9387380084445,8750.2329469943634,9195.4588943636973,9917.0550854374178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,8342.2947838348991,0,0,0,0,11509.414359088096,11582.944101559671,11400.257961038787,11266.193398189071,11219.036175428881,10983.322642763964,10833.11305637399,10727.816486434243,10603.682554952284,10456.867149735797,10312.309976679202,10169.100608302235,10019.031991684715,9866.0301226951578,9706.7885150088405,9544.9474139473677,9583.5590635237968,9322.6810038160729,9172.2885605694191,9089.4782060068446,9045.3696530864127,9081.2487591985755,9222.6700338533556,9529.9591864380527,10080.031936948604,10889.975502865167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer Energy Prices - Commercial"]
[]
[null,null,"End-customer Energy Prices - Commercial","Source","Unit","Basis","Timing",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$/Customer","Real 2025","End-year",null,null,null,null,null,null,40.518039121671876,0,0,0,0,32.447531305748065,40.051321073030067,40.048480176206162,40.518039121671876,39.557253042753658,38.372015881447929,38.845432559171996,36.626771240664581,36.653684736255457,36.83308360015257,36.608061278158679,37.199726830146531,36.768276040811998,36.673217941196874,36.607932975592249,36.470056525369642,35.291874009475251,35.137800934179857,34.984319666081873,34.821846243230993,34.658828845555412,34.533977480838857,34.439362103224511,34.404398220990259,34.347216887808706,34.395983579640401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$/Customer","Real 2025","End-year",null,null,null,null,null,null,33.281032693313321,0,0,0,0,32.447531305748065,33.281032693313321,33.559282644863593,34.236288455717059,35.397595784817469,36.485790381174517,36.714409824641322,37.023379433755693,37.264881592141784,37.424054407130789,37.576638085680067,37.719454381988221,37.823641010159527,37.901448862965893,37.942325381575699,37.956436485779882,38.257218198402875,37.584165953726213,37.260576833196616,37.095346123655588,36.934910937329335,36.837292828784086,36.794268263086956,36.851893522973135,37.04977785926517,37.254064616643383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End-customer gas price based on BB revenue"]
[]
[null,null,"End-customer Gas Prices - Residential","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,71.286404827781823,0,0,0,0,52.724200394976251,71.286404827781823,70.080633107241951,70.114402160764641,66.345117673628479,61.912851359417246,62.735797271586357,56.386988631036324,56.059730127689491,56.177363036094285,55.258694250587887,56.558590942888493,55.178430025316672,54.74147122369903,54.433749925866756,53.98484779129339,51.047979155196046,50.867196029003097,50.712658094631735,50.553856206864204,50.405399534351986,50.339536370603881,50.335527215755505,50.447850927185996,50.440319492629285,50.658849814597971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,50.335527215755505,0,0,0,0,52.724200394976251,53.647228253656493,53.106121261161313,53.595251756767873,55.343503545061623,56.892856021329571,57.056333905337986,57.443861991353401,57.688204385648326,57.751715781163355,57.838590794992719,57.942707082965065,57.988555999557313,58.011311974427862,57.985572144677988,57.9404828655681,58.941712349642998,57.381193479793666,56.775285982338403,56.611110894079168,56.472428813627488,56.483797073449956,56.62440647243811,56.994514262947867,57.68521400357568,58.341812011810006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"End-customer Gas Prices - Commercial","Source","Unit","Basis","Basis",null,null,null,null,null,null,"Bound","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47","RY48","RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79","RY80","RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,null,"Active scenario","Calc|Charts","$dollars","Real 2025","End-year",null,null,null,null,null,null,23.602530698054441,0,0,0,0,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stored scenario","Calc|Charts_Shadow","$dollars","Real 2025","End-year",null,null,null,null,null,null,18.491264851016478,0,0,0,0,17.681333651910716,18.491264851016478,19.316105017809054,20.1559064254091,21.010145290266482,21.877757002403648,22.158826427757191,22.419350377850819,22.657801191447653,22.873066739640773,23.063678485724022,23.22822480060244,23.365915820631027,23.475209065498245,23.55449804534652,23.602530698054441,23.48439769685848,23.34776504085692,23.196221630737902,23.033166003285785,22.863787747563631,22.70733737118368,22.564098086479152,22.449419197919585,22.374247088378979,22.336935020162549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Model Set Up->","index":64,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Input|Assumptions","index":65,"n_rows":78,"n_cols":94,"rows_kept":78,"cut":false,"hidden":true,"merged":[]}
