{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Introduction","Summary - DNSP","Summary - TNSP","Inputs","Data","Detailed - DNSP","Detailed - TNSP"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":638,"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":"Introduction","index":0,"n_rows":33,"n_cols":6,"rows_kept":33,"cut":false,"hidden":false,"merged":[[17,2,17,9],[2,2,2,9],[3,2,3,9],[4,2,4,9],[6,2,6,9],[7,2,7,9],[9,2,9,9],[10,2,10,9],[12,2,12,9],[13,2,13,9],[14,2,14,9],[16,2,16,9],[19,2,19,9],[20,2,20,9],[22,2,22,9],[23,2,23,9],[25,2,25,9]]}
[]
[]
[null,null,"Electricity NSP"]
[null,null,"Financial performance data"]
[null,null,"This workbook contains financial performance data for the electricity distribution and transmission networks regulated by the AER. A series of explanatory notes are published in the Electricity and gas network performance report on our website. We encourage stakeholders to read these notes, which detail how we calculate and interpret the profitability measures. "]
[]
[null,null,"Interpretation"]
[null,null,"The data covers the regulatory years from 2014 to 2024.  \n\nVictorian Electricity DNSPs commenced reporting on financial year basis in from 2021. Previously they reported on a calendar year basis for the 2014 to 2020 regulatory years. For these Electricity DNSPs a label 2015 refers to the year ending 31 December 2015, up to and including ther regulatory year 2020. All other Electricity DNSPs report on a financial year basis, and for these businesses the label 2015 refers to data collected for the year ending 30 June 2015. \n\nDue to Victorian Electricity DNSPs having a six month regulatory period for the 2021 regulatory year to transition from calendar to financial regulatory years, the outturn profitability measures have been annualised to represent a 12 month regulatory period.\n\nAll profitability metrics relate to standard control services for Electricity DNSPs and prescribed transmission services for Electricity TNSPs.\n\nUnless otherwise stated, all financial values are in nominal dollar terms.\n\n"]
[]
[null,null,"Sources"]
[null,null,"Data sources for the financial and non-financial information used to determine the profitability measures are listed in each of the worksheets."]
[]
[null,null,"Notes"]
[null,null,"Returns from indexation of the RAB"]
[null,null,"Our regulatory framework is designed to target a real rate of return. Under our framework, NSPs are also compensated for actual inflation outcomes through indexation of the RAB. This is the process of inflating the RAB by CPI each year to preserve its value in real terms. Indexation of the RAB impacts a NSPs future returns via the return on capital and return of capital building blocks. This model allows users to calculate the returns achieved by NSPs both including and excluding indexation of the RAB.  "]
[]
[null,null,"Returns from incentive scheme payments"]
[null,null,"The AER operates incentive schemes to  encourage specific efficient behaviours from NSPs. Under these schemes, NSPs earn rewards and in some cases penalties which can contribute to differences between allowed and actual returns."]
[]
[null,null,"Pass-through revenues"]
[null,null,"An electricity distribution network service provider (DNSP) is required to recover pass-through revenues including revenue earnt on behalf of transmission network service provider (TNSP) and revenue related to jurisdictional schemes. An electricity DNSP may under or over recover revenues for these pass-throughs in any given year, resulting in deviations in its returns against allowances. An electricity DNSP must operate an unders and overs account for both the transmission and jurisdictional scheme revenues. \nThis means that an electricity DNSP can never recover more or less revenue than allowed in net present value terms. This model allows users to calculate the returns achieved by NSPs both including and excluding these pass-through revenues  "]
[]
[null,null,"Impact of inflation on returns"]
[null,null,"Our regulatory framework targets a real rate of return, with expected inflation used to convert nominal allowed returns into real allowed returns. This involves NSPs bearing the risk from actual inflation differing from expected inflation, creating overperformance for NSPs when inflation is higher than forecast, and underperformance when inflation is lower than forecast. This models allow users to calculate the returns excluding the impact of actual inflation differing from expected inflation."]
[]
[null,null,"Version record"]
[null,null,"Version","Publication date","Data","Profitability measures"]
[null,null,6,"December 2025","Regulatory years 2014 to 2024","RoA, EBIT per customer and RoRE"]
[null,null,5,"June 2024","Regulatory years 2014 to 2023","RoA, EBIT per customer and RoRE"]
[null,null,4,"July 2023","Regulatory years 2014 to 2022","RoA, EBIT per customer and RoRE"]
[null,null,3,"July 2022","Regulatory years 2014 to 2021","RoA, EBIT per customer and RoRE"]
[null,null,2,"September 2021","Regulatory years 2014 to 2020","RoA, EBIT per customer and RoRE"]
[null,null,1,"September 2020","Regulatory years 2014 to 2019","RoA and EBIT per customer"]

{"sheet":"Summary - DNSP","index":1,"n_rows":90,"n_cols":13,"rows_kept":90,"cut":false,"hidden":false,"merged":[[1,1,1,12],[5,1,5,12],[39,1,39,12],[73,1,73,12]]}
[]
[null,"DNSP Profitability Reporting - Summary results"]
[]
[null,"Returns from indexation of the RAB","Exclusive"]
[]
[null,"Return on assets"]
[]
[null,{"$f":"IF($C$4=\"Inclusive\",Inputs!G7,Inputs!G8)","v":"Real return on assets"},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Evoenergy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":8.3918556139177716E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":6.9442245073686418E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":7.3967655569539839E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":7.9107584727850511E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":0.10228111402758497},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":0.10861201107323121},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":4.1325584434540097E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":-1.8403794228366507E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":0.1584512173222489},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":0.12325452780124464},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":-8.7967445918177692E-2}]
[null,"Ausgrid",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":0.10226096208440835},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":6.1891814787719164E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":2.8473211468570552E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":3.6123753374939407E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":3.8829059755870893E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":4.0066967340703231E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":3.463507330716712E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":3.3926526971976338E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":3.3817596395142577E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":2.2859879499677216E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":2.2460419328142165E-2}]
[null,"Endeavour Energy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":8.4061243690960616E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":9.0588920726273323E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":5.1950848043692439E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":5.4979504754608513E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":5.6481790097421283E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":5.6650188496357522E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":4.9607318672418375E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":4.8945018678962629E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":3.9120766788383991E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":4.3284910122903072E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":4.5944753491696959E-2}]
[null,"Essential Energy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":9.1791673728618531E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":0.10095348365726053},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":3.6713247200311147E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":4.3907887920123852E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":3.8890356731889661E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":3.2397166086795742E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":3.5666606772333936E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":3.3424441383710778E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":3.4808451203366272E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":2.720345757668843E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":2.6310993493711923E-2}]
[null,"Energex",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":5.8161497493524866E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":8.1501777371230891E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":7.9268628354430465E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":7.2735983161841433E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":5.8555959557184151E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":4.9277212902261357E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":4.6629129954636458E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":2.9950567058951823E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":3.087987268903403E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":1.6560300558314665E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":1.3776691356926855E-2}]
[null,"Ergon Energy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B14,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":7.2067891836053138E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B14,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":8.7936576721726847E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B14,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":6.4157951016591996E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B14,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":7.4577353367960203E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B14,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":5.2427570011488255E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B14,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":4.590143893429087E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B14,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":4.3120940546085264E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B14,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":2.7926496550490905E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B14,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":2.3685752324829008E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B14,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":2.4643354067740257E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B14,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":1.0035348129225003E-2}]
[null,"SA Power Networks",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B15,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":0.10863949856859297},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B15,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":0.11690696274305586},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B15,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":6.5594730072296381E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B15,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":5.5215983771659954E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B15,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":6.0413121890301534E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B15,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":5.6428914070789996E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B15,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":6.390190069180697E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B15,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":5.4184675642528518E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B15,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":4.4411813028362529E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B15,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":2.3815524888941789E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B15,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":5.7189963701354592E-3}]
[null,"TasNetworks (Distribution)",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B16,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":6.8874704652911872E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B16,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":9.3317331193333575E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B16,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":9.9373581510643336E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B16,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":7.4909841808725466E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B16,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":4.82714008212572E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B16,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":3.2269336653473354E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B16,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":3.3268152899352928E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B16,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":2.1949000032578419E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B16,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":2.6607092477966617E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B16,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":2.412143728952873E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B16,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":1.5252342340037365E-2}]
[null,"AusNet Services (Distribution)",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":8.1129087565551414E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":9.9955708867033144E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":4.7134666524714174E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":7.1174550741049503E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":5.7710449248512201E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":5.9726060636228581E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":6.005397315153449E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":5.1626334085331696E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":2.9215867190017761E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":5.3929169038555734E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":3.8496603112328179E-2}]
[null,"CitiPower",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":7.0553562019717769E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":8.1334571381613555E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":5.7230072598339336E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":5.6519642589171019E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":6.3456140839573488E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":5.4772184999412402E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":4.5848327580560344E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":4.4214353703242476E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":6.0040182625631301E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":6.1162289178500015E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":4.7217514485013198E-2}]
[null,"Jemena",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":9.3158599505647879E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":0.10373551886100887},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":7.9035505369637465E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":9.0362469337828474E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":6.809310478239726E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":5.1071305704810381E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":6.5676959618540906E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":6.702301646154625E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":6.1913417683983347E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":5.0517053146033858E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":5.396164784518058E-2}]
[null,"Powercor",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":9.0495837544451618E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":9.4039226740517609E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":7.1151990029194812E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":6.9173853103496802E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":5.8942914892202422E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":5.2710676703585764E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":5.8851286903451622E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":5.0347441368994932E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":5.1802352956922607E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":3.7838652684042171E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":3.4302869773543361E-2}]
[null,"United Energy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B21,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":7.3145915667047284E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B21,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":7.8463364124108259E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B21,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":4.6760535947625352E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B21,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":6.93782026900015E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B21,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":7.2474380346906536E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B21,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":7.2083985031326153E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B21,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":8.5900210586571074E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B21,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":6.344991554176653E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B21,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":6.6190270557614353E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B21,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":6.9786238786703592E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B21,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":5.0439194194727692E-2}]
[null,"Power and Water Corporation",null,null,null,null,null,null,{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B22,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":2.8181701025337215E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B22,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":2.8234141828093588E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B22,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":3.4376018358270442E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B22,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":1.2286497897845276E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B22,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":2.5454284683438508E-2}]
[]
[null,{"$f":"IF(C4 = \"Inclusive\", Inputs!G3,Inputs!G4)","v":"Allowed real rate of return"},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Evoenergy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B25,Data!$C:$C,C$24,Data!$B:$B,$B$24)","v":6.9104413904183995E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B25,Data!$C:$C,D$24,Data!$B:$B,$B$24)","v":4.6123466378985997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B25,Data!$C:$C,E$24,Data!$B:$B,$B$24)","v":4.5140152236492002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B25,Data!$C:$C,F$24,Data!$B:$B,$B$24)","v":4.4780364263113E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B25,Data!$C:$C,G$24,Data!$B:$B,$B$24)","v":4.4151741809216001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B25,Data!$C:$C,H$24,Data!$B:$B,$B$24)","v":4.3238863585089E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B25,Data!$C:$C,I$24,Data!$B:$B,$B$24)","v":3.2347114764088997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B25,Data!$C:$C,J$24,Data!$B:$B,$B$24)","v":3.0450290101883999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B25,Data!$C:$C,K$24,Data!$B:$B,$B$24)","v":2.8088563494713E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B25,Data!$C:$C,L$24,Data!$B:$B,$B$24)","v":2.6510886972422001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B25,Data!$C:$C,M$24,Data!$B:$B,$B$24)","v":2.6833021712481E-2}]
[null,"Ausgrid",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B26,Data!$C:$C,C$24,Data!$B:$B,$B$24)","v":8.1323559089633998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B26,Data!$C:$C,D$24,Data!$B:$B,$B$24)","v":4.6833121443930002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B26,Data!$C:$C,E$24,Data!$B:$B,$B$24)","v":4.6214579624192002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B26,Data!$C:$C,F$24,Data!$B:$B,$B$24)","v":4.5340135962489002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B26,Data!$C:$C,G$24,Data!$B:$B,$B$24)","v":4.4439336152588001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B26,Data!$C:$C,H$24,Data!$B:$B,$B$24)","v":4.3407068721402001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B26,Data!$C:$C,I$24,Data!$B:$B,$B$24)","v":3.4582023792731002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B26,Data!$C:$C,J$24,Data!$B:$B,$B$24)","v":3.2452389616336001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B26,Data!$C:$C,K$24,Data!$B:$B,$B$24)","v":2.9881714849042E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B26,Data!$C:$C,L$24,Data!$B:$B,$B$24)","v":2.8059147715554001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B26,Data!$C:$C,M$24,Data!$B:$B,$B$24)","v":2.8196668362525001E-2}]
[null,"Endeavour Energy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,C$24,Data!$B:$B,$B$24)","v":8.1497319087046993E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,D$24,Data!$B:$B,$B$24)","v":4.7834098999999998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,E$24,Data!$B:$B,$B$24)","v":4.7215556999999998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,F$24,Data!$B:$B,$B$24)","v":4.6341114000000003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,G$24,Data!$B:$B,$B$24)","v":4.5440314000000002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,H$24,Data!$B:$B,$B$24)","v":4.4408046E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,I$24,Data!$B:$B,$B$24)","v":3.4995363021419E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,J$24,Data!$B:$B,$B$24)","v":3.2624880698127003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,K$24,Data!$B:$B,$B$24)","v":3.0304392081721001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,L$24,Data!$B:$B,$B$24)","v":2.8906464472015E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,M$24,Data!$B:$B,$B$24)","v":2.8851965931823001E-2}]
[null,"Essential Energy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,C$24,Data!$B:$B,$B$24)","v":8.0747074032921001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,D$24,Data!$B:$B,$B$24)","v":4.7375622746633997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,E$24,Data!$B:$B,$B$24)","v":4.6756839261797002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,F$24,Data!$B:$B,$B$24)","v":4.5882053953811001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,G$24,Data!$B:$B,$B$24)","v":4.4980902200244997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,H$24,Data!$B:$B,$B$24)","v":4.3948231460822003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,I$24,Data!$B:$B,$B$24)","v":3.4712204975608001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,J$24,Data!$B:$B,$B$24)","v":3.2710204735195002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,K$24,Data!$B:$B,$B$24)","v":3.0389544395211E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,L$24,Data!$B:$B,$B$24)","v":2.8381490756890001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,M$24,Data!$B:$B,$B$24)","v":2.8169563183461001E-2}]
[null,"Energex",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,C$24,Data!$B:$B,$B$24)","v":8.0174020483052999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,D$24,Data!$B:$B,$B$24)","v":8.0174020483052999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,E$24,Data!$B:$B,$B$24)","v":3.9685129524839997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,F$24,Data!$B:$B,$B$24)","v":3.998734412978E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,G$24,Data!$B:$B,$B$24)","v":4.0044886175869002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,H$24,Data!$B:$B,$B$24)","v":3.9752223507670999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,I$24,Data!$B:$B,$B$24)","v":3.9436828479525003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,J$24,Data!$B:$B,$B$24)","v":2.6561891947096999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,K$24,Data!$B:$B,$B$24)","v":2.4992961944839999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,L$24,Data!$B:$B,$B$24)","v":2.4367166231507E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,M$24,Data!$B:$B,$B$24)","v":2.5136771630385E-2}]
[null,"Ergon Energy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B30,Data!$C:$C,C$24,Data!$B:$B,$B$24)","v":7.8887446580922005E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B30,Data!$C:$C,D$24,Data!$B:$B,$B$24)","v":7.8887446580922005E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B30,Data!$C:$C,E$24,Data!$B:$B,$B$24)","v":3.9444830159523998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B30,Data!$C:$C,F$24,Data!$B:$B,$B$24)","v":3.9747044764464001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B30,Data!$C:$C,G$24,Data!$B:$B,$B$24)","v":3.9804586810553003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B30,Data!$C:$C,H$24,Data!$B:$B,$B$24)","v":3.9511924142355E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B30,Data!$C:$C,I$24,Data!$B:$B,$B$24)","v":3.9196529114210003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B30,Data!$C:$C,J$24,Data!$B:$B,$B$24)","v":2.6509333840555999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B30,Data!$C:$C,K$24,Data!$B:$B,$B$24)","v":2.4940403838299E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B30,Data!$C:$C,L$24,Data!$B:$B,$B$24)","v":2.4314608124966001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B30,Data!$C:$C,M$24,Data!$B:$B,$B$24)","v":2.5084213523844E-2}]
[null,"SA Power Networks",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B31,Data!$C:$C,C$24,Data!$B:$B,$B$24)","v":8.9765134546147998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B31,Data!$C:$C,D$24,Data!$B:$B,$B$24)","v":8.9765134546147998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B31,Data!$C:$C,E$24,Data!$B:$B,$B$24)","v":4.3476323935440001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B31,Data!$C:$C,F$24,Data!$B:$B,$B$24)","v":4.3648423211365001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B31,Data!$C:$C,G$24,Data!$B:$B,$B$24)","v":4.3548500123275997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B31,Data!$C:$C,H$24,Data!$B:$B,$B$24)","v":4.3096058651588998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B31,Data!$C:$C,I$24,Data!$B:$B,$B$24)","v":4.2673185169084998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B31,Data!$C:$C,J$24,Data!$B:$B,$B$24)","v":2.5797704523432999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B31,Data!$C:$C,K$24,Data!$B:$B,$B$24)","v":2.4036730208684999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B31,Data!$C:$C,L$24,Data!$B:$B,$B$24)","v":2.3254057387421E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B31,Data!$C:$C,M$24,Data!$B:$B,$B$24)","v":2.3851894533967001E-2}]
[null,"TasNetworks (Distribution)",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,C$24,Data!$B:$B,$B$24)","v":6.5541593370026005E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,D$24,Data!$B:$B,$B$24)","v":6.5541593370026005E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,E$24,Data!$B:$B,$B$24)","v":6.5541593370026005E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,F$24,Data!$B:$B,$B$24)","v":6.5541593370026005E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,G$24,Data!$B:$B,$B$24)","v":4.1857690545670997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,H$24,Data!$B:$B,$B$24)","v":4.1538390439952E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,I$24,Data!$B:$B,$B$24)","v":3.097898670118E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,J$24,Data!$B:$B,$B$24)","v":2.9466137522815999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,K$24,Data!$B:$B,$B$24)","v":2.7880840083494E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,L$24,Data!$B:$B,$B$24)","v":2.7238629265578001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,M$24,Data!$B:$B,$B$24)","v":2.7969656525229002E-2}]
[null,"AusNet Services (Distribution)",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B33,Data!$C:$C,C$24,Data!$B:$B,$B$24)","v":7.8036892437436001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B33,Data!$C:$C,D$24,Data!$B:$B,$B$24)","v":7.8036892437436001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B33,Data!$C:$C,E$24,Data!$B:$B,$B$24)","v":4.5068958056889999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B33,Data!$C:$C,F$24,Data!$B:$B,$B$24)","v":4.4614499361967999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B33,Data!$C:$C,G$24,Data!$B:$B,$B$24)","v":4.4365447858477999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B33,Data!$C:$C,H$24,Data!$B:$B,$B$24)","v":4.3801461583590003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B33,Data!$C:$C,I$24,Data!$B:$B,$B$24)","v":4.2610758899999997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B33,Data!$C:$C,J$24,Data!$B:$B,$B$24)","v":2.3945112634412E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B33,Data!$C:$C,K$24,Data!$B:$B,$B$24)","v":2.9892389027807002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B33,Data!$C:$C,L$24,Data!$B:$B,$B$24)","v":3.0574408215062E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B33,Data!$C:$C,M$24,Data!$B:$B,$B$24)","v":2.9594161296080002E-2}]
[null,"CitiPower",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B34,Data!$C:$C,C$24,Data!$B:$B,$B$24)","v":7.8647587590210996E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B34,Data!$C:$C,D$24,Data!$B:$B,$B$24)","v":7.8647587590210996E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B34,Data!$C:$C,E$24,Data!$B:$B,$B$24)","v":4.4198978985960001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B34,Data!$C:$C,F$24,Data!$B:$B,$B$24)","v":4.3626523697706997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B34,Data!$C:$C,G$24,Data!$B:$B,$B$24)","v":4.3129433734382001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B34,Data!$C:$C,H$24,Data!$B:$B,$B$24)","v":4.2579429629849001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B34,Data!$C:$C,I$24,Data!$B:$B,$B$24)","v":4.1119998999999997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B34,Data!$C:$C,J$24,Data!$B:$B,$B$24)","v":2.3253414960351999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B34,Data!$C:$C,K$24,Data!$B:$B,$B$24)","v":2.9470565092910999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B34,Data!$C:$C,L$24,Data!$B:$B,$B$24)","v":2.8582527049471E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B34,Data!$C:$C,M$24,Data!$B:$B,$B$24)","v":2.9073455505352001E-2}]
[null,"Jemena",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,C$24,Data!$B:$B,$B$24)","v":8.7011435306095994E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,D$24,Data!$B:$B,$B$24)","v":8.7011435306095994E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,E$24,Data!$B:$B,$B$24)","v":4.6963445562191002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,F$24,Data!$B:$B,$B$24)","v":4.6365388308846997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,G$24,Data!$B:$B,$B$24)","v":4.5849482267400002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,H$24,Data!$B:$B,$B$24)","v":4.5303932925675E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,I$24,Data!$B:$B,$B$24)","v":4.4196767875078757E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,J$24,Data!$B:$B,$B$24)","v":2.4153803330166E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,K$24,Data!$B:$B,$B$24)","v":3.1121391779810999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,L$24,Data!$B:$B,$B$24)","v":2.9879087904040001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,M$24,Data!$B:$B,$B$24)","v":3.0514192370804001E-2}]
[null,"Powercor",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,C$24,Data!$B:$B,$B$24)","v":7.7571104534502E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,D$24,Data!$B:$B,$B$24)","v":7.7571104534502E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,E$24,Data!$B:$B,$B$24)","v":4.3201557994291997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,F$24,Data!$B:$B,$B$24)","v":4.2629102706039E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,G$24,Data!$B:$B,$B$24)","v":4.2132012742713998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,H$24,Data!$B:$B,$B$24)","v":4.1582008638180998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,I$24,Data!$B:$B,$B$24)","v":4.0122577999999999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,J$24,Data!$B:$B,$B$24)","v":2.3218295891602E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,K$24,Data!$B:$B,$B$24)","v":2.8411643117053999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,L$24,Data!$B:$B,$B$24)","v":2.7523605073614E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,M$24,Data!$B:$B,$B$24)","v":2.8014533529495001E-2}]
[null,"United Energy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B37,Data!$C:$C,C$24,Data!$B:$B,$B$24)","v":7.9141470216966006E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B37,Data!$C:$C,D$24,Data!$B:$B,$B$24)","v":7.9141470216966006E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B37,Data!$C:$C,E$24,Data!$B:$B,$B$24)","v":4.7921268909003001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B37,Data!$C:$C,F$24,Data!$B:$B,$B$24)","v":4.7286110196271998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B37,Data!$C:$C,G$24,Data!$B:$B,$B$24)","v":4.6714900529443E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B37,Data!$C:$C,H$24,Data!$B:$B,$B$24)","v":4.6107228153635001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B37,Data!$C:$C,I$24,Data!$B:$B,$B$24)","v":4.4593132299999998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B37,Data!$C:$C,J$24,Data!$B:$B,$B$24)","v":2.3596861619100001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B37,Data!$C:$C,K$24,Data!$B:$B,$B$24)","v":3.0426864239841998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B37,Data!$C:$C,L$24,Data!$B:$B,$B$24)","v":2.947098637883E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B37,Data!$C:$C,M$24,Data!$B:$B,$B$24)","v":2.9894075017137998E-2}]
[null,"Power and Water Corporation",null,null,null,null,null,null,{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B38,Data!$C:$C,I$24,Data!$B:$B,$B$24)","v":2.63E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B38,Data!$C:$C,J$24,Data!$B:$B,$B$24)","v":2.5601528207983001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B38,Data!$C:$C,K$24,Data!$B:$B,$B$24)","v":2.4628349921255E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B38,Data!$C:$C,L$24,Data!$B:$B,$B$24)","v":2.3967778336190002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B38,Data!$C:$C,M$24,Data!$B:$B,$B$24)","v":2.5103332816017999E-2}]
[]
[null,"Return on regulated equity"]
[]
[null,{"$f":"IF($C$4=\"Inclusive\",Inputs!G11,Inputs!G12)","v":"Real return on regulated equity"},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Evoenergy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B43,Data!$C:$C,C$42,Data!$B:$B,$B$42)","v":6.9160290448486081E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B43,Data!$C:$C,D$42,Data!$B:$B,$B$42)","v":5.4446171670021921E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B43,Data!$C:$C,E$42,Data!$B:$B,$B$42)","v":5.76854546266145E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B43,Data!$C:$C,F$42,Data!$B:$B,$B$42)","v":6.2368974010082914E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B43,Data!$C:$C,G$42,Data!$B:$B,$B$42)","v":8.1026132091505873E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B43,Data!$C:$C,H$42,Data!$B:$B,$B$42)","v":8.6797153341323735E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B43,Data!$C:$C,I$42,Data!$B:$B,$B$42)","v":3.3997911984879788E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B43,Data!$C:$C,J$42,Data!$B:$B,$B$42)","v":-1.8814950177188528E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B43,Data!$C:$C,K$42,Data!$B:$B,$B$42)","v":0.13743883130746634},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B43,Data!$C:$C,L$42,Data!$B:$B,$B$42)","v":0.10014770994301783},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B43,Data!$C:$C,M$42,Data!$B:$B,$B$42)","v":-8.8722514093127203E-2}]
[null,"Ausgrid",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B44,Data!$C:$C,C$42,Data!$B:$B,$B$42)","v":0.16798276966828921},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B44,Data!$C:$C,D$42,Data!$B:$B,$B$42)","v":7.3583411583122885E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B44,Data!$C:$C,E$42,Data!$B:$B,$B$42)","v":-6.2332916433027203E-3},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B44,Data!$C:$C,F$42,Data!$B:$B,$B$42)","v":2.2948247890523452E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B44,Data!$C:$C,G$42,Data!$B:$B,$B$42)","v":6.1004638122359497E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B44,Data!$C:$C,H$42,Data!$B:$B,$B$42)","v":6.4997536348228163E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B44,Data!$C:$C,I$42,Data!$B:$B,$B$42)","v":5.9916870008485487E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B44,Data!$C:$C,J$42,Data!$B:$B,$B$42)","v":5.2918691459855532E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B44,Data!$C:$C,K$42,Data!$B:$B,$B$42)","v":8.7685030477389167E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B44,Data!$C:$C,L$42,Data!$B:$B,$B$42)","v":0.10520585997583282},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B44,Data!$C:$C,M$42,Data!$B:$B,$B$42)","v":5.0636598472107754E-2}]
[null,"Endeavour Energy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,C$42,Data!$B:$B,$B$42)","v":0.11792229395623686},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,D$42,Data!$B:$B,$B$42)","v":0.15143214881898262},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,E$42,Data!$B:$B,$B$42)","v":3.8114990428535361E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,F$42,Data!$B:$B,$B$42)","v":5.337551938713269E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,G$42,Data!$B:$B,$B$42)","v":0.17685585249336361},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,H$42,Data!$B:$B,$B$42)","v":0.14496943407302348},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,I$42,Data!$B:$B,$B$42)","v":0.11782603623084369},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,J$42,Data!$B:$B,$B$42)","v":0.19743037356147891},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,K$42,Data!$B:$B,$B$42)","v":0.22055011313928247},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,L$42,Data!$B:$B,$B$42)","v":0.34185681141293311},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,M$42,Data!$B:$B,$B$42)","v":0.20561044519561222}]
[null,"Essential Energy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B46,Data!$C:$C,C$42,Data!$B:$B,$B$42)","v":0.13375193149094311},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B46,Data!$C:$C,D$42,Data!$B:$B,$B$42)","v":0.14911907699766283},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B46,Data!$C:$C,E$42,Data!$B:$B,$B$42)","v":2.2829449106063233E-3},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B46,Data!$C:$C,F$42,Data!$B:$B,$B$42)","v":1.6152747487843962E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B46,Data!$C:$C,G$42,Data!$B:$B,$B$42)","v":2.1669557979421539E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B46,Data!$C:$C,H$42,Data!$B:$B,$B$42)","v":8.7526633886311992E-3},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B46,Data!$C:$C,I$42,Data!$B:$B,$B$42)","v":2.4989992060264952E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B46,Data!$C:$C,J$42,Data!$B:$B,$B$42)","v":1.8687230673446052E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B46,Data!$C:$C,K$42,Data!$B:$B,$B$42)","v":5.9650123475443878E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B46,Data!$C:$C,L$42,Data!$B:$B,$B$42)","v":9.3041499918431761E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B46,Data!$C:$C,M$42,Data!$B:$B,$B$42)","v":3.8787416212789423E-2}]