[null,null,{"$f":"Model_Name","v":"JGN GasNetworks 2050 - Long-term Future of Gas model"},null,"Section Check:",{"$f":"IF(COUNTA($A$8:$A$78)=COUNTIF($A$8:$A$78,\"Ok\"),\"Ok\",\"Check\")","v":"Ok"},null,null,null,null,null,null,null,null,"Legend:","Hardcode","External Link","Internal Link","Drop down","Calculation","Unique calc","Empty cell"]
[null,null,{"$f":"RIGHT(CELL(\"filename\",C1),LEN(CELL(\"filename\",C1))-FIND(\"]\",CELL(\"filename\",C1)))","v":"Input|Assumptions"},null,"Overall Check:",{"$f":"Overall_Check","v":"Ok"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Year",{"$f":"+'Calc|Indicators'!N$3","v":2020},{"$f":"+'Calc|Indicators'!O$3","v":2021},{"$f":"+'Calc|Indicators'!P$3","v":2022},{"$f":"+'Calc|Indicators'!Q$3","v":2023},{"$f":"+'Calc|Indicators'!R$3","v":2024},{"$f":"+'Calc|Indicators'!S$3","v":2025},{"$f":"+'Calc|Indicators'!T$3","v":2026},{"$f":"+'Calc|Indicators'!U$3","v":2027},{"$f":"+'Calc|Indicators'!V$3","v":2028},{"$f":"+'Calc|Indicators'!W$3","v":2029},{"$f":"+'Calc|Indicators'!X$3","v":2030},{"$f":"+'Calc|Indicators'!Y$3","v":2031},{"$f":"+'Calc|Indicators'!Z$3","v":2032},{"$f":"+'Calc|Indicators'!AA$3","v":2033},{"$f":"+'Calc|Indicators'!AB$3","v":2034},{"$f":"+'Calc|Indicators'!AC$3","v":2035},{"$f":"+'Calc|Indicators'!AD$3","v":2036},{"$f":"+'Calc|Indicators'!AE$3","v":2037},{"$f":"+'Calc|Indicators'!AF$3","v":2038},{"$f":"+'Calc|Indicators'!AG$3","v":2039},{"$f":"+'Calc|Indicators'!AH$3","v":2040},{"$f":"+'Calc|Indicators'!AI$3","v":2041},{"$f":"+'Calc|Indicators'!AJ$3","v":2042},{"$f":"+'Calc|Indicators'!AK$3","v":2043},{"$f":"+'Calc|Indicators'!AL$3","v":2044},{"$f":"+'Calc|Indicators'!AM$3","v":2045},{"$f":"+'Calc|Indicators'!AN$3","v":2046},{"$f":"+'Calc|Indicators'!AO$3","v":2047},{"$f":"+'Calc|Indicators'!AP$3","v":2048},{"$f":"+'Calc|Indicators'!AQ$3","v":2049},{"$f":"+'Calc|Indicators'!AR$3","v":2050},{"$f":"+'Calc|Indicators'!AS$3","v":2051},{"$f":"+'Calc|Indicators'!AT$3","v":2052},{"$f":"+'Calc|Indicators'!AU$3","v":2053},{"$f":"+'Calc|Indicators'!AV$3","v":2054},{"$f":"+'Calc|Indicators'!AW$3","v":2055},{"$f":"+'Calc|Indicators'!AX$3","v":2056},{"$f":"+'Calc|Indicators'!AY$3","v":2057},{"$f":"+'Calc|Indicators'!AZ$3","v":2058},{"$f":"+'Calc|Indicators'!BA$3","v":2059},{"$f":"+'Calc|Indicators'!BB$3","v":2060},{"$f":"+'Calc|Indicators'!BC$3","v":2061},{"$f":"+'Calc|Indicators'!BD$3","v":2062},{"$f":"+'Calc|Indicators'!BE$3","v":2063},{"$f":"+'Calc|Indicators'!BF$3","v":2064},{"$f":"+'Calc|Indicators'!BG$3","v":2065},{"$f":"+'Calc|Indicators'!BH$3","v":2066},{"$f":"+'Calc|Indicators'!BI$3","v":2067},{"$f":"+'Calc|Indicators'!BJ$3","v":2068},{"$f":"+'Calc|Indicators'!BK$3","v":2069},{"$f":"+'Calc|Indicators'!BL$3","v":2070},{"$f":"+'Calc|Indicators'!BM$3","v":2071},{"$f":"+'Calc|Indicators'!BN$3","v":2072},{"$f":"+'Calc|Indicators'!BO$3","v":2073},{"$f":"+'Calc|Indicators'!BP$3","v":2074},{"$f":"+'Calc|Indicators'!BQ$3","v":2075},{"$f":"+'Calc|Indicators'!BR$3","v":2076},{"$f":"+'Calc|Indicators'!BS$3","v":2077},{"$f":"+'Calc|Indicators'!BT$3","v":2078},{"$f":"+'Calc|Indicators'!BU$3","v":2079},{"$f":"+'Calc|Indicators'!BV$3","v":2080},{"$f":"+'Calc|Indicators'!BW$3","v":2081},{"$f":"+'Calc|Indicators'!BX$3","v":2082},{"$f":"+'Calc|Indicators'!BY$3","v":2083},{"$f":"+'Calc|Indicators'!BZ$3","v":2084},{"$f":"+'Calc|Indicators'!CA$3","v":2085},{"$f":"+'Calc|Indicators'!CB$3","v":2086},{"$f":"+'Calc|Indicators'!CC$3","v":2087},{"$f":"+'Calc|Indicators'!CD$3","v":2088},{"$f":"+'Calc|Indicators'!CE$3","v":2089},{"$f":"+'Calc|Indicators'!CF$3","v":2090},{"$f":"+'Calc|Indicators'!CG$3","v":2091},{"$f":"+'Calc|Indicators'!CH$3","v":2092},{"$f":"+'Calc|Indicators'!CI$3","v":2093},{"$f":"+'Calc|Indicators'!CJ$3","v":2094},{"$f":"+'Calc|Indicators'!CK$3","v":2095},{"$f":"+'Calc|Indicators'!CL$3","v":2096},{"$f":"+'Calc|Indicators'!CM$3","v":2097},{"$f":"+'Calc|Indicators'!CN$3","v":2098},{"$f":"+'Calc|Indicators'!CO$3","v":2099},{"$f":"+'Calc|Indicators'!CP$3","v":2100}]
[null,null,null,"Source","Unit","Basis","Timing",null,null,null,null,null,"Count",{"$f":"+'Calc|Indicators'!N$4","v":0},{"$f":"+'Calc|Indicators'!O$4","v":1},{"$f":"+'Calc|Indicators'!P$4","v":2},{"$f":"+'Calc|Indicators'!Q$4","v":3},{"$f":"+'Calc|Indicators'!R$4","v":4},{"$f":"+'Calc|Indicators'!S$4","v":5},{"$f":"+'Calc|Indicators'!T$4","v":6},{"$f":"+'Calc|Indicators'!U$4","v":7},{"$f":"+'Calc|Indicators'!V$4","v":8},{"$f":"+'Calc|Indicators'!W$4","v":9},{"$f":"+'Calc|Indicators'!X$4","v":10},{"$f":"+'Calc|Indicators'!Y$4","v":11},{"$f":"+'Calc|Indicators'!Z$4","v":12},{"$f":"+'Calc|Indicators'!AA$4","v":13},{"$f":"+'Calc|Indicators'!AB$4","v":14},{"$f":"+'Calc|Indicators'!AC$4","v":15},{"$f":"+'Calc|Indicators'!AD$4","v":16},{"$f":"+'Calc|Indicators'!AE$4","v":17},{"$f":"+'Calc|Indicators'!AF$4","v":18},{"$f":"+'Calc|Indicators'!AG$4","v":19},{"$f":"+'Calc|Indicators'!AH$4","v":20},{"$f":"+'Calc|Indicators'!AI$4","v":21},{"$f":"+'Calc|Indicators'!AJ$4","v":22},{"$f":"+'Calc|Indicators'!AK$4","v":23},{"$f":"+'Calc|Indicators'!AL$4","v":24},{"$f":"+'Calc|Indicators'!AM$4","v":25},{"$f":"+'Calc|Indicators'!AN$4","v":26},{"$f":"+'Calc|Indicators'!AO$4","v":27},{"$f":"+'Calc|Indicators'!AP$4","v":28},{"$f":"+'Calc|Indicators'!AQ$4","v":29},{"$f":"+'Calc|Indicators'!AR$4","v":30},{"$f":"+'Calc|Indicators'!AS$4","v":31},{"$f":"+'Calc|Indicators'!AT$4","v":32},{"$f":"+'Calc|Indicators'!AU$4","v":33},{"$f":"+'Calc|Indicators'!AV$4","v":34},{"$f":"+'Calc|Indicators'!AW$4","v":35},{"$f":"+'Calc|Indicators'!AX$4","v":36},{"$f":"+'Calc|Indicators'!AY$4","v":37},{"$f":"+'Calc|Indicators'!AZ$4","v":38},{"$f":"+'Calc|Indicators'!BA$4","v":39},{"$f":"+'Calc|Indicators'!BB$4","v":40},{"$f":"+'Calc|Indicators'!BC$4","v":41},{"$f":"+'Calc|Indicators'!BD$4","v":42},{"$f":"+'Calc|Indicators'!BE$4","v":43},{"$f":"+'Calc|Indicators'!BF$4","v":44},{"$f":"+'Calc|Indicators'!BG$4","v":45},{"$f":"+'Calc|Indicators'!BH$4","v":46},{"$f":"+'Calc|Indicators'!BI$4","v":47},{"$f":"+'Calc|Indicators'!BJ$4","v":48},{"$f":"+'Calc|Indicators'!BK$4","v":49},{"$f":"+'Calc|Indicators'!BL$4","v":50},{"$f":"+'Calc|Indicators'!BM$4","v":51},{"$f":"+'Calc|Indicators'!BN$4","v":52},{"$f":"+'Calc|Indicators'!BO$4","v":53},{"$f":"+'Calc|Indicators'!BP$4","v":54},{"$f":"+'Calc|Indicators'!BQ$4","v":55},{"$f":"+'Calc|Indicators'!BR$4","v":56},{"$f":"+'Calc|Indicators'!BS$4","v":57},{"$f":"+'Calc|Indicators'!BT$4","v":58},{"$f":"+'Calc|Indicators'!BU$4","v":59},{"$f":"+'Calc|Indicators'!BV$4","v":60},{"$f":"+'Calc|Indicators'!BW$4","v":61},{"$f":"+'Calc|Indicators'!BX$4","v":62},{"$f":"+'Calc|Indicators'!BY$4","v":63},{"$f":"+'Calc|Indicators'!BZ$4","v":64},{"$f":"+'Calc|Indicators'!CA$4","v":65},{"$f":"+'Calc|Indicators'!CB$4","v":66},{"$f":"+'Calc|Indicators'!CC$4","v":67},{"$f":"+'Calc|Indicators'!CD$4","v":68},{"$f":"+'Calc|Indicators'!CE$4","v":69},{"$f":"+'Calc|Indicators'!CF$4","v":70},{"$f":"+'Calc|Indicators'!CG$4","v":71},{"$f":"+'Calc|Indicators'!CH$4","v":72},{"$f":"+'Calc|Indicators'!CI$4","v":73},{"$f":"+'Calc|Indicators'!CJ$4","v":74},{"$f":"+'Calc|Indicators'!CK$4","v":75},{"$f":"+'Calc|Indicators'!CL$4","v":76},{"$f":"+'Calc|Indicators'!CM$4","v":77},{"$f":"+'Calc|Indicators'!CN$4","v":78},{"$f":"+'Calc|Indicators'!CO$4","v":79},{"$f":"+'Calc|Indicators'!CP$4","v":80}]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"General assumptions"]
[]
[null,null,"Global assumptions"]
[]
[null,null,"Base assumptions",{"$f":"+D$4","v":"Source"},{"$f":"+E$4","v":"Unit"},{"$f":"+F$4","v":"Basis"},{"$f":"+G$4","v":"Timing"},null,null,null,null,null,"Constant",null,null,null,"Comments"]
[]
[null,null,"Start year (year ending)","Jemena","year",{"$f":"+Not_applicable","v":"n/a"},"n/a",null,null,null,null,null,2016,null,null,null,"Note. This assumpton states the first year of model start"]
[null,null,"Base year (year ending)","Jemena","year","n/a","n/a",null,null,null,null,null,2021,null,null,null,"Note. This assumpton states the first year of non-historical model periods"]