[null,"Energex",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B47,Data!$C:$C,C$42,Data!$B:$B,$B$42)","v":6.7188720076103034E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B47,Data!$C:$C,D$42,Data!$B:$B,$B$42)","v":0.1032208054344923},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B47,Data!$C:$C,E$42,Data!$B:$B,$B$42)","v":0.11762930592266926},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B47,Data!$C:$C,F$42,Data!$B:$B,$B$42)","v":0.13225825841682046},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B47,Data!$C:$C,G$42,Data!$B:$B,$B$42)","v":0.10104595309788954},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B47,Data!$C:$C,H$42,Data!$B:$B,$B$42)","v":7.0659665176181372E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B47,Data!$C:$C,I$42,Data!$B:$B,$B$42)","v":7.1192763360087036E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B47,Data!$C:$C,J$42,Data!$B:$B,$B$42)","v":2.379008276083255E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B47,Data!$C:$C,K$42,Data!$B:$B,$B$42)","v":8.9871280371920784E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B47,Data!$C:$C,L$42,Data!$B:$B,$B$42)","v":0.12017458990767955},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B47,Data!$C:$C,M$42,Data!$B:$B,$B$42)","v":3.9820434661571855E-2}]
[null,"Ergon Energy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B48,Data!$C:$C,C$42,Data!$B:$B,$B$42)","v":8.2318566195766593E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B48,Data!$C:$C,D$42,Data!$B:$B,$B$42)","v":9.7546936674573398E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B48,Data!$C:$C,E$42,Data!$B:$B,$B$42)","v":6.9941447553577327E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B48,Data!$C:$C,F$42,Data!$B:$B,$B$42)","v":0.14676226058879144},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B48,Data!$C:$C,G$42,Data!$B:$B,$B$42)","v":8.4549019496635291E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B48,Data!$C:$C,H$42,Data!$B:$B,$B$42)","v":6.2078417596648568E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B48,Data!$C:$C,I$42,Data!$B:$B,$B$42)","v":6.1702150558045871E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B48,Data!$C:$C,J$42,Data!$B:$B,$B$42)","v":1.8819203375179644E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B48,Data!$C:$C,K$42,Data!$B:$B,$B$42)","v":6.9396466250976743E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B48,Data!$C:$C,L$42,Data!$B:$B,$B$42)","v":0.14346264370303499},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B48,Data!$C:$C,M$42,Data!$B:$B,$B$42)","v":3.0745992341927677E-2}]
[null,"SA Power Networks",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B49,Data!$C:$C,C$42,Data!$B:$B,$B$42)","v":0.22579729965281187},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B49,Data!$C:$C,D$42,Data!$B:$B,$B$42)","v":0.19424985660667624},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B49,Data!$C:$C,E$42,Data!$B:$B,$B$42)","v":0.12870262604336308},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B49,Data!$C:$C,F$42,Data!$B:$B,$B$42)","v":7.2312001808687923E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B49,Data!$C:$C,G$42,Data!$B:$B,$B$42)","v":0.10669862211131576},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B49,Data!$C:$C,H$42,Data!$B:$B,$B$42)","v":9.9562894535848975E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B49,Data!$C:$C,I$42,Data!$B:$B,$B$42)","v":0.13140491201960608},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B49,Data!$C:$C,J$42,Data!$B:$B,$B$42)","v":0.10983021403166132},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B49,Data!$C:$C,K$42,Data!$B:$B,$B$42)","v":0.14970294780801388},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B49,Data!$C:$C,L$42,Data!$B:$B,$B$42)","v":0.16941902970963757},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B49,Data!$C:$C,M$42,Data!$B:$B,$B$42)","v":8.7093248207755596E-3}]
[null,"TasNetworks (Distribution)",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B50,Data!$C:$C,C$42,Data!$B:$B,$B$42)","v":7.9632465700195332E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B50,Data!$C:$C,D$42,Data!$B:$B,$B$42)","v":0.10320644756936138},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B50,Data!$C:$C,E$42,Data!$B:$B,$B$42)","v":0.11963152715094054},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B50,Data!$C:$C,F$42,Data!$B:$B,$B$42)","v":0.10279918906697837},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B50,Data!$C:$C,G$42,Data!$B:$B,$B$42)","v":6.3287481714734362E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B50,Data!$C:$C,H$42,Data!$B:$B,$B$42)","v":3.0807461192676949E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B50,Data!$C:$C,I$42,Data!$B:$B,$B$42)","v":4.0576349925359988E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B50,Data!$C:$C,J$42,Data!$B:$B,$B$42)","v":7.4264544683269882E-3},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B50,Data!$C:$C,K$42,Data!$B:$B,$B$42)","v":5.1002674776955796E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B50,Data!$C:$C,L$42,Data!$B:$B,$B$42)","v":9.241509871350545E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B50,Data!$C:$C,M$42,Data!$B:$B,$B$42)","v":3.0726442424653982E-2}]
[null,"AusNet Services (Distribution)",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B51,Data!$C:$C,C$42,Data!$B:$B,$B$42)","v":0.17783593302388867},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B51,Data!$C:$C,D$42,Data!$B:$B,$B$42)","v":0.2083572306745585},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B51,Data!$C:$C,E$42,Data!$B:$B,$B$42)","v":4.2065490458227849E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B51,Data!$C:$C,F$42,Data!$B:$B,$B$42)","v":0.1072056722556228},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B51,Data!$C:$C,G$42,Data!$B:$B,$B$42)","v":8.3446153793607272E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B51,Data!$C:$C,H$42,Data!$B:$B,$B$42)","v":8.8158538658980962E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B51,Data!$C:$C,I$42,Data!$B:$B,$B$42)","v":8.8267848753131012E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B51,Data!$C:$C,J$42,Data!$B:$B,$B$42)","v":6.7328283098017347E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B51,Data!$C:$C,K$42,Data!$B:$B,$B$42)","v":2.2814573437338313E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B51,Data!$C:$C,L$42,Data!$B:$B,$B$42)","v":0.13876550707972699},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B51,Data!$C:$C,M$42,Data!$B:$B,$B$42)","v":0.1738179069445647}]
[null,"CitiPower",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B52,Data!$C:$C,C$42,Data!$B:$B,$B$42)","v":7.8377012109104249E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B52,Data!$C:$C,D$42,Data!$B:$B,$B$42)","v":0.10430054268496174},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B52,Data!$C:$C,E$42,Data!$B:$B,$B$42)","v":6.1784245518106649E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B52,Data!$C:$C,F$42,Data!$B:$B,$B$42)","v":5.6977776958873981E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B52,Data!$C:$C,G$42,Data!$B:$B,$B$42)","v":7.4851194863267689E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B52,Data!$C:$C,H$42,Data!$B:$B,$B$42)","v":6.2400786455371317E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B52,Data!$C:$C,I$42,Data!$B:$B,$B$42)","v":4.0429346292583129E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B52,Data!$C:$C,J$42,Data!$B:$B,$B$42)","v":4.7128155946367704E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B52,Data!$C:$C,K$42,Data!$B:$B,$B$42)","v":9.5592544038160476E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B52,Data!$C:$C,L$42,Data!$B:$B,$B$42)","v":0.15031671640564837},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B52,Data!$C:$C,M$42,Data!$B:$B,$B$42)","v":0.10187201730980953}]
[null,"Jemena",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B53,Data!$C:$C,C$42,Data!$B:$B,$B$42)","v":0.11219370445288793},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B53,Data!$C:$C,D$42,Data!$B:$B,$B$42)","v":0.15606837792481826},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B53,Data!$C:$C,E$42,Data!$B:$B,$B$42)","v":9.6460999449511503E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B53,Data!$C:$C,F$42,Data!$B:$B,$B$42)","v":0.10957414347621032},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B53,Data!$C:$C,G$42,Data!$B:$B,$B$42)","v":8.6591978929309324E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B53,Data!$C:$C,H$42,Data!$B:$B,$B$42)","v":5.3641973022346162E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B53,Data!$C:$C,I$42,Data!$B:$B,$B$42)","v":8.7367282849589833E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B53,Data!$C:$C,J$42,Data!$B:$B,$B$42)","v":0.10736039505891086},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B53,Data!$C:$C,K$42,Data!$B:$B,$B$42)","v":8.9525216664158885E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B53,Data!$C:$C,L$42,Data!$B:$B,$B$42)","v":9.7173233623286351E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B53,Data!$C:$C,M$42,Data!$B:$B,$B$42)","v":0.17064303017326576}]
[null,"Powercor",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B54,Data!$C:$C,C$42,Data!$B:$B,$B$42)","v":0.18448783537099414},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B54,Data!$C:$C,D$42,Data!$B:$B,$B$42)","v":0.19003332808143189},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B54,Data!$C:$C,E$42,Data!$B:$B,$B$42)","v":0.11346676008288283},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B54,Data!$C:$C,F$42,Data!$B:$B,$B$42)","v":9.8530036051857089E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B54,Data!$C:$C,G$42,Data!$B:$B,$B$42)","v":7.6195529321009675E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B54,Data!$C:$C,H$42,Data!$B:$B,$B$42)","v":6.1498798830425888E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B54,Data!$C:$C,I$42,Data!$B:$B,$B$42)","v":7.1394651219800889E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B54,Data!$C:$C,J$42,Data!$B:$B,$B$42)","v":6.2593583114309737E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B54,Data!$C:$C,K$42,Data!$B:$B,$B$42)","v":8.4909499424138182E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B54,Data!$C:$C,L$42,Data!$B:$B,$B$42)","v":8.8133413337234887E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B54,Data!$C:$C,M$42,Data!$B:$B,$B$42)","v":0.1366996819338773}]
[null,"United Energy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B55,Data!$C:$C,C$42,Data!$B:$B,$B$42)","v":0.1705119861931606},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B55,Data!$C:$C,D$42,Data!$B:$B,$B$42)","v":0.23249215222242667},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B55,Data!$C:$C,E$42,Data!$B:$B,$B$42)","v":4.1952978762879629E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B55,Data!$C:$C,F$42,Data!$B:$B,$B$42)","v":0.12057153547832419},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B55,Data!$C:$C,G$42,Data!$B:$B,$B$42)","v":0.19119213455883163},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B55,Data!$C:$C,H$42,Data!$B:$B,$B$42)","v":0.17742136758949686},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B55,Data!$C:$C,I$42,Data!$B:$B,$B$42)","v":0.2339167823869456},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B55,Data!$C:$C,J$42,Data!$B:$B,$B$42)","v":0.18219671000811213},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B55,Data!$C:$C,K$42,Data!$B:$B,$B$42)","v":0.1738989785507713},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B55,Data!$C:$C,L$42,Data!$B:$B,$B$42)","v":0.24320126650280008},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B55,Data!$C:$C,M$42,Data!$B:$B,$B$42)","v":0.22484388352147744}]
[null,"Power and Water Corporation",null,null,null,null,null,null,{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B56,Data!$C:$C,I$42,Data!$B:$B,$B$42)","v":2.2456239702927861E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B56,Data!$C:$C,J$42,Data!$B:$B,$B$42)","v":1.2567008303698529E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B56,Data!$C:$C,K$42,Data!$B:$B,$B$42)","v":3.4344646943007082E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B56,Data!$C:$C,L$42,Data!$B:$B,$B$42)","v":5.129307651110953E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B56,Data!$C:$C,M$42,Data!$B:$B,$B$42)","v":4.1809020937045097E-2}]
[]
[null,{"$f":"IF(C4=\"Inclusive\",Inputs!$G$5,Inputs!$G$6)","v":"Allowed real return on equity"},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Evoenergy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B59,Data!$C:$C,C$58,Data!$B:$B,$B$58)","v":7.6259728822290998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B59,Data!$C:$C,D$58,Data!$B:$B,$B$58)","v":4.5694200351492999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B59,Data!$C:$C,E$58,Data!$B:$B,$B$58)","v":4.5694200351492999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B59,Data!$C:$C,F$58,Data!$B:$B,$B$58)","v":4.5694200351492999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B59,Data!$C:$C,G$58,Data!$B:$B,$B$58)","v":4.5694200351492999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B59,Data!$C:$C,H$58,Data!$B:$B,$B$58)","v":4.5694200351492999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B59,Data!$C:$C,I$58,Data!$B:$B,$B$58)","v":3.1165498206232999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B59,Data!$C:$C,J$58,Data!$B:$B,$B$58)","v":3.1165498206232999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B59,Data!$C:$C,K$58,Data!$B:$B,$B$58)","v":3.1165498206232999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B59,Data!$C:$C,L$58,Data!$B:$B,$B$58)","v":3.1165498206232999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B59,Data!$C:$C,M$58,Data!$B:$B,$B$58)","v":3.1165498206232999E-2}]
[null,"Ausgrid",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B60,Data!$C:$C,C$58,Data!$B:$B,$B$58)","v":9.1236173781300001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B60,Data!$C:$C,D$58,Data!$B:$B,$B$58)","v":4.5694200351492999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B60,Data!$C:$C,E$58,Data!$B:$B,$B$58)","v":4.5694200351492999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B60,Data!$C:$C,F$58,Data!$B:$B,$B$58)","v":4.5694200351492999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B60,Data!$C:$C,G$58,Data!$B:$B,$B$58)","v":4.5694200351492999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B60,Data!$C:$C,H$58,Data!$B:$B,$B$58)","v":4.5694200351492999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B60,Data!$C:$C,I$58,Data!$B:$B,$B$58)","v":3.1959326119626E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B60,Data!$C:$C,J$58,Data!$B:$B,$B$58)","v":3.1959326119626E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B60,Data!$C:$C,K$58,Data!$B:$B,$B$58)","v":3.1959326119626E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B60,Data!$C:$C,L$58,Data!$B:$B,$B$58)","v":3.1959326119626E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B60,Data!$C:$C,M$58,Data!$B:$B,$B$58)","v":3.1959326119626E-2}]
[null,"Endeavour Energy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B61,Data!$C:$C,C$58,Data!$B:$B,$B$58)","v":9.1236173781300001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B61,Data!$C:$C,D$58,Data!$B:$B,$B$58)","v":4.6102754444226998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B61,Data!$C:$C,E$58,Data!$B:$B,$B$58)","v":4.6102754444226998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B61,Data!$C:$C,F$58,Data!$B:$B,$B$58)","v":4.6102754444226998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B61,Data!$C:$C,G$58,Data!$B:$B,$B$58)","v":4.6102754444226998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B61,Data!$C:$C,H$58,Data!$B:$B,$B$58)","v":4.6102754444226998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B61,Data!$C:$C,I$58,Data!$B:$B,$B$58)","v":3.2933666686630003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B61,Data!$C:$C,J$58,Data!$B:$B,$B$58)","v":3.2933666686630003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B61,Data!$C:$C,K$58,Data!$B:$B,$B$58)","v":3.2933666686630003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B61,Data!$C:$C,L$58,Data!$B:$B,$B$58)","v":3.2933666686630003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B61,Data!$C:$C,M$58,Data!$B:$B,$B$58)","v":3.2933666686630003E-2}]
[null,"Essential Energy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B62,Data!$C:$C,C$58,Data!$B:$B,$B$58)","v":9.1236173781300001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B62,Data!$C:$C,D$58,Data!$B:$B,$B$58)","v":4.6102754444226998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B62,Data!$C:$C,E$58,Data!$B:$B,$B$58)","v":4.6102754444226998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B62,Data!$C:$C,F$58,Data!$B:$B,$B$58)","v":4.6102754444226998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B62,Data!$C:$C,G$58,Data!$B:$B,$B$58)","v":4.6102754444226998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B62,Data!$C:$C,H$58,Data!$B:$B,$B$58)","v":4.6102754444226998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B62,Data!$C:$C,I$58,Data!$B:$B,$B$58)","v":3.2933666686630003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B62,Data!$C:$C,J$58,Data!$B:$B,$B$58)","v":3.2933666686630003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B62,Data!$C:$C,K$58,Data!$B:$B,$B$58)","v":3.2933666686630003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B62,Data!$C:$C,L$58,Data!$B:$B,$B$58)","v":3.2933666686630003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B62,Data!$C:$C,M$58,Data!$B:$B,$B$58)","v":3.2933666686630003E-2}]
[null,"Energex",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B63,Data!$C:$C,C$58,Data!$B:$B,$B$58)","v":8.1154896605539997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B63,Data!$C:$C,D$58,Data!$B:$B,$B$58)","v":8.1154896605539997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B63,Data!$C:$C,E$58,Data!$B:$B,$B$58)","v":4.8780487804878002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B63,Data!$C:$C,F$58,Data!$B:$B,$B$58)","v":4.8780487804878002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B63,Data!$C:$C,G$58,Data!$B:$B,$B$58)","v":4.8780487804878002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B63,Data!$C:$C,H$58,Data!$B:$B,$B$58)","v":4.8780487804878002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B63,Data!$C:$C,I$58,Data!$B:$B,$B$58)","v":4.8780487804878002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B63,Data!$C:$C,J$58,Data!$B:$B,$B$58)","v":2.3575855029951999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B63,Data!$C:$C,K$58,Data!$B:$B,$B$58)","v":2.3575855029951999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B63,Data!$C:$C,L$58,Data!$B:$B,$B$58)","v":2.3575855029951999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B63,Data!$C:$C,M$58,Data!$B:$B,$B$58)","v":2.3575855029951999E-2}]
[null,"Ergon Energy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B64,Data!$C:$C,C$58,Data!$B:$B,$B$58)","v":8.1154896605539997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B64,Data!$C:$C,D$58,Data!$B:$B,$B$58)","v":8.1154896605539997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B64,Data!$C:$C,E$58,Data!$B:$B,$B$58)","v":4.8780487804878002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B64,Data!$C:$C,F$58,Data!$B:$B,$B$58)","v":4.8780487804878002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B64,Data!$C:$C,G$58,Data!$B:$B,$B$58)","v":4.8780487804878002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B64,Data!$C:$C,H$58,Data!$B:$B,$B$58)","v":4.8780487804878002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B64,Data!$C:$C,I$58,Data!$B:$B,$B$58)","v":4.8780487804878002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B64,Data!$C:$C,J$58,Data!$B:$B,$B$58)","v":2.3575855029951999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B64,Data!$C:$C,K$58,Data!$B:$B,$B$58)","v":2.3575855029951999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B64,Data!$C:$C,L$58,Data!$B:$B,$B$58)","v":2.3575855029951999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B64,Data!$C:$C,M$58,Data!$B:$B,$B$58)","v":2.3575855029951999E-2}]
[null,"SA Power Networks",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B65,Data!$C:$C,C$58,Data!$B:$B,$B$58)","v":8.3593445181428E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B65,Data!$C:$C,D$58,Data!$B:$B,$B$58)","v":8.3593445181428E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B65,Data!$C:$C,E$58,Data!$B:$B,$B$58)","v":4.8780487804878002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B65,Data!$C:$C,F$58,Data!$B:$B,$B$58)","v":4.8780487804878002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B65,Data!$C:$C,G$58,Data!$B:$B,$B$58)","v":4.8780487804878002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B65,Data!$C:$C,H$58,Data!$B:$B,$B$58)","v":4.8780487804878002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B65,Data!$C:$C,I$58,Data!$B:$B,$B$58)","v":4.8780487804878002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B65,Data!$C:$C,J$58,Data!$B:$B,$B$58)","v":2.2348581121218E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B65,Data!$C:$C,K$58,Data!$B:$B,$B$58)","v":2.2348581121218E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B65,Data!$C:$C,L$58,Data!$B:$B,$B$58)","v":2.2348581121218E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B65,Data!$C:$C,M$58,Data!$B:$B,$B$58)","v":2.2348581121218E-2}]
[null,"TasNetworks (Distribution)",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B66,Data!$C:$C,C$58,Data!$B:$B,$B$58)","v":5.9356725146197997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B66,Data!$C:$C,D$58,Data!$B:$B,$B$58)","v":5.9356725146197997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B66,Data!$C:$C,E$58,Data!$B:$B,$B$58)","v":5.9356725146197997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B66,Data!$C:$C,F$58,Data!$B:$B,$B$58)","v":5.9356725146197997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B66,Data!$C:$C,G$58,Data!$B:$B,$B$58)","v":4.8317378389008001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B66,Data!$C:$C,H$58,Data!$B:$B,$B$58)","v":4.8317378389008001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B66,Data!$C:$C,I$58,Data!$B:$B,$B$58)","v":3.2933666686630003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B66,Data!$C:$C,J$58,Data!$B:$B,$B$58)","v":3.2933666686630003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B66,Data!$C:$C,K$58,Data!$B:$B,$B$58)","v":3.2933666686630003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B66,Data!$C:$C,L$58,Data!$B:$B,$B$58)","v":3.2933666686630003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B66,Data!$C:$C,M$58,Data!$B:$B,$B$58)","v":3.2933666686630003E-2}]
[null,"AusNet Services (Distribution)",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B67,Data!$C:$C,C$58,Data!$B:$B,$B$58)","v":7.5679754902092999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B67,Data!$C:$C,D$58,Data!$B:$B,$B$58)","v":7.5679754902092999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B67,Data!$C:$C,E$58,Data!$B:$B,$B$58)","v":5.0322697104034003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B67,Data!$C:$C,F$58,Data!$B:$B,$B$58)","v":5.0322697104034003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B67,Data!$C:$C,G$58,Data!$B:$B,$B$58)","v":5.0322697104034003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B67,Data!$C:$C,H$58,Data!$B:$B,$B$58)","v":5.0322697104034003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B67,Data!$C:$C,I$58,Data!$B:$B,$B$58)","v":5.0322697104034003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B67,Data!$C:$C,J$58,Data!$B:$B,$B$58)","v":2.2473825085915999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B67,Data!$C:$C,K$58,Data!$B:$B,$B$58)","v":3.0574408215062E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B67,Data!$C:$C,L$58,Data!$B:$B,$B$58)","v":3.0574408215062E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B67,Data!$C:$C,M$58,Data!$B:$B,$B$58)","v":3.0574408215062E-2}]
[null,"CitiPower",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B68,Data!$C:$C,C$58,Data!$B:$B,$B$58)","v":7.5075865470970005E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B68,Data!$C:$C,D$58,Data!$B:$B,$B$58)","v":7.5075865470970005E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B68,Data!$C:$C,E$58,Data!$B:$B,$B$58)","v":4.5437475257038999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B68,Data!$C:$C,F$58,Data!$B:$B,$B$58)","v":4.5437475257038999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B68,Data!$C:$C,G$58,Data!$B:$B,$B$58)","v":4.5437475257038999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B68,Data!$C:$C,H$58,Data!$B:$B,$B$58)","v":4.5437475257038999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B68,Data!$C:$C,I$58,Data!$B:$B,$B$58)","v":4.5437475257038999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B68,Data!$C:$C,J$58,Data!$B:$B,$B$58)","v":2.2430804463823999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B68,Data!$C:$C,K$58,Data!$B:$B,$B$58)","v":2.9805399541336E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B68,Data!$C:$C,L$58,Data!$B:$B,$B$58)","v":2.9805399541336E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B68,Data!$C:$C,M$58,Data!$B:$B,$B$58)","v":2.9805399541336E-2}]
[null,"Jemena",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B69,Data!$C:$C,C$58,Data!$B:$B,$B$58)","v":8.0640713519674001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B69,Data!$C:$C,D$58,Data!$B:$B,$B$58)","v":8.0640713519674001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B69,Data!$C:$C,E$58,Data!$B:$B,$B$58)","v":5.0322697104034003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B69,Data!$C:$C,F$58,Data!$B:$B,$B$58)","v":5.0322697104034003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B69,Data!$C:$C,G$58,Data!$B:$B,$B$58)","v":5.0322697104034003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B69,Data!$C:$C,H$58,Data!$B:$B,$B$58)","v":5.0322697104034003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B69,Data!$C:$C,I$58,Data!$B:$B,$B$58)","v":5.0322697104034003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B69,Data!$C:$C,J$58,Data!$B:$B,$B$58)","v":2.2472376742381998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B69,Data!$C:$C,K$58,Data!$B:$B,$B$58)","v":3.2485833627685E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B69,Data!$C:$C,L$58,Data!$B:$B,$B$58)","v":3.2485833627685E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B69,Data!$C:$C,M$58,Data!$B:$B,$B$58)","v":3.2485833627685E-2}]
[null,"Powercor",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B70,Data!$C:$C,C$58,Data!$B:$B,$B$58)","v":7.5075865470970005E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B70,Data!$C:$C,D$58,Data!$B:$B,$B$58)","v":7.5075865470970005E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B70,Data!$C:$C,E$58,Data!$B:$B,$B$58)","v":4.5437475257038999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B70,Data!$C:$C,F$58,Data!$B:$B,$B$58)","v":4.5437475257038999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B70,Data!$C:$C,G$58,Data!$B:$B,$B$58)","v":4.5437475257038999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B70,Data!$C:$C,H$58,Data!$B:$B,$B$58)","v":4.5437475257038999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B70,Data!$C:$C,I$58,Data!$B:$B,$B$58)","v":4.5437475257038999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B70,Data!$C:$C,J$58,Data!$B:$B,$B$58)","v":2.2430804463823999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B70,Data!$C:$C,K$58,Data!$B:$B,$B$58)","v":2.9805399541336E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B70,Data!$C:$C,L$58,Data!$B:$B,$B$58)","v":2.9805399541336E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B70,Data!$C:$C,M$58,Data!$B:$B,$B$58)","v":2.9805399541336E-2}]
[null,"United Energy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B71,Data!$C:$C,C$58,Data!$B:$B,$B$58)","v":7.5075865470970005E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B71,Data!$C:$C,D$58,Data!$B:$B,$B$58)","v":7.5075865470970005E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B71,Data!$C:$C,E$58,Data!$B:$B,$B$58)","v":5.0322697104034003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B71,Data!$C:$C,F$58,Data!$B:$B,$B$58)","v":5.0322697104034003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B71,Data!$C:$C,G$58,Data!$B:$B,$B$58)","v":5.0322697104034003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B71,Data!$C:$C,H$58,Data!$B:$B,$B$58)","v":5.0322697104034003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B71,Data!$C:$C,I$58,Data!$B:$B,$B$58)","v":5.0322697104034003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B71,Data!$C:$C,J$58,Data!$B:$B,$B$58)","v":2.2430904360104E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B71,Data!$C:$C,K$58,Data!$B:$B,$B$58)","v":2.9805399541336E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B71,Data!$C:$C,L$58,Data!$B:$B,$B$58)","v":2.9805399541336E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B71,Data!$C:$C,M$58,Data!$B:$B,$B$58)","v":2.9805399541336E-2}]
[null,"Power and Water Corporation",null,null,null,null,null,null,{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B72,Data!$C:$C,I$58,Data!$B:$B,$B$58)","v":3.3679469469116999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B72,Data!$C:$C,J$58,Data!$B:$B,$B$58)","v":3.3679469469116999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B72,Data!$C:$C,K$58,Data!$B:$B,$B$58)","v":3.3679469469116999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B72,Data!$C:$C,L$58,Data!$B:$B,$B$58)","v":3.3679469469116999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B72,Data!$C:$C,M$58,Data!$B:$B,$B$58)","v":3.3679469469116999E-2}]
[]
[null,"EBIT per customer"]
[]
[null,{"$f":"IF($C$4=\"Inclusive\",Inputs!G9,Inputs!G10)","v":"EBIT per customer - excluding returns from capital base indexation"},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Evoenergy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B77,Data!$C:$C,C$76,Data!$B:$B,$B$76)","v":383.99367542030808},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B77,Data!$C:$C,D$76,Data!$B:$B,$B$76)","v":331.4617946080615},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B77,Data!$C:$C,E$76,Data!$B:$B,$B$76)","v":361.16019456854934},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B77,Data!$C:$C,F$76,Data!$B:$B,$B$76)","v":381.61633494408778},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B77,Data!$C:$C,G$76,Data!$B:$B,$B$76)","v":482.79092882598485},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B77,Data!$C:$C,H$76,Data!$B:$B,$B$76)","v":526.15955004455532},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B77,Data!$C:$C,I$76,Data!$B:$B,$B$76)","v":197.66267712412653},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B77,Data!$C:$C,J$76,Data!$B:$B,$B$76)","v":-86.548551521149804},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B77,Data!$C:$C,K$76,Data!$B:$B,$B$76)","v":741.79659208601572},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B77,Data!$C:$C,L$76,Data!$B:$B,$B$76)","v":608.40664436913949},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B77,Data!$C:$C,M$76,Data!$B:$B,$B$76)","v":-450.6359102015702}]
[null,"Ausgrid",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B78,Data!$C:$C,C$76,Data!$B:$B,$B$76)","v":877.2293396921126},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B78,Data!$C:$C,D$76,Data!$B:$B,$B$76)","v":544.45841936357772},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B78,Data!$C:$C,E$76,Data!$B:$B,$B$76)","v":251.50635871958661},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B78,Data!$C:$C,F$76,Data!$B:$B,$B$76)","v":315.00777330843965},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B78,Data!$C:$C,G$76,Data!$B:$B,$B$76)","v":338.82158851595693},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B78,Data!$C:$C,H$76,Data!$B:$B,$B$76)","v":353.84544971429176},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B78,Data!$C:$C,I$76,Data!$B:$B,$B$76)","v":313.99367610543112},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B78,Data!$C:$C,J$76,Data!$B:$B,$B$76)","v":309.50548883409664},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B78,Data!$C:$C,K$76,Data!$B:$B,$B$76)","v":314.77810017357109},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B78,Data!$C:$C,L$76,Data!$B:$B,$B$76)","v":223.35520273277353},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B78,Data!$C:$C,M$76,Data!$B:$B,$B$76)","v":228.22948409103097}]
[null,"Endeavour Energy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B79,Data!$C:$C,C$76,Data!$B:$B,$B$76)","v":495.4346332052628},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B79,Data!$C:$C,D$76,Data!$B:$B,$B$76)","v":537.65061606539734},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B79,Data!$C:$C,E$76,Data!$B:$B,$B$76)","v":316.46656805436373},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B79,Data!$C:$C,F$76,Data!$B:$B,$B$76)","v":333.75899490611812},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B79,Data!$C:$C,G$76,Data!$B:$B,$B$76)","v":341.11201295434427},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B79,Data!$C:$C,H$76,Data!$B:$B,$B$76)","v":349.2005878829458},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B79,Data!$C:$C,I$76,Data!$B:$B,$B$76)","v":312.90382320071524},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B79,Data!$C:$C,J$76,Data!$B:$B,$B$76)","v":311.59686637790026},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B79,Data!$C:$C,K$76,Data!$B:$B,$B$76)","v":251.40725378218229},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B79,Data!$C:$C,L$76,Data!$B:$B,$B$76)","v":296.36966478561527},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B79,Data!$C:$C,M$76,Data!$B:$B,$B$76)","v":335.64608462678331}]
[null,"Essential Energy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B80,Data!$C:$C,C$76,Data!$B:$B,$B$76)","v":720.59457670772372},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B80,Data!$C:$C,D$76,Data!$B:$B,$B$76)","v":813.34725959038326},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B80,Data!$C:$C,E$76,Data!$B:$B,$B$76)","v":305.26303319852491},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B80,Data!$C:$C,F$76,Data!$B:$B,$B$76)","v":370.89212154455788},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B80,Data!$C:$C,G$76,Data!$B:$B,$B$76)","v":334.98546214408526},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B80,Data!$C:$C,H$76,Data!$B:$B,$B$76)","v":283.94593315575833},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B80,Data!$C:$C,I$76,Data!$B:$B,$B$76)","v":321.4435596148964},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B80,Data!$C:$C,J$76,Data!$B:$B,$B$76)","v":307.76718415653261},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B80,Data!$C:$C,K$76,Data!$B:$B,$B$76)","v":330.91133814154222},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B80,Data!$C:$C,L$76,Data!$B:$B,$B$76)","v":278.5558053738427},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B80,Data!$C:$C,M$76,Data!$B:$B,$B$76)","v":281.65489282958191}]
[null,"Energex",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B81,Data!$C:$C,C$76,Data!$B:$B,$B$76)","v":462.1327780563775},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B81,Data!$C:$C,D$76,Data!$B:$B,$B$76)","v":662.68913919008844},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B81,Data!$C:$C,E$76,Data!$B:$B,$B$76)","v":642.60032668312567},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B81,Data!$C:$C,F$76,Data!$B:$B,$B$76)","v":598.11684023075759},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B81,Data!$C:$C,G$76,Data!$B:$B,$B$76)","v":487.65076157813229},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B81,Data!$C:$C,H$76,Data!$B:$B,$B$76)","v":412.67803681121336},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B81,Data!$C:$C,I$76,Data!$B:$B,$B$76)","v":392.96490419271288},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B81,Data!$C:$C,J$76,Data!$B:$B,$B$76)","v":254.13906771423643},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B81,Data!$C:$C,K$76,Data!$B:$B,$B$76)","v":266.53233776248254},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B81,Data!$C:$C,L$76,Data!$B:$B,$B$76)","v":151.9173658800799},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B81,Data!$C:$C,M$76,Data!$B:$B,$B$76)","v":129.87138432018546}]
[null,"Ergon Energy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B82,Data!$C:$C,C$76,Data!$B:$B,$B$76)","v":983.09917113044628},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B82,Data!$C:$C,D$76,Data!$B:$B,$B$76)","v":1247.8721611430333},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B82,Data!$C:$C,E$76,Data!$B:$B,$B$76)","v":928.196277925657},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B82,Data!$C:$C,F$76,Data!$B:$B,$B$76)","v":1108.7203755235703},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B82,Data!$C:$C,G$76,Data!$B:$B,$B$76)","v":793.84083854660832},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B82,Data!$C:$C,H$76,Data!$B:$B,$B$76)","v":707.60502973465054},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B82,Data!$C:$C,I$76,Data!$B:$B,$B$76)","v":677.22519703115256},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B82,Data!$C:$C,J$76,Data!$B:$B,$B$76)","v":446.94588308775985},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B82,Data!$C:$C,K$76,Data!$B:$B,$B$76)","v":392.32263614347619},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B82,Data!$C:$C,L$76,Data!$B:$B,$B$76)","v":442.02951675398413},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B82,Data!$C:$C,M$76,Data!$B:$B,$B$76)","v":190.5136468173734}]
[null,"SA Power Networks",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B83,Data!$C:$C,C$76,Data!$B:$B,$B$76)","v":459.75723799034245},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B83,Data!$C:$C,D$76,Data!$B:$B,$B$76)","v":509.73259376928939},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B83,Data!$C:$C,E$76,Data!$B:$B,$B$76)","v":293.51453156629793},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B83,Data!$C:$C,F$76,Data!$B:$B,$B$76)","v":247.83938545632699},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B83,Data!$C:$C,G$76,Data!$B:$B,$B$76)","v":270.649341490052},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B83,Data!$C:$C,H$76,Data!$B:$B,$B$76)","v":260.38664512653554},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B83,Data!$C:$C,I$76,Data!$B:$B,$B$76)","v":303.00353563661326},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B83,Data!$C:$C,J$76,Data!$B:$B,$B$76)","v":260.67625632994663},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B83,Data!$C:$C,K$76,Data!$B:$B,$B$76)","v":219.64709346667999},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B83,Data!$C:$C,L$76,Data!$B:$B,$B$76)","v":125.90002594708135},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B83,Data!$C:$C,M$76,Data!$B:$B,$B$76)","v":31.416733656260373}]
[null,"TasNetworks (Distribution)",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B84,Data!$C:$C,C$76,Data!$B:$B,$B$76)","v":375.45367656718958},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B84,Data!$C:$C,D$76,Data!$B:$B,$B$76)","v":514.2142669107061},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B84,Data!$C:$C,E$76,Data!$B:$B,$B$76)","v":549.39709376413316},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B84,Data!$C:$C,F$76,Data!$B:$B,$B$76)","v":424.72242411213875},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B84,Data!$C:$C,G$76,Data!$B:$B,$B$76)","v":277.8521718209044},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B84,Data!$C:$C,H$76,Data!$B:$B,$B$76)","v":196.40064019713512},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B84,Data!$C:$C,I$76,Data!$B:$B,$B$76)","v":205.80419903945744},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B84,Data!$C:$C,J$76,Data!$B:$B,$B$76)","v":136.75057568991497},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B84,Data!$C:$C,K$76,Data!$B:$B,$B$76)","v":172.4269021602048},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B84,Data!$C:$C,L$76,Data!$B:$B,$B$76)","v":167.40386620812782},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B84,Data!$C:$C,M$76,Data!$B:$B,$B$76)","v":109.86948932646648}]
[null,"AusNet Services (Distribution)",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B85,Data!$C:$C,C$76,Data!$B:$B,$B$76)","v":353.36609203111692},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B85,Data!$C:$C,D$76,Data!$B:$B,$B$76)","v":476.70428080669848},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B85,Data!$C:$C,E$76,Data!$B:$B,$B$76)","v":236.93053433144465},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B85,Data!$C:$C,F$76,Data!$B:$B,$B$76)","v":366.35184623362574},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B85,Data!$C:$C,G$76,Data!$B:$B,$B$76)","v":309.92009041732837},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B85,Data!$C:$C,H$76,Data!$B:$B,$B$76)","v":335.98392330851431},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B85,Data!$C:$C,I$76,Data!$B:$B,$B$76)","v":349.19347637525561},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B85,Data!$C:$C,J$76,Data!$B:$B,$B$76)","v":310.59491163573051},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B85,Data!$C:$C,K$76,Data!$B:$B,$B$76)","v":176.31090189719424},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B85,Data!$C:$C,L$76,Data!$B:$B,$B$76)","v":334.06285941113413},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B85,Data!$C:$C,M$76,Data!$B:$B,$B$76)","v":256.53564846147668}]