[null,null,"Year type","Jemena","option","n/a","n/a",null,null,null,null,null,"RY",null,null,null,"Note. This assumpton determines the year ending denomination (RY = Jun YE, CY = Dec YE, FY = Mar YE)"]
[null,null,"Asset","Jemena","option","n/a","n/a",null,null,null,null,null,"JGN"]
[]
[null,"Chart presentation"]
[]
[null,null,"Settings",{"$f":"+D$4","v":"Source"},{"$f":"+E$4","v":"Unit"},"Selection",null,null,null,null,null,null,"Option 1","Option 2"]
[]
[{"$f":"IF(OR(F23<1,F23>2),\"Check\",\"Ok\")","v":"Ok"},null,"Dollar basis","Dashboard",{"$f":"number","v":"number"},1,null,null,null,null,null,null,{"$f":"Real_presentation","v":"Real 2025"},{"$f":"Nominal","v":"Nominal"}]
[]
[null,"Future Scenarios and Levers"]
[]
[null,null,"Future Scenarios, Active Scenario"]
[]
[null,null,"Future Scenarios",{"$f":"+D$4","v":"Source"},{"$f":"+E$4","v":"Unit"},"Selection"]
[]
[null,null,"Electric Hare","Input",{"$f":"+Not_applicable","v":"n/a"},"S1"]
[null,null,"Big Hydrogen","Input",{"$f":"+Not_applicable","v":"n/a"},"S2"]
[null,null,"Electric Tortoise","Input",{"$f":"+Not_applicable","v":"n/a"},"S3"]
[null,null,"Market Hydrogen","Input",{"$f":"+Not_applicable","v":"n/a"},"S4"]
[null,null,"[Spare]","Input",{"$f":"+Not_applicable","v":"n/a"},"S5"]
[]
[null,null,"Dashboard selection - scenario",{"$f":"+D$4","v":"Source"},{"$f":"+E$4","v":"Unit"},"Selection",null,null,null,null,null,null,"Name"]
[]
[{"$f":"IF(OR(F39<1,F39>4),\"Check\",\"Ok\")","v":"Ok"},null,"Active scenario","Dashboard",{"$f":"+number","v":"number"},4,null,null,null,null,null,null,{"$f":"+INDEX(List_Future_Scenarios,$F$39)","v":"Market Hydrogen"}]
[]
[null,null,"Levers for Investment"]
[]
[null,null,"Dashboard Selection - Investment into network","Source","Unit","Selection",null,null,null,null,null,null,"Option 1","Option 2",null,"Option 1 (short)","Option 2 (short)"]
[]
[{"$f":"IF(OR(F45<1,F45>2),\"Check\",\"Ok\")","v":"Ok"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},"Dashboard",{"$f":"number","v":"number"},1,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Current replacement pace","Slower replacement pace"]
[{"$f":"IF(OR(F46<1,F46>2),\"Check\",\"Ok\")","v":"Ok"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},"Dashboard",{"$f":"number","v":"number"},1,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Current pace of hydrogen readiness","Accelerate 10% hydrogen readiness"]
[{"$f":"IF(OR(F47<1,F47>2),\"Check\",\"Ok\")","v":"Ok"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},"Dashboard",{"$f":"number","v":"number"},1,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"M47","v":{"$error":"#REF!"}},{"$f":"N47","v":{"$error":"#REF!"}}]
[]
[null,null,"Decommissioning"]
[]
[null,null,"General decommissioning options"]
[]
[null,null,"Option","Source","Unit","Basis","Timing",null,null,null,null,null,"Switch"]
[]
[null,null,"Recover decommissioning cost from opex allowance","Input","[1,0]","n/a","n/a",null,null,null,null,null,1]
[null,null,"Removal of Residential tariff meters is an ancillary service","Input","[1,0]","n/a","n/a",null,null,null,null,null,0]
[null,null,"Removal of Commercial/Industrial tariff meters is an ancillary service","Input","[1,0]","n/a","n/a",null,null,null,null,null,0]
[]
[null,null,"Regulatory levers"]
[]
[null,null,"Dashboard selection - Capital recovery","Source","Unit","Selection",null,null,null,null,null,null,"Option 1","Option 2"]
[]
[{"$f":"IF(OR(F63<1,F63>2),\"Check\",\"Ok\")","v":"Ok"},null,"Pace of capital recovery","Dashboard",{"$f":"number","v":"number"},2,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Shorter asset lives on new investments"]
[]
[null,null,"Regulatory asset life cap",{"$f":"+D$4","v":"Source"},{"$f":"+E$4","v":"Unit"},"Selection",null,null,null,null,null,null,"Input"]
[]
[null,null,"Capped recovery period","Dashboard",{"$f":"Year","v":"year"},false,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Profiled depreciation on existing (RY25 closing) RAB"]
[]
[null,null,"Depreciation adjustment factor","Source","Unit","Selection",null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"2051-60","2061-100"]
[]
[null,null,"Depreciation adjustment factor - existing RAB","Dashboard",{"$f":"factor","v":"factor"},true,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"P75","v":{"$error":"#REF!"}},{"$f":"Q75","v":{"$error":"#REF!"}}]