[null,"CitiPower",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B86,Data!$C:$C,C$76,Data!$B:$B,$B$76)","v":353.28389225499751},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B86,Data!$C:$C,D$76,Data!$B:$B,$B$76)","v":431.82300471684073},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B86,Data!$C:$C,E$76,Data!$B:$B,$B$76)","v":312.83442812380326},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B86,Data!$C:$C,F$76,Data!$B:$B,$B$76)","v":314.57493775336167},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B86,Data!$C:$C,G$76,Data!$B:$B,$B$76)","v":355.85405304679927},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B86,Data!$C:$C,H$76,Data!$B:$B,$B$76)","v":310.69201160962666},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B86,Data!$C:$C,I$76,Data!$B:$B,$B$76)","v":264.30134595945725},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B86,Data!$C:$C,J$76,Data!$B:$B,$B$76)","v":260.26485007365153},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B86,Data!$C:$C,K$76,Data!$B:$B,$B$76)","v":358.2922846373981},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B86,Data!$C:$C,L$76,Data!$B:$B,$B$76)","v":368.17787716948339},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B86,Data!$C:$C,M$76,Data!$B:$B,$B$76)","v":300.74418221207554}]
[null,"Jemena",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B87,Data!$C:$C,C$76,Data!$B:$B,$B$76)","v":308.81352526569128},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B87,Data!$C:$C,D$76,Data!$B:$B,$B$76)","v":368.35218134159987},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B87,Data!$C:$C,E$76,Data!$B:$B,$B$76)","v":290.83851427618629},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B87,Data!$C:$C,F$76,Data!$B:$B,$B$76)","v":337.5680058395875},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B87,Data!$C:$C,G$76,Data!$B:$B,$B$76)","v":265.09820531923947},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B87,Data!$C:$C,H$76,Data!$B:$B,$B$76)","v":205.21044339279666},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B87,Data!$C:$C,I$76,Data!$B:$B,$B$76)","v":265.24763131398151},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B87,Data!$C:$C,J$76,Data!$B:$B,$B$76)","v":274.90685133050857},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B87,Data!$C:$C,K$76,Data!$B:$B,$B$76)","v":257.759778643701},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B87,Data!$C:$C,L$76,Data!$B:$B,$B$76)","v":222.58186880657161},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B87,Data!$C:$C,M$76,Data!$B:$B,$B$76)","v":263.67487075122642}]
[null,"Powercor",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B88,Data!$C:$C,C$76,Data!$B:$B,$B$76)","v":346.51026913996606},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B88,Data!$C:$C,D$76,Data!$B:$B,$B$76)","v":387.20813442751802},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B88,Data!$C:$C,E$76,Data!$B:$B,$B$76)","v":306.71895903801055},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B88,Data!$C:$C,F$76,Data!$B:$B,$B$76)","v":303.94853594491263},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B88,Data!$C:$C,G$76,Data!$B:$B,$B$76)","v":269.93222740091142},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B88,Data!$C:$C,H$76,Data!$B:$B,$B$76)","v":251.22257719190793},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B88,Data!$C:$C,I$76,Data!$B:$B,$B$76)","v":288.19672378201761},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B88,Data!$C:$C,J$76,Data!$B:$B,$B$76)","v":257.00648962164547},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B88,Data!$C:$C,K$76,Data!$B:$B,$B$76)","v":268.01927468802404},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B88,Data!$C:$C,L$76,Data!$B:$B,$B$76)","v":206.11382422884873},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B88,Data!$C:$C,M$76,Data!$B:$B,$B$76)","v":204.94604403658158}]
[null,"United Energy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B89,Data!$C:$C,C$76,Data!$B:$B,$B$76)","v":204.28628264192622},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B89,Data!$C:$C,D$76,Data!$B:$B,$B$76)","v":233.58389794085718},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B89,Data!$C:$C,E$76,Data!$B:$B,$B$76)","v":148.1959007755116},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B89,Data!$C:$C,F$76,Data!$B:$B,$B$76)","v":224.12108095290876},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B89,Data!$C:$C,G$76,Data!$B:$B,$B$76)","v":239.47798469211813},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B89,Data!$C:$C,H$76,Data!$B:$B,$B$76)","v":239.12200538094632},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B89,Data!$C:$C,I$76,Data!$B:$B,$B$76)","v":285.65524069671733},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B89,Data!$C:$C,J$76,Data!$B:$B,$B$76)","v":214.47658059522189},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B89,Data!$C:$C,K$76,Data!$B:$B,$B$76)","v":225.97023677805203},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B89,Data!$C:$C,L$76,Data!$B:$B,$B$76)","v":247.59850659969689},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B89,Data!$C:$C,M$76,Data!$B:$B,$B$76)","v":194.93561344109739}]
[null,"Power and Water Corporation",null,null,null,null,null,null,{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B90,Data!$C:$C,I$76,Data!$B:$B,$B$76)","v":321.01684215750981},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B90,Data!$C:$C,J$76,Data!$B:$B,$B$76)","v":336.56378872727981},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B90,Data!$C:$C,K$76,Data!$B:$B,$B$76)","v":427.63387275897901},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B90,Data!$C:$C,L$76,Data!$B:$B,$B$76)","v":165.01349605292631},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B90,Data!$C:$C,M$76,Data!$B:$B,$B$76)","v":367.40495836405893}]

{"sheet":"Summary - TNSP","index":2,"n_rows":45,"n_cols":13,"rows_kept":45,"cut":false,"hidden":false,"merged":[[5,1,5,11],[1,1,1,12],[21,1,21,12],[37,1,37,12]]}
[]
[null,"TNSP Profitability Reporting - Summary results"]
[]
[null,"Returns from indexation of the RAB","Exclusive"]
[]
[null,"Return on assets"]
[]
[null,{"$f":"IF($C$4=\"Inclusive\",Inputs!G7,Inputs!G8)","v":"Real return on assets"},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"TransGrid",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":8.3187720448798727E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":7.1482552404501881E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":5.0300390413413915E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":4.3590043002536071E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":4.6026213352308748E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":5.2431566534825232E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":4.9270977015214538E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":4.8584972700362765E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":4.2698927918435929E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":4.5607072873453516E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":3.8431183655108926E-2}]
[null,"Powerlink",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":6.9902189964920716E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":5.5439159791681229E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":6.8505792828308085E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":9.3250367839467885E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":5.0254804031552643E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":4.0192304947553915E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":3.1791123621696366E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":3.0268841680202552E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":4.6468023321367784E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":2.4705630006032712E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":1.0159640581148375E-2}]
[null,"ElectraNet",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":6.0721063029363177E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":5.9135151984827494E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":6.1031694247577546E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":5.8056473139005221E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":6.1521109511856985E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":4.2385209592974503E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":3.3323467359585086E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":3.2110830766904325E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":3.099943874610905E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":3.2315710337015295E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":2.9845579765730348E-2}]
[null,"TasNetworks (Transmission)",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":7.7695614277726713E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":7.3071248368839548E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":6.8085267568439453E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":5.8092943015933499E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":6.1921863079820096E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":5.011415626031307E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":5.0105810590730285E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":3.5542301802999554E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":3.9907352505142858E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":4.0021213171426089E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":2.2665558876724386E-2}]
[null,"AusNet Services (Transmission)",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":0.10154757178813191},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":8.0253763951513749E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":7.2742514471642511E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":6.9027756974025981E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":5.9844063004203134E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":6.297892725559423E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":6.2616437527768076E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":6.1646430719575568E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":6.0172786380646312E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":4.3338233578849195E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":4.3235505057981377E-2}]
[]
[null,{"$f":"IF(C4 = \"Inclusive\", Inputs!G3,Inputs!G4)","v":"Allowed real rate of return"},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"TransGrid",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B16,Data!$C:$C,C$15,Data!$B:$B,$B$15)","v":8.0353709008124996E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B16,Data!$C:$C,D$15,Data!$B:$B,$B$15)","v":4.8832621186796002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B16,Data!$C:$C,E$15,Data!$B:$B,$B$15)","v":4.7918679869966001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B16,Data!$C:$C,F$15,Data!$B:$B,$B$15)","v":4.7120955203597999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B16,Data!$C:$C,G$15,Data!$B:$B,$B$15)","v":4.6074728455127001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B16,Data!$C:$C,H$15,Data!$B:$B,$B$15)","v":4.5948816321914998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B16,Data!$C:$C,I$15,Data!$B:$B,$B$15)","v":4.4780738545290001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B16,Data!$C:$C,J$15,Data!$B:$B,$B$15)","v":4.2688792117319997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B16,Data!$C:$C,K$15,Data!$B:$B,$B$15)","v":4.0036998035573E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B16,Data!$C:$C,L$15,Data!$B:$B,$B$15)","v":3.8269611510239998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B16,Data!$C:$C,M$15,Data!$B:$B,$B$15)","v":3.0305455715869001E-2}]
[null,"Powerlink",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,C$15,Data!$B:$B,$B$15)","v":6.1271063783157997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,D$15,Data!$B:$B,$B$15)","v":6.1271063783157997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,E$15,Data!$B:$B,$B$15)","v":6.1271063783157997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,F$15,Data!$B:$B,$B$15)","v":6.1271063783157997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,G$15,Data!$B:$B,$B$15)","v":3.9668282673079001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,H$15,Data!$B:$B,$B$15)","v":3.932050663634E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,I$15,Data!$B:$B,$B$15)","v":3.9098355221853003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,J$15,Data!$B:$B,$B$15)","v":3.7956759233406002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,K$15,Data!$B:$B,$B$15)","v":3.6272066953698001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,L$15,Data!$B:$B,$B$15)","v":2.6197728361143001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,M$15,Data!$B:$B,$B$15)","v":2.7182245093286001E-2}]
[null,"ElectraNet",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,C$15,Data!$B:$B,$B$15)","v":5.1799630226234003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,D$15,Data!$B:$B,$B$15)","v":5.1799630226234003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,E$15,Data!$B:$B,$B$15)","v":5.1799630226234003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,F$15,Data!$B:$B,$B$15)","v":5.1799630226234003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,G$15,Data!$B:$B,$B$15)","v":5.1799630226234003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,H$15,Data!$B:$B,$B$15)","v":3.6229942165256997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,I$15,Data!$B:$B,$B$15)","v":3.6132461584024E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,J$15,Data!$B:$B,$B$15)","v":3.5092079165119E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,K$15,Data!$B:$B,$B$15)","v":3.3838437479393003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,L$15,Data!$B:$B,$B$15)","v":3.3631367668830001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,M$15,Data!$B:$B,$B$15)","v":2.7795929055892999E-2}]
[null,"TasNetworks (Transmission)",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,C$15,Data!$B:$B,$B$15)","v":7.9343772602318993E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,D$15,Data!$B:$B,$B$15)","v":4.3943072676233999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,E$15,Data!$B:$B,$B$15)","v":4.2857901474426002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,F$15,Data!$B:$B,$B$15)","v":4.2505739261996002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,G$15,Data!$B:$B,$B$15)","v":4.1935582222341998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,H$15,Data!$B:$B,$B$15)","v":4.1045907106138001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,I$15,Data!$B:$B,$B$15)","v":3.2427081058839E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,J$15,Data!$B:$B,$B$15)","v":3.0344324639534001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,K$15,Data!$B:$B,$B$15)","v":2.8189119959271002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,L$15,Data!$B:$B,$B$15)","v":2.6977001900415E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,M$15,Data!$B:$B,$B$15)","v":2.7138121919124E-2}]
[null,"AusNet Services (Transmission)",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,C$15,Data!$B:$B,$B$15)","v":7.6632263683537996E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,D$15,Data!$B:$B,$B$15)","v":5.6151868032501003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,E$15,Data!$B:$B,$B$15)","v":5.6151868032501003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,F$15,Data!$B:$B,$B$15)","v":5.6151868032501003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,G$15,Data!$B:$B,$B$15)","v":3.7202112434165997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,H$15,Data!$B:$B,$B$15)","v":3.7261279449131997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,I$15,Data!$B:$B,$B$15)","v":3.7157293058781002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,J$15,Data!$B:$B,$B$15)","v":3.6309492319718001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,K$15,Data!$B:$B,$B$15)","v":3.5030254986648003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,L$15,Data!$B:$B,$B$15)","v":2.3539099001076001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,M$15,Data!$B:$B,$B$15)","v":2.3057543579794001E-2}]
[]
[null,"Return on regulated equity"]
[]
[null,{"$f":"IF($C$4=\"Inclusive\",Inputs!G11,Inputs!G12)","v":"Real return on regulated equity"},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"TransGrid",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B25,Data!$C:$C,C$24,Data!$B:$B,$B$24)","v":9.8295876401216647E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B25,Data!$C:$C,D$24,Data!$B:$B,$B$24)","v":7.4995189090308972E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B25,Data!$C:$C,E$24,Data!$B:$B,$B$24)","v":6.2225942313524213E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B25,Data!$C:$C,F$24,Data!$B:$B,$B$24)","v":6.216569974060164E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B25,Data!$C:$C,G$24,Data!$B:$B,$B$24)","v":6.5880401624594701E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B25,Data!$C:$C,H$24,Data!$B:$B,$B$24)","v":8.7631000250921562E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B25,Data!$C:$C,I$24,Data!$B:$B,$B$24)","v":8.2623183202945899E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B25,Data!$C:$C,J$24,Data!$B:$B,$B$24)","v":6.6559417990020894E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B25,Data!$C:$C,K$24,Data!$B:$B,$B$24)","v":9.1117829319574961E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B25,Data!$C:$C,L$24,Data!$B:$B,$B$24)","v":0.15887199601270599},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B25,Data!$C:$C,M$24,Data!$B:$B,$B$24)","v":7.1507547852889417E-2}]
[null,"Powerlink",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B26,Data!$C:$C,C$24,Data!$B:$B,$B$24)","v":0.10751882500175157},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B26,Data!$C:$C,D$24,Data!$B:$B,$B$24)","v":5.8982464423375069E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B26,Data!$C:$C,E$24,Data!$B:$B,$B$24)","v":7.7019032167086221E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B26,Data!$C:$C,F$24,Data!$B:$B,$B$24)","v":0.17471498129491608},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B26,Data!$C:$C,G$24,Data!$B:$B,$B$24)","v":8.4992191143157897E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B26,Data!$C:$C,H$24,Data!$B:$B,$B$24)","v":5.7731585311936437E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B26,Data!$C:$C,I$24,Data!$B:$B,$B$24)","v":4.0438971454741152E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B26,Data!$C:$C,J$24,Data!$B:$B,$B$24)","v":2.1781256995269487E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B26,Data!$C:$C,K$24,Data!$B:$B,$B$24)","v":0.10851314638559735},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B26,Data!$C:$C,L$24,Data!$B:$B,$B$24)","v":0.12739780412991894},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B26,Data!$C:$C,M$24,Data!$B:$B,$B$24)","v":2.5810907977838228E-2}]
[null,"ElectraNet",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,C$24,Data!$B:$B,$B$24)","v":0.10088505328522922},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,D$24,Data!$B:$B,$B$24)","v":7.0368214877018442E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,E$24,Data!$B:$B,$B$24)","v":7.725960637964259E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,F$24,Data!$B:$B,$B$24)","v":8.0196970982297583E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,G$24,Data!$B:$B,$B$24)","v":8.5885961159040583E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,H$24,Data!$B:$B,$B$24)","v":5.7245969600310954E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,I$24,Data!$B:$B,$B$24)","v":3.7724473960127299E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,J$24,Data!$B:$B,$B$24)","v":2.3064794540197487E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,K$24,Data!$B:$B,$B$24)","v":6.4310886331014575E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,L$24,Data!$B:$B,$B$24)","v":0.15475359062088601},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,M$24,Data!$B:$B,$B$24)","v":6.6113510414785942E-2}]
[null,"TasNetworks (Transmission)",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,C$24,Data!$B:$B,$B$24)","v":9.4757486783960759E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,D$24,Data!$B:$B,$B$24)","v":8.200128577536886E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,E$24,Data!$B:$B,$B$24)","v":7.6998511897501759E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,F$24,Data!$B:$B,$B$24)","v":7.8127040798900177E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,G$24,Data!$B:$B,$B$24)","v":9.6622003092955003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,H$24,Data!$B:$B,$B$24)","v":7.2419795673650922E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,I$24,Data!$B:$B,$B$24)","v":8.4759984909873132E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,J$24,Data!$B:$B,$B$24)","v":3.9472073175704434E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,K$24,Data!$B:$B,$B$24)","v":9.1412486006893293E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,L$24,Data!$B:$B,$B$24)","v":0.14897203687411034},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,M$24,Data!$B:$B,$B$24)","v":5.2680296564159068E-2}]
[null,"AusNet Services (Transmission)",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,C$24,Data!$B:$B,$B$24)","v":0.28204625655931381},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,D$24,Data!$B:$B,$B$24)","v":0.19440658827369123},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,E$24,Data!$B:$B,$B$24)","v":0.17892925848920285},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,F$24,Data!$B:$B,$B$24)","v":0.16137571309848703},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,G$24,Data!$B:$B,$B$24)","v":9.8087500725203489E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,H$24,Data!$B:$B,$B$24)","v":0.10489009291691141},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,I$24,Data!$B:$B,$B$24)","v":9.8447879763044768E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,J$24,Data!$B:$B,$B$24)","v":8.4811338592954602E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,K$24,Data!$B:$B,$B$24)","v":0.14643311943854526},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,L$24,Data!$B:$B,$B$24)","v":0.18348974477308078},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,M$24,Data!$B:$B,$B$24)","v":0.15435486689901179}]
[]
[null,{"$f":"IF(C4=\"Inclusive\",Inputs!$G$6,Inputs!$G$5)","v":"Allowed nominal return on equity"},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"TransGrid",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,C$31,Data!$B:$B,$B$31)","v":0.11855762367180001},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,D$31,Data!$B:$B,$B$31)","v":7.0999999999999994E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,E$31,Data!$B:$B,$B$31)","v":7.0999999999999994E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,F$31,Data!$B:$B,$B$31)","v":7.0999999999999994E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,G$31,Data!$B:$B,$B$31)","v":7.0999999999999994E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,H$31,Data!$B:$B,$B$31)","v":7.3999999999999996E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,I$31,Data!$B:$B,$B$31)","v":7.3999999999999996E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,J$31,Data!$B:$B,$B$31)","v":7.3999999999999996E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,K$31,Data!$B:$B,$B$31)","v":7.3999999999999996E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,L$31,Data!$B:$B,$B$31)","v":7.3999999999999996E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,M$31,Data!$B:$B,$B$31)","v":7.4805835780955995E-2}]
[null,"Powerlink",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B33,Data!$C:$C,C$31,Data!$B:$B,$B$31)","v":9.3687999999999994E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B33,Data!$C:$C,D$31,Data!$B:$B,$B$31)","v":9.3687999999999994E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B33,Data!$C:$C,E$31,Data!$B:$B,$B$31)","v":9.3687999999999994E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B33,Data!$C:$C,F$31,Data!$B:$B,$B$31)","v":9.3687999999999994E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B33,Data!$C:$C,G$31,Data!$B:$B,$B$31)","v":7.3999999999999996E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B33,Data!$C:$C,H$31,Data!$B:$B,$B$31)","v":7.3999999999999996E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B33,Data!$C:$C,I$31,Data!$B:$B,$B$31)","v":7.3999999999999996E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B33,Data!$C:$C,J$31,Data!$B:$B,$B$31)","v":7.3999999999999996E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B33,Data!$C:$C,K$31,Data!$B:$B,$B$31)","v":7.3999999999999996E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B33,Data!$C:$C,L$31,Data!$B:$B,$B$31)","v":6.1600479126087002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B33,Data!$C:$C,M$31,Data!$B:$B,$B$31)","v":6.1600479126087002E-2}]
[null,"ElectraNet",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B34,Data!$C:$C,C$31,Data!$B:$B,$B$31)","v":8.7099999999999997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B34,Data!$C:$C,D$31,Data!$B:$B,$B$31)","v":8.7099999999999997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B34,Data!$C:$C,E$31,Data!$B:$B,$B$31)","v":8.7099999999999997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B34,Data!$C:$C,F$31,Data!$B:$B,$B$31)","v":8.7099999999999997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B34,Data!$C:$C,G$31,Data!$B:$B,$B$31)","v":8.7099999999999997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B34,Data!$C:$C,H$31,Data!$B:$B,$B$31)","v":7.3999999999999996E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B34,Data!$C:$C,I$31,Data!$B:$B,$B$31)","v":7.3999999999999996E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B34,Data!$C:$C,J$31,Data!$B:$B,$B$31)","v":7.3999999999999996E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B34,Data!$C:$C,K$31,Data!$B:$B,$B$31)","v":7.3999999999999996E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B34,Data!$C:$C,L$31,Data!$B:$B,$B$31)","v":7.3999999999999996E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B34,Data!$C:$C,M$31,Data!$B:$B,$B$31)","v":7.4682564314454997E-2}]
[null,"TasNetworks (Transmission)",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,C$31,Data!$B:$B,$B$31)","v":0.117993099312119},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,D$31,Data!$B:$B,$B$31)","v":7.0999999999999994E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,E$31,Data!$B:$B,$B$31)","v":7.0999999999999994E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,F$31,Data!$B:$B,$B$31)","v":7.0999999999999994E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,G$31,Data!$B:$B,$B$31)","v":7.0999999999999994E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,H$31,Data!$B:$B,$B$31)","v":7.0999999999999994E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,I$31,Data!$B:$B,$B$31)","v":5.7981013399309E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,J$31,Data!$B:$B,$B$31)","v":5.7981013399309E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,K$31,Data!$B:$B,$B$31)","v":5.7981013399309E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,L$31,Data!$B:$B,$B$31)","v":5.7981013399309E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,M$31,Data!$B:$B,$B$31)","v":5.7981013399309E-2}]
[null,"AusNet Services (Transmission)",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,C$31,Data!$B:$B,$B$31)","v":0.12094382585752},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,D$31,Data!$B:$B,$B$31)","v":9.5059444158760997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,E$31,Data!$B:$B,$B$31)","v":9.5059444158760997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,F$31,Data!$B:$B,$B$31)","v":9.5059444158760997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,G$31,Data!$B:$B,$B$31)","v":7.0999999999999994E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,H$31,Data!$B:$B,$B$31)","v":7.0999999999999994E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,I$31,Data!$B:$B,$B$31)","v":7.0999999999999994E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,J$31,Data!$B:$B,$B$31)","v":7.0999999999999994E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,K$31,Data!$B:$B,$B$31)","v":7.0999999999999994E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,L$31,Data!$B:$B,$B$31)","v":5.2524812432081999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,M$31,Data!$B:$B,$B$31)","v":5.2524812432081999E-2}]
[]
[null,"EBIT per customer"]
[]
[null,{"$f":"IF($C$4=\"Inclusive\",Inputs!G9,Inputs!G10)","v":"EBIT per customer - excluding returns from capital base indexation"},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"TransGrid",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B41,Data!$C:$C,C$40,Data!$B:$B,$B$40)","v":133.35924200530334},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B41,Data!$C:$C,D$40,Data!$B:$B,$B$40)","v":120.36998223232898},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B41,Data!$C:$C,E$40,Data!$B:$B,$B$40)","v":84.91438587331227},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B41,Data!$C:$C,F$40,Data!$B:$B,$B$40)","v":73.548533010358966},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B41,Data!$C:$C,G$40,Data!$B:$B,$B$40)","v":76.875511672891193},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B41,Data!$C:$C,H$40,Data!$B:$B,$B$40)","v":87.527289908133923},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B41,Data!$C:$C,I$40,Data!$B:$B,$B$40)","v":82.353713312919069},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B41,Data!$C:$C,J$40,Data!$B:$B,$B$40)","v":81.796882109906903},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B41,Data!$C:$C,K$40,Data!$B:$B,$B$40)","v":78.751633109990038},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B41,Data!$C:$C,L$40,Data!$B:$B,$B$40)","v":92.967088970676116},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B41,Data!$C:$C,M$40,Data!$B:$B,$B$40)","v":87.865479715555736}]
[null,"Powerlink",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B42,Data!$C:$C,C$40,Data!$B:$B,$B$40)","v":241.83239499520926},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B42,Data!$C:$C,D$40,Data!$B:$B,$B$40)","v":192.92071972871858},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B42,Data!$C:$C,E$40,Data!$B:$B,$B$40)","v":236.88631685555563},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B42,Data!$C:$C,F$40,Data!$B:$B,$B$40)","v":318.98440830717669},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B42,Data!$C:$C,G$40,Data!$B:$B,$B$40)","v":167.70586731774546},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B42,Data!$C:$C,H$40,Data!$B:$B,$B$40)","v":132.17321892010747},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B42,Data!$C:$C,I$40,Data!$B:$B,$B$40)","v":103.11142203613331},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B42,Data!$C:$C,J$40,Data!$B:$B,$B$40)","v":96.066261889438735},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B42,Data!$C:$C,K$40,Data!$B:$B,$B$40)","v":148.06332893259417},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B42,Data!$C:$C,L$40,Data!$B:$B,$B$40)","v":82.732961920173167},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B42,Data!$C:$C,M$40,Data!$B:$B,$B$40)","v":34.708060717376455}]
[null,"ElectraNet",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B43,Data!$C:$C,C$40,Data!$B:$B,$B$40)","v":151.8379978999032},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B43,Data!$C:$C,D$40,Data!$B:$B,$B$40)","v":153.50293721949467},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B43,Data!$C:$C,E$40,Data!$B:$B,$B$40)","v":161.45608681501096},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B43,Data!$C:$C,F$40,Data!$B:$B,$B$40)","v":157.7763310834118},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B43,Data!$C:$C,G$40,Data!$B:$B,$B$40)","v":170.90273785963535},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B43,Data!$C:$C,H$40,Data!$B:$B,$B$40)","v":122.44621513955065},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B43,Data!$C:$C,I$40,Data!$B:$B,$B$40)","v":99.214547055934148},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B43,Data!$C:$C,J$40,Data!$B:$B,$B$40)","v":97.884728084198869},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B43,Data!$C:$C,K$40,Data!$B:$B,$B$40)","v":100.24148923177137},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B43,Data!$C:$C,L$40,Data!$B:$B,$B$40)","v":120.66431705951366},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B43,Data!$C:$C,M$40,Data!$B:$B,$B$40)","v":127.16569320877576}]
[null,"TasNetworks (Transmission)",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B44,Data!$C:$C,C$40,Data!$B:$B,$B$40)","v":380.17540951900969},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B44,Data!$C:$C,D$40,Data!$B:$B,$B$40)","v":370.21130550808749},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B44,Data!$C:$C,E$40,Data!$B:$B,$B$40)","v":341.37410687057036},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B44,Data!$C:$C,F$40,Data!$B:$B,$B$40)","v":286.6772116048042},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B44,Data!$C:$C,G$40,Data!$B:$B,$B$40)","v":311.26280542227431},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B44,Data!$C:$C,H$40,Data!$B:$B,$B$40)","v":252.76729631271277},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B44,Data!$C:$C,I$40,Data!$B:$B,$B$40)","v":252.87258278611856},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B44,Data!$C:$C,J$40,Data!$B:$B,$B$40)","v":178.94276425558874},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B44,Data!$C:$C,K$40,Data!$B:$B,$B$40)","v":203.88326651931735},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B44,Data!$C:$C,L$40,Data!$B:$B,$B$40)","v":216.11469242387659},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B44,Data!$C:$C,M$40,Data!$B:$B,$B$40)","v":125.89487254898604}]
[null,"AusNet Services (Transmission)",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,C$40,Data!$B:$B,$B$40)","v":97.889735713170211},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,D$40,Data!$B:$B,$B$40)","v":85.654934410044291},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,E$40,Data!$B:$B,$B$40)","v":77.855829795476623},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,F$40,Data!$B:$B,$B$40)","v":73.495669680638315},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,G$40,Data!$B:$B,$B$40)","v":66.839722202725937},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,H$40,Data!$B:$B,$B$40)","v":69.470775973242993},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,I$40,Data!$B:$B,$B$40)","v":68.503673434384311},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,J$40,Data!$B:$B,$B$40)","v":66.81514231319764},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,K$40,Data!$B:$B,$B$40)","v":65.300068730326998},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,L$40,Data!$B:$B,$B$40)","v":53.397850805618987},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,M$40,Data!$B:$B,$B$40)","v":54.384505981931866}]

{"sheet":"Inputs","index":3,"n_rows":26,"n_cols":7,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
[]
["DNSP","TNSP","Returns from indexation of the RAB","Incentive Schemes","Revenue pass-throughs","Impact of inflation on returns","Summary headings"]
["Evoenergy","TransGrid","Inclusive","Inclusive","Inclusive","Inclusive","Allowed nominal rate of return"]
["Ausgrid","Powerlink","Exclusive","Exclusive","Exclusive","Exclusive","Allowed real rate of return"]
["Endeavour Energy","ElectraNet",null,null,null,null,"Allowed nominal return on equity"]
["Essential Energy","TasNetworks (Transmission)",null,null,null,null,"Allowed real return on equity"]
["Energex","AusNet Services (Transmission)",null,null,null,null,"Nominal return on assets"]
["Ergon Energy",null,null,null,null,null,"Real return on assets"]
["SA Power Networks",null,null,null,null,null,"EBIT per customer - including returns from capital base indexation"]
["TasNetworks (Distribution)",null,null,null,null,null,"EBIT per customer - excluding returns from capital base indexation"]
["AusNet Services (Distribution)",null,null,null,null,null,"Nominal return on regulated equity"]
["CitiPower",null,null,null,null,null,"Real return on regulated equity"]
["Jemena",null,null,null,null,null,"Nominal return on regulated equity - excluding incentive schemes"]
["Powercor",null,null,null,null,null,"Real return on regulated equity - excluding incentive schemes"]
["United Energy",null,null,null,null,null,"Nominal return on regulated equity - excluding incentive schemes and pass through revenues"]
["Power and Water Corporation",null,null,null,null,null,"Real return on regulated equity - excluding incentive schemes and pass through revenues"]
[null,null,null,null,null,null,"Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation"]
[null,null,null,null,null,null,"Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation"]
[null,null,null,null,null,null,"Nominal return on regulated equity - excluding pass through revenues and impact of inflation"]
[null,null,null,null,null,null,"Real return on regulated equity - excluding pass through revenues and impact of inflation"]
[null,null,null,null,null,null,"Nominal return on regulated equity - excluding pass through revenues"]
[null,null,null,null,null,null,"Real return on regulated equity - excluding pass through revenues"]
[null,null,null,null,null,null,"Nominal return on regulated equity - excluding impact of inflation"]
[null,null,null,null,null,null,"Real return on regulated equity - excluding impact of inflation"]
[null,null,null,null,null,null,"Nominal return on regulated equity - excluding incentive schemes and impact of inflation"]
[null,null,null,null,null,null,"Real return on regulated equity - excluding incentive schemes and impact of inflation"]

{"sheet":"Data","index":4,"n_rows":9212,"n_cols":4,"rows_kept":9212,"cut":false,"hidden":false,"merged":[]}
["NSP","Row Description","Year","Value"]
["Ausgrid","Allowed nominal rate of return",2014,0.108084698417569]
["Ausgrid","Allowed nominal rate of return",2015,7.2166482982872995E-2]
["Ausgrid","Allowed nominal rate of return",2016,7.1532972451096993E-2]
["Ausgrid","Allowed nominal rate of return",2017,7.0637367252781996E-2]
["Ausgrid","Allowed nominal rate of return",2018,6.9714768087480006E-2]
["Ausgrid","Allowed nominal rate of return",2019,6.8657519784459997E-2]
["Ausgrid","Allowed nominal rate of return",2020,5.9669341099141002E-2]
["Ausgrid","Allowed nominal rate of return",2021,5.7488065963305003E-2]
["Ausgrid","Allowed nominal rate of return",2022,5.4855055555050998E-2]
["Ausgrid","Allowed nominal rate of return",2023,5.2988293453026997E-2]
["Ausgrid","Allowed nominal rate of return",2024,5.3129148803315998E-2]
["Ausgrid","allowed nominal return on equity",2014,0.118242635483503]
["Ausgrid","allowed nominal return on equity",2015,7.0999999999999994E-2]
["Ausgrid","allowed nominal return on equity",2016,7.0999999999999994E-2]
["Ausgrid","allowed nominal return on equity",2017,7.0999999999999994E-2]
["Ausgrid","allowed nominal return on equity",2018,7.0999999999999994E-2]
["Ausgrid","allowed nominal return on equity",2019,7.0999999999999994E-2]
["Ausgrid","allowed nominal return on equity",2020,5.6983046294817999E-2]
["Ausgrid","allowed nominal return on equity",2021,5.6983046294817999E-2]
["Ausgrid","allowed nominal return on equity",2022,5.6983046294817999E-2]
["Ausgrid","allowed nominal return on equity",2023,5.6983046294817999E-2]
["Ausgrid","allowed nominal return on equity",2024,5.6983046294817999E-2]
["Ausgrid","Allowed real rate of return",2014,8.1323559089633998E-2]
["Ausgrid","Allowed real rate of return",2015,4.6833121443930002E-2]
["Ausgrid","Allowed real rate of return",2016,4.6214579624192002E-2]
["Ausgrid","Allowed real rate of return",2017,4.5340135962489002E-2]
["Ausgrid","Allowed real rate of return",2018,4.4439336152588001E-2]
["Ausgrid","Allowed real rate of return",2019,4.3407068721402001E-2]
["Ausgrid","Allowed real rate of return",2020,3.4582023792731002E-2]
["Ausgrid","Allowed real rate of return",2021,3.2452389616336001E-2]
["Ausgrid","Allowed real rate of return",2022,2.9881714849042E-2]
["Ausgrid","Allowed real rate of return",2023,2.8059147715554001E-2]
["Ausgrid","Allowed real rate of return",2024,2.8196668362525001E-2]
["Ausgrid","allowed real return on equity",2014,9.1236173781300001E-2]
["Ausgrid","allowed real return on equity",2015,4.5694200351492999E-2]
["Ausgrid","allowed real return on equity",2016,4.5694200351492999E-2]
["Ausgrid","allowed real return on equity",2017,4.5694200351492999E-2]
["Ausgrid","allowed real return on equity",2018,4.5694200351492999E-2]
["Ausgrid","allowed real return on equity",2019,4.5694200351492999E-2]
["Ausgrid","allowed real return on equity",2020,3.1959326119626E-2]
["Ausgrid","allowed real return on equity",2021,3.1959326119626E-2]