[null,null,"Depreciation adjustment factor - new investment","Dashboard",{"$f":"factor","v":"factor"},null,null,null,null,null,null,null,1,1,1,1,{"$f":"P76","v":1},{"$f":"Q76","v":1}]
[]
[null,"End"]

{"sheet":"Calc|Indicators","index":66,"n_rows":16,"n_cols":94,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
[null,null,{"$f":"Model_Name","v":"JGN GasNetworks 2050 - Long-term Future of Gas model"},null,"Section Check:",{"$f":"IF(COUNTA($A$8:$A$16)=COUNTIF($A$8:$A$16,\"Ok\"),\"Ok\",\"Check\")","v":"Ok"},null,null,null,null,null,null,null,null,"Legend:","Hardcode","External Link","Internal Link","Drop down","Calculation","Unique calc","Empty cell"]
[null,null,{"$f":"RIGHT(CELL(\"filename\",C1),LEN(CELL(\"filename\",C1))-FIND(\"]\",CELL(\"filename\",C1)))","v":"Calc|Indicators"},null,"Overall Check:",{"$f":"Overall_Check","v":"Ok"}]
[null,null,null,null,null,null,null,null,"Year",{"$f":"+'Calc|Indicators'!J$12","v":2016},{"$f":"+'Calc|Indicators'!K$12","v":2017},{"$f":"+'Calc|Indicators'!L$12","v":2018},{"$f":"+'Calc|Indicators'!M$12","v":2019},{"$f":"+'Calc|Indicators'!N$12","v":2020},{"$f":"+'Calc|Indicators'!O$12","v":2021},{"$f":"+'Calc|Indicators'!P$12","v":2022},{"$f":"+'Calc|Indicators'!Q$12","v":2023},{"$f":"+'Calc|Indicators'!R$12","v":2024},{"$f":"+'Calc|Indicators'!S$12","v":2025},{"$f":"+'Calc|Indicators'!T$12","v":2026},{"$f":"+'Calc|Indicators'!U$12","v":2027},{"$f":"+'Calc|Indicators'!V$12","v":2028},{"$f":"+'Calc|Indicators'!W$12","v":2029},{"$f":"+'Calc|Indicators'!X$12","v":2030},{"$f":"+'Calc|Indicators'!Y$12","v":2031},{"$f":"+'Calc|Indicators'!Z$12","v":2032},{"$f":"+'Calc|Indicators'!AA$12","v":2033},{"$f":"+'Calc|Indicators'!AB$12","v":2034},{"$f":"+'Calc|Indicators'!AC$12","v":2035},{"$f":"+'Calc|Indicators'!AD$12","v":2036},{"$f":"+'Calc|Indicators'!AE$12","v":2037},{"$f":"+'Calc|Indicators'!AF$12","v":2038},{"$f":"+'Calc|Indicators'!AG$12","v":2039},{"$f":"+'Calc|Indicators'!AH$12","v":2040},{"$f":"+'Calc|Indicators'!AI$12","v":2041},{"$f":"+'Calc|Indicators'!AJ$12","v":2042},{"$f":"+'Calc|Indicators'!AK$12","v":2043},{"$f":"+'Calc|Indicators'!AL$12","v":2044},{"$f":"+'Calc|Indicators'!AM$12","v":2045},{"$f":"+'Calc|Indicators'!AN$12","v":2046},{"$f":"+'Calc|Indicators'!AO$12","v":2047},{"$f":"+'Calc|Indicators'!AP$12","v":2048},{"$f":"+'Calc|Indicators'!AQ$12","v":2049},{"$f":"+'Calc|Indicators'!AR$12","v":2050},{"$f":"+'Calc|Indicators'!AS$12","v":2051},{"$f":"+'Calc|Indicators'!AT$12","v":2052},{"$f":"+'Calc|Indicators'!AU$12","v":2053},{"$f":"+'Calc|Indicators'!AV$12","v":2054},{"$f":"+'Calc|Indicators'!AW$12","v":2055},{"$f":"+'Calc|Indicators'!AX$12","v":2056},{"$f":"+'Calc|Indicators'!AY$12","v":2057},{"$f":"+'Calc|Indicators'!AZ$12","v":2058},{"$f":"+'Calc|Indicators'!BA$12","v":2059},{"$f":"+'Calc|Indicators'!BB$12","v":2060},{"$f":"+'Calc|Indicators'!BC$12","v":2061},{"$f":"+'Calc|Indicators'!BD$12","v":2062},{"$f":"+'Calc|Indicators'!BE$12","v":2063},{"$f":"+'Calc|Indicators'!BF$12","v":2064},{"$f":"+'Calc|Indicators'!BG$12","v":2065},{"$f":"+'Calc|Indicators'!BH$12","v":2066},{"$f":"+'Calc|Indicators'!BI$12","v":2067},{"$f":"+'Calc|Indicators'!BJ$12","v":2068},{"$f":"+'Calc|Indicators'!BK$12","v":2069},{"$f":"+'Calc|Indicators'!BL$12","v":2070},{"$f":"+'Calc|Indicators'!BM$12","v":2071},{"$f":"+'Calc|Indicators'!BN$12","v":2072},{"$f":"+'Calc|Indicators'!BO$12","v":2073},{"$f":"+'Calc|Indicators'!BP$12","v":2074},{"$f":"+'Calc|Indicators'!BQ$12","v":2075},{"$f":"+'Calc|Indicators'!BR$12","v":2076},{"$f":"+'Calc|Indicators'!BS$12","v":2077},{"$f":"+'Calc|Indicators'!BT$12","v":2078},{"$f":"+'Calc|Indicators'!BU$12","v":2079},{"$f":"+'Calc|Indicators'!BV$12","v":2080},{"$f":"+'Calc|Indicators'!BW$12","v":2081},{"$f":"+'Calc|Indicators'!BX$12","v":2082},{"$f":"+'Calc|Indicators'!BY$12","v":2083},{"$f":"+'Calc|Indicators'!BZ$12","v":2084},{"$f":"+'Calc|Indicators'!CA$12","v":2085},{"$f":"+'Calc|Indicators'!CB$12","v":2086},{"$f":"+'Calc|Indicators'!CC$12","v":2087},{"$f":"+'Calc|Indicators'!CD$12","v":2088},{"$f":"+'Calc|Indicators'!CE$12","v":2089},{"$f":"+'Calc|Indicators'!CF$12","v":2090},{"$f":"+'Calc|Indicators'!CG$12","v":2091},{"$f":"+'Calc|Indicators'!CH$12","v":2092},{"$f":"+'Calc|Indicators'!CI$12","v":2093},{"$f":"+'Calc|Indicators'!CJ$12","v":2094},{"$f":"+'Calc|Indicators'!CK$12","v":2095},{"$f":"+'Calc|Indicators'!CL$12","v":2096},{"$f":"+'Calc|Indicators'!CM$12","v":2097},{"$f":"+'Calc|Indicators'!CN$12","v":2098},{"$f":"+'Calc|Indicators'!CO$12","v":2099},{"$f":"+'Calc|Indicators'!CP$12","v":2100}]
[null,null,null,"Source","Unit","Basis","Timing",null,"Count",{"$f":"+J$13","v":-4},{"$f":"+K$13","v":-3},-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,{"$f":"+BW$13","v":61},62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Timing and Counters"]
[]
[null,null,"Timing",{"$f":"+D$4","v":"Source"},{"$f":"+E$4","v":"Unit"},{"$f":"+F$4","v":"Basis"},{"$f":"+G$4","v":"Timing"}]
[]
[null,null,"Year series","Calculation","year",{"$f":"+Not_applicable","v":"n/a"},"n/a",null,null,{"$f":"+'Input|Assumptions'!$M$14","v":2016},{"$f":"+J12+1","v":2017},{"$f":"+K12+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,{"$f":"+BW12+1","v":2082},2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,"Count series","Calculation","year","n/a","n/a",null,null,{"$f":"+(-Base_Year+J$12)+1","v":-4},-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,{"$f":"+(-Base_Year+AP$12)+1","v":28},29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,{"$f":"+(-Base_Year+BV$12)+1","v":60},61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,"Type of year series","Calculation","year","n/a","n/a",null,null,{"$f":"+Year_Ending&RIGHT(J$12,2)","v":"RY16"},"RY17","RY18","RY19","RY20","RY21","RY22","RY23","RY24","RY25","RY26","RY27","RY28","RY29","RY30","RY31","RY32","RY33","RY34","RY35","RY36","RY37","RY38","RY39","RY40","RY41","RY42","RY43","RY44","RY45","RY46","RY47",{"$f":"+Year_Ending&RIGHT(AP$12,2)","v":"RY48"},"RY49","RY50","RY51","RY52","RY53","RY54","RY55","RY56","RY57","RY58","RY59","RY60","RY61","RY62","RY63","RY64","RY65","RY66","RY67","RY68","RY69","RY70","RY71","RY72","RY73","RY74","RY75","RY76","RY77","RY78","RY79",{"$f":"+Year_Ending&RIGHT(BV$12,2)","v":"RY80"},"RY81","RY82","RY83","RY84","RY85","RY86","RY87","RY88","RY89","RY90","RY91","RY92","RY93","RY94","RY95","RY96","RY97","RY98","RY99","RY00"]
[]
[null,"End"]

{"sheet":"Validation & Checks","index":67,"n_rows":212,"n_cols":11,"rows_kept":212,"cut":false,"hidden":true,"merged":[[3,3,3,7],[5,1,5,3]]}
[]
[null,null,null,{"$f":"Model_Name","v":"JGN GasNetworks 2050 - Long-term Future of Gas model"},null,null,null,null,null,"Overall check:",{"$f":"IF(COUNTA(Check_Status_List)=COUNTIF(Check_Status_List,\"Ok\"),\"Ok\",\"Check\")","v":"Ok"}]
[]
[null,null,null,{"$f":"RIGHT(CELL(\"filename\",D3),LEN(CELL(\"filename\",D3))-FIND(\"]\",CELL(\"filename\",D3)))","v":"Validation & Checks"},{"$f":"RIGHT(CELL(\"filename\",E3),LEN(CELL(\"filename\",E3))-FIND(\"]\",CELL(\"filename\",E3)))","v":"Validation & Checks"},{"$f":"RIGHT(CELL(\"filename\",F3),LEN(CELL(\"filename\",F3))-FIND(\"]\",CELL(\"filename\",F3)))","v":"Validation & Checks"},{"$f":"RIGHT(CELL(\"filename\",G3),LEN(CELL(\"filename\",G3))-FIND(\"]\",CELL(\"filename\",G3)))","v":"Validation & Checks"},{"$f":"RIGHT(CELL(\"filename\",H3),LEN(CELL(\"filename\",H3))-FIND(\"]\",CELL(\"filename\",H3)))","v":"Validation & Checks"}]
[]
[null,null,null,null," Copyright Jemena Limited. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Check List"]
[]
[null,null,"Sheet",null,null,null,"Status"]
[]
[null,null,{"$f":"+'Home Page'!C16","v":"Home Page"},null,null,null,{"$f":"'Home Page'!$K$2","v":"Ok"},{"$f":"IF(G12<>\"Ok\",\"This sheet currently contains ERRORS. Please check\",\"This sheet currently contains no errors\")","v":"This sheet currently contains no errors"}]
[null,null,{"$f":"+'Home Page'!C18","v":"Dashboard"}]
[null,null,{"$f":"+'Home Page'!C19","v":"Calc|Charts"}]
[null,null,{"$f":"+'Home Page'!C20","v":"Calc|Charts_Shadow"}]
[null,null,{"$f":"+'Home Page'!C21","v":"Calc|Charts_Comparison"}]
[null,null,{"$f":"+'Home Page'!C23","v":"Input|Assumptions"},null,null,null,{"$f":"+'Input|Assumptions'!$F$1","v":"Ok"},{"$f":"IF(G17<>\"Ok\",\"This sheet currently contains ERRORS. Please check\",\"This sheet currently contains no errors\")","v":"This sheet currently contains no errors"}]
[null,null,{"$f":"+'Home Page'!C22","v":"Model Set Up ->"}]