["Ausgrid","allowed real return on equity",2022,3.1959326119626E-2]
["Ausgrid","allowed real return on equity",2023,3.1959326119626E-2]
["Ausgrid","allowed real return on equity",2024,3.1959326119626E-2]
["Ausgrid","Avoided TUOS expense",2014,0]
["Ausgrid","Avoided TUOS expense",2015,472295.23]
["Ausgrid","Avoided TUOS expense",2016,294174.08000000002]
["Ausgrid","Avoided TUOS expense",2017,815541.30388038699]
["Ausgrid","Avoided TUOS expense",2018,506893]
["Ausgrid","Avoided TUOS expense",2019,-363985]
["Ausgrid","Avoided TUOS expense",2020,293702.51]
["Ausgrid","Avoided TUOS expense",2021,354713.38]
["Ausgrid","Avoided TUOS expense",2022,400730]
["Ausgrid","Avoided TUOS expense",2023,421753.9]
["Ausgrid","Avoided TUOS expense",2024,412119.09]
["Ausgrid","cess",2020,17850000]
["Ausgrid","cess",2021,18180000]
["Ausgrid","cess",2022,18340000]
["Ausgrid","cess",2023,18980000]
["Ausgrid","cess",2024,20470000]
["Ausgrid","Cross boundary charges (expense)",2014,0]
["Ausgrid","Cross boundary charges (expense)",2015,0]
["Ausgrid","Cross boundary charges (expense)",2016,0]
["Ausgrid","Cross boundary charges (expense)",2017,0]
["Ausgrid","Cross boundary charges (expense)",2018,0]
["Ausgrid","Cross boundary charges (expense)",2019,0]
["Ausgrid","Cross boundary charges (expense)",2020,0]
["Ausgrid","Cross boundary charges (expense)",2021,0]
["Ausgrid","Cross boundary charges (expense)",2022,0]
["Ausgrid","Cross boundary charges (expense)",2023,0]
["Ausgrid","Cross boundary charges (expense)",2024,0]
["Ausgrid","Cross boundary revenue",2014,0]
["Ausgrid","Cross boundary revenue",2015,0]
["Ausgrid","Cross boundary revenue",2016,0]
["Ausgrid","Cross boundary revenue",2017,0]
["Ausgrid","Cross boundary revenue",2018,0]
["Ausgrid","Cross boundary revenue",2019,0]
["Ausgrid","Cross boundary revenue",2020,0]
["Ausgrid","Cross boundary revenue",2021,0]
["Ausgrid","Cross boundary revenue",2022,0]
["Ausgrid","Cross boundary revenue",2023,0]
["Ausgrid","Cross boundary revenue",2024,0]
["Ausgrid","customer numbers at the end of the period",2014,1647370]
["Ausgrid","customer numbers at the end of the period",2015,1678147]
["Ausgrid","customer numbers at the end of the period",2016,1697536]
["Ausgrid","customer numbers at the end of the period",2017,1714321]
["Ausgrid","customer numbers at the end of the period",2018,1736529]
["Ausgrid","customer numbers at the end of the period",2019,1754076]
["Ausgrid","Customer numbers at the end of the period",2020,1768874]
["Ausgrid","Customer numbers at the end of the period",2021,1779577]
["Ausgrid","Customer numbers at the end of the period",2022,1787877]
["Ausgrid","customer numbers at the end of the period",2023,1794874]
["Ausgrid","Customer numbers at the end of the period",2024,1803455]
["Ausgrid","customer numbers at the start of the period",2014,1638801]
["Ausgrid","customer numbers at the start of the period",2015,1647370]
["Ausgrid","customer numbers at the start of the period",2016,1678083]
["Ausgrid","customer numbers at the start of the period",2017,1697396]
["Ausgrid","customer numbers at the start of the period",2018,1714321]
["Ausgrid","customer numbers at the start of the period",2019,1736122]
["Ausgrid","Customer numbers at the start of the period",2020,1754186]
["Ausgrid","Customer numbers at the start of the period",2021,1769173]
["Ausgrid","Customer numbers at the start of the period",2022,1779657]
["Ausgrid","customer numbers at the start of the period",2023,1785814]
["Ausgrid","Customer numbers at the start of the period",2024,1793613]
["Ausgrid","Distribution Revenue",2014,2388579325.9794683]
["Ausgrid","Distribution Revenue",2015,2004793593.8710101]
["Ausgrid","Distribution Revenue",2016,1505329034.9465499]
["Ausgrid","Distribution Revenue",2017,1548992701.2]
["Ausgrid","Distribution Revenue",2018,1503002942]
["Ausgrid","Distribution Revenue",2019,1495856942]
["Ausgrid","Distribution Revenue",2020,1435406386.4100001]
["Ausgrid","Distribution Revenue",2021,1493567441.8900001]
["Ausgrid","Distribution Revenue",2022,1527748276.5900002]
["Ausgrid","Distribution Revenue",2023,1469863389.9199998]
["Ausgrid","Distribution Revenue",2024,1587995404.28]
["Ausgrid","EBIT per customer - Excluding returns from capital base indexation",2014,877.2293396921126]
["Ausgrid","EBIT per customer - Excluding returns from capital base indexation",2015,544.45841936357772]
["Ausgrid","EBIT per customer - Excluding returns from capital base indexation",2016,251.50635871958661]
["Ausgrid","EBIT per customer - Excluding returns from capital base indexation",2017,315.00777330843965]
["Ausgrid","EBIT per customer - Excluding returns from capital base indexation",2018,338.82158851595693]
["Ausgrid","EBIT per customer - Excluding returns from capital base indexation",2019,353.84544971429176]
["Ausgrid","EBIT per customer - Excluding returns from capital base indexation",2020,313.99367610543112]
["Ausgrid","EBIT per customer - Excluding returns from capital base indexation",2021,309.50548883409664]
["Ausgrid","EBIT per customer - Excluding returns from capital base indexation",2022,314.77810017357109]
["Ausgrid","EBIT per customer - Excluding returns from capital base indexation",2023,223.35520273277353]
["Ausgrid","EBIT per customer - Excluding returns from capital base indexation",2024,228.22948409103097]
["Ausgrid","EBIT per customer - Including returns from capital base indexation",2014,1088.2538882812244]
["Ausgrid","EBIT per customer - Including returns from capital base indexation",2015,748.80385301259435]
["Ausgrid","EBIT per customer - Including returns from capital base indexation",2016,384.93625437106112]
["Ausgrid","EBIT per customer - Including returns from capital base indexation",2017,427.29640256157728]
["Ausgrid","EBIT per customer - Including returns from capital base indexation",2018,505.13979206412381]
["Ausgrid","EBIT per customer - Including returns from capital base indexation",2019,517.9550350272383]
["Ausgrid","EBIT per customer - Including returns from capital base indexation",2020,477.83292823010493]
["Ausgrid","EBIT per customer - Including returns from capital base indexation",2021,387.34522227256946]
["Ausgrid","EBIT per customer - Including returns from capital base indexation",2022,629.39701524437578]
["Ausgrid","EBIT per customer - Including returns from capital base indexation",2023,933.00518302457294]
["Ausgrid","EBIT per customer - Including returns from capital base indexation",2024,623.93457056741261]
["Ausgrid","ebss",2014,0]
["Ausgrid","ebss",2015,85917306.650999993]
["Ausgrid","ebss",2016,78740427.820999995]
["Ausgrid","ebss",2017,62685872.391999997]
["Ausgrid","ebss",2018,44229195.530000001]
["Ausgrid","ebss",2019,0]
["Ausgrid","ebss",2020,0]
["Ausgrid","ebss",2021,0]
["Ausgrid","ebss",2022,0]
["Ausgrid","ebss",2023,0]
["Ausgrid","ebss",2024,0]
["Ausgrid","f-factor",2014,0]
["Ausgrid","f-factor",2015,0]
["Ausgrid","f-factor",2016,0]
["Ausgrid","f-factor",2017,0]
["Ausgrid","f-factor",2018,0]
["Ausgrid","f-factor",2019,0]
["Ausgrid","f-factor",2020,0]
["Ausgrid","f-factor",2021,0]
["Ausgrid","f-factor",2022,0]
["Ausgrid","f-factor",2023,0]
["Ausgrid","f-factor",2024,0]
["Ausgrid","Forecast expenditure",2014,601036305.41686773]
["Ausgrid","Forecast expenditure",2015,436597827.8211031]
["Ausgrid","Forecast expenditure",2016,417706435.11249042]
["Ausgrid","Forecast expenditure",2017,431116532.8691889]
["Ausgrid","Forecast expenditure",2018,430919071.88998878]
["Ausgrid","Forecast expenditure",2019,445924452.72392958]
["Ausgrid","Forecast expenditure",2020,480594258.39299697]
["Ausgrid","Forecast expenditure",2021,473300596.84604764]
["Ausgrid","Forecast expenditure",2022,485411580.04539156]
["Ausgrid","Forecast Expenditure",2023,514740998.73978001]
["Ausgrid","Forecast expenditure",2024,547183649.5791223]
["Ausgrid","Forecast inflation",2014,2.4748502983199999E-2]
["Ausgrid","Forecast inflation",2015,2.4199999999999999E-2]
["Ausgrid","Forecast inflation",2016,2.4199999999999999E-2]
["Ausgrid","Forecast inflation",2017,2.4199999999999999E-2]
["Ausgrid","Forecast inflation",2018,2.4199999999999999E-2]
["Ausgrid","Forecast inflation",2019,2.4199999999999999E-2]
["Ausgrid","Forecast inflation",2020,2.4248746575396E-2]
["Ausgrid","Forecast inflation",2021,2.4248746575396E-2]
["Ausgrid","Forecast inflation",2022,2.4248746575396E-2]
["Ausgrid","Forecast inflation",2023,2.4248746575396E-2]
["Ausgrid","Forecast inflation",2024,2.4248746575396E-2]
["Ausgrid","Forecast RAB",2014,14619842109.746817]
["Ausgrid","Forecast RAB",2015,16345253466.214907]
["Ausgrid","Forecast RAB",2016,14773199181.882271]
["Ausgrid","Forecast RAB",2017,15146848857.144609]
["Ausgrid","Forecast RAB",2018,15477222895.313822]
["Ausgrid","Forecast RAB",2019,15886856044.742403]
["Ausgrid","Forecast RAB",2020,16216376775.716621]
["Ausgrid","Forecast RAB",2021,16153619631.758471]
["Ausgrid","Forecast RAB",2022,16356160033.504082]
["Ausgrid","Forecast RAB",2023,16887196586.828808]
["Ausgrid","Forecast RAB",2024,18148337121.42672]
["Ausgrid","Inflation Rate",2014,2.5220100806793055E-2]
["Ausgrid","Inflation Rate",2015,2.3781582413510763E-2]
["Ausgrid","Inflation Rate",2016,1.5337373823725128E-2]
["Ausgrid","Inflation Rate",2017,1.3044757543512723E-2]
["Ausgrid","Inflation Rate",2018,1.9430464973235095E-2]
["Ausgrid","Inflation Rate",2019,1.8934465833402615E-2]
["Ausgrid","Inflation Rate",2020,1.8404907975460238E-2]
["Ausgrid","Inflation Rate",2021,8.6058519793499322E-3]
["Ausgrid","Inflation Rate",2022,3.4982935153583528E-2]
["Ausgrid","Inflation Rate",2023,7.8318219291014124E-2]
["Ausgrid","Inflation Rate",2024,4.0519877675840865E-2]
["Ausgrid","Jurisdictional Scheme expense",2014,57351916.379999995]
["Ausgrid","Jurisdictional Scheme expense",2015,205236467.47]
["Ausgrid","Jurisdictional Scheme expense",2016,202500740.47999999]
["Ausgrid","Jurisdictional Scheme expense",2017,164570003.38432801]
["Ausgrid","Jurisdictional Scheme expense",2018,138402547]
["Ausgrid","Jurisdictional Scheme expense",2019,135588183]
["Ausgrid","Jurisdictional Scheme expense",2020,133812453.78]
["Ausgrid","Jurisdictional Scheme expense",2021,133425958.86]
["Ausgrid","Jurisdictional Scheme expense",2022,133552793]
["Ausgrid","Jurisdictional Scheme expense",2023,136868204]
["Ausgrid","Jurisdictional Scheme expense",2024,198118164]
["Ausgrid","Jurisdictional Scheme Revenue",2014,57352250.090000004]
["Ausgrid","Jurisdictional Scheme Revenue",2015,208487567.97731799]
["Ausgrid","Jurisdictional Scheme Revenue",2016,204957927.21769899]
["Ausgrid","Jurisdictional Scheme Revenue",2017,180542787.69999999]
["Ausgrid","Jurisdictional Scheme Revenue",2018,152337621]
["Ausgrid","Jurisdictional Scheme Revenue",2019,99356729]
["Ausgrid","Jurisdictional Scheme Revenue",2020,129158559.55]
["Ausgrid","Jurisdictional Scheme Revenue",2021,130751514.23999999]
["Ausgrid","Jurisdictional Scheme Revenue",2022,135296569]
["Ausgrid","Jurisdictional Scheme Revenue",2023,145255155.46000001]
["Ausgrid","Jurisdictional Scheme Revenue",2024,198869174.77000001]
["Ausgrid","Maintenance expenditure",2014,268008295.23000011]
["Ausgrid","Maintenance expenditure",2015,281919621.6164]
["Ausgrid","Maintenance expenditure",2016,199039057.97999999]
["Ausgrid","Maintenance expenditure",2017,177297827.97999999]
["Ausgrid","Maintenance expenditure",2018,126453035]
["Ausgrid","Maintenance expenditure",2019,136265718]
["Ausgrid","Maintenance expenditure",2020,165381824.30000001]
["Ausgrid","Maintenance expenditure",2021,125272933]
["Ausgrid","Maintenance expenditure",2022,129200057]
["Ausgrid","Maintenance expenditure",2023,134498351.03999999]
["Ausgrid","Maintenance expenditure",2024,147820067.25999999]
["Ausgrid","Nominal return on assets",2014,0.13006009466356985]
["Ausgrid","Nominal return on assets",2015,8.7145282495325826E-2]
["Ausgrid","Nominal return on assets",2016,4.4247289580551123E-2]
["Ausgrid","Nominal return on assets",2017,4.9639736522789857E-2]
["Ausgrid","Nominal return on assets",2018,5.9013991414636091E-2]
["Ausgrid","Nominal return on assets",2019,5.9760079798266447E-2]
["Ausgrid","Nominal return on assets",2020,5.3677436619569092E-2]
["Ausgrid","Nominal return on assets",2021,4.2824345620620527E-2]
["Ausgrid","Nominal return on assets",2022,6.9983570330467426E-2]
["Ausgrid","Nominal return on assets",2023,0.10296844384631322]
["Ausgrid","Nominal return on assets",2024,6.3890390447707446E-2]
["Ausgrid","Nominal return on regulated equity",2014,0.19743941285992084]
["Ausgrid","Nominal return on regulated equity",2015,9.9114923963464996E-2]
["Ausgrid","Nominal return on regulated equity",2016,9.0084798563367825E-3]
["Ausgrid","Nominal return on regulated equity",2017,3.6292359763816472E-2]
["Ausgrid","Nominal return on regulated equity",2018,8.1620451579835981E-2]
["Ausgrid","Nominal return on regulated equity",2019,8.5162695812871642E-2]
["Ausgrid","Nominal return on regulated equity",2020,7.9424542462629491E-2]
["Ausgrid","Nominal return on regulated equity",2021,6.1979953864849877E-2]
["Ausgrid","Nominal return on regulated equity",2022,0.1257354453661032]
["Ausgrid","Nominal return on regulated equity",2023,0.19176361487913396]
["Ausgrid","Nominal return on regulated equity",2024,9.3208264923959103E-2]
["Ausgrid","Nominal return on regulated equity - excluding impact of inflation",2014,0.1962034037287933]
["Ausgrid","Nominal return on regulated equity - excluding impact of inflation",2015,0.10018414039184553]
["Ausgrid","Nominal return on regulated equity - excluding impact of inflation",2016,3.1800217442496774E-2]
["Ausgrid","Nominal return on regulated equity - excluding impact of inflation",2017,6.8049149465165631E-2]
["Ausgrid","Nominal return on regulated equity - excluding impact of inflation",2018,9.3862533649987659E-2]
["Ausgrid","Nominal return on regulated equity - excluding impact of inflation",2019,9.9014356188666386E-2]
["Ausgrid","Nominal return on regulated equity - excluding impact of inflation",2020,9.5966097512908605E-2]
["Ausgrid","Nominal return on regulated equity - excluding impact of inflation",2021,0.10757218202844883]
["Ausgrid","Nominal return on regulated equity - excluding impact of inflation",2022,9.6934027057235375E-2]
["Ausgrid","Nominal return on regulated equity - excluding impact of inflation",2023,6.5145924636876656E-2]
["Ausgrid","Nominal return on regulated equity - excluding impact of inflation",2024,5.5710151010917947E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes",2014,0.19684444911059096]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes",2015,8.6364009150598678E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes",2016,-4.2260380277616451E-3]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes",2017,2.5931274217294634E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes",2018,7.3314784065690572E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes",2019,8.4437337513077609E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes",2020,7.4089846237342591E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes",2021,5.6996515704891268E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes",2022,0.12580100435247193]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes",2023,0.18775824369515381]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes",2024,9.0079962105497999E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.19560843997946342]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,8.7433225578979201E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,1.8565699558398343E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,5.7688063918643805E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,8.5556866135842249E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,9.8288997888872354E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,9.0631401287621705E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,0.10258874386849025]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,9.6999586043604091E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,6.1140553452896533E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,5.2581848192456836E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2014,0.1988770670592829]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2015,7.868433944264451E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2016,-1.2171874427716183E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2017,1.1380377096785169E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2018,6.0416324963533337E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2019,6.6733287040713268E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2020,7.4236534044266875E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2021,6.3994387508252745E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2022,0.13711791751470095]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2023,0.19984903264994472]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2024,0.10534365929341234]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,0.19764105792815537]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,7.9753555871025048E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,1.0619863158443816E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,4.3137166798134341E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,7.2658407033685021E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,8.0584947416508013E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,9.0778089094545975E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,0.10958661567185171]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,0.1083164992058331]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,7.3231342407687403E-2]
["Ausgrid","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,6.78455453803712E-2]
["Ausgrid","Nominal return on regulated equity - excluding pass through revenues",2014,0.19947203080861278]
["Ausgrid","Nominal return on regulated equity - excluding pass through revenues",2015,9.1435254255510842E-2]
["Ausgrid","Nominal return on regulated equity - excluding pass through revenues",2016,2.2647583309008106E-3]
["Ausgrid","Nominal return on regulated equity - excluding pass through revenues",2017,2.1741462643307008E-2]
["Ausgrid","Nominal return on regulated equity - excluding pass through revenues",2018,6.8721992477678739E-2]
["Ausgrid","Nominal return on regulated equity - excluding pass through revenues",2019,6.7458645340507314E-2]
["Ausgrid","Nominal return on regulated equity - excluding pass through revenues",2020,7.9571230269553775E-2]
["Ausgrid","Nominal return on regulated equity - excluding pass through revenues",2021,6.897782566821134E-2]
["Ausgrid","Nominal return on regulated equity - excluding pass through revenues",2022,0.1370523585283322]
["Ausgrid","Nominal return on regulated equity - excluding pass through revenues",2023,0.20385440383392481]
["Ausgrid","Nominal return on regulated equity - excluding pass through revenues",2024,0.10847196211187346]
["Ausgrid","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2014,0.19823602167748525]
["Ausgrid","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2015,9.2504470683891379E-2]
["Ausgrid","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2016,2.5056495917060797E-2]
["Ausgrid","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2017,5.3498252344656182E-2]
["Ausgrid","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2018,8.0964074547830431E-2]
["Ausgrid","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2019,8.1310305716302045E-2]
["Ausgrid","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2020,9.6112785319832889E-2]
["Ausgrid","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2021,0.11457005383181029]
["Ausgrid","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2022,0.10825094021946435]
["Ausgrid","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2023,7.7236713591667505E-2]
["Ausgrid","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2024,7.0973848198832318E-2]
["Ausgrid","Nominal Straight Line Depreciation",2014,511883235.71841764]
["Ausgrid","Nominal Straight Line Depreciation",2015,501943166.20971656]
["Ausgrid","Nominal Straight Line Depreciation",2016,536857126.53363889]
["Ausgrid","Nominal Straight Line Depreciation",2017,570273123.60436487]
["Ausgrid","Nominal Straight Line Depreciation",2018,544817925.63485503]
["Ausgrid","Nominal Straight Line Depreciation",2019,555378112.54903913]
["Ausgrid","Nominal Straight Line Depreciation",2020,480896455.47000003]
["Ausgrid","Nominal Straight Line Depreciation",2021,522327405.83999997]
["Ausgrid","Nominal Straight Line Depreciation",2022,554070562.17768979]
["Ausgrid","Nominal Straight Line Depreciation",2023,597551956.87859535]
["Ausgrid","Nominal Straight Line Depreciation",2024,637657984.60982203]
["Ausgrid","Opening Regulatory Asset Base (Nominal)",2014,13748215306]
["Ausgrid","Opening Regulatory Asset Base (Nominal)",2015,14287405305]
["Ausgrid","Opening Regulatory Asset Base (Nominal)",2016,14683364183]
["Ausgrid","Opening Regulatory Asset Base (Nominal)",2017,14683945794]
["Ausgrid","Opening Regulatory Asset Base (Nominal)",2018,14769053996]
["Ausgrid","Opening Regulatory Asset Base (Nominal)",2019,15125194222]
["Ausgrid","Opening Regulatory Asset Base (Nominal)",2020,15681021506.871164]
["Ausgrid","Opening Regulatory Asset Base (Nominal)",2021,16049181109.703819]
["Ausgrid","Opening Regulatory Asset Base (Nominal)",2022,16042302791.783211]
["Ausgrid","Opening Regulatory Asset Base (Nominal)",2023,16222503471.31315]
["Ausgrid","Opening Regulatory Asset Base (Nominal)",2024,17563948679.5648]
["Ausgrid","Operating expenditure",2014,306123944.21207964]
["Ausgrid","Operating expenditure",2015,368871242.57851201]
["Ausgrid","Operating expenditure",2016,390840382.14951301]
["Ausgrid","Operating expenditure",2017,353839400.74250197]
["Ausgrid","Operating expenditure",2018,338868754]
["Ausgrid","Operating expenditure",2019,309484930]
["Ausgrid","Operating expenditure",2020,238066553.81999999]
["Ausgrid","Operating expenditure",2021,254853196]
["Ausgrid","Operating expenditure",2022,211330544]
["Ausgrid","Operating expenditure",2023,250183944.02000001]
["Ausgrid","Operating expenditure",2024,267861014.66]
["Ausgrid","other",2014,3671707]
["Ausgrid","other",2015,1023800]
["Ausgrid","other",2016,3687897.1639999999]
["Ausgrid","other",2017,1053623.1880000001]
["Ausgrid","other",2018,1074154.5900000001]
["Ausgrid","other",2019,1100149.1299999999]
["Ausgrid","other",2020,1349097.4699999988]
["Ausgrid","other",2021,1383308.870000001]
["Ausgrid","other",2022,1402835.3999999985]
["Ausgrid","other",2023,1460000]
["Ausgrid","other",2024,1550000]
["Ausgrid","Other Expenditure",2014,0]
["Ausgrid","Other Expenditure",2015,0]
["Ausgrid","Other Expenditure",2016,0]
["Ausgrid","Other Expenditure",2017,0]
["Ausgrid","Other Expenditure",2018,0]
["Ausgrid","Other Expenditure",2019,0]
["Ausgrid","Other Expenditure",2020,0]
["Ausgrid","Other Expenditure",2021,0]
["Ausgrid","Other Expenditure",2022,0]
["Ausgrid","Other Expenditure",2023,0]
["Ausgrid","Other Expenditure",2024,0]
["Ausgrid","Other Revenue ",2014,151342877.19537112]
["Ausgrid","Other Revenue ",2015,880079.22113009903]
["Ausgrid","Other Revenue ",2016,534295.77712999994]
["Ausgrid","Other Revenue ",2017,261891.82191537201]
["Ausgrid","Other Revenue ",2018,4611915]
["Ausgrid","Other Revenue ",2019,3258042]
["Ausgrid","Other Revenue ",2020,2953197.88]
["Ausgrid","Other Revenue ",2021,1001646.8]
["Ausgrid","Other Revenue ",2022,3737202]
["Ausgrid","Other Revenue ",2023,5582010.3799999999]
["Ausgrid","Other Revenue ",2024,5442815.3799999999]
["Ausgrid","Real return on assets",2014,0.10226096208440835]
["Ausgrid","Real return on assets",2015,6.1891814787719164E-2]
["Ausgrid","Real return on assets",2016,2.8473211468570552E-2]
["Ausgrid","Real return on assets",2017,3.6123753374939407E-2]
["Ausgrid","Real return on assets",2018,3.8829059755870893E-2]
["Ausgrid","Real return on assets",2019,4.0066967340703231E-2]
["Ausgrid","Real return on assets",2020,3.463507330716712E-2]
["Ausgrid","Real return on assets",2021,3.3926526971976338E-2]
["Ausgrid","Real return on assets",2022,3.3817596395142577E-2]
["Ausgrid","Real return on assets",2023,2.2859879499677216E-2]
["Ausgrid","Real return on assets",2024,2.2460419328142165E-2]
["Ausgrid","Real return on regulated equity",2014,0.16798276966828921]
["Ausgrid","Real return on regulated equity",2015,7.3583411583122885E-2]
["Ausgrid","Real return on regulated equity",2016,-6.2332916433027203E-3]
["Ausgrid","Real return on regulated equity",2017,2.2948247890523452E-2]
["Ausgrid","Real return on regulated equity",2018,6.1004638122359497E-2]
["Ausgrid","Real return on regulated equity",2019,6.4997536348228163E-2]
["Ausgrid","Real return on regulated equity",2020,5.9916870008485487E-2]
["Ausgrid","Real return on regulated equity",2021,5.2918691459855532E-2]
["Ausgrid","Real return on regulated equity",2022,8.7685030477389167E-2]
["Ausgrid","Real return on regulated equity",2023,0.10520585997583282]
["Ausgrid","Real return on regulated equity",2024,5.0636598472107754E-2]
["Ausgrid","Real return on regulated equity - excluding impact of inflation",2014,0.16731412658468084]
["Ausgrid","Real return on regulated equity - excluding impact of inflation",2015,7.4188772106859521E-2]
["Ausgrid","Real return on regulated equity - excluding impact of inflation",2016,7.4206380028283298E-3]
["Ausgrid","Real return on regulated equity - excluding impact of inflation",2017,4.2813073096236713E-2]
["Ausgrid","Real return on regulated equity - excluding impact of inflation",2018,6.8016533538359375E-2]
["Ausgrid","Real return on regulated equity - excluding impact of inflation",2019,7.3046627796003127E-2]
["Ausgrid","Real return on regulated equity - excluding impact of inflation",2020,7.0019466635718675E-2]
["Ausgrid","Real return on regulated equity - excluding impact of inflation",2021,8.1350780981326101E-2]
["Ausgrid","Real return on regulated equity - excluding impact of inflation",2022,7.0964480771750632E-2]
["Ausgrid","Real return on regulated equity - excluding impact of inflation",2023,3.9928951046531901E-2]
["Ausgrid","Real return on regulated equity - excluding impact of inflation",2024,3.0716566205928025E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes",2014,0.16740244184515965]
["Ausgrid","Real return on regulated equity - excluding incentive schemes",2015,6.1128689763643843E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes",2016,-1.9267892974146768E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes",2017,1.2720579794549117E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes",2018,5.2857277611249524E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes",2019,6.4285657101704918E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes",2020,5.4678583955944722E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes",2021,4.797777410330957E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes",2022,8.7748373537590463E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes",2023,0.10149139877845674]
["Ausgrid","Real return on regulated equity - excluding incentive schemes",2024,4.763011787949413E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.16673353168983801]
["Ausgrid","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,6.1739138428997455E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,-5.5011720773302606E-3]
["Ausgrid","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,3.2696801326541507E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,5.9907113977584719E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,7.2338408405460214E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,6.4811067559689919E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,7.6485324053386622E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,7.1028487671039434E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,3.6018405685971602E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,2.7662324910617018E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes and pass through revenues",2014,0.16938505801420706]
["Ausgrid","Real return on regulated equity - excluding incentive schemes and pass through revenues",2015,5.3627412303807409E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes and pass through revenues",2016,-2.7093702015363073E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes and pass through revenues",2017,-1.642948580834108E-3]
["Ausgrid","Real return on regulated equity - excluding incentive schemes and pass through revenues",2018,4.0204664661825963E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes and pass through revenues",2019,4.6910594164871276E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes and pass through revenues",2020,5.4822620778406515E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes and pass through revenues",2021,5.4915937102888057E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes and pass through revenues",2022,9.8682769437122522E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes and pass through revenues",2023,0.11270403410121005]
["Ausgrid","Real return on regulated equity - excluding incentive schemes and pass through revenues",2024,6.2299416866850477E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,0.16871706027541261]
["Ausgrid","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,5.4240925474541152E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,-1.3259262684589122E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,1.8489715678709572E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,4.7313422216056458E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,5.5052672736289797E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,6.4954282581836401E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,8.3317523581830324E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,8.2077476698428936E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,4.7822949255311324E-2]
["Ausgrid","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,4.2564659171653654E-2]
["Ausgrid","Real return on regulated equity - excluding pass through revenues",2014,0.16996538583733661]
["Ausgrid","Real return on regulated equity - excluding pass through revenues",2015,6.6082134123286451E-2]
["Ausgrid","Real return on regulated equity - excluding pass through revenues",2016,-1.2875144587255088E-2]
["Ausgrid","Real return on regulated equity - excluding pass through revenues",2017,8.5847195151402232E-3]
["Ausgrid","Real return on regulated equity - excluding pass through revenues",2018,4.8352025172935929E-2]
["Ausgrid","Real return on regulated equity - excluding pass through revenues",2019,4.7622473411394514E-2]
["Ausgrid","Real return on regulated equity - excluding pass through revenues",2020,6.006090683094728E-2]
["Ausgrid","Real return on regulated equity - excluding pass through revenues",2021,5.9856854459434006E-2]
["Ausgrid","Real return on regulated equity - excluding pass through revenues",2022,9.861942637692124E-2]
["Ausgrid","Real return on regulated equity - excluding pass through revenues",2023,0.1164184952985861]
["Ausgrid","Real return on regulated equity - excluding pass through revenues",2024,6.5305897459464093E-2]
["Ausgrid","Real return on regulated equity - excluding pass through revenues and impact of inflation",2014,0.16929765517025544]
["Ausgrid","Real return on regulated equity - excluding pass through revenues and impact of inflation",2015,6.6690559152403225E-2]
["Ausgrid","Real return on regulated equity - excluding pass through revenues and impact of inflation",2016,8.3625846227377654E-4]
["Ausgrid","Real return on regulated equity - excluding pass through revenues and impact of inflation",2017,2.8605987448404785E-2]
["Ausgrid","Real return on regulated equity - excluding pass through revenues and impact of inflation",2018,5.5422841776831121E-2]
["Ausgrid","Real return on regulated equity - excluding pass through revenues and impact of inflation",2019,5.576089212683271E-2]
["Ausgrid","Real return on regulated equity - excluding pass through revenues and impact of inflation",2020,7.0162681657865156E-2]
["Ausgrid","Real return on regulated equity - excluding pass through revenues and impact of inflation",2021,8.818298050976979E-2]
["Ausgrid","Real return on regulated equity - excluding pass through revenues and impact of inflation",2022,8.2013469799140135E-2]
["Ausgrid","Real return on regulated equity - excluding pass through revenues and impact of inflation",2023,5.1733494615871629E-2]
["Ausgrid","Real return on regulated equity - excluding pass through revenues and impact of inflation",2024,4.5618900466964665E-2]
["Ausgrid","s-factor true up",2014,0]
["Ausgrid","s-factor true up",2015,0]
["Ausgrid","s-factor true up",2016,0]
["Ausgrid","s-factor true up",2017,0]
["Ausgrid","s-factor true up",2018,0]
["Ausgrid","s-factor true up",2019,0]
["Ausgrid","s-factor true up",2020,0]
["Ausgrid","s-factor true up",2021,0]
["Ausgrid","s-factor true up",2022,0]
["Ausgrid","s-factor true up",2023,0]
["Ausgrid","s-factor true up",2024,0]
["Ausgrid","stpis",2014,0]
["Ausgrid","stpis",2015,0]
["Ausgrid","stpis",2016,0]
["Ausgrid","stpis",2017,0]
["Ausgrid","stpis",2018,10805945.140026901]
["Ausgrid","stpis",2019,3796297.0280317501]
["Ausgrid","stpis",2020,13730767.57]
["Ausgrid","stpis",2021,11013508.609999999]
["Ausgrid","stpis",2022,-20179590.829999998]
["Ausgrid","stpis",2023,10477361.23]
["Ausgrid","stpis",2024,4545824.1500000004]
["Ausgrid","TUOS (costs) expense",2014,528553718.19999987]
["Ausgrid","TUOS (costs) expense",2015,511859748.79314399]
["Ausgrid","TUOS (costs) expense",2016,478556222.79664803]
["Ausgrid","TUOS (costs) expense",2017,456175432.04256499]
["Ausgrid","TUOS (costs) expense",2018,430863836]
["Ausgrid","TUOS (costs) expense",2019,373813185]
["Ausgrid","TUOS (costs) expense",2020,302239659.72000003]
["Ausgrid","TUOS (costs) expense",2021,321504407.19999999]
["Ausgrid","TUOS (costs) expense",2022,358348126]
["Ausgrid","TUOS (costs) expense",2023,371424409.37]
["Ausgrid","TUOS (costs) expense",2024,315989831.01999998]
["Ausgrid","TUOS Revenue",2014,516009464.69834232]
["Ausgrid","TUOS Revenue",2015,561444165.52166796]
["Ausgrid","TUOS Revenue",2016,521761267.63574702]
["Ausgrid","TUOS Revenue",2017,530532636]
["Ausgrid","TUOS Revenue",2018,504571752]
["Ausgrid","TUOS Revenue",2019,529189771]
["Ausgrid","TUOS Revenue",2020,306281786.02999997]
["Ausgrid","TUOS Revenue",2021,281596813.10000002]
["Ausgrid","TUOS Revenue",2022,281611552]
["Ausgrid","TUOS Revenue",2023,270130710.52999997]
["Ausgrid","TUOS Revenue",2024,186030273.15000001]
["AusNet Services (Distribution)","Allowed nominal rate of return",2014,0.105794998538824]
["AusNet Services (Distribution)","Allowed nominal rate of return",2015,0.105794998538824]
["AusNet Services (Distribution)","Allowed nominal rate of return",2016,6.9622824498364003E-2]
["AusNet Services (Distribution)","Allowed nominal rate of return",2017,6.9157688308897E-2]
["AusNet Services (Distribution)","Allowed nominal rate of return",2018,6.8902785347178003E-2]
["AusNet Services (Distribution)","Allowed nominal rate of return",2019,6.8325548230265001E-2]
["AusNet Services (Distribution)","Allowed nominal rate of return",2020,6.7106869999999999E-2]
["AusNet Services (Distribution)","Allowed nominal rate of return",2021,4.6574919739624E-2]
["AusNet Services (Distribution)","Allowed nominal rate of return",2022,5.0483926147741998E-2]
["AusNet Services (Distribution)","Allowed nominal rate of return",2023,4.9640040891700002E-2]
["AusNet Services (Distribution)","Allowed nominal rate of return",2024,5.0179735688770002E-2]
["AusNet Services (Distribution)","allowed nominal return on equity",2014,0.10337716765035]
["AusNet Services (Distribution)","allowed nominal return on equity",2015,0.10337716765035]
["AusNet Services (Distribution)","allowed nominal return on equity",2016,7.4999999999999997E-2]
["AusNet Services (Distribution)","allowed nominal return on equity",2017,7.4999999999999997E-2]
["AusNet Services (Distribution)","allowed nominal return on equity",2018,7.4999999999999997E-2]
["AusNet Services (Distribution)","allowed nominal return on equity",2019,7.4999999999999997E-2]
["AusNet Services (Distribution)","allowed nominal return on equity",2020,7.4999999999999997E-2]
["AusNet Services (Distribution)","allowed nominal return on equity",2021,4.5087181669217997E-2]
["AusNet Services (Distribution)","allowed nominal return on equity",2022,5.1179581539673002E-2]
["AusNet Services (Distribution)","allowed nominal return on equity",2023,5.1179581539673002E-2]
["AusNet Services (Distribution)","allowed nominal return on equity",2024,5.1179581539673002E-2]
["AusNet Services (Distribution)","Allowed real rate of return",2014,7.8036892437436001E-2]
["AusNet Services (Distribution)","Allowed real rate of return",2015,7.8036892437436001E-2]
["AusNet Services (Distribution)","Allowed real rate of return",2016,4.5068958056889999E-2]
["AusNet Services (Distribution)","Allowed real rate of return",2017,4.4614499361967999E-2]
["AusNet Services (Distribution)","Allowed real rate of return",2018,4.4365447858477999E-2]
["AusNet Services (Distribution)","Allowed real rate of return",2019,4.3801461583590003E-2]
["AusNet Services (Distribution)","Allowed real rate of return",2020,4.2610758899999997E-2]
["AusNet Services (Distribution)","Allowed real rate of return",2021,2.3945112634412E-2]
["AusNet Services (Distribution)","Allowed real rate of return",2022,2.9892389027807002E-2]
["AusNet Services (Distribution)","Allowed real rate of return",2023,3.0574408215062E-2]
["AusNet Services (Distribution)","Allowed real rate of return",2024,2.9594161296080002E-2]
["AusNet Services (Distribution)","allowed real return on equity",2014,7.5679754902092999E-2]
["AusNet Services (Distribution)","allowed real return on equity",2015,7.5679754902092999E-2]
["AusNet Services (Distribution)","allowed real return on equity",2016,5.0322697104034003E-2]
["AusNet Services (Distribution)","allowed real return on equity",2017,5.0322697104034003E-2]
["AusNet Services (Distribution)","allowed real return on equity",2018,5.0322697104034003E-2]
["AusNet Services (Distribution)","allowed real return on equity",2019,5.0322697104034003E-2]
["AusNet Services (Distribution)","allowed real return on equity",2020,5.0322697104034003E-2]
["AusNet Services (Distribution)","allowed real return on equity",2021,2.2473825085915999E-2]
["AusNet Services (Distribution)","allowed real return on equity",2022,3.0574408215062E-2]
["AusNet Services (Distribution)","allowed real return on equity",2023,3.0574408215062E-2]
["AusNet Services (Distribution)","allowed real return on equity",2024,3.0574408215062E-2]
["AusNet Services (Distribution)","Avoided TUOS expense",2014,0]
["AusNet Services (Distribution)","Avoided TUOS expense",2015,0]
["AusNet Services (Distribution)","Avoided TUOS expense",2016,801138.745]
["AusNet Services (Distribution)","Avoided TUOS expense",2017,708910.13]
["AusNet Services (Distribution)","Avoided TUOS expense",2018,651671.53]
["AusNet Services (Distribution)","Avoided TUOS expense",2019,876889.85499999998]
["AusNet Services (Distribution)","Avoided TUOS expense",2020,930705.41500000004]
["AusNet Services (Distribution)","Avoided TUOS expense",2021,815435.59]
["AusNet Services (Distribution)","Avoided TUOS expense",2022,1205008]
["AusNet Services (Distribution)","Avoided TUOS expense",2023,480579.25]
["AusNet Services (Distribution)","Avoided TUOS expense",2024,447626.64]
["AusNet Services (Distribution)","cess",2022,14787844.644342801]
["AusNet Services (Distribution)","cess",2023,14536331.608730499]
["AusNet Services (Distribution)","cess",2024,15200221.510916298]
["AusNet Services (Distribution)","Cross boundary charges (expense)",2014,845448.30999999982]
["AusNet Services (Distribution)","Cross boundary charges (expense)",2015,0]
["AusNet Services (Distribution)","Cross boundary charges (expense)",2016,686190.56]
["AusNet Services (Distribution)","Cross boundary charges (expense)",2017,205734]
["AusNet Services (Distribution)","Cross boundary charges (expense)",2018,628188.85]
["AusNet Services (Distribution)","Cross boundary charges (expense)",2019,1310911.02]
["AusNet Services (Distribution)","Cross boundary charges (expense)",2020,109926.93]
["AusNet Services (Distribution)","Cross boundary charges (expense)",2021,432524.05]
["AusNet Services (Distribution)","Cross boundary charges (expense)",2022,302866.92]
["AusNet Services (Distribution)","Cross boundary charges (expense)",2023,368990.97]
["AusNet Services (Distribution)","Cross boundary charges (expense)",2024,253838]
["AusNet Services (Distribution)","Cross boundary revenue",2014,3981724.3800000004]
["AusNet Services (Distribution)","Cross boundary revenue",2015,5003654.74]
["AusNet Services (Distribution)","Cross boundary revenue",2016,4554374.67]
["AusNet Services (Distribution)","Cross boundary revenue",2017,7663260]
["AusNet Services (Distribution)","Cross boundary revenue",2018,5492512.3300000001]
["AusNet Services (Distribution)","Cross boundary revenue",2019,6763961.21]
["AusNet Services (Distribution)","Cross boundary revenue",2020,6729743.2599999998]
["AusNet Services (Distribution)","Cross boundary revenue",2021,4760290.8]
["AusNet Services (Distribution)","Cross boundary revenue",2022,8678457.3800000008]