[null,null,{"$f":"+'Home Page'!C24","v":"Calc|Indicators"},null,null,null,{"$f":"+'Calc|Indicators'!$F$1","v":"Ok"},{"$f":"IF(G19<>\"Ok\",\"This sheet currently contains ERRORS. Please check\",\"This sheet currently contains no errors\")","v":"This sheet currently contains no errors"}]
[null,null,{"$f":"+'Home Page'!C25","v":"Validation & Checks"}]
[null,null,{"$f":"+'Home Page'!C26","v":"Demand->"}]
[null,null,{"$f":"+'Home Page'!C27","v":"Input|Demand"}]
[null,null,{"$f":"+'Home Page'!C28","v":"Calc|Demand"}]
[null,null,{"$f":"+'Home Page'!C29","v":"Assets->"}]
[null,null,{"$f":"+'Home Page'!C30","v":"Input|Assets"}]
[null,null,{"$f":"+'Home Page'!C31","v":"Calc|Assets"}]
[null,null,{"$f":"+'Home Page'!C32","v":"Revenue->"}]
[null,null,{"$f":"+'Home Page'!C33","v":"Input|Economics"}]
[null,null,{"$f":"+'Home Page'!C34","v":"Input|Actual&Fcst Data"}]
[null,null,{"$f":"+'Home Page'!C35","v":"Input|Scenarios"}]
[null,null,{"$f":"+'Home Page'!C36","v":"Calc|WACC"}]
[null,null,{"$f":"+'Home Page'!C37","v":"Calc|Adjusted Data"}]
[null,null,{"$f":"+'Home Page'!C38","v":"Calc|RAB"}]
[null,null,{"$f":"+'Home Page'!C39","v":"Calc|RAB_Depn"}]
[null,null,{"$f":"+'Home Page'!C40","v":"Calc|TAB"}]
[null,null,{"$f":"+'Home Page'!C41","v":"Calc|TAB_Depn"}]
[null,null,{"$f":"+'Home Page'!C42","v":"Calc|Opex"}]
[null,null,{"$f":"+'Home Page'!C43","v":"Calc|Incentives"}]
[null,null,{"$f":"+'Home Page'!C44","v":"Calc|Other BB Revenue"}]
[null,null,{"$f":"+'Home Page'!C45","v":"Calc|BB Summary"}]
[null,null,{"$f":"+'Home Page'!C46","v":"Pricing & WTP->"}]
[null,null,{"$f":"+'Home Page'!C47","v":"Input|Pricing"}]
[null,null,{"$f":"+'Home Page'!C48","v":"Calc|Pricing"}]
[null,null,{"$f":"+'Home Page'!C49","v":"Input|WTP"}]
[null,null,{"$f":"+'Home Page'!C50","v":"Calc|WTP"}]
[]
[null,"Unit Denominations"]
[]
[null,null,"Unit denomination",null,null,null,"Ref."]
[]
[null,null,"Financial unit denomination"]
[null,null,"Dollars",null,null,null,"$dollars"]
[null,null,"Thousands",null,null,null,"$000"]
[null,null,"Millions",null,null,null,"$millions"]
[]
[null,null,"Non-financial unit denomination"]
[null,null,"Percent",null,null,null,"Per cent"]
[null,null,"Unit",null,null,null,"unit"]
[null,null,"Number",null,null,null,"number"]
[null,null,"Factor",null,null,null,"factor"]
[null,null,"Index",null,null,null,"index"]
[null,null,"Elec Energy  - Kilowatts/hr",null,null,null,"kWh"]
[null,null,"Elec Energy  - Gigawatts/hr",null,null,null,"GWh"]
[null,null,"Elec Energy - Megawatts/hr",null,null,null,"MWh"]
[null,null,"Elec Energy  - Kilowatts",null,null,null,"kW"]
[null,null,"Elec Energy - Kilovolt amps",null,null,null,"kVa"]
[null,null,"Gas Energy - Petajoules",null,null,null,"PJ"]
[null,null,"Gas Energy - Terajoules",null,null,null,"TJ"]
[null,null,"Gas Energy - Gigajoules",null,null,null,"GJ"]
[null,null,"Mains",null,null,null,"mains"]
[null,null,"Kilometres",null,null,null,"km"]
[null,null,"Metres",null,null,null,"metres"]
[]
[null,null,"Periodicity"]
[null,null,"Actuals",null,null,null,"Actual"]
[null,null,"Forecast",null,null,null,"Fcast"]
[null,null,"Date",null,null,null,"date"]
[null,null,"Month",null,null,null,"month"]
[null,null,"Quarter",null,null,null,"quarter"]
[null,null,"Year",null,null,null,"year"]
[null,null,"Option",null,null,null,"option"]
[null,null,"Yes/No",null,null,null,"yes/no"]
[null,null,"Actuals/Forecast",null,null,null,"(A)/(F)"]
[]
[null,null,"Time intervals"]
[null,null,"Number of months in a year",null,null,null,12]
[null,null,"Number of days in a year",null,null,null,365]
[null,null,"Number of weeks in a year",null,null,null,52]
[]
[null,null,"Dollar base"]
[null,null,"Real",null,null,null,{"$f":"G96","v":"Real 2020"}]
[null,null,"Nominal",null,null,null,"Nominal"]
[null,null,"Real_presentation",null,null,null,"Real 2025"]
[null,null,"Real_Aminput",null,null,null,"Real 2022"]
[]
[null,null,"Real",null,null,null,{"$f":"\"Real\"&\" \"&Base_Year-1","v":"Real 2020"}]
[null,null,"Real",null,null,null,{"$f":"\"Real\"&\" \"&RIGHT(G96,4)+1","v":"Real 2021"}]
[null,null,"Real",null,null,null,{"$f":"\"Real\"&\" \"&RIGHT(G97,4)+1","v":"Real 2022"}]
[null,null,"Real",null,null,null,"Real 2023"]
[null,null,"Real",null,null,null,"Real 2024"]
[null,null,"Real",null,null,null,"Real 2025"]
[null,null,"Real",null,null,null,"Real 2026"]