["AusNet Services (Distribution)","Cross boundary revenue",2023,8566081.9900000002]
["AusNet Services (Distribution)","Cross boundary revenue",2024,9030725.9499999993]
["AusNet Services (Distribution)","customer numbers at the end of the period",2014,676079]
["AusNet Services (Distribution)","customer numbers at the end of the period",2015,688292]
["AusNet Services (Distribution)","customer numbers at the end of the period",2016,701926]
["AusNet Services (Distribution)","customer numbers at the end of the period",2017,715311]
["AusNet Services (Distribution)","customer numbers at the end of the period",2018,730833]
["AusNet Services (Distribution)","customer numbers at the end of the period",2019,745365]
["AusNet Services (Distribution)","Customer numbers at the end of the period",2020,760035]
["AusNet Services (Distribution)","Customer numbers at the end of the period",2021,767497]
["AusNet Services (Distribution)","Customer numbers at the end of the period",2022,789326]
["AusNet Services (Distribution)","customer numbers at the end of the period",2023,802482]
["AusNet Services (Distribution)","Customer numbers at the end of the period",2024,816097]
["AusNet Services (Distribution)","customer numbers at the start of the period",2014,664751]
["AusNet Services (Distribution)","customer numbers at the start of the period",2015,676079]
["AusNet Services (Distribution)","customer numbers at the start of the period",2016,688292]
["AusNet Services (Distribution)","customer numbers at the start of the period",2017,701926]
["AusNet Services (Distribution)","customer numbers at the start of the period",2018,715311]
["AusNet Services (Distribution)","customer numbers at the start of the period",2019,730833]
["AusNet Services (Distribution)","Customer numbers at the start of the period",2020,745366]
["AusNet Services (Distribution)","Customer numbers at the start of the period",2021,752438]
["AusNet Services (Distribution)","Customer numbers at the start of the period",2022,767497]
["AusNet Services (Distribution)","customer numbers at the start of the period",2023,789326]
["AusNet Services (Distribution)","Customer numbers at the start of the period",2024,802482]
["AusNet Services (Distribution)","Distribution Revenue",2014,581194457.50197816]
["AusNet Services (Distribution)","Distribution Revenue",2015,660253876.98790598]
["AusNet Services (Distribution)","Distribution Revenue",2016,588125125.42628396]
["AusNet Services (Distribution)","Distribution Revenue",2017,648042240.60526204]
["AusNet Services (Distribution)","Distribution Revenue",2018,616347133.00307405]
["AusNet Services (Distribution)","Distribution Revenue",2019,662677186.31102896]
["AusNet Services (Distribution)","Distribution Revenue",2020,679355648.05808902]
["AusNet Services (Distribution)","Distribution Revenue",2021,650971734.61222506]
["AusNet Services (Distribution)","Distribution Revenue",2022,661231491.747998]
["AusNet Services (Distribution)","Distribution Revenue",2023,743932207.51956701]
["AusNet Services (Distribution)","Distribution Revenue",2024,770070928.88605297]
["AusNet Services (Distribution)","EBIT per customer - Excluding returns from capital base indexation",2014,353.36609203111692]
["AusNet Services (Distribution)","EBIT per customer - Excluding returns from capital base indexation",2015,476.70428080669848]
["AusNet Services (Distribution)","EBIT per customer - Excluding returns from capital base indexation",2016,236.93053433144465]
["AusNet Services (Distribution)","EBIT per customer - Excluding returns from capital base indexation",2017,366.35184623362574]
["AusNet Services (Distribution)","EBIT per customer - Excluding returns from capital base indexation",2018,309.92009041732837]
["AusNet Services (Distribution)","EBIT per customer - Excluding returns from capital base indexation",2019,335.98392330851431]
["AusNet Services (Distribution)","EBIT per customer - Excluding returns from capital base indexation",2020,349.19347637525561]
["AusNet Services (Distribution)","EBIT per customer - Excluding returns from capital base indexation",2021,310.59491163573051]
["AusNet Services (Distribution)","EBIT per customer - Excluding returns from capital base indexation",2022,176.31090189719424]
["AusNet Services (Distribution)","EBIT per customer - Excluding returns from capital base indexation",2023,334.06285941113413]
["AusNet Services (Distribution)","EBIT per customer - Excluding returns from capital base indexation",2024,256.53564846147668]
["AusNet Services (Distribution)","EBIT per customer - Including returns from capital base indexation",2014,445.50384645579862]
["AusNet Services (Distribution)","EBIT per customer - Including returns from capital base indexation",2015,584.27920834584995]
["AusNet Services (Distribution)","EBIT per customer - Including returns from capital base indexation",2016,311.74612576012436]
["AusNet Services (Distribution)","EBIT per customer - Including returns from capital base indexation",2017,418.4877024048904]
["AusNet Services (Distribution)","EBIT per customer - Including returns from capital base indexation",2018,411.79493256818358]
["AusNet Services (Distribution)","EBIT per customer - Including returns from capital base indexation",2019,450.48353630081834]
["AusNet Services (Distribution)","EBIT per customer - Including returns from capital base indexation",2020,440.36411399408411]
["AusNet Services (Distribution)","EBIT per customer - Including returns from capital base indexation",2021,383.07937979339516]
["AusNet Services (Distribution)","EBIT per customer - Including returns from capital base indexation",2022,227.8020735068024]
["AusNet Services (Distribution)","EBIT per customer - Including returns from capital base indexation",2023,543.43915967155726]
["AusNet Services (Distribution)","EBIT per customer - Including returns from capital base indexation",2024,740.53098301772036]
["AusNet Services (Distribution)","ebss",2014,-4546519.9487435101]
["AusNet Services (Distribution)","ebss",2015,-5048506.9738235902]
["AusNet Services (Distribution)","ebss",2016,5106884.91935247]
["AusNet Services (Distribution)","ebss",2017,5225521.9323953204]
["AusNet Services (Distribution)","ebss",2018,5390696.9795571296]
["AusNet Services (Distribution)","ebss",2019,5626245.7167661404]
["AusNet Services (Distribution)","ebss",2020,5929656.3325626096]
["AusNet Services (Distribution)","ebss",2021,3018319.4663796499]
["AusNet Services (Distribution)","ebss",2022,22001259.4612762]
["AusNet Services (Distribution)","ebss",2023,22673603.968172699]
["AusNet Services (Distribution)","ebss",2024,23679362.8477166]
["AusNet Services (Distribution)","f-factor",2014,2053479.3832922601]
["AusNet Services (Distribution)","f-factor",2015,1961458.5668510301]
["AusNet Services (Distribution)","f-factor",2016,1827679.4093481901]
["AusNet Services (Distribution)","f-factor",2017,3416406.1541885599]
["AusNet Services (Distribution)","f-factor",2018,748011.43106463598]
["AusNet Services (Distribution)","f-factor",2019,1525096.2164237499]
["AusNet Services (Distribution)","f-factor",2020,321249.00332442898]
["AusNet Services (Distribution)","f-factor",2021,162884.705801415]
["AusNet Services (Distribution)","f-factor",2022,404483.71869561903]
["AusNet Services (Distribution)","f-factor",2023,310744.50480736297]
["AusNet Services (Distribution)","f-factor",2024,1194533.4647997699]
["AusNet Services (Distribution)","Forecast expenditure",2014,195686758.57231244]
["AusNet Services (Distribution)","Forecast expenditure",2015,202150910.62481096]
["AusNet Services (Distribution)","Forecast expenditure",2016,226234144.09533995]
["AusNet Services (Distribution)","Forecast expenditure",2017,233846770.41381696]
["AusNet Services (Distribution)","Forecast expenditure",2018,244300731.89661744]
["AusNet Services (Distribution)","Forecast expenditure",2019,253644441.67402986]
["AusNet Services (Distribution)","Forecast expenditure",2020,261125336.92606601]
["AusNet Services (Distribution)","Forecast expenditure",2021,270269091.42853105]
["AusNet Services (Distribution)","Forecast expenditure",2022,242173253.1619055]
["AusNet Services (Distribution)","Forecast Expenditure",2023,261598044.70914888]
["AusNet Services (Distribution)","Forecast expenditure",2024,278031500.80740225]
["AusNet Services (Distribution)","Forecast inflation",2014,2.5748753401775001E-2]
["AusNet Services (Distribution)","Forecast inflation",2015,2.5748753401775001E-2]
["AusNet Services (Distribution)","Forecast inflation",2016,2.3494972510833999E-2]
["AusNet Services (Distribution)","Forecast inflation",2017,2.3494972510833999E-2]
["AusNet Services (Distribution)","Forecast inflation",2018,2.3494972510833999E-2]
["AusNet Services (Distribution)","Forecast inflation",2019,2.3494972510833999E-2]
["AusNet Services (Distribution)","Forecast inflation",2020,2.3494972510833999E-2]
["AusNet Services (Distribution)","Forecast inflation",2021,1.1181037946111E-2]
["AusNet Services (Distribution)","Forecast inflation",2022,1.9993872504847E-2]
["AusNet Services (Distribution)","Forecast inflation",2023,1.9993872504847E-2]
["AusNet Services (Distribution)","Forecast inflation",2024,1.9993872504847E-2]
["AusNet Services (Distribution)","Forecast RAB",2014,2816971754.970046]
["AusNet Services (Distribution)","Forecast RAB",2015,3076415716.1995468]
["AusNet Services (Distribution)","Forecast RAB",2016,3313582248.0234647]
["AusNet Services (Distribution)","Forecast RAB",2017,3638117403.6978211]
["AusNet Services (Distribution)","Forecast RAB",2018,3957585258.3191271]
["AusNet Services (Distribution)","Forecast RAB",2019,4253615824.9951296]
["AusNet Services (Distribution)","Forecast RAB",2020,4560376240.6771183]
["AusNet Services (Distribution)","Forecast RAB",2021,4844618137.9785376]
["AusNet Services (Distribution)","Forecast RAB",2022,4659569633.2052803]
["AusNet Services (Distribution)","Forecast RAB",2023,4894927953.2902069]
["AusNet Services (Distribution)","Forecast RAB",2024,5361641491.1727209]
["AusNet Services (Distribution)","Inflation Rate",2014,2.1611001964640053E-2]
["AusNet Services (Distribution)","Inflation Rate",2015,2.3076923076920108E-2]
["AusNet Services (Distribution)","Inflation Rate",2016,1.5108593012275628E-2]
["AusNet Services (Distribution)","Inflation Rate",2017,1.0232558139539938E-2]
["AusNet Services (Distribution)","Inflation Rate",2018,1.9337016574590082E-2]
["AusNet Services (Distribution)","Inflation Rate",2019,2.0776874435409987E-2]
["AusNet Services (Distribution)","Inflation Rate",2020,1.5929203499999999E-2]
["AusNet Services (Distribution)","Inflation Rate",2021,1.21951219512195E-2]
["AusNet Services (Distribution)","Inflation Rate",2022,8.6058519793459354E-3]
["AusNet Services (Distribution)","Inflation Rate",2023,3.4982935153583528E-2]
["AusNet Services (Distribution)","Inflation Rate",2024,7.8318219291014096E-2]
["AusNet Services (Distribution)","Jurisdictional Scheme expense",2014,36907498.201185875]
["AusNet Services (Distribution)","Jurisdictional Scheme expense",2015,35231058.743968002]
["AusNet Services (Distribution)","Jurisdictional Scheme expense",2016,33582143.133390002]
["AusNet Services (Distribution)","Jurisdictional Scheme expense",2017,24934888.181526002]
["AusNet Services (Distribution)","Jurisdictional Scheme expense",2018,25114221.809999999]
["AusNet Services (Distribution)","Jurisdictional Scheme expense",2019,24960691.300000001]
["AusNet Services (Distribution)","Jurisdictional Scheme expense",2020,23654292.25]
["AusNet Services (Distribution)","Jurisdictional Scheme expense",2021,23825078.039999999]
["AusNet Services (Distribution)","Jurisdictional Scheme expense",2022,23600354.719999999]
["AusNet Services (Distribution)","Jurisdictional Scheme expense",2023,24071290.43]
["AusNet Services (Distribution)","Jurisdictional Scheme expense",2024,26613951.43]
["AusNet Services (Distribution)","Jurisdictional Scheme Revenue",2014,49448079.845004529]
["AusNet Services (Distribution)","Jurisdictional Scheme Revenue",2015,40447872.991966799]
["AusNet Services (Distribution)","Jurisdictional Scheme Revenue",2016,39172897.572101101]
["AusNet Services (Distribution)","Jurisdictional Scheme Revenue",2017,26384071.281500001]
["AusNet Services (Distribution)","Jurisdictional Scheme Revenue",2018,18166135.097321]
["AusNet Services (Distribution)","Jurisdictional Scheme Revenue",2019,26460106.048089299]
["AusNet Services (Distribution)","Jurisdictional Scheme Revenue",2020,25405890.7176654]
["AusNet Services (Distribution)","Jurisdictional Scheme Revenue",2021,25884282.603048999]
["AusNet Services (Distribution)","Jurisdictional Scheme Revenue",2022,24466637.6822473]
["AusNet Services (Distribution)","Jurisdictional Scheme Revenue",2023,28361239.882250484]
["AusNet Services (Distribution)","Jurisdictional Scheme Revenue",2024,25078552.622215401]
["AusNet Services (Distribution)","Maintenance expenditure",2014,81837373.608653516]
["AusNet Services (Distribution)","Maintenance expenditure",2015,76021344.998382896]
["AusNet Services (Distribution)","Maintenance expenditure",2016,82254664.885366604]
["AusNet Services (Distribution)","Maintenance expenditure",2017,75773447.931444004]
["AusNet Services (Distribution)","Maintenance expenditure",2018,71391238.921994999]
["AusNet Services (Distribution)","Maintenance expenditure",2019,86138405.288000003]
["AusNet Services (Distribution)","Maintenance expenditure",2020,86264001.724534005]
["AusNet Services (Distribution)","Maintenance expenditure",2021,82783120.5]
["AusNet Services (Distribution)","Maintenance expenditure",2022,94154293.731555507]
["AusNet Services (Distribution)","Maintenance expenditure",2023,89723766.774866804]
["AusNet Services (Distribution)","Maintenance expenditure",2024,118300338.724169]
["AusNet Services (Distribution)","Nominal return on assets",2014,0.10449337040096006]
["AusNet Services (Distribution)","Nominal return on assets",2015,0.1253393021485768]
["AusNet Services (Distribution)","Nominal return on assets",2016,6.2955398030281037E-2]
["AusNet Services (Distribution)","Nominal return on assets",2017,8.213540660910286E-2]
["AusNet Services (Distribution)","Nominal return on assets",2018,7.8163413736747803E-2]
["AusNet Services (Distribution)","Nominal return on assets",2019,8.1743855933999174E-2]
["AusNet Services (Distribution)","Nominal return on assets",2020,7.6939788610848825E-2]
["AusNet Services (Distribution)","Nominal return on assets",2021,6.4451045476616217E-2]
["AusNet Services (Distribution)","Nominal return on assets",2022,3.8073146597849224E-2]
["AusNet Services (Distribution)","Nominal return on assets",2023,9.0798704815501702E-2]
["AusNet Services (Distribution)","Nominal return on assets",2024,0.11982980780785273]
["AusNet Services (Distribution)","Nominal return on regulated equity",2014,0.20329014768649162]
["AusNet Services (Distribution)","Nominal return on regulated equity",2015,0.23624239753627552]
["AusNet Services (Distribution)","Nominal return on regulated equity",2016,5.7809633845698601E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity",2017,0.11853521866940689]
["AusNet Services (Distribution)","Nominal return on regulated equity",2018,0.10439677002719015]
["AusNet Services (Distribution)","Nominal return on regulated equity",2019,0.11076707198251783]
["AusNet Services (Distribution)","Nominal return on regulated equity",2020,0.10560308877842686]
["AusNet Services (Distribution)","Nominal return on regulated equity",2021,8.0344481672383394E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity",2022,3.1616764258657892E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity",2023,0.17860286696903471]
["AusNet Services (Distribution)","Nominal return on regulated equity",2024,0.26574923518836835]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding impact of inflation",2014,0.2188987791730356]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding impact of inflation",2015,0.24498877075118383]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding impact of inflation",2016,7.7606552092742989E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding impact of inflation",2017,0.1604660030473839]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding impact of inflation",2018,0.11628703714798866]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding impact of inflation",2019,0.11846569171751341]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding impact of inflation",2020,0.12753050421662021]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding impact of inflation",2021,7.7548769686240457E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding impact of inflation",2022,6.305396172792839E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding impact of inflation",2023,0.13463907651939261]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding impact of inflation",2024,9.232104066809281E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes",2014,0.17519577330346273]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes",2015,0.22236967264365398]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes",2016,4.4915691161676444E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes",2017,8.5737042433610605E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes",2018,0.10293870648795932]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes",2019,0.10330195891445497]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes",2020,0.10148214371652928]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes",2021,7.8318077593241622E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes",2022,4.837984871388294E-3]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes",2023,0.15594960707968303]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes",2024,0.22821809801111387]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.19080440479000668]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.23111604585856232]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,6.4712609408720825E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.12766782681158761]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,0.11482897360875782]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,0.11100057864945052]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,0.12340955915472263]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,7.5522365607098685E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,3.6275182340658789E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,0.11198581663004094]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,5.478990349083835E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2014,0.18817353838605738]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2015,0.20839670626820542]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2016,4.5237263849275983E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2017,8.6554751635567681E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2018,0.10559681026603128]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2019,0.10895557512175763]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2020,9.5998126832300176E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2021,7.5799319533582141E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2022,4.6300945366918979E-3]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2023,0.15385708638464796]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2024,0.23188121174707158]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,0.20378216987260137]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,0.21714307948311373]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,6.5034182096320364E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,0.1284855360135447]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,0.1174870773868298]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,0.11665419485675319]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,0.11792554227049354]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,7.3003607547439203E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,3.6067292005962391E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,0.10989329593500584]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,5.8453017226796057E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding pass through revenues",2014,0.21626791276908625]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding pass through revenues",2015,0.22226943116082695]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding pass through revenues",2016,5.813120653329814E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding pass through revenues",2017,0.11935292787136387]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding pass through revenues",2018,0.10705487380526212]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding pass through revenues",2019,0.1164206881898205]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding pass through revenues",2020,0.10011907189419775]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding pass through revenues",2021,7.7825723612723899E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding pass through revenues",2022,3.1434756270631199E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding pass through revenues",2023,0.17651034627399964]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding pass through revenues",2024,0.26916759211598357]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2014,0.23187654425563023]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2015,0.23101580437573527]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2016,7.7928124780342528E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2017,0.1612837122493409]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2018,0.11894514092606064]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2019,0.12411930792481606]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2020,0.1220464873323911]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2021,7.5030011626580961E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2022,6.287195373990169E-2]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2023,0.13254655582435751]
["AusNet Services (Distribution)","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2024,9.573939759570807E-2]
["AusNet Services (Distribution)","Nominal Straight Line Depreciation",2014,140674901.935902]
["AusNet Services (Distribution)","Nominal Straight Line Depreciation",2015,146199185.91453299]
["AusNet Services (Distribution)","Nominal Straight Line Depreciation",2016,182349277.52384585]
["AusNet Services (Distribution)","Nominal Straight Line Depreciation",2017,170570659.20578715]
["AusNet Services (Distribution)","Nominal Straight Line Depreciation",2018,182799260.71340513]
["AusNet Services (Distribution)","Nominal Straight Line Depreciation",2019,193032958.3752307]
["AusNet Services (Distribution)","Nominal Straight Line Depreciation",2020,208167502.53687346]
["AusNet Services (Distribution)","Nominal Straight Line Depreciation",2021,200292512.83817601]
["AusNet Services (Distribution)","Nominal Straight Line Depreciation",2022,274913052.71247697]
["AusNet Services (Distribution)","Nominal Straight Line Depreciation",2023,258338493.90506333]
["AusNet Services (Distribution)","Nominal Straight Line Depreciation",2024,279408756.13267523]
["AusNet Services (Distribution)","Opening Regulatory Asset Base (Nominal)",2014,2858291010]
["AusNet Services (Distribution)","Opening Regulatory Asset Base (Nominal)",2015,3180062415]
["AusNet Services (Distribution)","Opening Regulatory Asset Base (Nominal)",2016,3442080338]
["AusNet Services (Distribution)","Opening Regulatory Asset Base (Nominal)",2017,3610478601]
["AusNet Services (Distribution)","Opening Regulatory Asset Base (Nominal)",2018,3809421457.5220599]
["AusNet Services (Distribution)","Opening Regulatory Asset Base (Nominal)",2019,4067601703.6505198]
["AusNet Services (Distribution)","Opening Regulatory Asset Base (Nominal)",2020,4308073816.81143]
["AusNet Services (Distribution)","Opening Regulatory Asset Base (Nominal)",2021,4517038884.4780264]
["AusNet Services (Distribution)","Opening Regulatory Asset Base (Nominal)",2022,4657449399.0354204]
["AusNet Services (Distribution)","Opening Regulatory Asset Base (Nominal)",2023,4763563553.2257919]
["AusNet Services (Distribution)","Opening Regulatory Asset Base (Nominal)",2024,5001292749.646266]
["AusNet Services (Distribution)","Operating expenditure",2014,109430659.09853819]
["AusNet Services (Distribution)","Operating expenditure",2015,130349268.862826]
["AusNet Services (Distribution)","Operating expenditure",2016,158256811.11219099]
["AusNet Services (Distribution)","Operating expenditure",2017,140955658.81094]
["AusNet Services (Distribution)","Operating expenditure",2018,134187415.826361]
["AusNet Services (Distribution)","Operating expenditure",2019,125614875.726678]
["AusNet Services (Distribution)","Operating expenditure",2020,132537875.8942]
["AusNet Services (Distribution)","Operating expenditure",2021,137066640.35749599]
["AusNet Services (Distribution)","Operating expenditure",2022,156185671.23505899]
["AusNet Services (Distribution)","Operating expenditure",2023,133902234.45877901]
["AusNet Services (Distribution)","Operating expenditure",2024,159541515.53682899]
["AusNet Services (Distribution)","other",2014,0]
["AusNet Services (Distribution)","other",2015,0]
["AusNet Services (Distribution)","other",2016,0]
["AusNet Services (Distribution)","other",2017,0]
["AusNet Services (Distribution)","other",2018,0]
["AusNet Services (Distribution)","other",2019,0]
["AusNet Services (Distribution)","other",2020,0]
["AusNet Services (Distribution)","other",2021,0]
["AusNet Services (Distribution)","other",2022,0]
["AusNet Services (Distribution)","other",2023,703420.16997265548]
["AusNet Services (Distribution)","other",2024,715537.29759075434]
["AusNet Services (Distribution)","Other Expenditure",2014,0]
["AusNet Services (Distribution)","Other Expenditure",2015,0]
["AusNet Services (Distribution)","Other Expenditure",2016,0]
["AusNet Services (Distribution)","Other Expenditure",2017,0]
["AusNet Services (Distribution)","Other Expenditure",2018,0]
["AusNet Services (Distribution)","Other Expenditure",2019,0]
["AusNet Services (Distribution)","Other Expenditure",2020,0]
["AusNet Services (Distribution)","Other Expenditure",2021,0]
["AusNet Services (Distribution)","Other Expenditure",2022,0]
["AusNet Services (Distribution)","Other Expenditure",2023,0]
["AusNet Services (Distribution)","Other Expenditure",2024,0]
["AusNet Services (Distribution)","Other Revenue ",2014,338728.57213500008]
["AusNet Services (Distribution)","Other Revenue ",2015,1941.82]
["AusNet Services (Distribution)","Other Revenue ",2016,0]
["AusNet Services (Distribution)","Other Revenue ",2017,0]
["AusNet Services (Distribution)","Other Revenue ",2018,443548.15]
["AusNet Services (Distribution)","Other Revenue ",2019,0]
["AusNet Services (Distribution)","Other Revenue ",2020,510753.36]
["AusNet Services (Distribution)","Other Revenue ",2021,498837.46]
["AusNet Services (Distribution)","Other Revenue ",2022,913218.28]
["AusNet Services (Distribution)","Other Revenue ",2023,32527.279999999999]
["AusNet Services (Distribution)","Other Revenue ",2024,952453.48000000103]
["AusNet Services (Distribution)","Real return on assets",2014,8.1129087565551414E-2]
["AusNet Services (Distribution)","Real return on assets",2015,9.9955708867033144E-2]
["AusNet Services (Distribution)","Real return on assets",2016,4.7134666524714174E-2]
["AusNet Services (Distribution)","Real return on assets",2017,7.1174550741049503E-2]
["AusNet Services (Distribution)","Real return on assets",2018,5.7710449248512201E-2]
["AusNet Services (Distribution)","Real return on assets",2019,5.9726060636228581E-2]
["AusNet Services (Distribution)","Real return on assets",2020,6.005397315153449E-2]
["AusNet Services (Distribution)","Real return on assets",2021,5.1626334085331696E-2]
["AusNet Services (Distribution)","Real return on assets",2022,2.9215867190017761E-2]
["AusNet Services (Distribution)","Real return on assets",2023,5.3929169038555734E-2]
["AusNet Services (Distribution)","Real return on assets",2024,3.8496603112328179E-2]
["AusNet Services (Distribution)","Real return on regulated equity",2014,0.17783593302388867]
["AusNet Services (Distribution)","Real return on regulated equity",2015,0.2083572306745585]
["AusNet Services (Distribution)","Real return on regulated equity",2016,4.2065490458227849E-2]
["AusNet Services (Distribution)","Real return on regulated equity",2017,0.1072056722556228]
["AusNet Services (Distribution)","Real return on regulated equity",2018,8.3446153793607272E-2]
["AusNet Services (Distribution)","Real return on regulated equity",2019,8.8158538658980962E-2]
["AusNet Services (Distribution)","Real return on regulated equity",2020,8.8267848753131012E-2]
["AusNet Services (Distribution)","Real return on regulated equity",2021,6.7328283098017347E-2]
["AusNet Services (Distribution)","Real return on regulated equity",2022,2.2814573437338313E-2]
["AusNet Services (Distribution)","Real return on regulated equity",2023,0.13876550707972699]
["AusNet Services (Distribution)","Real return on regulated equity",2024,0.1738179069445647]
["AusNet Services (Distribution)","Real return on regulated equity - excluding impact of inflation",2014,0.18830149696083107]
["AusNet Services (Distribution)","Real return on regulated equity - excluding impact of inflation",2015,0.21373656718794451]
["AusNet Services (Distribution)","Real return on regulated equity - excluding impact of inflation",2016,5.2869414149795638E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding impact of inflation",2017,0.13382677415652866]
["AusNet Services (Distribution)","Real return on regulated equity - excluding impact of inflation",2018,9.0661964278649587E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding impact of inflation",2019,9.2790606458669364E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding impact of inflation",2020,0.10164733047058026]
["AusNet Services (Distribution)","Real return on regulated equity - excluding impact of inflation",2021,6.5633876872270236E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding impact of inflation",2022,4.2216027354494493E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding impact of inflation",2023,0.1123979340513154]
["AusNet Services (Distribution)","Real return on regulated equity - excluding impact of inflation",2024,7.0909414372881063E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes",2014,0.15033586271434701]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes",2015,0.19479742438853742]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes",2016,2.9363457618805086E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes",2017,7.4739705908034568E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes",2018,8.2015749996313073E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes",2019,8.084537037017954E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes",2020,8.4211517812254014E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes",2021,6.5326293525853202E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes",2022,-3.7357180712003211E-3]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes",2023,0.11687793857987522]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes",2024,0.13901265511275304]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.16091235874364365]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.20021208095619011]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,4.0271460051017033E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.10178150073878445]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,8.9237371507417979E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,8.5496859768590866E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,9.7620984301250199E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,6.3629879563086369E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,1.5962164356761292E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,9.0188722309953631E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,3.4113960803059624E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes and pass through revenues",2014,0.16303909815096362]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes and pass through revenues",2015,0.1811396377057681]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes and pass through revenues",2016,2.9680244108263611E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes and pass through revenues",2017,7.5549132604262811E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes and pass through revenues",2018,8.462342904146769E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes and pass through revenues",2019,8.6383912973262769E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes and pass through revenues",2020,7.8813487255266379E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes and pass through revenues",2021,6.2837881948840199E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes and pass through revenues",2022,-3.9418345975801954E-3]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes and pass through revenues",2023,0.11485614611937965]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes and pass through revenues",2024,0.14240971701008998]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,0.17356435080266922]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,0.18658986954320142]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,4.0585650834788697E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,0.10258043891036243]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,9.1834456837061679E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,9.1020693650679427E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,9.2262856482824535E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,6.1138972430595497E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,1.5758349078748034E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,8.8137219108374215E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,3.7705270353735679E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding pass through revenues",2014,0.19053916846050528]
["AusNet Services (Distribution)","Real return on regulated equity - excluding pass through revenues",2015,0.19469944399178918]
["AusNet Services (Distribution)","Real return on regulated equity - excluding pass through revenues",2016,4.2382276947686363E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding pass through revenues",2017,0.10801509895185096]
["AusNet Services (Distribution)","Real return on regulated equity - excluding pass through revenues",2018,8.6053832838761876E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding pass through revenues",2019,9.3697081262064191E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding pass through revenues",2020,8.2869818196143377E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding pass through revenues",2021,6.4839871521004358E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding pass through revenues",2022,2.2634118418492732E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding pass through revenues",2023,0.1367437146192314]
["AusNet Services (Distribution)","Real return on regulated equity - excluding pass through revenues",2024,0.17698798871306418]
["AusNet Services (Distribution)","Real return on regulated equity - excluding pass through revenues and impact of inflation",2014,0.2009534890198566]
["AusNet Services (Distribution)","Real return on regulated equity - excluding pass through revenues and impact of inflation",2015,0.20011435577495582]
["AusNet Services (Distribution)","Real return on regulated equity - excluding pass through revenues and impact of inflation",2016,5.3183604933567302E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding pass through revenues and impact of inflation",2017,0.13462571232810658]
["AusNet Services (Distribution)","Real return on regulated equity - excluding pass through revenues and impact of inflation",2018,9.3259049608293287E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding pass through revenues and impact of inflation",2019,9.8314440340757939E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding pass through revenues and impact of inflation",2020,9.6289202652154599E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding pass through revenues and impact of inflation",2021,6.3142969739779356E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding pass through revenues and impact of inflation",2022,4.2037587078593883E-2]
["AusNet Services (Distribution)","Real return on regulated equity - excluding pass through revenues and impact of inflation",2023,0.11034643084973596]
["AusNet Services (Distribution)","Real return on regulated equity - excluding pass through revenues and impact of inflation",2024,7.4260764826801565E-2]
["AusNet Services (Distribution)","s-factor true up",2014,-7759421.7251538197]
["AusNet Services (Distribution)","s-factor true up",2015,-8616149.3040635195]
["AusNet Services (Distribution)","s-factor true up",2016,-3081600.2961809398]
["AusNet Services (Distribution)","s-factor true up",2017,-3153188.3308251998]
["AusNet Services (Distribution)","s-factor true up",2018,-3252858.3806292801]
["AusNet Services (Distribution)","s-factor true up",2019,-3394993.3748206799]
["AusNet Services (Distribution)","s-factor true up",2020,-3578077.6342602698]
["AusNet Services (Distribution)","s-factor true up",2021,-1821316.5772185801]
["AusNet Services (Distribution)","s-factor true up",2022,14787844.644342802]
["AusNet Services (Distribution)","s-factor true up",2023,0]
["AusNet Services (Distribution)","s-factor true up",2024,0]
["AusNet Services (Distribution)","stpis",2014,37720249.690560304]
["AusNet Services (Distribution)","stpis",2015,29092276.890852999]
["AusNet Services (Distribution)","stpis",2016,19075227.816399999]
["AusNet Services (Distribution)","stpis",2017,40187487.427527897]
["AusNet Services (Distribution)","stpis",2018,-517150.94335540198]
["AusNet Services (Distribution)","stpis",2019,9317793.8935598396]
["AusNet Services (Distribution)","stpis",2020,4797363.9063627701]
["AusNet Services (Distribution)","stpis",2021,2432434.6548122698]
["AusNet Services (Distribution)","stpis",2022,-5744823.38372296]
["AusNet Services (Distribution)","stpis",2023,3798784.9099075901]
["AusNet Services (Distribution)","stpis",2024,22335750.365756299]
["AusNet Services (Distribution)","TUOS (costs) expense",2014,100844201.13]
["AusNet Services (Distribution)","TUOS (costs) expense",2015,108688085.55]
["AusNet Services (Distribution)","TUOS (costs) expense",2016,106721315.47499999]
["AusNet Services (Distribution)","TUOS (costs) expense",2017,92551168.870000005]
["AusNet Services (Distribution)","TUOS (costs) expense",2018,87278046.700000003]
["AusNet Services (Distribution)","TUOS (costs) expense",2019,97876356.995000005]
["AusNet Services (Distribution)","TUOS (costs) expense",2020,112458161.575]
["AusNet Services (Distribution)","TUOS (costs) expense",2021,117362541.41]
["AusNet Services (Distribution)","TUOS (costs) expense",2022,122539666.39]
["AusNet Services (Distribution)","TUOS (costs) expense",2023,122091348.45999999]
["AusNet Services (Distribution)","TUOS (costs) expense",2024,125449086.22]
["AusNet Services (Distribution)","TUOS Revenue",2014,72479020.574203178]
["AusNet Services (Distribution)","TUOS Revenue",2015,115982345.684095]
["AusNet Services (Distribution)","TUOS Revenue",2016,97491690.555004597]
["AusNet Services (Distribution)","TUOS Revenue",2017,83214590.9932376]
["AusNet Services (Distribution)","TUOS Revenue",2018,85695255.389604405]
["AusNet Services (Distribution)","TUOS Revenue",2019,81899232.800881505]
["AusNet Services (Distribution)","TUOS Revenue",2020,114958535.19424599]
["AusNet Services (Distribution)","TUOS Revenue",2021,116504745.81892499]
["AusNet Services (Distribution)","TUOS Revenue",2022,114853542.230994]
["AusNet Services (Distribution)","TUOS Revenue",2023,113966613.633651]
["AusNet Services (Distribution)","TUOS Revenue",2024,112494058.42096899]
["AusNet Services (Transmission)","Allowed nominal rate of return",2014,0.104517039312942]
["AusNet Services (Transmission)","Allowed nominal rate of return",2015,8.2027588799297002E-2]
["AusNet Services (Transmission)","Allowed nominal rate of return",2016,8.2027588799297002E-2]
["AusNet Services (Transmission)","Allowed nominal rate of return",2017,8.2027588799297002E-2]
["AusNet Services (Transmission)","Allowed nominal rate of return",2018,6.2092933379940998E-2]
["AusNet Services (Transmission)","Allowed nominal rate of return",2019,6.2153520287480002E-2]
["AusNet Services (Transmission)","Allowed nominal rate of return",2020,6.2047038427256E-2]
["AusNet Services (Transmission)","Allowed nominal rate of return",2021,6.117889212956E-2]
["AusNet Services (Transmission)","Allowed nominal rate of return",2022,5.9868955603899002E-2]
["AusNet Services (Transmission)","Allowed nominal rate of return",2023,4.8615306907322998E-2]
["AusNet Services (Transmission)","Allowed nominal rate of return",2024,4.8121953613468001E-2]
["AusNet Services (Transmission)","allowed nominal return on equity",2014,0.12094382585752]
["AusNet Services (Transmission)","allowed nominal return on equity",2015,9.5059444158760997E-2]
["AusNet Services (Transmission)","allowed nominal return on equity",2016,9.5059444158760997E-2]
["AusNet Services (Transmission)","allowed nominal return on equity",2017,9.5059444158760997E-2]
["AusNet Services (Transmission)","allowed nominal return on equity",2018,7.0999999999999994E-2]
["AusNet Services (Transmission)","allowed nominal return on equity",2019,7.0999999999999994E-2]
["AusNet Services (Transmission)","allowed nominal return on equity",2020,7.0999999999999994E-2]
["AusNet Services (Transmission)","allowed nominal return on equity",2021,7.0999999999999994E-2]
["AusNet Services (Transmission)","allowed nominal return on equity",2022,7.0999999999999994E-2]
["AusNet Services (Transmission)","allowed nominal return on equity",2023,5.2524812432081999E-2]
["AusNet Services (Transmission)","allowed nominal return on equity",2024,5.2524812432081999E-2]
["AusNet Services (Transmission)","Allowed real rate of return",2014,7.6632263683537996E-2]
["AusNet Services (Transmission)","Allowed real rate of return",2015,5.6151868032501003E-2]
["AusNet Services (Transmission)","Allowed real rate of return",2016,5.6151868032501003E-2]
["AusNet Services (Transmission)","Allowed real rate of return",2017,5.6151868032501003E-2]
["AusNet Services (Transmission)","Allowed real rate of return",2018,3.7202112434165997E-2]
["AusNet Services (Transmission)","Allowed real rate of return",2019,3.7261279449131997E-2]
["AusNet Services (Transmission)","Allowed real rate of return",2020,3.7157293058781002E-2]
["AusNet Services (Transmission)","Allowed real rate of return",2021,3.6309492319718001E-2]
["AusNet Services (Transmission)","Allowed real rate of return",2022,3.5030254986648003E-2]
["AusNet Services (Transmission)","Allowed real rate of return",2023,2.3539099001076001E-2]
["AusNet Services (Transmission)","Allowed real rate of return",2024,2.3057543579794001E-2]
["AusNet Services (Transmission)","allowed real return on equity",2014,9.2644337515859002E-2]
["AusNet Services (Transmission)","allowed real return on equity",2015,6.8872078241835999E-2]
["AusNet Services (Transmission)","allowed real return on equity",2016,6.8872078241835999E-2]
["AusNet Services (Transmission)","allowed real return on equity",2017,6.8872078241835999E-2]
["AusNet Services (Transmission)","allowed real return on equity",2018,4.5900436303543998E-2]
["AusNet Services (Transmission)","allowed real return on equity",2019,4.5900436303543998E-2]
["AusNet Services (Transmission)","allowed real return on equity",2020,4.5900436303543998E-2]
["AusNet Services (Transmission)","allowed real return on equity",2021,4.5900436303543998E-2]
["AusNet Services (Transmission)","allowed real return on equity",2022,4.5900436303543998E-2]
["AusNet Services (Transmission)","allowed real return on equity",2023,2.7355114022021999E-2]
["AusNet Services (Transmission)","allowed real return on equity",2024,2.7355114022021999E-2]
["AusNet Services (Transmission)","cess",2023,1703514.225352498]
["AusNet Services (Transmission)","cess",2024,1815873.6327046789]
["AusNet Services (Transmission)","customer numbers at the end of the period",2014,2737901]
["AusNet Services (Transmission)","customer numbers at the end of the period",2015,2775845]
["AusNet Services (Transmission)","customer numbers at the end of the period",2016,2815766]
["AusNet Services (Transmission)","customer numbers at the end of the period",2017,2864041]
["AusNet Services (Transmission)","customer numbers at the end of the period",2018,2916094]
["AusNet Services (Transmission)","customer numbers at the end of the period",2019,2972562]
["AusNet Services (Transmission)","customer numbers at the end of the period",2020,2972604]
["AusNet Services (Transmission)","customer numbers at the end of the period",2021,3040945]
["AusNet Services (Transmission)","customer numbers at the end of the period",2022,3090924]
["AusNet Services (Transmission)","customer numbers at the end of the period",2023,3134012]
["AusNet Services (Transmission)","customer numbers at the end of the period",2024,3177587]
["AusNet Services (Transmission)","customer numbers at the start of the period",2014,2707338]
["AusNet Services (Transmission)","customer numbers at the start of the period",2015,2737901]
["AusNet Services (Transmission)","customer numbers at the start of the period",2016,2776075]
["AusNet Services (Transmission)","customer numbers at the start of the period",2017,2815766]
["AusNet Services (Transmission)","customer numbers at the start of the period",2018,2864200]
["AusNet Services (Transmission)","customer numbers at the start of the period",2019,2916769]
["AusNet Services (Transmission)","customer numbers at the start of the period",2020,3015166]
["AusNet Services (Transmission)","customer numbers at the start of the period",2021,2996278]
["AusNet Services (Transmission)","customer numbers at the start of the period",2022,3040946]
["AusNet Services (Transmission)","customer numbers at the start of the period",2023,3090924]
["AusNet Services (Transmission)","customer numbers at the start of the period",2024,3134096]
["AusNet Services (Transmission)","EBIT per customer - Excluding returns from capital base indexation",2014,97.889735713170211]
["AusNet Services (Transmission)","EBIT per customer - Excluding returns from capital base indexation",2015,85.654934410044291]
["AusNet Services (Transmission)","EBIT per customer - Excluding returns from capital base indexation",2016,77.855829795476623]
["AusNet Services (Transmission)","EBIT per customer - Excluding returns from capital base indexation",2017,73.495669680638315]
["AusNet Services (Transmission)","EBIT per customer - Excluding returns from capital base indexation",2018,66.839722202725937]
["AusNet Services (Transmission)","EBIT per customer - Excluding returns from capital base indexation",2019,69.470775973242993]
["AusNet Services (Transmission)","EBIT per customer - Excluding returns from capital base indexation",2020,68.503673434384311]
["AusNet Services (Transmission)","EBIT per customer - Excluding returns from capital base indexation",2021,66.81514231319764]
["AusNet Services (Transmission)","EBIT per customer - Excluding returns from capital base indexation",2022,65.300068730326998]
["AusNet Services (Transmission)","EBIT per customer - Excluding returns from capital base indexation",2023,53.397850805618987]
["AusNet Services (Transmission)","EBIT per customer - Excluding returns from capital base indexation",2024,54.384505981931866]
["AusNet Services (Transmission)","EBIT per customer - Including returns from capital base indexation",2014,123.6449022054602]
["AusNet Services (Transmission)","EBIT per customer - Including returns from capital base indexation",2015,109.72939639873414]
["AusNet Services (Transmission)","EBIT per customer - Including returns from capital base indexation",2016,93.712027633168816]
["AusNet Services (Transmission)","EBIT per customer - Including returns from capital base indexation",2017,87.1210522071665]
["AusNet Services (Transmission)","EBIT per customer - Including returns from capital base indexation",2018,86.891753304486116]
["AusNet Services (Transmission)","EBIT per customer - Including returns from capital base indexation",2019,89.880180052470081]
["AusNet Services (Transmission)","EBIT per customer - Including returns from capital base indexation",2020,86.516144549758508]
["AusNet Services (Transmission)","EBIT per customer - Including returns from capital base indexation",2021,74.277066295034516]
["AusNet Services (Transmission)","EBIT per customer - Including returns from capital base indexation",2022,97.031335464868562]
["AusNet Services (Transmission)","EBIT per customer - Including returns from capital base indexation",2023,136.88253343577193]
["AusNet Services (Transmission)","EBIT per customer - Including returns from capital base indexation",2024,118.53292323463543]
["AusNet Services (Transmission)","ebss",2014,4934129.0561079402]
["AusNet Services (Transmission)","ebss",2015,13233915.2904741]
["AusNet Services (Transmission)","ebss",2016,13109494.678598201]
["AusNet Services (Transmission)","ebss",2017,12981070.1167701]
["AusNet Services (Transmission)","ebss",2018,150253.82038876199]
["AusNet Services (Transmission)","ebss",2019,152192.41622640099]
["AusNet Services (Transmission)","ebss",2020,154099.275335402]
["AusNet Services (Transmission)","ebss",2021,155606.42443625099]
["AusNet Services (Transmission)","ebss",2022,156949.98662515299]
["AusNet Services (Transmission)","ebss",2023,14751107.271458818]
["AusNet Services (Transmission)","ebss",2024,14066455.940954501]
["AusNet Services (Transmission)","Forecast expenditure",2014,91497014.765751198]
["AusNet Services (Transmission)","Forecast expenditure",2015,85182308.341298878]
["AusNet Services (Transmission)","Forecast expenditure",2016,89022902.237405583]
["AusNet Services (Transmission)","Forecast expenditure",2017,91020320.889483109]
["AusNet Services (Transmission)","Forecast expenditure",2018,92748632.783118621]
["AusNet Services (Transmission)","Forecast expenditure",2019,94972286.506128505]
["AusNet Services (Transmission)","Forecast expenditure",2020,97242199.163252622]
["AusNet Services (Transmission)","Forecast expenditure",2021,99328299.328135714]
["AusNet Services (Transmission)","Forecast expenditure",2022,93981555.858425349]
["AusNet Services (Transmission)","Forecast Expenditure",2023,107680608.60286459]
["AusNet Services (Transmission)","Forecast expenditure",2024,113163737.55065823]
["AusNet Services (Transmission)","Forecast inflation",2014,2.5899999999999999E-2]
["AusNet Services (Transmission)","Forecast inflation",2015,2.4500000000000001E-2]
["AusNet Services (Transmission)","Forecast inflation",2016,2.4500000000000001E-2]
["AusNet Services (Transmission)","Forecast inflation",2017,2.4500000000000001E-2]
["AusNet Services (Transmission)","Forecast inflation",2018,2.3998043050027999E-2]
["AusNet Services (Transmission)","Forecast inflation",2019,2.3998043050027999E-2]
["AusNet Services (Transmission)","Forecast inflation",2020,2.3998043050027999E-2]
["AusNet Services (Transmission)","Forecast inflation",2021,2.3998043050027999E-2]
["AusNet Services (Transmission)","Forecast inflation",2022,2.3998043050027999E-2]
["AusNet Services (Transmission)","Forecast inflation",2023,2.4499511480039E-2]
["AusNet Services (Transmission)","Forecast inflation",2024,2.4499511480039E-2]
["AusNet Services (Transmission)","Forecast RAB",2014,2582707343.236867]
["AusNet Services (Transmission)","Forecast RAB",2015,2698071125.30057]
["AusNet Services (Transmission)","Forecast RAB",2016,2954754670.6916614]
["AusNet Services (Transmission)","Forecast RAB",2017,3040577844.281765]
["AusNet Services (Transmission)","Forecast RAB",2018,3116382398.2665844]
["AusNet Services (Transmission)","Forecast RAB",2019,3242979230.2904625]
["AusNet Services (Transmission)","Forecast RAB",2020,3294764820.9887009]
["AusNet Services (Transmission)","Forecast RAB",2021,3323422809.307199]
["AusNet Services (Transmission)","Forecast RAB",2022,3323154952.4098043]
["AusNet Services (Transmission)","Forecast RAB",2023,3911680920.6111422]
["AusNet Services (Transmission)","Forecast RAB",2024,3801455461.313385]
["AusNet Services (Transmission)","Inflation Rate",2014,2.7450980392160096E-2]
["AusNet Services (Transmission)","Inflation Rate",2015,2.3076923076920108E-2]
["AusNet Services (Transmission)","Inflation Rate",2016,1.5037593984960074E-2]
["AusNet Services (Transmission)","Inflation Rate",2017,1.2962962962963065E-2]
["AusNet Services (Transmission)","Inflation Rate",2018,1.8281535648990044E-2]
["AusNet Services (Transmission)","Inflation Rate",2019,1.88509874326801E-2]
["AusNet Services (Transmission)","Inflation Rate",2020,1.6740088105726914E-2]
["AusNet Services (Transmission)","Inflation Rate",2021,6.9324090121316573E-3]
["AusNet Services (Transmission)","Inflation Rate",2022,3.0120481927710774E-2]
["AusNet Services (Transmission)","Inflation Rate",2023,7.2681704260651653E-2]
["AusNet Services (Transmission)","Inflation Rate",2024,5.3738317757009435E-2]
["AusNet Services (Transmission)","Nominal return on assets",2014,0.13178613258231947]
["AusNet Services (Transmission)","Nominal return on assets",2015,0.10518269696577626]
["AusNet Services (Transmission)","Nominal return on assets",2016,8.8873980854672227E-2]
["AusNet Services (Transmission)","Nominal return on assets",2017,8.2885524194059756E-2]
["AusNet Services (Transmission)","Nominal return on assets",2018,7.9219640024384932E-2]
["AusNet Services (Transmission)","Nominal return on assets",2019,8.3017129654493219E-2]
["AusNet Services (Transmission)","Nominal return on assets",2020,8.0404730314576567E-2]
["AusNet Services (Transmission)","Nominal return on assets",2021,6.9006198003593366E-2]
["AusNet Services (Transmission)","Nominal return on assets",2022,9.210570163307534E-2]
["AusNet Services (Transmission)","Nominal return on assets",2023,0.1191698345156578]
["AusNet Services (Transmission)","Nominal return on assets",2024,9.9297226124181404E-2]
["AusNet Services (Transmission)","Nominal return on regulated equity",2014,0.31723968320996571]
["AusNet Services (Transmission)","Nominal return on regulated equity",2015,0.22196981723384981]
["AusNet Services (Transmission)","Nominal return on regulated equity",2016,0.1966575180153535]
["AusNet Services (Transmission)","Nominal return on regulated equity",2017,0.17643058345346754]
["AusNet Services (Transmission)","Nominal return on regulated equity",2018,0.11816222651542169]
["AusNet Services (Transmission)","Nominal return on regulated equity",2019,0.12571836217298091]
["AusNet Services (Transmission)","Nominal return on regulated equity",2020,0.11683599404982706]
["AusNet Services (Transmission)","Nominal return on regulated equity",2021,9.2331694493079E-2]
["AusNet Services (Transmission)","Nominal return on regulated equity",2022,0.18096423749392299]
["AusNet Services (Transmission)","Nominal return on regulated equity",2023,0.26950779639819189]
["AusNet Services (Transmission)","Nominal return on regulated equity",2024,0.21638795554078119]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding impact of inflation",2014,0.3097663323027563]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding impact of inflation",2015,0.22774641708216564]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding impact of inflation",2016,0.24369507129182383]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding impact of inflation",2017,0.2328375067609503]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding impact of inflation",2018,0.13552716420781541]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding impact of inflation",2019,0.14097191918244284]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding impact of inflation",2020,0.13811188324093215]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding impact of inflation",2021,0.146820600385623]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding impact of inflation",2022,0.1605620249172994]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding impact of inflation",2023,0.12274672444092688]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding impact of inflation",2024,0.12101686741202497]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding incentive schemes",2014,0.29579126756688362]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding incentive schemes",2015,0.19165462660365179]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding incentive schemes",2016,0.15434397149371534]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding incentive schemes",2017,0.14581776286739315]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding incentive schemes",2018,0.11051366693538091]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding incentive schemes",2019,0.12092679957521588]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding incentive schemes",2020,0.1079572435673799]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding incentive schemes",2021,8.255494542538451E-2]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding incentive schemes",2022,0.16867805113362835]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding incentive schemes",2023,0.25115867124983404]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding incentive schemes",2024,0.20474995822664543]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.2883179166596741]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.19743122645196762]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.20138152477018564]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.20222468617487588]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,0.12787860462777464]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,0.13618035658467781]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,0.12923313275848497]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,0.13704385131792846]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,0.14827583855700474]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,0.10439759929256902]
["AusNet Services (Transmission)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,0.10937887009788923]
["AusNet Services (Transmission)","Nominal Straight Line Depreciation",2014,127428176.17868638]
["AusNet Services (Transmission)","Nominal Straight Line Depreciation",2015,145553155.64817795]
["AusNet Services (Transmission)","Nominal Straight Line Depreciation",2016,152480082.43031612]
["AusNet Services (Transmission)","Nominal Straight Line Depreciation",2017,161231040.23911139]
["AusNet Services (Transmission)","Nominal Straight Line Depreciation",2018,170906180.60495821]
["AusNet Services (Transmission)","Nominal Straight Line Depreciation",2019,174346823.95336223]
["AusNet Services (Transmission)","Nominal Straight Line Depreciation",2020,182670003.12815562]
["AusNet Services (Transmission)","Nominal Straight Line Depreciation",2021,186148627.74944502]
["AusNet Services (Transmission)","Nominal Straight Line Depreciation",2022,167880963.68968466]
["AusNet Services (Transmission)","Nominal Straight Line Depreciation",2023,184734272.03873667]
["AusNet Services (Transmission)","Nominal Straight Line Depreciation",2024,179852622.71273139]
["AusNet Services (Transmission)","Number of entry points",2014,0]
["AusNet Services (Transmission)","Number of entry points",2015,0]
["AusNet Services (Transmission)","Number of entry points",2016,0]
["AusNet Services (Transmission)","Number of entry points",2017,0]
["AusNet Services (Transmission)","Number of entry points",2018,0]
["AusNet Services (Transmission)","Number of entry points",2019,0]
["AusNet Services (Transmission)","Number of entry points",2020,0]
["AusNet Services (Transmission)","Number of entry points",2021,0]
["AusNet Services (Transmission)","Number of entry points",2022,0]
["AusNet Services (Transmission)","Number of entry points",2023,0]
["AusNet Services (Transmission)","Number of entry points",2024,0]
["AusNet Services (Transmission)","Number of exit points",2014,0]
["AusNet Services (Transmission)","Number of exit points",2015,0]
["AusNet Services (Transmission)","Number of exit points",2016,0]
["AusNet Services (Transmission)","Number of exit points",2017,0]
["AusNet Services (Transmission)","Number of exit points",2018,0]
["AusNet Services (Transmission)","Number of exit points",2019,0]
["AusNet Services (Transmission)","Number of exit points",2020,0]
["AusNet Services (Transmission)","Number of exit points",2021,0]
["AusNet Services (Transmission)","Number of exit points",2022,0]
["AusNet Services (Transmission)","Number of exit points",2023,0]
["AusNet Services (Transmission)","Number of exit points",2024,0]
["AusNet Services (Transmission)","Opening Regulatory Asset Base (Nominal)",2014,2554426746]
["AusNet Services (Transmission)","Opening Regulatory Asset Base (Nominal)",2015,2876043484]
["AusNet Services (Transmission)","Opening Regulatory Asset Base (Nominal)",2016,2948122461]
["AusNet Services (Transmission)","Opening Regulatory Asset Base (Nominal)",2017,2985025232]
["AusNet Services (Transmission)","Opening Regulatory Asset Base (Nominal)",2018,3170046469.0372143]
["AusNet Services (Transmission)","Opening Regulatory Asset Base (Nominal)",2019,3188101858.4454517]
["AusNet Services (Transmission)","Opening Regulatory Asset Base (Nominal)",2020,3221444639.040051]
["AusNet Services (Transmission)","Opening Regulatory Asset Base (Nominal)",2021,3249180696.6785522]
["AusNet Services (Transmission)","Opening Regulatory Asset Base (Nominal)",2022,3229895242.3554626]
["AusNet Services (Transmission)","Opening Regulatory Asset Base (Nominal)",2023,3575086823.0146966]
["AusNet Services (Transmission)","Opening Regulatory Asset Base (Nominal)",2024,3767185981.5334849]
["AusNet Services (Transmission)","Operating expenditure ",2014,39954238.130000003]
["AusNet Services (Transmission)","Operating expenditure ",2015,41044171]
["AusNet Services (Transmission)","Operating expenditure ",2016,45845921.890000001]
["AusNet Services (Transmission)","Operating expenditure ",2017,42886269.259999998]
["AusNet Services (Transmission)","Operating expenditure ",2018,40414737.079999998]
["AusNet Services (Transmission)","Operating expenditure ",2019,44360539.100000001]
["AusNet Services (Transmission)","Operating expenditure ",2020,39029511.431976132]
["AusNet Services (Transmission)","Operating expenditure ",2021,34817771.129999995]
["AusNet Services (Transmission)","Operating expenditure ",2022,37392307.920000285]
["AusNet Services (Transmission)","Operating expenditure ",2023,29019919.840000004]
["AusNet Services (Transmission)","Operating expenditure ",2024,40292309.077946804]
["AusNet Services (Transmission)","other",2014,0]
["AusNet Services (Transmission)","other",2015,0]
["AusNet Services (Transmission)","other",2016,0]
["AusNet Services (Transmission)","other",2017,0]
["AusNet Services (Transmission)","other",2018,0]
["AusNet Services (Transmission)","other",2019,0]
["AusNet Services (Transmission)","other",2020,0]
["AusNet Services (Transmission)","other",2021,0]
["AusNet Services (Transmission)","other",2022,0]
["AusNet Services (Transmission)","other",2023,624292.27206512576]
["AusNet Services (Transmission)","other",2024,630548.98040632741]
["AusNet Services (Transmission)","Other costs of goods sold expenditure",2014,103442005]
["AusNet Services (Transmission)","Other costs of goods sold expenditure",2015,103442005]
["AusNet Services (Transmission)","Other costs of goods sold expenditure",2016,111322940]
["AusNet Services (Transmission)","Other costs of goods sold expenditure",2017,111322940]
["AusNet Services (Transmission)","Other costs of goods sold expenditure",2018,136365015]
["AusNet Services (Transmission)","Other costs of goods sold expenditure",2019,136365015]
["AusNet Services (Transmission)","Other costs of goods sold expenditure",2020,170585934.25]
["AusNet Services (Transmission)","Other costs of goods sold expenditure",2021,161684300.32999998]
["AusNet Services (Transmission)","Other costs of goods sold expenditure",2022,174282442.32999998]
["AusNet Services (Transmission)","Other costs of goods sold expenditure",2023,190044484.36000001]
["AusNet Services (Transmission)","Other costs of goods sold expenditure",2024,246814535.98999998]
["AusNet Services (Transmission)","Other expenditure",2014,42780029.84879002]
["AusNet Services (Transmission)","Other expenditure",2015,43852001.289999992]
["AusNet Services (Transmission)","Other expenditure",2016,44366566.729999989]
["AusNet Services (Transmission)","Other expenditure",2017,45079619.189999998]
["AusNet Services (Transmission)","Other expenditure",2018,41394223.75]
["AusNet Services (Transmission)","Other expenditure",2019,42549254.909999996]
["AusNet Services (Transmission)","Other expenditure",2020,40594044.556199998]
["AusNet Services (Transmission)","Other expenditure",2021,37335399.819800034]
["AusNet Services (Transmission)","Other expenditure",2022,44874640.827600002]
["AusNet Services (Transmission)","Other Expenditure",2023,27698590.229999997]
["AusNet Services (Transmission)","Other expenditure",2024,57611091.814542927]
["AusNet Services (Transmission)","Other revenue",2014,35741782.219999999]
["AusNet Services (Transmission)","Other revenue",2015,21115804.559999999]
["AusNet Services (Transmission)","Other revenue",2016,21168650.5]
["AusNet Services (Transmission)","Other revenue",2017,34182848.009999998]
["AusNet Services (Transmission)","Other revenue",2018,39953727.539999999]
["AusNet Services (Transmission)","Other revenue",2019,61832928.09999983]
["AusNet Services (Transmission)","Other revenue",2020,1886116.3299999998]
["AusNet Services (Transmission)","Other Revenue",2021,6703381.4700000007]
["AusNet Services (Transmission)","Other Revenue",2022,553942.77000000025]
["AusNet Services (Transmission)","Other Revenue",2023,7277781.0999999996]
["AusNet Services (Transmission)","Other Revenue",2024,41872111.674742006]
["AusNet Services (Transmission)","Prescribed transmission revenue",2014,544379170.24000001]
["AusNet Services (Transmission)","Prescribed transmission revenue",2015,548915304.37]
["AusNet Services (Transmission)","Prescribed transmission revenue",2016,550525571.12]
["AusNet Services (Transmission)","Prescribed transmission revenue",2017,535057630.24000001]
["AusNet Services (Transmission)","Prescribed transmission revenue",2018,542303051.5]
["AusNet Services (Transmission)","Prescribed transmission revenue",2019,540356902.13]
["AusNet Services (Transmission)","Prescribed transmission revenue",2020,636085497.37643337]
["AusNet Services (Transmission)","Prescribed transmission revenue",2021,614971674.51999998]
["AusNet Services (Transmission)","Prescribed transmission revenue",2022,624082178.22000003]
["AusNet Services (Transmission)","Prescribed transmission revenue",2023,590418587.26999998]
["AusNet Services (Transmission)","Prescribed transmission revenue",2024,654327328.85525799]
["AusNet Services (Transmission)","Real return on assets",2014,0.10154757178813191]
["AusNet Services (Transmission)","Real return on assets",2015,8.0253763951513749E-2]
["AusNet Services (Transmission)","Real return on assets",2016,7.2742514471642511E-2]
["AusNet Services (Transmission)","Real return on assets",2017,6.9027756974025981E-2]
["AusNet Services (Transmission)","Real return on assets",2018,5.9844063004203134E-2]
["AusNet Services (Transmission)","Real return on assets",2019,6.297892725559423E-2]
["AusNet Services (Transmission)","Real return on assets",2020,6.2616437527768076E-2]
["AusNet Services (Transmission)","Real return on assets",2021,6.1646430719575568E-2]
["AusNet Services (Transmission)","Real return on assets",2022,6.0172786380646312E-2]
["AusNet Services (Transmission)","Real return on assets",2023,4.3338233578849195E-2]
["AusNet Services (Transmission)","Real return on assets",2024,4.3235505057981377E-2]
["AusNet Services (Transmission)","Real return on regulated equity",2014,0.28204625655931381]
["AusNet Services (Transmission)","Real return on regulated equity",2015,0.19440658827369123]
["AusNet Services (Transmission)","Real return on regulated equity",2016,0.17892925848920285]
["AusNet Services (Transmission)","Real return on regulated equity",2017,0.16137571309848703]
["AusNet Services (Transmission)","Real return on regulated equity",2018,9.8087500725203489E-2]
["AusNet Services (Transmission)","Real return on regulated equity",2019,0.10489009291691141]
["AusNet Services (Transmission)","Real return on regulated equity",2020,9.8447879763044768E-2]
["AusNet Services (Transmission)","Real return on regulated equity",2021,8.4811338592954602E-2]
["AusNet Services (Transmission)","Real return on regulated equity",2022,0.14643311943854526]
["AusNet Services (Transmission)","Real return on regulated equity",2023,0.18348974477308078]
["AusNet Services (Transmission)","Real return on regulated equity",2024,0.15435486689901179]
["AusNet Services (Transmission)","Real return on regulated equity - excluding impact of inflation",2014,0.27669980729384558]
["AusNet Services (Transmission)","Real return on regulated equity - excluding impact of inflation",2015,0.19838596103676492]
["AusNet Services (Transmission)","Real return on regulated equity - excluding impact of inflation",2016,0.2139532174639569]
["AusNet Services (Transmission)","Real return on regulated equity - excluding impact of inflation",2017,0.20335530186525164]
["AusNet Services (Transmission)","Real return on regulated equity - excluding impact of inflation",2018,0.10891536552705951]
["AusNet Services (Transmission)","Real return on regulated equity - excluding impact of inflation",2019,0.11423251921849621]
["AusNet Services (Transmission)","Real return on regulated equity - excluding impact of inflation",2020,0.11143951003168964]
["AusNet Services (Transmission)","Real return on regulated equity - excluding impact of inflation",2021,0.11994413287135003]
["AusNet Services (Transmission)","Real return on regulated equity - excluding impact of inflation",2022,0.13336351841113775]
["AusNet Services (Transmission)","Real return on regulated equity - excluding impact of inflation",2023,9.5897764576730202E-2]
["AusNet Services (Transmission)","Real return on regulated equity - excluding impact of inflation",2024,9.4209274724350603E-2]
["AusNet Services (Transmission)","Real return on regulated equity - excluding incentive schemes",2014,0.26117089018913847]
["AusNet Services (Transmission)","Real return on regulated equity - excluding incentive schemes",2015,0.16477519893590359]
["AusNet Services (Transmission)","Real return on regulated equity - excluding incentive schemes",2016,0.13724257932344069]
["AusNet Services (Transmission)","Real return on regulated equity - excluding incentive schemes",2017,0.13115464707201505]
["AusNet Services (Transmission)","Real return on regulated equity - excluding incentive schemes",2018,9.0576258193278317E-2]
["AusNet Services (Transmission)","Real return on regulated equity - excluding incentive schemes",2019,0.10018718478130774]
["AusNet Services (Transmission)","Real return on regulated equity - excluding incentive schemes",2020,8.9715313214017434E-2]
["AusNet Services (Transmission)","Real return on regulated equity - excluding incentive schemes",2021,7.5101899329512736E-2]
["AusNet Services (Transmission)","Real return on regulated equity - excluding incentive schemes",2022,0.1345061782934639]
["AusNet Services (Transmission)","Real return on regulated equity - excluding incentive schemes",2023,0.16638390146888732]
["AusNet Services (Transmission)","Real return on regulated equity - excluding incentive schemes",2024,0.14331038164302484]
["AusNet Services (Transmission)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.2557928810407194]
["AusNet Services (Transmission)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.16879573104145204]
["AusNet Services (Transmission)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.17265156151311437]
["AusNet Services (Transmission)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.17347455946791207]
["AusNet Services (Transmission)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,0.10144605478769601]
["AusNet Services (Transmission)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,0.10955324992663987]
["AusNet Services (Transmission)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,0.10276883869329392]
["AusNet Services (Transmission)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,0.11039650811361712]
["AusNet Services (Transmission)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,0.12136526661399598]
["AusNet Services (Transmission)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,7.7987433783258286E-2]
["AusNet Services (Transmission)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,8.2849584276745616E-2]
["AusNet Services (Transmission)","stpis",2014,8442931]
["AusNet Services (Transmission)","stpis",2015,10764845]
["AusNet Services (Transmission)","stpis",2016,14929263]
["AusNet Services (Transmission)","stpis",2017,7901800.2374037597]
["AusNet Services (Transmission)","stpis",2018,9583693.0381441899]
["AusNet Services (Transmission)","stpis",2019,6133935.7843495104]
["AusNet Services (Transmission)","stpis",2020,11745031]
["AusNet Services (Transmission)","stpis",2021,11977411]
["AusNet Services (Transmission)","stpis",2022,14365466]
["AusNet Services (Transmission)","stpis",2023,7520315]
["AusNet Services (Transmission)","stpis",2024,-1160274]
["CitiPower","Allowed nominal rate of return",2014,0.106421418330491]
["CitiPower","Allowed nominal rate of return",2015,0.106421418330491]
["CitiPower","Allowed nominal rate of return",2016,6.8732405293077004E-2]
["CitiPower","Allowed nominal rate of return",2017,6.8146500183562997E-2]
["CitiPower","Allowed nominal rate of return",2018,6.7637731105213997E-2]
["CitiPower","Allowed nominal rate of return",2019,6.7074804669363997E-2]
["CitiPower","Allowed nominal rate of return",2020,6.5581084799999995E-2]
["CitiPower","Allowed nominal rate of return",2021,4.5875488167623997E-2]
["CitiPower","Allowed nominal rate of return",2022,5.0053668318872001E-2]
["CitiPower","Allowed nominal rate of return",2023,4.9147874956012E-2]
["CitiPower","Allowed nominal rate of return",2024,4.964861897285E-2]
["CitiPower","allowed nominal return on equity",2014,0.10275772881918301]
["CitiPower","allowed nominal return on equity",2015,0.10275772881918301]
["CitiPower","allowed nominal return on equity",2016,7.0000000000000007E-2]
["CitiPower","allowed nominal return on equity",2017,7.0000000000000007E-2]
["CitiPower","allowed nominal return on equity",2018,7.0000000000000007E-2]
["CitiPower","allowed nominal return on equity",2019,7.0000000000000007E-2]
["CitiPower","allowed nominal return on equity",2020,7.0000000000000007E-2]
["CitiPower","allowed nominal return on equity",2021,4.5043680031917999E-2]
["CitiPower","allowed nominal return on equity",2022,5.0395197404569998E-2]
["CitiPower","allowed nominal return on equity",2023,5.0395197404569998E-2]
["CitiPower","allowed nominal return on equity",2024,5.0395197404569998E-2]
["CitiPower","Allowed real rate of return",2014,7.8647587590210996E-2]
["CitiPower","Allowed real rate of return",2015,7.8647587590210996E-2]
["CitiPower","Allowed real rate of return",2016,4.4198978985960001E-2]
["CitiPower","Allowed real rate of return",2017,4.3626523697706997E-2]
["CitiPower","Allowed real rate of return",2018,4.3129433734382001E-2]
["CitiPower","Allowed real rate of return",2019,4.2579429629849001E-2]
["CitiPower","Allowed real rate of return",2020,4.1119998999999997E-2]
["CitiPower","Allowed real rate of return",2021,2.3253414960351999E-2]
["CitiPower","Allowed real rate of return",2022,2.9470565092910999E-2]
["CitiPower","Allowed real rate of return",2023,2.8582527049471E-2]
["CitiPower","Allowed real rate of return",2024,2.9073455505352001E-2]
["CitiPower","allowed real return on equity",2014,7.5075865470970005E-2]
["CitiPower","allowed real return on equity",2015,7.5075865470970005E-2]
["CitiPower","allowed real return on equity",2016,4.5437475257038999E-2]
["CitiPower","allowed real return on equity",2017,4.5437475257038999E-2]
["CitiPower","allowed real return on equity",2018,4.5437475257038999E-2]
["CitiPower","allowed real return on equity",2019,4.5437475257038999E-2]
["CitiPower","allowed real return on equity",2020,4.5437475257038999E-2]
["CitiPower","allowed real return on equity",2021,2.2430804463823999E-2]
["CitiPower","allowed real return on equity",2022,2.9805399541336E-2]
["CitiPower","allowed real return on equity",2023,2.9805399541336E-2]
["CitiPower","allowed real return on equity",2024,2.9805399541336E-2]
["CitiPower","Avoided TUOS expense",2014,0]
["CitiPower","Avoided TUOS expense",2015,0]
["CitiPower","Avoided TUOS expense",2016,0]
["CitiPower","Avoided TUOS expense",2017,0]
["CitiPower","Avoided TUOS expense",2018,0]
["CitiPower","Avoided TUOS expense",2019,0]
["CitiPower","Avoided TUOS expense",2020,0]
["CitiPower","Avoided TUOS expense",2021,0]
["CitiPower","Avoided TUOS expense",2022,0]
["CitiPower","Avoided TUOS expense",2023,0]
["CitiPower","Avoided TUOS expense",2024,0]
["CitiPower","cess",2022,13769078.620979758]
["CitiPower","cess",2023,14672024.95048528]
["CitiPower","cess",2024,15266533.606735731]
["CitiPower","Cross boundary charges (expense)",2014,3618498]
["CitiPower","Cross boundary charges (expense)",2015,3810895]
["CitiPower","Cross boundary charges (expense)",2016,4468244.9400000004]
["CitiPower","Cross boundary charges (expense)",2017,3681762]
["CitiPower","Cross boundary charges (expense)",2018,3376674.24]
["CitiPower","Cross boundary charges (expense)",2019,3418818.88]
["CitiPower","Cross boundary charges (expense)",2020,3749667.14]
["CitiPower","Cross boundary charges (expense)",2021,3649154.28]
["CitiPower","Cross boundary charges (expense)",2022,4137978.9]
["CitiPower","Cross boundary charges (expense)",2023,8268104.0599999996]
["CitiPower","Cross boundary charges (expense)",2024,8285512.4800000004]
["CitiPower","Cross boundary revenue",2014,3618498]
["CitiPower","Cross boundary revenue",2015,3810895]
["CitiPower","Cross boundary revenue",2016,4468244.9400000004]
["CitiPower","Cross boundary revenue",2017,3681762]
["CitiPower","Cross boundary revenue",2018,3949275.92]
["CitiPower","Cross boundary revenue",2019,0]
["CitiPower","Cross boundary revenue",2020,0]
["CitiPower","Cross boundary revenue",2021,150014.70000000001]
["CitiPower","Cross boundary revenue",2022,154109.70000000001]
["CitiPower","Cross boundary revenue",2023,4163578.04]
["CitiPower","Cross boundary revenue",2024,3828922]
["CitiPower","customer numbers at the end of the period",2014,323535]
["CitiPower","customer numbers at the end of the period",2015,326387]
["CitiPower","customer numbers at the end of the period",2016,328376]
["CitiPower","customer numbers at the end of the period",2017,329999]
["CitiPower","customer numbers at the end of the period",2018,331645]
["CitiPower","customer numbers at the end of the period",2019,333918]
["CitiPower","Customer numbers at the end of the period",2020,328694]
["CitiPower","Customer numbers at the end of the period",2021,331054]
["CitiPower","Customer numbers at the end of the period",2022,334492]
["CitiPower","customer numbers at the end of the period",2023,337774]
["CitiPower","Customer numbers at the end of the period",2024,339339]
["CitiPower","customer numbers at the start of the period",2014,321567]
["CitiPower","customer numbers at the start of the period",2015,323535]
["CitiPower","customer numbers at the start of the period",2016,326387]
["CitiPower","customer numbers at the start of the period",2017,328376]
["CitiPower","customer numbers at the start of the period",2018,329999]
["CitiPower","customer numbers at the start of the period",2019,331645]
["CitiPower","Customer numbers at the start of the period",2020,333918]
["CitiPower","Customer numbers at the start of the period",2021,332838]
["CitiPower","Customer numbers at the start of the period",2022,331054]
["CitiPower","customer numbers at the start of the period",2023,334492]
["CitiPower","Customer numbers at the start of the period",2024,337774]
["CitiPower","Distribution Revenue",2014,254485656.10491335]
["CitiPower","Distribution Revenue",2015,287663082.17571002]
["CitiPower","Distribution Revenue",2016,279326173.30000001]
["CitiPower","Distribution Revenue",2017,278537163]
["CitiPower","Distribution Revenue",2018,290594469.420421]
["CitiPower","Distribution Revenue",2019,299178861.24000001]
["CitiPower","Distribution Revenue",2020,290406805.30000001]
["CitiPower","Distribution Revenue",2021,265819542.28999999]
["CitiPower","Distribution Revenue",2022,304913785.23000002]
["CitiPower","Distribution Revenue",2023,322975302.63999999]
["CitiPower","Distribution Revenue",2024,327095782.04000002]
["CitiPower","EBIT per customer - Excluding returns from capital base indexation",2014,353.28389225499751]
["CitiPower","EBIT per customer - Excluding returns from capital base indexation",2015,431.82300471684073]
["CitiPower","EBIT per customer - Excluding returns from capital base indexation",2016,312.83442812380326]
["CitiPower","EBIT per customer - Excluding returns from capital base indexation",2017,314.57493775336167]
["CitiPower","EBIT per customer - Excluding returns from capital base indexation",2018,355.85405304679927]
["CitiPower","EBIT per customer - Excluding returns from capital base indexation",2019,310.69201160962666]
["CitiPower","EBIT per customer - Excluding returns from capital base indexation",2020,264.30134595945725]
["CitiPower","EBIT per customer - Excluding returns from capital base indexation",2021,260.26485007365153]
["CitiPower","EBIT per customer - Excluding returns from capital base indexation",2022,358.2922846373981]
["CitiPower","EBIT per customer - Excluding returns from capital base indexation",2023,368.17787716948339]
["CitiPower","EBIT per customer - Excluding returns from capital base indexation",2024,300.74418221207554]
["CitiPower","EBIT per customer - Including returns from capital base indexation",2014,459.20785826690184]