[null,null,"Real",null,null,null,"Real 2027"]
[null,null,"Real",null,null,null,"Real 2028"]
[null,null,"Real",null,null,null,"Real 2029"]
[null,null,"Real",null,null,null,"Real 2030"]
[null,null,"Real",null,null,null,"Real 2031"]
[null,null,"Real",null,null,null,"Real 2032"]
[null,null,"Real",null,null,null,"Real 2033"]
[null,null,"Real",null,null,null,"Real 2034"]
[null,null,"Real",null,null,null,"Real 2035"]
[null,null,"Real",null,null,null,"Real 2036"]
[null,null,"Real",null,null,null,"Real 2037"]
[null,null,"Real",null,null,null,"Real 2038"]
[null,null,"Real",null,null,null,"Real 2039"]
[null,null,"Real",null,null,null,"Real 2040"]
[null,null,"Real",null,null,null,"Real 2041"]
[null,null,"Real",null,null,null,"Real 2042"]
[null,null,"Real",null,null,null,"Real 2043"]
[null,null,"Real",null,null,null,"Real 2044"]
[null,null,"Real",null,null,null,"Real 2045"]
[null,null,"Nominal",null,null,null,{"$f":"Nominal","v":"Nominal"}]
[null,null,"Not meaningful",null,null,null,{"$f":"Not_applicable","v":"n/a"}]
[null,null,"Not applicable",null,null,null,"n/a"]
[]
[null,null,"Cash flow timing"]
[null,null,"Start-year",null,null,null,-0.5]
[null,null,"Mid-year",null,null,null,0]
[null,null,"End-year",null,null,null,0.5]
[]
[null,null,"Year type"]
[null,null,"Calendar year",null,null,null,"CY"]
[null,null,"Australian financial year",null,null,null,"RY"]
[null,null,"Singapore financial year",null,null,null,"FY"]
[]
[null,null,"Asset"]
[null,null,"JEN",null,null,null,"JEN"]
[null,null,"JEN AMI",null,null,null,"AMI"]
[null,null,"JGN",null,null,null,"JGN"]
[]
[null,null,"Yes/No"]
[null,null,"Yes",null,null,null,"Yes"]
[null,null,"No",null,null,null,"No"]
[]
[null,null,"Opex forecasting methodology"]
[null,null,"Base, step and trend",null,null,null,"BST"]
[null,null,"Zero-based forecasts",null,null,null,"ZBF"]
[]
[null,null,"Depreciation method"]
[null,null,"Straight line method",null,null,null,"SL"]
[null,null,"Diminishing value method",null,null,null,"DV"]
[]
[null,null,"RAB asset lives"]
[null,null,"Original lives",null,null,null,"Long"]
[null,null,"Shorter lives",null,null,null,"Short"]
[]
[null,null,"Equity requirement (dollar basis)"]
[null,null,"Nominal",null,null,null,{"$f":"Nominal","v":"Nominal"}]
[null,null,"Real",null,null,null,{"$f":"Real","v":"Real 2020"}]
[]
[null,null,"Equity cash flows"]
[null,null,"AER PTRM",null,null,null,"AER"]
[null,null,"JGN PTRM",null,null,null,"JGN"]
[]
[null,null,"NPV WACC"]
[null,null,"Pre-tax",null,null,null,"Pre-tax"]
[null,null,"Vanilla",null,null,null,"Vanilla"]
[]
[null,null,"Revenue type"]
[null,null,"Building block",null,null,null,"BB"]
[null,null,"Smoothed",null,null,null,"SR"]
[]
[null,null,"Risk-free rate options"]
[null,null,"High",null,null,null,{"$f":"C174","v":"High"}]
[null,null,"Mid",null,null,null,{"$f":"C175","v":"Mid"}]
[null,null,"Low",null,null,null,{"$f":"C176","v":"Low"}]
[]
[null,null,"Applied Option"]
[null,null,"Applied",null,null,null,1]
[null,null,"Not applied",null,null,null,0]
[]
[null,null,"Cost of debt estimation method"]
[null,null,"Risk-free rate + Debt risk premium",null,null,null,"RF+DRP"]
[null,null,"Annual observations",null,null,null,"AO"]
[]
[null,null,"Price Control Mechanism"]
[null,null,"Price Cap",null,null,null,{"$f":"C187","v":"Price Cap"}]
[null,null,"Revenue Cap",null,null,null,{"$f":"C188","v":"Revenue Cap"}]
[]
[null,null,"X-factor",null,null,null,{"$f":"C190","v":"X-factor"}]
[null,null,"CPI only",null,null,null,"Capped"]
[]
[null,null,"Tariff type"]
[null,null,"Coastal",null,null,null,{"$f":"C194","v":"Coastal"}]
[null,null,"Country",null,null,null,{"$f":"C195","v":"Country"}]
[]
[null,null,"Scenario dropdown"]
[null,null,"High",null,null,null,{"$f":"C198","v":"High"}]
[null,null,"Mid",null,null,null,{"$f":"C199","v":"Mid"}]
[null,null,"Low",null,null,null,{"$f":"C200","v":"Low"}]
[]
[null,null,"Scenario dropdown"]
[null,null,"Long",null,null,null,{"$f":"C203","v":"Long"}]
[null,null,"Medium",null,null,null,{"$f":"C204","v":"Medium"}]
[null,null,"Short",null,null,null,{"$f":"C205","v":"Short"}]
[]
[null,null,"Error Handling and Conversion"]
[null,null,"Very Small Number",null,null,null,1E-8]
[null,null,"Thousand Converter",null,null,null,1000]
[null,null,"Million Converter",null,null,null,1000000]
[]
[null,"End"]