["CitiPower","EBIT per customer - Including returns from capital base indexation",2015,551.57981122591411]
["CitiPower","EBIT per customer - Including returns from capital base indexation",2016,394.19270907937664]
["CitiPower","EBIT per customer - Including returns from capital base indexation",2017,370.95006983380114]
["CitiPower","EBIT per customer - Including returns from capital base indexation",2018,462.23648984759353]
["CitiPower","EBIT per customer - Including returns from capital base indexation",2019,426.14878415569575]
["CitiPower","EBIT per customer - Including returns from capital base indexation",2020,354.68845422347789]
["CitiPower","EBIT per customer - Including returns from capital base indexation",2021,331.18573486755866]
["CitiPower","EBIT per customer - Including returns from capital base indexation",2022,409.2098746756879]
["CitiPower","EBIT per customer - Including returns from capital base indexation",2023,571.64629752282372]
["CitiPower","EBIT per customer - Including returns from capital base indexation",2024,763.34881092302214]
["CitiPower","ebss",2014,-3073000]
["CitiPower","ebss",2015,-3144293.55274723]
["CitiPower","ebss",2016,-652017]
["CitiPower","ebss",2017,-658735]
["CitiPower","ebss",2018,-671472.78423422598]
["CitiPower","ebss",2019,-685423.89]
["CitiPower","ebss",2020,-696342]
["CitiPower","ebss",2021,-348171]
["CitiPower","ebss",2022,154669]
["CitiPower","ebss",2023,158026]
["CitiPower","ebss",2024,166944]
["CitiPower","f-factor",2014,10000]
["CitiPower","f-factor",2015,-65000]
["CitiPower","f-factor",2016,-15000]
["CitiPower","f-factor",2017,410000]
["CitiPower","f-factor",2018,140000]
["CitiPower","f-factor",2019,43200]
["CitiPower","f-factor",2020,36300]
["CitiPower","f-factor",2021,18150]
["CitiPower","f-factor",2022,31500]
["CitiPower","f-factor",2023,-6600]
["CitiPower","f-factor",2024,9300]
["CitiPower","Forecast expenditure",2014,51858323.777095251]
["CitiPower","Forecast expenditure",2015,53689712.193483628]
["CitiPower","Forecast expenditure",2016,82902851.105078623]
["CitiPower","Forecast expenditure",2017,85326352.638565898]
["CitiPower","Forecast expenditure",2018,90301386.444759443]
["CitiPower","Forecast expenditure",2019,93512099.138205126]
["CitiPower","Forecast expenditure",2020,96243369.741621479]
["CitiPower","Forecast expenditure",2021,99502773.345107704]
["CitiPower","Forecast expenditure",2022,95676523.630765602]
["CitiPower","Forecast Expenditure",2023,100202595.30401023]
["CitiPower","Forecast expenditure",2024,105323685.3261259]
["CitiPower","Forecast inflation",2014,2.5748753401775001E-2]
["CitiPower","Forecast inflation",2015,2.5748753401775001E-2]
["CitiPower","Forecast inflation",2016,2.3494972510833999E-2]
["CitiPower","Forecast inflation",2017,2.3494972510833999E-2]
["CitiPower","Forecast inflation",2018,2.3494972510833999E-2]
["CitiPower","Forecast inflation",2019,2.3494972510833999E-2]
["CitiPower","Forecast inflation",2020,2.3494972510833999E-2]
["CitiPower","Forecast inflation",2021,1.1181037946111E-2]
["CitiPower","Forecast inflation",2022,1.9993872504847E-2]
["CitiPower","Forecast inflation",2023,1.9993872504847E-2]
["CitiPower","Forecast inflation",2024,1.9993872504847E-2]
["CitiPower","Forecast RAB",2014,1666593510.424505]
["CitiPower","Forecast RAB",2015,1798528032.9758117]
["CitiPower","Forecast RAB",2016,1916439234.3148477]
["CitiPower","Forecast RAB",2017,1849067917.0304484]
["CitiPower","Forecast RAB",2018,1981108857.4322944]
["CitiPower","Forecast RAB",2019,2092298649.8249831]
["CitiPower","Forecast RAB",2020,2164334760.0611987]
["CitiPower","Forecast RAB",2021,2200499032.4796891]
["CitiPower","Forecast RAB",2022,1958125048.7704811]
["CitiPower","Forecast RAB",2023,2061914766.9584293]
["CitiPower","Forecast RAB",2024,2243061938.178515]
["CitiPower","Inflation Rate",2014,2.1611001964640053E-2]
["CitiPower","Inflation Rate",2015,2.3076923076920108E-2]
["CitiPower","Inflation Rate",2016,1.5108593012275628E-2]
["CitiPower","Inflation Rate",2017,1.0232558139539938E-2]
["CitiPower","Inflation Rate",2018,1.9337016574590082E-2]
["CitiPower","Inflation Rate",2019,2.0776874435409987E-2]
["CitiPower","Inflation Rate",2020,1.5929203499999999E-2]
["CitiPower","Inflation Rate",2021,1.2195121951219523E-2]
["CitiPower","Inflation Rate",2022,8.6058519793459354E-3]
["CitiPower","Inflation Rate",2023,3.4982935153583528E-2]
["CitiPower","Inflation Rate",2024,7.8318219291014096E-2]
["CitiPower","Jurisdictional Scheme expense",2014,2823841]
["CitiPower","Jurisdictional Scheme expense",2015,4010417]
["CitiPower","Jurisdictional Scheme expense",2016,2693533.6900000004]
["CitiPower","Jurisdictional Scheme expense",2017,2148472]
["CitiPower","Jurisdictional Scheme expense",2018,2173123.4400000004]
["CitiPower","Jurisdictional Scheme expense",2019,2295695.63]
["CitiPower","Jurisdictional Scheme expense",2020,2071888.86]
["CitiPower","Jurisdictional Scheme expense",2021,1954499.29]
["CitiPower","Jurisdictional Scheme expense",2022,4466154.9800000004]
["CitiPower","Jurisdictional Scheme expense",2023,4353388.12]
["CitiPower","Jurisdictional Scheme expense",2024,3426383.99]
["CitiPower","Jurisdictional Scheme Revenue",2014,2823841]
["CitiPower","Jurisdictional Scheme Revenue",2015,4010417]
["CitiPower","Jurisdictional Scheme Revenue",2016,2693533.6900000004]
["CitiPower","Jurisdictional Scheme Revenue",2017,2148472]
["CitiPower","Jurisdictional Scheme Revenue",2018,2146870.5607349193]
["CitiPower","Jurisdictional Scheme Revenue",2019,2284724.02]
["CitiPower","Jurisdictional Scheme Revenue",2020,2083154.65]
["CitiPower","Jurisdictional Scheme Revenue",2021,1958309.23]
["CitiPower","Jurisdictional Scheme Revenue",2022,4064290.34]
["CitiPower","Jurisdictional Scheme Revenue",2023,3795725.71]
["CitiPower","Jurisdictional Scheme Revenue",2024,3424597.55]
["CitiPower","Maintenance expenditure",2014,31071683.278893132]
["CitiPower","Maintenance expenditure",2015,25985575.1264669]
["CitiPower","Maintenance expenditure",2016,25649494.910893001]
["CitiPower","Maintenance expenditure",2017,29727400.032702301]
["CitiPower","Maintenance expenditure",2018,26044041.295918699]
["CitiPower","Maintenance expenditure",2019,37673492.382399999]
["CitiPower","Maintenance expenditure",2020,34568841.030000001]
["CitiPower","Maintenance expenditure",2021,32859185.399999999]
["CitiPower","Maintenance expenditure",2022,34927650.579999998]
["CitiPower","Maintenance expenditure",2023,42299345.689999998]
["CitiPower","Maintenance expenditure",2024,39245427.859999999]
["CitiPower","Nominal return on assets",2014,9.3689297151778289E-2]
["CitiPower","Nominal return on assets",2015,0.10628844610580142]
["CitiPower","Nominal return on assets",2016,7.3203331485566264E-2]
["CitiPower","Nominal return on assets",2017,6.7330541257530657E-2]
["CitiPower","Nominal return on assets",2018,8.4020209861337916E-2]
["CitiPower","Nominal return on assets",2019,7.6687054245108216E-2]
["CitiPower","Nominal return on assets",2020,6.2507858420725745E-2]
["CitiPower","Nominal return on assets",2021,5.6948675089867395E-2]
["CitiPower","Nominal return on assets",2022,6.9162731529466323E-2]
["CitiPower","Nominal return on assets",2023,9.8284860728259732E-2]
["CitiPower","Nominal return on assets",2024,0.12923372542984118]
["CitiPower","Nominal return on regulated equity",2014,0.10168181983641679]
["CitiPower","Nominal return on regulated equity",2015,0.12978440136230371]
["CitiPower","Nominal return on regulated equity",2016,7.7826311550485874E-2]
["CitiPower","Nominal return on regulated equity",2017,6.7793363513807339E-2]
["CitiPower","Nominal return on regulated equity",2018,9.5635610233556642E-2]
["CitiPower","Nominal return on regulated equity",2019,8.4474154195635365E-2]
["CitiPower","Nominal return on regulated equity",2020,5.7002557077049647E-2]
["CitiPower","Nominal return on regulated equity",2021,5.9898011506689268E-2]
["CitiPower","Nominal return on regulated equity",2022,0.10502105130182791]
["CitiPower","Nominal return on regulated equity",2023,0.19055817150175031]
["CitiPower","Nominal return on regulated equity",2024,0.18816867159211129]
["CitiPower","Nominal return on regulated equity - excluding impact of inflation",2014,0.11143970879851205]
["CitiPower","Nominal return on regulated equity - excluding impact of inflation",2015,0.13626191608785188]
["CitiPower","Nominal return on regulated equity - excluding impact of inflation",2016,9.6383876965681833E-2]
["CitiPower","Nominal return on regulated equity - excluding impact of inflation",2017,9.6221269042503915E-2]
["CitiPower","Nominal return on regulated equity - excluding impact of inflation",2018,0.10433803708982681]
["CitiPower","Nominal return on regulated equity - excluding impact of inflation",2019,9.0031514902202001E-2]
["CitiPower","Nominal return on regulated equity - excluding impact of inflation",2020,7.1969059173090447E-2]
["CitiPower","Nominal return on regulated equity - excluding impact of inflation",2021,5.7970186173317291E-2]
["CitiPower","Nominal return on regulated equity - excluding impact of inflation",2022,0.13410055332992413]
["CitiPower","Nominal return on regulated equity - excluding impact of inflation",2023,0.14792574696542782]
["CitiPower","Nominal return on regulated equity - excluding impact of inflation",2024,8.1544847871735174E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes",2014,0.10959958504661349]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes",2015,0.13645448416883524]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes",2016,8.2162720514313961E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes",2017,7.0394046850214373E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes",2018,9.343924516894396E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes",2019,8.4736201112660739E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes",2020,5.3750106865998189E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes",2021,5.817847452879156E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes",2022,8.6517150524251851E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes",2023,0.16338464849250153]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes",2024,0.16937733096906257]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.11935747400870875]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.14293199889438341]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.10072028592950992]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,9.8821952378910949E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,0.1021416720252141]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,9.0293561819227361E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,6.8716608962038989E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,5.625064919541959E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,0.11559665255234806]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,0.12075222395617928]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,6.275350724868646E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2014,0.10959958504661349]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2015,0.13645448416883524]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2016,8.2162720514313961E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2017,7.0394046850214373E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2018,8.868635405367295E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2019,8.6457304794389303E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2020,5.5754881515202782E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2021,5.9966117249024349E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2022,8.957637868492857E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2023,0.16389514731913793]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2024,0.17000308186444155]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,0.11935747400870875]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,0.14293199889438341]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,0.10072028592950992]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,9.8821952378910949E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,9.7388780909943129E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,9.2014665500955939E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,7.0721383611243582E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,5.8038291915652372E-2]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,0.11865588071302477]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,0.12126272278281568]
["CitiPower","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,6.3379258144065434E-2]
["CitiPower","Nominal return on regulated equity - excluding pass through revenues",2014,0.10168181983641679]
["CitiPower","Nominal return on regulated equity - excluding pass through revenues",2015,0.12978440136230371]
["CitiPower","Nominal return on regulated equity - excluding pass through revenues",2016,7.7826311550485874E-2]
["CitiPower","Nominal return on regulated equity - excluding pass through revenues",2017,6.7793363513807339E-2]
["CitiPower","Nominal return on regulated equity - excluding pass through revenues",2018,9.0882719118285701E-2]
["CitiPower","Nominal return on regulated equity - excluding pass through revenues",2019,8.6195257877363887E-2]
["CitiPower","Nominal return on regulated equity - excluding pass through revenues",2020,5.9007331726254234E-2]
["CitiPower","Nominal return on regulated equity - excluding pass through revenues",2021,6.168565422692205E-2]
["CitiPower","Nominal return on regulated equity - excluding pass through revenues",2022,0.10808027946250463]
["CitiPower","Nominal return on regulated equity - excluding pass through revenues",2023,0.19106867032838643]
["CitiPower","Nominal return on regulated equity - excluding pass through revenues",2024,0.18879442248749029]
["CitiPower","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2014,0.11143970879851205]
["CitiPower","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2015,0.13626191608785188]
["CitiPower","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2016,9.6383876965681833E-2]
["CitiPower","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2017,9.6221269042503915E-2]
["CitiPower","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2018,9.9585145974555866E-2]
["CitiPower","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2019,9.1752618583930509E-2]
["CitiPower","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2020,7.397383382229504E-2]
["CitiPower","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2021,5.9757828893550073E-2]
["CitiPower","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2022,0.13715978149060087]
["CitiPower","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2023,0.14843624579206419]
["CitiPower","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2024,8.2170598767114161E-2]
["CitiPower","Nominal Straight Line Depreciation",2014,0]
["CitiPower","Nominal Straight Line Depreciation",2015,92050496.192101046]
["CitiPower","Nominal Straight Line Depreciation",2016,102145190.93425891]
["CitiPower","Nominal Straight Line Depreciation",2017,102856409.64561296]
["CitiPower","Nominal Straight Line Depreciation",2018,109876899.48494583]
["CitiPower","Nominal Straight Line Depreciation",2019,116187396.00513105]
["CitiPower","Nominal Straight Line Depreciation",2020,122726626.24555603]
["CitiPower","Nominal Straight Line Depreciation",2021,107032141.1574517]
["CitiPower","Nominal Straight Line Depreciation",2022,108746663.83435911]
["CitiPower","Nominal Straight Line Depreciation",2023,117053442.20338994]
["CitiPower","Nominal Straight Line Depreciation",2024,133704749.93491754]
["CitiPower","Opening Regulatory Asset Base (Nominal)",2014,1580948501]
["CitiPower","Opening Regulatory Asset Base (Nominal)",2015,1686372636]
["CitiPower","Opening Regulatory Asset Base (Nominal)",2016,1762917039]
["CitiPower","Opening Regulatory Asset Base (Nominal)",2017,1813621631.9181399]
["CitiPower","Opening Regulatory Asset Base (Nominal)",2018,1820014497.66345]
["CitiPower","Opening Regulatory Asset Base (Nominal)",2019,1849261691.04422]
["CitiPower","Opening Regulatory Asset Base (Nominal)",2020,1879930235.71578]
["CitiPower","Opening Regulatory Asset Base (Nominal)",2021,1930436129.9514582]
["CitiPower","Opening Regulatory Asset Base (Nominal)",2022,1968892705.8561399]
["CitiPower","Opening Regulatory Asset Base (Nominal)",2023,1955023220.2749715]
["CitiPower","Opening Regulatory Asset Base (Nominal)",2024,1999762065.5574234]
["CitiPower","Operating expenditure",2014,25910606.464396343]
["CitiPower","Operating expenditure",2015,30028397.411352798]
["CitiPower","Operating expenditure",2016,49214599.934437498]
["CitiPower","Operating expenditure",2017,45039819]
["CitiPower","Operating expenditure",2018,44175547.727898799]
["CitiPower","Operating expenditure",2019,40748593.490999997]
["CitiPower","Operating expenditure",2020,42661415.030000001]
["CitiPower","Operating expenditure",2021,37738748.68]
["CitiPower","Operating expenditure",2022,39396873.25]
["CitiPower","Operating expenditure",2023,39510432.109999999]
["CitiPower","Operating expenditure",2024,51608827.030000001]
["CitiPower","other",2014,0]
["CitiPower","other",2015,0]
["CitiPower","other",2016,-292885]
["CitiPower","other",2017,-295903]
["CitiPower","other",2018,-301624.39963277098]
["CitiPower","other",2019,0]
["CitiPower","other",2020,-95987]
["CitiPower","other",2021,61732]
["CitiPower","other",2022,0]
["CitiPower","other",2023,463931.12614861369]
["CitiPower","other",2024,486482.78957733972]
["CitiPower","Other Expenditure",2014,0]
["CitiPower","Other Expenditure",2015,0]
["CitiPower","Other Expenditure",2016,-9992.2404023236595]
["CitiPower","Other Expenditure",2017,97622]
["CitiPower","Other Expenditure",2018,0]
["CitiPower","Other Expenditure",2019,0]
["CitiPower","Other Expenditure",2020,0]
["CitiPower","Other Expenditure",2021,0]
["CitiPower","Other Expenditure",2022,0]
["CitiPower","Other Expenditure",2023,0]
["CitiPower","Other Expenditure",2024,0]
["CitiPower","Other Revenue ",2014,1353522.6300000001]
["CitiPower","Other Revenue ",2015,727021.99]
["CitiPower","Other Revenue ",2016,89324.57]
["CitiPower","Other Revenue ",2017,2738225]
["CitiPower","Other Revenue ",2018,2186045.71]
["CitiPower","Other Revenue ",2019,721575.9]
["CitiPower","Other Revenue ",2020,-561889.37]
["CitiPower","Other Revenue ",2021,277823.99]
["CitiPower","Other Revenue ",2022,81658.02]
["CitiPower","Other Revenue ",2023,45449.21]
["CitiPower","Other Revenue ",2024,63963.03]
["CitiPower","Real return on assets",2014,7.0553562019717769E-2]
["CitiPower","Real return on assets",2015,8.1334571381613555E-2]
["CitiPower","Real return on assets",2016,5.7230072598339336E-2]
["CitiPower","Real return on assets",2017,5.6519642589171019E-2]
["CitiPower","Real return on assets",2018,6.3456140839573488E-2]
["CitiPower","Real return on assets",2019,5.4772184999412402E-2]
["CitiPower","Real return on assets",2020,4.5848327580560344E-2]
["CitiPower","Real return on assets",2021,4.4214353703242476E-2]
["CitiPower","Real return on assets",2022,6.0040182625631301E-2]
["CitiPower","Real return on assets",2023,6.1162289178500015E-2]
["CitiPower","Real return on assets",2024,4.7217514485013198E-2]
["CitiPower","Real return on regulated equity",2014,7.8377012109104249E-2]
["CitiPower","Real return on regulated equity",2015,0.10430054268496174]
["CitiPower","Real return on regulated equity",2016,6.1784245518106649E-2]
["CitiPower","Real return on regulated equity",2017,5.6977776958873981E-2]
["CitiPower","Real return on regulated equity",2018,7.4851194863267689E-2]
["CitiPower","Real return on regulated equity",2019,6.2400786455371317E-2]
["CitiPower","Real return on regulated equity",2020,4.0429346292583129E-2]
["CitiPower","Real return on regulated equity",2021,4.7128155946367704E-2]
["CitiPower","Real return on regulated equity",2022,9.5592544038160476E-2]
["CitiPower","Real return on regulated equity",2023,0.15031671640564837]
["CitiPower","Real return on regulated equity",2024,0.10187201730980953]
["CitiPower","Real return on regulated equity - excluding impact of inflation",2014,8.353990693388906E-2]
["CitiPower","Real return on regulated equity - excluding impact of inflation",2015,0.10773901729792308]
["CitiPower","Real return on regulated equity - excluding impact of inflation",2016,7.1215693689278256E-2]
["CitiPower","Real return on regulated equity - excluding impact of inflation",2017,7.1056818533517571E-2]
["CitiPower","Real return on regulated equity - excluding impact of inflation",2018,7.8987261051872981E-2]
["CitiPower","Real return on regulated equity - excluding impact of inflation",2019,6.5009154102770861E-2]
["CitiPower","Real return on regulated equity - excluding impact of inflation",2020,4.7361333435121833E-2]
["CitiPower","Real return on regulated equity - excluding impact of inflation",2021,4.6271781680403537E-2]
["CitiPower","Real return on regulated equity - excluding impact of inflation",2022,0.1118699669683897]
["CitiPower","Real return on regulated equity - excluding impact of inflation",2023,0.12542415980050198]
["CitiPower","Real return on regulated equity - excluding impact of inflation",2024,6.0344456007107715E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes",2014,8.6127286132162154E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes",2015,0.11082017249585722]
["CitiPower","Real return on regulated equity - excluding incentive schemes",2016,6.6056112581077756E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes",2017,5.9552118198871726E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes",2018,7.2696495260585331E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes",2019,6.2657499674085529E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes",2020,3.722789268750281E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes",2021,4.542933628145672E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes",2022,7.7246526373021054E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes",2023,0.12406167191526128]
["CitiPower","Real return on regulated equity - excluding incentive schemes",2024,8.4445491181554103E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,9.1258917250926608E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.114241665031504]
["CitiPower","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,7.545255765079828E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,7.3597801543944144E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,7.6841314932348248E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,6.526518556756887E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,4.4183545269663081E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,4.4571258318740835E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,9.3728778794253745E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,9.8783290926930015E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,4.1921462369996991E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes and pass through revenues",2014,8.6127286132162154E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes and pass through revenues",2015,0.11082017249585722]
["CitiPower","Real return on regulated equity - excluding incentive schemes and pass through revenues",2016,6.6056112581077756E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes and pass through revenues",2017,5.9552118198871726E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes and pass through revenues",2018,6.8033767391403516E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes and pass through revenues",2019,6.4343572041938218E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes and pass through revenues",2020,3.9201233587929617E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes and pass through revenues",2021,4.7195441137590312E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes and pass through revenues",2022,8.0279651904340471E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes and pass through revenues",2023,0.12455491562904349]
["CitiPower","Real return on regulated equity - excluding incentive schemes and pass through revenues",2024,8.5025793808537822E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,9.1258917250926608E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,0.114241665031504]
["CitiPower","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,7.545255765079828E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,7.3597801543944144E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,7.2197529429805715E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,6.6946780228953839E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,4.6142299052582471E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,4.6339134349984261E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,9.6728040106641877E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,9.9283782979282004E-2]
["CitiPower","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,4.2534947325394125E-2]
["CitiPower","Real return on regulated equity - excluding pass through revenues",2014,7.8377012109104249E-2]
["CitiPower","Real return on regulated equity - excluding pass through revenues",2015,0.10430054268496174]
["CitiPower","Real return on regulated equity - excluding pass through revenues",2016,6.1784245518106649E-2]
["CitiPower","Real return on regulated equity - excluding pass through revenues",2017,5.6977776958873981E-2]
["CitiPower","Real return on regulated equity - excluding pass through revenues",2018,7.018846699408593E-2]
["CitiPower","Real return on regulated equity - excluding pass through revenues",2019,6.4086858823223944E-2]
["CitiPower","Real return on regulated equity - excluding pass through revenues",2020,4.2402687193009936E-2]
["CitiPower","Real return on regulated equity - excluding pass through revenues",2021,4.8894260802501296E-2]
["CitiPower","Real return on regulated equity - excluding pass through revenues",2022,9.8625669569479893E-2]
["CitiPower","Real return on regulated equity - excluding pass through revenues",2023,0.15080996011943035]
["CitiPower","Real return on regulated equity - excluding pass through revenues",2024,0.10245231993679327]
["CitiPower","Real return on regulated equity - excluding pass through revenues and impact of inflation",2014,8.353990693388906E-2]
["CitiPower","Real return on regulated equity - excluding pass through revenues and impact of inflation",2015,0.10773901729792308]
["CitiPower","Real return on regulated equity - excluding pass through revenues and impact of inflation",2016,7.1215693689278256E-2]
["CitiPower","Real return on regulated equity - excluding pass through revenues and impact of inflation",2017,7.1056818533517571E-2]
["CitiPower","Real return on regulated equity - excluding pass through revenues and impact of inflation",2018,7.434347554933049E-2]
["CitiPower","Real return on regulated equity - excluding pass through revenues and impact of inflation",2019,6.6690748764155761E-2]
["CitiPower","Real return on regulated equity - excluding pass through revenues and impact of inflation",2020,4.9320087218041229E-2]
["CitiPower","Real return on regulated equity - excluding pass through revenues and impact of inflation",2021,4.803965771164697E-2]
["CitiPower","Real return on regulated equity - excluding pass through revenues and impact of inflation",2022,0.11486922828077782]
["CitiPower","Real return on regulated equity - excluding pass through revenues and impact of inflation",2023,0.12592465185285395]
["CitiPower","Real return on regulated equity - excluding pass through revenues and impact of inflation",2024,6.0957940962504856E-2]
["CitiPower","s-factor true up",2014,-3098000]
["CitiPower","s-factor true up",2015,-3169501.0419318099]
["CitiPower","s-factor true up",2016,335969]
["CitiPower","s-factor true up",2017,339430]
["CitiPower","s-factor true up",2018,345993.77879804297]
["CitiPower","s-factor true up",2019,353182.45]
["CitiPower","s-factor true up",2020,358808]
["CitiPower","s-factor true up",2021,179404]
["CitiPower","s-factor true up",2022,0]
["CitiPower","s-factor true up",2023,0]
["CitiPower","s-factor true up",2024,0]
["CitiPower","stpis",2014,-688000]
["CitiPower","stpis",2015,392149.18848744797]
["CitiPower","stpis",2016,-3589167]
["CitiPower","stpis",2017,-2478270]
["CitiPower","stpis",2018,2816293.97502793]
["CitiPower","stpis",2019,0]
["CitiPower","stpis",2020,4166613]
["CitiPower","stpis",2021,2083307]
["CitiPower","stpis",2022,2341107]
["CitiPower","stpis",2023,6046808]
["CitiPower","stpis",2024,7549522]
["CitiPower","TUOS (costs) expense",2014,70755293]
["CitiPower","TUOS (costs) expense",2015,107561968]
["CitiPower","TUOS (costs) expense",2016,78001171.930000007]
["CitiPower","TUOS (costs) expense",2017,96115574]
["CitiPower","TUOS (costs) expense",2018,98860579.239999995]
["CitiPower","TUOS (costs) expense",2019,103010893.70999999]
["CitiPower","TUOS (costs) expense",2020,110407522.01000001]
["CitiPower","TUOS (costs) expense",2021,108702053.8]
["CitiPower","TUOS (costs) expense",2022,126672907.3]
["CitiPower","TUOS (costs) expense",2023,101707749.23999999]
["CitiPower","TUOS (costs) expense",2024,97874909.879999995]
["CitiPower","TUOS Revenue",2014,70755293]
["CitiPower","TUOS Revenue",2015,107561968]
["CitiPower","TUOS Revenue",2016,78001171.930000007]
["CitiPower","TUOS Revenue",2017,96115574]
["CitiPower","TUOS Revenue",2018,103354553.35465561]
["CitiPower","TUOS Revenue",2019,104542282.59999999]
["CitiPower","TUOS Revenue",2020,111822511.45999999]
["CitiPower","TUOS Revenue",2021,110123968.31999999]
["CitiPower","TUOS Revenue",2022,128364383.98999999]
["CitiPower","TUOS Revenue",2023,105969140.20999999]
["CitiPower","TUOS Revenue",2024,101551444.28]
["ElectraNet","Allowed nominal rate of return",2014,7.8094620981890003E-2]
["ElectraNet","Allowed nominal rate of return",2015,7.8094620981890003E-2]
["ElectraNet","Allowed nominal rate of return",2016,7.8094620981890003E-2]
["ElectraNet","Allowed nominal rate of return",2017,7.8094620981890003E-2]
["ElectraNet","Allowed nominal rate of return",2018,7.8094620981890003E-2]
["ElectraNet","Allowed nominal rate of return",2019,6.1617069529295999E-2]
["ElectraNet","Allowed nominal rate of return",2020,6.1517200721444003E-2]
["ElectraNet","Allowed nominal rate of return",2021,6.0451329441524003E-2]
["ElectraNet","Allowed nominal rate of return",2022,5.9166974146926003E-2]
["ElectraNet","Allowed nominal rate of return",2023,5.8954831227161997E-2]
["ElectraNet","Allowed nominal rate of return",2024,5.7800425469055998E-2]
["ElectraNet","allowed nominal return on equity",2014,8.7099999999999997E-2]
["ElectraNet","allowed nominal return on equity",2015,8.7099999999999997E-2]
["ElectraNet","allowed nominal return on equity",2016,8.7099999999999997E-2]
["ElectraNet","allowed nominal return on equity",2017,8.7099999999999997E-2]
["ElectraNet","allowed nominal return on equity",2018,8.7099999999999997E-2]
["ElectraNet","allowed nominal return on equity",2019,7.3999999999999996E-2]
["ElectraNet","allowed nominal return on equity",2020,7.3999999999999996E-2]
["ElectraNet","allowed nominal return on equity",2021,7.3999999999999996E-2]
["ElectraNet","allowed nominal return on equity",2022,7.3999999999999996E-2]
["ElectraNet","allowed nominal return on equity",2023,7.3999999999999996E-2]
["ElectraNet","allowed nominal return on equity",2024,7.4682564314454997E-2]
["ElectraNet","Allowed real rate of return",2014,5.1799630226234003E-2]
["ElectraNet","Allowed real rate of return",2015,5.1799630226234003E-2]
["ElectraNet","Allowed real rate of return",2016,5.1799630226234003E-2]
["ElectraNet","Allowed real rate of return",2017,5.1799630226234003E-2]
["ElectraNet","Allowed real rate of return",2018,5.1799630226234003E-2]
["ElectraNet","Allowed real rate of return",2019,3.6229942165256997E-2]
["ElectraNet","Allowed real rate of return",2020,3.6132461584024E-2]
["ElectraNet","Allowed real rate of return",2021,3.5092079165119E-2]
["ElectraNet","Allowed real rate of return",2022,3.3838437479393003E-2]
["ElectraNet","Allowed real rate of return",2023,3.3631367668830001E-2]
["ElectraNet","Allowed real rate of return",2024,2.7795929055892999E-2]
["ElectraNet","allowed real return on equity",2014,6.0585365853658001E-2]
["ElectraNet","allowed real return on equity",2015,6.0585365853658001E-2]
["ElectraNet","allowed real return on equity",2016,6.0585365853658001E-2]
["ElectraNet","allowed real return on equity",2017,6.0585365853658001E-2]
["ElectraNet","allowed real return on equity",2018,6.0585365853658001E-2]
["ElectraNet","allowed real return on equity",2019,4.8316751706839002E-2]
["ElectraNet","allowed real return on equity",2020,4.8316751706839002E-2]
["ElectraNet","allowed real return on equity",2021,4.8316751706839002E-2]
["ElectraNet","allowed real return on equity",2022,4.8316751706839002E-2]
["ElectraNet","allowed real return on equity",2023,4.8316751706839002E-2]
["ElectraNet","allowed real return on equity",2024,4.4199206234916001E-2]
["ElectraNet","cess",2023,0]
["ElectraNet","cess",2024,-572660.62598975399]
["ElectraNet","customer numbers at the end of the period",2014,852771]
["ElectraNet","customer numbers at the end of the period",2015,855107]
["ElectraNet","customer numbers at the end of the period",2016,862185]
["ElectraNet","customer numbers at the end of the period",2017,891771]
["ElectraNet","customer numbers at the end of the period",2018,897007]
["ElectraNet","customer numbers at the end of the period",2019,906795]
["ElectraNet","customer numbers at the end of the period",2020,912220]
["ElectraNet","customer numbers at the end of the period",2021,916347]
["ElectraNet","customer numbers at the end of the period",2022,922438]
["ElectraNet","customer numbers at the end of the period",2023,931333]
["ElectraNet","customer numbers at the end of the period",2024,941412]
["ElectraNet","customer numbers at the start of the period",2014,850762]
["ElectraNet","customer numbers at the start of the period",2015,852771]
["ElectraNet","customer numbers at the start of the period",2016,855108]
["ElectraNet","customer numbers at the start of the period",2017,864829]
["ElectraNet","customer numbers at the start of the period",2018,891785]
["ElectraNet","customer numbers at the start of the period",2019,897030]
["ElectraNet","customer numbers at the start of the period",2020,906790]
["ElectraNet","customer numbers at the start of the period",2021,912220]
["ElectraNet","customer numbers at the start of the period",2022,916299]
["ElectraNet","customer numbers at the start of the period",2023,923636]
["ElectraNet","customer numbers at the start of the period",2024,932622]
["ElectraNet","EBIT per customer - Excluding returns from capital base indexation",2014,151.8379978999032]
["ElectraNet","EBIT per customer - Excluding returns from capital base indexation",2015,153.50293721949467]
["ElectraNet","EBIT per customer - Excluding returns from capital base indexation",2016,161.45608681501096]
["ElectraNet","EBIT per customer - Excluding returns from capital base indexation",2017,157.7763310834118]
["ElectraNet","EBIT per customer - Excluding returns from capital base indexation",2018,170.90273785963535]
["ElectraNet","EBIT per customer - Excluding returns from capital base indexation",2019,122.44621513955065]
["ElectraNet","EBIT per customer - Excluding returns from capital base indexation",2020,99.214547055934148]
["ElectraNet","EBIT per customer - Excluding returns from capital base indexation",2021,97.884728084198869]
["ElectraNet","EBIT per customer - Excluding returns from capital base indexation",2022,100.24148923177137]
["ElectraNet","EBIT per customer - Excluding returns from capital base indexation",2023,120.66431705951366]
["ElectraNet","EBIT per customer - Excluding returns from capital base indexation",2024,127.16569320877576]
["ElectraNet","EBIT per customer - Including returns from capital base indexation",2014,223.01205893400279]
["ElectraNet","EBIT per customer - Including returns from capital base indexation",2015,187.53025802587499]
["ElectraNet","EBIT per customer - Including returns from capital base indexation",2016,195.68552500273572]
["ElectraNet","EBIT per customer - Including returns from capital base indexation",2017,214.34249938702155]
["ElectraNet","EBIT per customer - Including returns from capital base indexation",2018,222.71180411731225]
["ElectraNet","EBIT per customer - Including returns from capital base indexation",2019,173.08407955877919]
["ElectraNet","EBIT per customer - Including returns from capital base indexation",2020,153.02151835002002]
["ElectraNet","EBIT per customer - Including returns from capital base indexation",2021,123.8944374515284]
["ElectraNet","EBIT per customer - Including returns from capital base indexation",2022,209.54062678626042]
["ElectraNet","EBIT per customer - Including returns from capital base indexation",2023,391.85890218840257]
["ElectraNet","EBIT per customer - Including returns from capital base indexation",2024,293.0891120469077]
["ElectraNet","ebss",2014,-1303116.7068298201]
["ElectraNet","ebss",2015,-3551861.7635305598]
["ElectraNet","ebss",2016,-1411250.4918982401]
["ElectraNet","ebss",2017,0]
["ElectraNet","ebss",2018,4644713.5722120795]
["ElectraNet","ebss",2019,-1228533.8642267101]
["ElectraNet","ebss",2020,-1150157.5840950599]
["ElectraNet","ebss",2021,-1506369.4106671]
["ElectraNet","ebss",2022,0]
["ElectraNet","ebss",2023,346207.23263408698]
["ElectraNet","ebss",2024,-8464248.7951790094]
["ElectraNet","Forecast expenditure",2014,80957149.357100949]
["ElectraNet","Forecast expenditure",2015,85818632.233661026]
["ElectraNet","Forecast expenditure",2016,88530760.031593606]
["ElectraNet","Forecast expenditure",2017,94894656.792167798]
["ElectraNet","Forecast expenditure",2018,97182991.496938556]
["ElectraNet","Forecast expenditure",2019,91178519.64397867]
["ElectraNet","Forecast expenditure",2020,93322635.032537878]
["ElectraNet","Forecast expenditure",2021,96735978.586992249]
["ElectraNet","Forecast expenditure",2022,101387266.38797165]
["ElectraNet","Forecast Expenditure",2023,104542017.10132626]
["ElectraNet","Forecast expenditure",2024,141373635.47643787]
["ElectraNet","Forecast inflation",2014,2.5000000000000001E-2]
["ElectraNet","Forecast inflation",2015,2.5000000000000001E-2]
["ElectraNet","Forecast inflation",2016,2.5000000000000001E-2]
["ElectraNet","Forecast inflation",2017,2.5000000000000001E-2]
["ElectraNet","Forecast inflation",2018,2.5000000000000001E-2]
["ElectraNet","Forecast inflation",2019,2.4499511480039999E-2]
["ElectraNet","Forecast inflation",2020,2.4499511480039999E-2]
["ElectraNet","Forecast inflation",2021,2.4499511480039999E-2]
["ElectraNet","Forecast inflation",2022,2.4499511480039999E-2]
["ElectraNet","Forecast inflation",2023,2.4499511480039999E-2]
["ElectraNet","Forecast inflation",2024,2.9193048507912E-2]
["ElectraNet","Forecast RAB",2014,2082232820.503974]
["ElectraNet","Forecast RAB",2015,2271889322.337698]
["ElectraNet","Forecast RAB",2016,2375575913.2109175]
["ElectraNet","Forecast RAB",2017,2503245708.9314299]
["ElectraNet","Forecast RAB",2018,2588661336.6332145]
["ElectraNet","Forecast RAB",2019,2596614286.6940775]
["ElectraNet","Forecast RAB",2020,2623080183.2937799]
["ElectraNet","Forecast RAB",2021,2770273169.3044257]
["ElectraNet","Forecast RAB",2022,2884815527.8632402]
["ElectraNet","Forecast RAB",2023,3302155327.6182184]
["ElectraNet","Forecast RAB",2024,3822175925.22644]
["ElectraNet","Inflation Rate",2014,2.9296875E-2]
["ElectraNet","Inflation Rate",2015,1.3282732447819967E-2]
["ElectraNet","Inflation Rate",2016,1.3108614232210103E-2]
["ElectraNet","Inflation Rate",2017,2.1256931608129914E-2]
["ElectraNet","Inflation Rate",2018,1.9004524886879981E-2]
["ElectraNet","Inflation Rate",2019,1.7841213202500095E-2]
["ElectraNet","Inflation Rate",2020,1.8404907975460197E-2]
["ElectraNet","Inflation Rate",2021,8.6058519793499322E-3]
["ElectraNet","Inflation Rate",2022,3.4982935153583528E-2]
["ElectraNet","Inflation Rate",2023,7.8318219291014124E-2]
["ElectraNet","Inflation Rate",2024,4.05198776758409E-2]
["ElectraNet","Nominal return on assets",2014,9.1796875422801558E-2]
["ElectraNet","Nominal return on assets",2015,7.3203360834723091E-2]
["ElectraNet","Nominal return on assets",2016,7.4940349415617336E-2]
["ElectraNet","Nominal return on assets",2017,8.0547507226060189E-2]
["ElectraNet","Nominal return on assets",2018,8.1694813855523518E-2]
["ElectraNet","Nominal return on assets",2019,6.0982626356455509E-2]
["ElectraNet","Nominal return on assets",2020,5.2341690685221702E-2]
["ElectraNet","Nominal return on assets",2021,4.0993023802768196E-2]
["ElectraNet","Nominal return on assets",2022,6.7066825255145193E-2]
["ElectraNet","Nominal return on assets",2023,0.11316483851674868]
["ElectraNet","Nominal return on assets",2024,7.1574796682843195E-2]
["ElectraNet","Nominal return on regulated equity",2014,0.13313754508069492]
["ElectraNet","Nominal return on regulated equity",2015,8.4585629495880568E-2]
["ElectraNet","Nominal return on regulated equity",2016,9.1380986987615834E-2]
["ElectraNet","Nominal return on regulated equity",2017,0.10315864411777735]
["ElectraNet","Nominal return on regulated equity",2018,0.10652270793220113]
["ElectraNet","Nominal return on regulated equity",2019,7.610852035143402E-2]
["ElectraNet","Nominal return on regulated equity",2020,5.6823697407246278E-2]
["ElectraNet","Nominal return on regulated equity",2021,3.186913872729448E-2]
["ElectraNet","Nominal return on regulated equity",2022,0.10154360505078544]
["ElectraNet","Nominal return on regulated equity",2023,0.24519183555821852]
["ElectraNet","Nominal return on regulated equity",2024,0.10931229944535441]
["ElectraNet","Nominal return on regulated equity - excluding impact of inflation",2014,0.12279704813500913]
["ElectraNet","Nominal return on regulated equity - excluding impact of inflation",2015,0.11233341132493113]
["ElectraNet","Nominal return on regulated equity - excluding impact of inflation",2016,0.11935757853258364]
["ElectraNet","Nominal return on regulated equity - excluding impact of inflation",2017,0.11237341289668679]
["ElectraNet","Nominal return on regulated equity - excluding impact of inflation",2018,0.12133655997949194]
["ElectraNet","Nominal return on regulated equity - excluding impact of inflation",2019,9.2955632834466756E-2]
["ElectraNet","Nominal return on regulated equity - excluding impact of inflation",2020,7.1852298878012963E-2]
["ElectraNet","Nominal return on regulated equity - excluding impact of inflation",2021,7.1868121174136365E-2]
["ElectraNet","Nominal return on regulated equity - excluding impact of inflation",2022,7.4644517676898225E-2]
["ElectraNet","Nominal return on regulated equity - excluding impact of inflation",2023,8.1750991183484986E-2]
["ElectraNet","Nominal return on regulated equity - excluding impact of inflation",2024,7.7254036413282406E-2]
["ElectraNet","Nominal return on regulated equity - excluding incentive schemes",2014,0.13545896918735753]
["ElectraNet","Nominal return on regulated equity - excluding incentive schemes",2015,8.4907683746023421E-2]
["ElectraNet","Nominal return on regulated equity - excluding incentive schemes",2016,8.5821955456214363E-2]
["ElectraNet","Nominal return on regulated equity - excluding incentive schemes",2017,0.10027052876683115]
["ElectraNet","Nominal return on regulated equity - excluding incentive schemes",2018,9.8007235102683804E-2]
["ElectraNet","Nominal return on regulated equity - excluding incentive schemes",2019,7.1713721500830968E-2]
["ElectraNet","Nominal return on regulated equity - excluding incentive schemes",2020,5.2927941011321401E-2]
["ElectraNet","Nominal return on regulated equity - excluding incentive schemes",2021,3.1347339898985659E-2]
["ElectraNet","Nominal return on regulated equity - excluding incentive schemes",2022,9.614139207915097E-2]
["ElectraNet","Nominal return on regulated equity - excluding incentive schemes",2023,0.24143268902057824]
["ElectraNet","Nominal return on regulated equity - excluding incentive schemes",2024,0.11377743656288486]
["ElectraNet","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.12511847224167175]
["ElectraNet","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.11265546557507401]
["ElectraNet","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.11379854700118215]
["ElectraNet","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.1094852975457406]
["ElectraNet","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,0.1128210871499746]
["ElectraNet","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,8.8560833983863704E-2]
["ElectraNet","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,6.795655673850326E-2]
["ElectraNet","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,7.1346336604210539E-2]
["ElectraNet","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,6.9242304705263755E-2]
["ElectraNet","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,7.7991844645844716E-2]
["ElectraNet","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,8.1719173530812858E-2]
["ElectraNet","Nominal Straight Line Depreciation",2014,78884448]
["ElectraNet","Nominal Straight Line Depreciation",2015,91596602]
["ElectraNet","Nominal Straight Line Depreciation",2016,99650599]
["ElectraNet","Nominal Straight Line Depreciation",2017,103305251]
["ElectraNet","Nominal Straight Line Depreciation",2018,103984184.59550761]
["ElectraNet","Nominal Straight Line Depreciation",2019,106385248.68914524]
["ElectraNet","Nominal Straight Line Depreciation",2020,126494654.28154585]
["ElectraNet","Nominal Straight Line Depreciation",2021,131245639.62564608]
["ElectraNet","Nominal Straight Line Depreciation",2022,140644807.53382933]
["ElectraNet","Nominal Straight Line Depreciation",2023,138986737.61955824]
["ElectraNet","Nominal Straight Line Depreciation",2024,169013231.24880564]
["ElectraNet","Number of entry points",2014,22]
["ElectraNet","Number of entry points",2015,23]
["ElectraNet","Number of entry points",2016,23]
["ElectraNet","Number of entry points",2017,24]
["ElectraNet","Number of entry points",2018,25]
["ElectraNet","Number of entry points",2019,29]
["ElectraNet","Number of entry points",2020,27]
["ElectraNet","Number of entry points",2021,27]
["ElectraNet","Number of entry points",2022,28]
["ElectraNet","Number of entry points",2023,28]
["ElectraNet","Number of entry points",2024,30]
["ElectraNet","Number of exit points",2014,77]
["ElectraNet","Number of exit points",2015,77]
["ElectraNet","Number of exit points",2016,76]
["ElectraNet","Number of exit points",2017,77]
["ElectraNet","Number of exit points",2018,75]
["ElectraNet","Number of exit points",2019,77]
["ElectraNet","Number of exit points",2020,76]
["ElectraNet","Number of exit points",2021,75]
["ElectraNet","Number of exit points",2022,75]
["ElectraNet","Number of exit points",2023,75]
["ElectraNet","Number of exit points",2024,75]
["ElectraNet","Opening Regulatory Asset Base (Nominal)",2014,2069528818]
["ElectraNet","Opening Regulatory Asset Base (Nominal)",2015,2187852473]
["ElectraNet","Opening Regulatory Asset Base (Nominal)",2016,2242370970]
["ElectraNet","Opening Regulatory Asset Base (Nominal)",2017,2337485942]
["ElectraNet","Opening Regulatory Asset Base (Nominal)",2018,2438524657]
["ElectraNet","Opening Regulatory Asset Base (Nominal)",2019,2560156082.8966093]
["ElectraNet","Opening Regulatory Asset Base (Nominal)",2020,2659249165.2667265]
["ElectraNet","Opening Regulatory Asset Base (Nominal)",2021,2763574927.740869]
["ElectraNet","Opening Regulatory Asset Base (Nominal)",2022,2872756145.6671481]
["ElectraNet","Opening Regulatory Asset Base (Nominal)",2023,3211981956.5676174]
["ElectraNet","Opening Regulatory Asset Base (Nominal)",2024,3837387845.845737]
["ElectraNet","Operating expenditure ",2014,52274000]
["ElectraNet","Operating expenditure ",2015,58455100]
["ElectraNet","Operating expenditure ",2016,60642100]
["ElectraNet","Operating expenditure ",2017,63033400]
["ElectraNet","Operating expenditure ",2018,65440000]
["ElectraNet","Operating expenditure ",2019,64036000]
["ElectraNet","Operating expenditure ",2020,63401000]
["ElectraNet","Operating expenditure ",2021,89158000]
["ElectraNet","Operating expenditure ",2022,89265000]
["ElectraNet","Operating expenditure ",2023,92692574.540000007]
["ElectraNet","Operating expenditure ",2024,111215000]
["ElectraNet","other",2014,0]
["ElectraNet","other",2015,0]
["ElectraNet","other",2016,0]
["ElectraNet","other",2017,0]
["ElectraNet","other",2018,0]
["ElectraNet","other",2019,0]
["ElectraNet","other",2020,0]
["ElectraNet","other",2021,0]
["ElectraNet","other",2022,0]
["ElectraNet","other",2023,0]
["ElectraNet","other",2024,449806.29965594597]
["ElectraNet","Other costs of goods sold expenditure",2014,0]
["ElectraNet","Other costs of goods sold expenditure",2015,0]
["ElectraNet","Other costs of goods sold expenditure",2016,0]
["ElectraNet","Other costs of goods sold expenditure",2017,0]
["ElectraNet","Other costs of goods sold expenditure",2018,0]
["ElectraNet","Other costs of goods sold expenditure",2019,0]
["ElectraNet","Other costs of goods sold expenditure",2020,0]
["ElectraNet","Other costs of goods sold expenditure",2021,0]
["ElectraNet","Other costs of goods sold expenditure",2022,0]
["ElectraNet","Other costs of goods sold expenditure",2023,0]
["ElectraNet","Other costs of goods sold expenditure",2024,0]
["ElectraNet","Other expenditure",2014,23223000]
["ElectraNet","Other expenditure",2015,22537950]
["ElectraNet","Other expenditure",2016,24059543]
["ElectraNet","Other expenditure",2017,26605418]
["ElectraNet","Other expenditure",2018,27687000]
["ElectraNet","Other expenditure",2019,29306000]
["ElectraNet","Other expenditure",2020,36471000]
["ElectraNet","Other expenditure",2021,10585000]
["ElectraNet","Other expenditure",2022,10882000]
["ElectraNet","Other Expenditure",2023,16774000]
["ElectraNet","Other expenditure",2024,8658000]
["ElectraNet","Other revenue",2014,0]
["ElectraNet","Other revenue",2015,0]
["ElectraNet","Other revenue",2016,2777000]
["ElectraNet","Other revenue",2017,0]
["ElectraNet","Other revenue",2018,0]
["ElectraNet","Other revenue",2019,0]
["ElectraNet","Other revenue",2020,0]
["ElectraNet","Other Revenue",2021,0]
["ElectraNet","Other Revenue",2022,0]
["ElectraNet","Other Revenue",2023,-219.37000000070839]
["ElectraNet","Other Revenue",2024,0]
["ElectraNet","Prescribed transmission revenue",2014,283727000]
["ElectraNet","Prescribed transmission revenue",2015,303687147]
["ElectraNet","Prescribed transmission revenue",2016,320224930]
["ElectraNet","Prescribed transmission revenue",2017,331534956]
["ElectraNet","Prescribed transmission revenue",2018,349983000]
["ElectraNet","Prescribed transmission revenue",2019,310176000]
["ElectraNet","Prescribed transmission revenue",2020,316613000]
["ElectraNet","Prescribed transmission revenue",2021,320493000]
["ElectraNet","Prescribed transmission revenue",2022,332961000]
["ElectraNet","Prescribed transmission revenue",2023,360380243.7299999]
["ElectraNet","Prescribed transmission revenue",2024,408056000]
["ElectraNet","Real return on assets",2014,6.0721063029363177E-2]
["ElectraNet","Real return on assets",2015,5.9135151984827494E-2]
["ElectraNet","Real return on assets",2016,6.1031694247577546E-2]
["ElectraNet","Real return on assets",2017,5.8056473139005221E-2]
["ElectraNet","Real return on assets",2018,6.1521109511856985E-2]
["ElectraNet","Real return on assets",2019,4.2385209592974503E-2]
["ElectraNet","Real return on assets",2020,3.3323467359585086E-2]
["ElectraNet","Real return on assets",2021,3.2110830766904325E-2]
["ElectraNet","Real return on assets",2022,3.099943874610905E-2]
["ElectraNet","Real return on assets",2023,3.2315710337015295E-2]
["ElectraNet","Real return on assets",2024,2.9845579765730348E-2]
["ElectraNet","Real return on regulated equity",2014,0.10088505328522922]
["ElectraNet","Real return on regulated equity",2015,7.0368214877018442E-2]
["ElectraNet","Real return on regulated equity",2016,7.725960637964259E-2]
["ElectraNet","Real return on regulated equity",2017,8.0196970982297583E-2]
["ElectraNet","Real return on regulated equity",2018,8.5885961159040583E-2]
["ElectraNet","Real return on regulated equity",2019,5.7245969600310954E-2]
["ElectraNet","Real return on regulated equity",2020,3.7724473960127299E-2]
["ElectraNet","Real return on regulated equity",2021,2.3064794540197487E-2]
["ElectraNet","Real return on regulated equity",2022,6.4310886331014575E-2]
["ElectraNet","Real return on regulated equity",2023,0.15475359062088601]
["ElectraNet","Real return on regulated equity",2024,6.6113510414785942E-2]
["ElectraNet","Real return on regulated equity - excluding impact of inflation",2014,9.5411754278057731E-2]
["ElectraNet","Real return on regulated equity - excluding impact of inflation",2015,8.5203328121884039E-2]
["ElectraNet","Real return on regulated equity - excluding impact of inflation",2016,9.205617417813039E-2]
["ElectraNet","Real return on regulated equity - excluding impact of inflation",2017,8.5242354045548072E-2]
["ElectraNet","Real return on regulated equity - excluding impact of inflation",2018,9.3986887784870188E-2]
["ElectraNet","Real return on regulated equity - excluding impact of inflation",2019,6.6819086380560444E-2]
["ElectraNet","Real return on regulated equity - excluding impact of inflation",2020,4.6220409934178426E-2]
["ElectraNet","Real return on regulated equity - excluding impact of inflation",2021,4.6235853861624064E-2]
["ElectraNet","Real return on regulated equity - excluding impact of inflation",2022,4.8945856620679525E-2]
["ElectraNet","Real return on regulated equity - excluding impact of inflation",2023,5.5882388485219286E-2]
["ElectraNet","Real return on regulated equity - excluding impact of inflation",2024,4.6697738558424531E-2]
["ElectraNet","Real return on regulated equity - excluding incentive schemes",2014,0.10314040270194888]
["ElectraNet","Real return on regulated equity - excluding incentive schemes",2015,7.0686047442234348E-2]
["ElectraNet","Real return on regulated equity - excluding incentive schemes",2016,7.1772503167501389E-2]
["ElectraNet","Real return on regulated equity - excluding incentive schemes",2017,7.7368970249515862E-2]
["ElectraNet","Real return on regulated equity - excluding incentive schemes",2018,7.7529302654052445E-2]
["ElectraNet","Real return on regulated equity - excluding incentive schemes",2019,5.2928204910104103E-2]
["ElectraNet","Real return on regulated equity - excluding incentive schemes",2020,3.3899122800273351E-2]
["ElectraNet","Real return on regulated equity - excluding incentive schemes",2021,2.2547447920321335E-2]
["ElectraNet","Real return on regulated equity - excluding incentive schemes",2022,5.9091270829979455E-2]
["ElectraNet","Real return on regulated equity - excluding incentive schemes",2023,0.15126747078131594]
["ElectraNet","Real return on regulated equity - excluding incentive schemes",2024,7.0404766366093691E-2]
["ElectraNet","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,9.7676558284557832E-2]
["ElectraNet","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,8.5517527390316109E-2]
["ElectraNet","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,8.6632728781641147E-2]
["ElectraNet","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,8.2424680532429823E-2]
["ElectraNet","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,8.5679109414609364E-2]
["ElectraNet","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,6.2529383163177632E-2]
["ElectraNet","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,4.2417829165856014E-2]
["ElectraNet","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,4.572654705954269E-2]
["ElectraNet","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,4.3672830219885848E-2]
["ElectraNet","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,5.2213136820853323E-2]
["ElectraNet","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,5.1036222115036056E-2]
["ElectraNet","stpis",2014,-927445]
["ElectraNet","stpis",2015,3219415]
["ElectraNet","stpis",2016,7331244]
["ElectraNet","stpis",2017,3063965.1940000001]
["ElectraNet","stpis",2018,4745348.9790000003]
["ElectraNet","stpis",2019,6651406]
["ElectraNet","stpis",2020,6273600]
["ElectraNet","stpis",2021,2205122]
["ElectraNet","stpis",2022,7376022]
["ElectraNet","stpis",2023,4502446.4879999999]
["ElectraNet","stpis",2024,1636528.6129999999]
["Endeavour Energy","Allowed nominal rate of return",2014,0.108262758714796]
["Endeavour Energy","Allowed nominal rate of return",2015,7.3191684000000007E-2]
["Endeavour Energy","Allowed nominal rate of return",2016,7.2558174000000003E-2]
["Endeavour Energy","Allowed nominal rate of return",2017,7.1662568999999995E-2]
["Endeavour Energy","Allowed nominal rate of return",2018,7.0739969E-2]
["Endeavour Energy","Allowed nominal rate of return",2019,6.9682721000000003E-2]
["Endeavour Energy","Allowed nominal rate of return",2020,6.0092703286035998E-2]
["Endeavour Energy","Allowed nominal rate of return",2021,5.7664739737625002E-2]
["Endeavour Energy","Allowed nominal rate of return",2022,5.5287982180827998E-2]
["Endeavour Energy","Allowed nominal rate of return",2023,5.3856156578784002E-2]
["Endeavour Energy","Allowed nominal rate of return",2024,5.3800336517301997E-2]
["Endeavour Energy","allowed nominal return on equity",2014,0.118242635483503]
["Endeavour Energy","allowed nominal return on equity",2015,7.0999999999999994E-2]
["Endeavour Energy","allowed nominal return on equity",2016,7.0999999999999994E-2]
["Endeavour Energy","allowed nominal return on equity",2017,7.0999999999999994E-2]
["Endeavour Energy","allowed nominal return on equity",2018,7.0999999999999994E-2]
["Endeavour Energy","allowed nominal return on equity",2019,7.0999999999999994E-2]
["Endeavour Energy","allowed nominal return on equity",2020,5.7981013399309E-2]
["Endeavour Energy","allowed nominal return on equity",2021,5.7981013399309E-2]
["Endeavour Energy","allowed nominal return on equity",2022,5.7981013399309E-2]
["Endeavour Energy","allowed nominal return on equity",2023,5.7981013399309E-2]
["Endeavour Energy","allowed nominal return on equity",2024,5.7981013399309E-2]
["Endeavour Energy","Allowed real rate of return",2014,8.1497319087046993E-2]
["Endeavour Energy","Allowed real rate of return",2015,4.7834098999999998E-2]
["Endeavour Energy","Allowed real rate of return",2016,4.7215556999999998E-2]
["Endeavour Energy","Allowed real rate of return",2017,4.6341114000000003E-2]
["Endeavour Energy","Allowed real rate of return",2018,4.5440314000000002E-2]
["Endeavour Energy","Allowed real rate of return",2019,4.4408046E-2]
["Endeavour Energy","Allowed real rate of return",2020,3.4995363021419E-2]
["Endeavour Energy","Allowed real rate of return",2021,3.2624880698127003E-2]
["Endeavour Energy","Allowed real rate of return",2022,3.0304392081721001E-2]
["Endeavour Energy","Allowed real rate of return",2023,2.8906464472015E-2]
["Endeavour Energy","Allowed real rate of return",2024,2.8851965931823001E-2]
["Endeavour Energy","allowed real return on equity",2014,9.1236173781300001E-2]
["Endeavour Energy","allowed real return on equity",2015,4.6102754444226998E-2]
["Endeavour Energy","allowed real return on equity",2016,4.6102754444226998E-2]
["Endeavour Energy","allowed real return on equity",2017,4.6102754444226998E-2]
["Endeavour Energy","allowed real return on equity",2018,4.6102754444226998E-2]
["Endeavour Energy","allowed real return on equity",2019,4.6102754444226998E-2]
["Endeavour Energy","allowed real return on equity",2020,3.2933666686630003E-2]
["Endeavour Energy","allowed real return on equity",2021,3.2933666686630003E-2]
["Endeavour Energy","allowed real return on equity",2022,3.2933666686630003E-2]
["Endeavour Energy","allowed real return on equity",2023,3.2933666686630003E-2]
["Endeavour Energy","allowed real return on equity",2024,3.2933666686630003E-2]
["Endeavour Energy","Avoided TUOS expense",2014,0]
["Endeavour Energy","Avoided TUOS expense",2015,1298806]
["Endeavour Energy","Avoided TUOS expense",2016,3081094]
["Endeavour Energy","Avoided TUOS expense",2017,1095381.18]
["Endeavour Energy","Avoided TUOS expense",2018,1268223.33]
["Endeavour Energy","Avoided TUOS expense",2019,1592630.587568]
["Endeavour Energy","Avoided TUOS expense",2020,1965070.46]
["Endeavour Energy","Avoided TUOS expense",2021,2030544.91]
["Endeavour Energy","Avoided TUOS expense",2022,2933088]
["Endeavour Energy","Avoided TUOS expense",2023,2357433.03000001]
["Endeavour Energy","Avoided TUOS expense",2024,1447178.79]
["Endeavour Energy","cess",2020,1414467.5969774199]
["Endeavour Energy","cess",2021,1440500.7429340601]
["Endeavour Energy","cess",2022,1452897]
["Endeavour Energy","cess",2023,1503724.0974001801]
["Endeavour Energy","cess",2024,1621493]
["Endeavour Energy","Cross boundary charges (expense)",2014,0]
["Endeavour Energy","Cross boundary charges (expense)",2015,0]
["Endeavour Energy","Cross boundary charges (expense)",2016,0]
["Endeavour Energy","Cross boundary charges (expense)",2017,0]
["Endeavour Energy","Cross boundary charges (expense)",2018,0]
["Endeavour Energy","Cross boundary charges (expense)",2019,0]
["Endeavour Energy","Cross boundary charges (expense)",2020,0]
["Endeavour Energy","Cross boundary charges (expense)",2021,0]
["Endeavour Energy","Cross boundary charges (expense)",2022,0]
["Endeavour Energy","Cross boundary charges (expense)",2023,0]
["Endeavour Energy","Cross boundary charges (expense)",2024,0]
["Endeavour Energy","Cross boundary revenue",2014,0]
["Endeavour Energy","Cross boundary revenue",2015,0]
["Endeavour Energy","Cross boundary revenue",2016,0]
["Endeavour Energy","Cross boundary revenue",2017,0]
["Endeavour Energy","Cross boundary revenue",2018,0]
["Endeavour Energy","Cross boundary revenue",2019,0]
["Endeavour Energy","Cross boundary revenue",2020,0]
["Endeavour Energy","Cross boundary revenue",2021,0]
["Endeavour Energy","Cross boundary revenue",2022,0]
["Endeavour Energy","Cross boundary revenue",2023,0]
["Endeavour Energy","Cross boundary revenue",2024,0]
["Endeavour Energy","customer numbers at the end of the period",2014,949707]
["Endeavour Energy","customer numbers at the end of the period",2015,975462]
["Endeavour Energy","customer numbers at the end of the period",2016,987983]
["Endeavour Energy","customer numbers at the end of the period",2017,1006352]
["Endeavour Energy","customer numbers at the end of the period",2018,1024166]
["Endeavour Energy","customer numbers at the end of the period",2019,1043642]
["Endeavour Energy","Customer numbers at the end of the period",2020,1062449]
["Endeavour Energy","Customer numbers at the end of the period",2021,1065720]
["Endeavour Energy","Customer numbers at the end of the period",2022,1114399]
["Endeavour Energy","customer numbers at the end of the period",2023,1122077]
["Endeavour Energy","Customer numbers at the end of the period",2024,1115884]
["Endeavour Energy","customer numbers at the start of the period",2014,908860]
["Endeavour Energy","customer numbers at the start of the period",2015,952134]
["Endeavour Energy","customer numbers at the start of the period",2016,976752]
["Endeavour Energy","customer numbers at the start of the period",2017,988909]
["Endeavour Energy","customer numbers at the start of the period",2018,1006695]
["Endeavour Energy","customer numbers at the start of the period",2019,1024788]
["Endeavour Energy","Customer numbers at the start of the period",2020,1044908]
["Endeavour Energy","Customer numbers at the start of the period",2021,1063364]
["Endeavour Energy","Customer numbers at the start of the period",2022,1091148]
["Endeavour Energy","customer numbers at the start of the period",2023,1115624]
["Endeavour Energy","Customer numbers at the start of the period",2024,1110712]
["Endeavour Energy","Distribution Revenue",2014,996451541.55724895]
["Endeavour Energy","Distribution Revenue",2015,979685248.99356198]
["Endeavour Energy","Distribution Revenue",2016,844067304.25055003]
["Endeavour Energy","Distribution Revenue",2017,875734346.61291599]
["Endeavour Energy","Distribution Revenue",2018,841273907.054811]
["Endeavour Energy","Distribution Revenue",2019,871635721.62371099]
["Endeavour Energy","Distribution Revenue",2020,831927691.51084697]
["Endeavour Energy","Distribution Revenue",2021,847530872.42999995]
["Endeavour Energy","Distribution Revenue",2022,819980269]
["Endeavour Energy","Distribution Revenue",2023,878384765.81993794]
["Endeavour Energy","Distribution Revenue",2024,945588234.45000303]
["Endeavour Energy","EBIT per customer - Excluding returns from capital base indexation",2014,495.4346332052628]
["Endeavour Energy","EBIT per customer - Excluding returns from capital base indexation",2015,537.65061606539734]
["Endeavour Energy","EBIT per customer - Excluding returns from capital base indexation",2016,316.46656805436373]
["Endeavour Energy","EBIT per customer - Excluding returns from capital base indexation",2017,333.75899490611812]
["Endeavour Energy","EBIT per customer - Excluding returns from capital base indexation",2018,341.11201295434427]
["Endeavour Energy","EBIT per customer - Excluding returns from capital base indexation",2019,349.2005878829458]
["Endeavour Energy","EBIT per customer - Excluding returns from capital base indexation",2020,312.90382320071524]
["Endeavour Energy","EBIT per customer - Excluding returns from capital base indexation",2021,311.59686637790026]
["Endeavour Energy","EBIT per customer - Excluding returns from capital base indexation",2022,251.40725378218229]
["Endeavour Energy","EBIT per customer - Excluding returns from capital base indexation",2023,296.36966478561527]
["Endeavour Energy","EBIT per customer - Excluding returns from capital base indexation",2024,335.64608462678331]
["Endeavour Energy","EBIT per customer - Including returns from capital base indexation",2014,636.371757191043]
["Endeavour Energy","EBIT per customer - Including returns from capital base indexation",2015,681.72582405067669]
["Endeavour Energy","EBIT per customer - Including returns from capital base indexation",2016,406.985682838836]
["Endeavour Energy","EBIT per customer - Including returns from capital base indexation",2017,410.30264770226671]
["Endeavour Energy","EBIT per customer - Including returns from capital base indexation",2018,456.5477706741126]
["Endeavour Energy","EBIT per customer - Including returns from capital base indexation",2019,464.81251260448539]
["Endeavour Energy","EBIT per customer - Including returns from capital base indexation",2020,426.89684927897031]
["Endeavour Energy","EBIT per customer - Including returns from capital base indexation",2021,365.91651740760528]
["Endeavour Energy","EBIT per customer - Including returns from capital base indexation",2022,468.62409874425862]
["Endeavour Energy","EBIT per customer - Including returns from capital base indexation",2023,793.66351682245261]
["Endeavour Energy","EBIT per customer - Including returns from capital base indexation",2024,620.13372562867596]
["Endeavour Energy","ebss",2014,0]
["Endeavour Energy","ebss",2015,80217505.916489303]
["Endeavour Energy","ebss",2016,12574956.2657187]
["Endeavour Energy","ebss",2017,26564172.9767958]
["Endeavour Energy","ebss",2018,-24591637.312350001]
["Endeavour Energy","ebss",2019,0]
["Endeavour Energy","ebss",2020,23079754.963190801]
["Endeavour Energy","ebss",2021,70754878.771875501]
["Endeavour Energy","ebss",2022,81397377]
["Endeavour Energy","ebss",2023,68504364.561396405]
["Endeavour Energy","ebss",2024,0]
["Endeavour Energy","f-factor",2014,0]
["Endeavour Energy","f-factor",2015,0]
["Endeavour Energy","f-factor",2016,0]
["Endeavour Energy","f-factor",2017,0]
["Endeavour Energy","f-factor",2018,0]
["Endeavour Energy","f-factor",2019,0]
["Endeavour Energy","f-factor",2020,0]
["Endeavour Energy","f-factor",2021,0]
["Endeavour Energy","f-factor",2022,0]
["Endeavour Energy","f-factor",2023,0]
["Endeavour Energy","f-factor",2024,0]
["Endeavour Energy","Forecast expenditure",2014,341548577.54284996]
["Endeavour Energy","Forecast expenditure",2015,241611772.28514841]
["Endeavour Energy","Forecast expenditure",2016,250363407.12199891]
["Endeavour Energy","Forecast expenditure",2017,257951389.28564808]
["Endeavour Energy","Forecast expenditure",2018,266589354.163425]
["Endeavour Energy","Forecast expenditure",2019,276931437.1007508]
["Endeavour Energy","Forecast expenditure",2020,280151836.60006428]
["Endeavour Energy","Forecast expenditure",2021,304058964.65570104]
["Endeavour Energy","Forecast expenditure",2022,303614959.88773292]
["Endeavour Energy","Forecast Expenditure",2023,323313334.39577568]
["Endeavour Energy","Forecast expenditure",2024,348978285.67068261]
["Endeavour Energy","Forecast inflation",2014,2.4748502983199999E-2]
["Endeavour Energy","Forecast inflation",2015,2.4199999999999999E-2]
["Endeavour Energy","Forecast inflation",2016,2.4199999999999999E-2]
["Endeavour Energy","Forecast inflation",2017,2.4199999999999999E-2]
["Endeavour Energy","Forecast inflation",2018,2.4199999999999999E-2]
["Endeavour Energy","Forecast inflation",2019,2.4199999999999999E-2]
["Endeavour Energy","Forecast inflation",2020,2.4248746575396E-2]
["Endeavour Energy","Forecast inflation",2021,2.4248746575396E-2]
["Endeavour Energy","Forecast inflation",2022,2.4248746575396E-2]
["Endeavour Energy","Forecast inflation",2023,2.4248746575396E-2]
["Endeavour Energy","Forecast inflation",2024,2.4248746575396E-2]
["Endeavour Energy","Forecast RAB",2014,5617612067.4721546]
["Endeavour Energy","Forecast RAB",2015,6061129084.7365007]
["Endeavour Energy","Forecast RAB",2016,5950467767.9268904]
["Endeavour Energy","Forecast RAB",2017,6177059444.1666727]
["Endeavour Energy","Forecast RAB",2018,6326637729.8562117]
["Endeavour Energy","Forecast RAB",2019,6509313283.904542]
["Endeavour Energy","Forecast RAB",2020,6675139857.8823986]
["Endeavour Energy","Forecast RAB",2021,6760106527.7107096]
["Endeavour Energy","Forecast RAB",2022,6884004687.1155758]
["Endeavour Energy","Forecast RAB",2023,7186913917.2355509]
["Endeavour Energy","Forecast RAB",2024,7830858926.7286453]
["Endeavour Energy","Inflation Rate",2014,2.449888641424991E-2]
["Endeavour Energy","Inflation Rate",2015,2.4879227053139941E-2]
["Endeavour Energy","Inflation Rate",2016,1.5083667216589935E-2]
["Endeavour Energy","Inflation Rate",2017,1.2769909449729999E-2]
["Endeavour Energy","Inflation Rate",2018,1.9486474094450035E-2]
["Endeavour Energy","Inflation Rate",2019,1.911400944457009E-2]
["Endeavour Energy","Inflation Rate",2020,1.8404907975460238E-2]
["Endeavour Energy","Inflation Rate",2021,8.6058519793499322E-3]
["Endeavour Energy","Inflation Rate",2022,3.4982935153583528E-2]
["Endeavour Energy","Inflation Rate",2023,7.8318219291014124E-2]
["Endeavour Energy","Inflation Rate",2024,4.05198776758409E-2]
["Endeavour Energy","Jurisdictional Scheme expense",2014,148793625.05000001]
["Endeavour Energy","Jurisdictional Scheme expense",2015,147217280.40000001]
["Endeavour Energy","Jurisdictional Scheme expense",2016,141104117.81]
["Endeavour Energy","Jurisdictional Scheme expense",2017,110197552.81999999]
["Endeavour Energy","Jurisdictional Scheme expense",2018,88185379.019999996]
["Endeavour Energy","Jurisdictional Scheme expense",2019,86404911]
["Endeavour Energy","Jurisdictional Scheme expense",2020,85727733]
["Endeavour Energy","Jurisdictional Scheme expense",2021,85379955.609999999]
["Endeavour Energy","Jurisdictional Scheme expense",2022,86613114]
["Endeavour Energy","Jurisdictional Scheme expense",2023,89030740.780000001]
["Endeavour Energy","Jurisdictional Scheme expense",2024,142698790.22]
["Endeavour Energy","Jurisdictional Scheme Revenue",2014,147251181.25]
["Endeavour Energy","Jurisdictional Scheme Revenue",2015,150034885.53999999]
["Endeavour Energy","Jurisdictional Scheme Revenue",2016,146359457.56999999]
["Endeavour Energy","Jurisdictional Scheme Revenue",2017,104237351.23]
["Endeavour Energy","Jurisdictional Scheme Revenue",2018,85315942.200000003]
["Endeavour Energy","Jurisdictional Scheme Revenue",2019,88683613.730000004]
["Endeavour Energy","Jurisdictional Scheme Revenue",2020,76595934.790000007]
["Endeavour Energy","Jurisdictional Scheme Revenue",2021,90729275.599999994]
["Endeavour Energy","Jurisdictional Scheme Revenue",2022,84493869]
["Endeavour Energy","Jurisdictional Scheme Revenue",2023,92701635.589999795]
["Endeavour Energy","Jurisdictional Scheme Revenue",2024,149004129.94]
["Endeavour Energy","Maintenance expenditure",2014,214812986.77493718]
["Endeavour Energy","Maintenance expenditure",2015,241677342.06119901]
["Endeavour Energy","Maintenance expenditure",2016,264613657.194141]
["Endeavour Energy","Maintenance expenditure",2017,258830607.45444101]
["Endeavour Energy","Maintenance expenditure",2018,210102262.73709801]
["Endeavour Energy","Maintenance expenditure",2019,217621584.22219801]
["Endeavour Energy","Maintenance expenditure",2020,200412947.86798799]
["Endeavour Energy","Maintenance expenditure",2021,220171240.25947601]
["Endeavour Energy","Maintenance expenditure",2022,245425105]
["Endeavour Energy","Maintenance expenditure",2023,250399921.66999999]
["Endeavour Energy","Maintenance expenditure",2024,265714727.09999999]
["Endeavour Energy","Nominal return on assets",2014,0.11061953696623596]
["Endeavour Energy","Nominal return on assets",2015,0.11772193010666111]
["Endeavour Energy","Nominal return on assets",2016,6.7818124563793075E-2]
["Endeavour Energy","Nominal return on assets",2017,6.8451497501645864E-2]
["Endeavour Energy","Nominal return on assets",2018,7.7068895131412879E-2]
["Endeavour Energy","Nominal return on assets",2019,7.6847010178883665E-2]
["Endeavour Energy","Nominal return on assets",2020,6.8925244782953796E-2]
["Endeavour Energy","Nominal return on assets",2021,5.7972084244190231E-2]
["Endeavour Energy","Nominal return on assets",2022,7.5472261189684031E-2]
["Endeavour Energy","Nominal return on assets",2023,0.12499312649691455]
["Endeavour Energy","Nominal return on assets",2024,8.8326306958868089E-2]
["Endeavour Energy","Nominal return on regulated equity",2014,0.14531014525582842]
["Endeavour Energy","Nominal return on regulated equity",2015,0.18007889068573496]
["Endeavour Energy","Nominal return on regulated equity",2016,5.3773571476712849E-2]
["Endeavour Energy","Nominal return on regulated equity",2017,6.682702938626868E-2]
["Endeavour Energy","Nominal return on regulated equity",2018,0.1997886235758774]
["Endeavour Energy","Nominal return on regulated equity",2019,0.16685439064963939]
["Endeavour Energy","Nominal return on regulated equity",2020,0.13839952156024588]
["Endeavour Energy","Nominal return on regulated equity",2021,0.20773528211192668]
["Endeavour Energy","Nominal return on regulated equity",2022,0.2632485385989331]
["Endeavour Energy","Nominal return on regulated equity",2023,0.44694864742631224]
["Endeavour Energy","Nominal return on regulated equity",2024,0.25446163295965446]
["Endeavour Energy","Nominal return on regulated equity - excluding impact of inflation",2014,0.14598269660728763]
["Endeavour Energy","Nominal return on regulated equity - excluding impact of inflation",2015,0.17798534089522908]
["Endeavour Energy","Nominal return on regulated equity - excluding impact of inflation",2016,8.1681713658157892E-2]
["Endeavour Energy","Nominal return on regulated equity - excluding impact of inflation",2017,0.10377173476134603]
["Endeavour Energy","Nominal return on regulated equity - excluding impact of inflation",2018,0.22397836916662608]
["Endeavour Energy","Nominal return on regulated equity - excluding impact of inflation",2019,0.18822048302267719]
["Endeavour Energy","Nominal return on regulated equity - excluding impact of inflation",2020,0.16049339774869095]
["Endeavour Energy","Nominal return on regulated equity - excluding impact of inflation",2021,0.33651618879868411]
["Endeavour Energy","Nominal return on regulated equity - excluding impact of inflation",2022,0.1972827641325387]
["Endeavour Energy","Nominal return on regulated equity - excluding impact of inflation",2023,0.18479978427357832]
["Endeavour Energy","Nominal return on regulated equity - excluding impact of inflation",2024,0.17874390971394372]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes",2014,0.14221631720952274]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes",2015,0.14038631722802924]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes",2016,4.5337916445892648E-2]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes",2017,5.5053095183837573E-2]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes",2018,0.21765980179458594]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes",2019,0.16685439064963939]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes",2020,0.11766166297061521]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes",2021,7.8567919127902522E-2]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes",2022,0.18132547122501128]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes",2023,0.38177064854538378]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes",2024,0.23797827316505105]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.14288886856098196]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.13829276743752336]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,7.3246058627337698E-2]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,9.1997800558914919E-2]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,0.2418495473853346]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,0.18822048302267719]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,0.1397555391590603]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,0.20734882581465991]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,0.11535969675861692]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,0.11962178539264988]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,0.16226054991934027]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2014,0.1467587295966955]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2015,0.13492781404866533]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2016,4.6122785604371212E-2]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2017,5.5822643178662014E-2]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2018,0.21940110123779932]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2019,0.17231760939252219]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2020,0.12598231509604005]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2021,6.7162824844641811E-2]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2022,0.18468734771006937]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2023,0.37401149383163051]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2024,0.22699671653279396]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,0.14743128094815472]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,0.13283426425815947]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,7.4030927785816242E-2]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,9.2767348553739359E-2]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,0.24359084682854801]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,0.19368370176555999]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,0.14807619128448515]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,0.19594373153139921]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,0.11872157324367498]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,0.11186263067889655]
["Endeavour Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,0.15127899328708322]
["Endeavour Energy","Nominal return on regulated equity - excluding pass through revenues",2014,0.14985255764300121]
["Endeavour Energy","Nominal return on regulated equity - excluding pass through revenues",2015,0.17462038750637096]
["Endeavour Energy","Nominal return on regulated equity - excluding pass through revenues",2016,5.4558440635191399E-2]
["Endeavour Energy","Nominal return on regulated equity - excluding pass through revenues",2017,6.7596577381093009E-2]
["Endeavour Energy","Nominal return on regulated equity - excluding pass through revenues",2018,0.20152992301909081]
["Endeavour Energy","Nominal return on regulated equity - excluding pass through revenues",2019,0.17231760939252219]
["Endeavour Energy","Nominal return on regulated equity - excluding pass through revenues",2020,0.1467201736856707]
["Endeavour Energy","Nominal return on regulated equity - excluding pass through revenues",2021,0.19725314508353906]
["Endeavour Energy","Nominal return on regulated equity - excluding pass through revenues",2022,0.26637721368863532]
["Endeavour Energy","Nominal return on regulated equity - excluding pass through revenues",2023,0.43918949271255903]
["Endeavour Energy","Nominal return on regulated equity - excluding pass through revenues",2024,0.24348007632739743]
["Endeavour Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2014,0.15052510899446042]
["Endeavour Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2015,0.17252683771586508]
["Endeavour Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2016,8.246658281663645E-2]
["Endeavour Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2017,0.10454128275617035]
["Endeavour Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2018,0.22571966860983947]
["Endeavour Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2019,0.19368370176555999]
["Endeavour Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2020,0.16881404987411577]
["Endeavour Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2021,0.32603405177029637]
["Endeavour Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2022,0.20041143922224089]
["Endeavour Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2023,0.17704062955982505]
["Endeavour Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2024,0.16776235308168669]
["Endeavour Energy","Nominal Straight Line Depreciation",2014,231473022.11706936]
["Endeavour Energy","Nominal Straight Line Depreciation",2015,202280124.48676613]
["Endeavour Energy","Nominal Straight Line Depreciation",2016,220780515.24861977]
["Endeavour Energy","Nominal Straight Line Depreciation",2017,236192095.68415093]
["Endeavour Energy","Nominal Straight Line Depreciation",2018,242815195.62538323]
["Endeavour Energy","Nominal Straight Line Depreciation",2019,252878913.36893862]
["Endeavour Energy","Nominal Straight Line Depreciation",2020,264590716.31705999]
["Endeavour Energy","Nominal Straight Line Depreciation",2021,283226508.34706008]
["Endeavour Energy","Nominal Straight Line Depreciation",2022,294700778.82123458]
["Endeavour Energy","Nominal Straight Line Depreciation",2023,311501174.82971966]
["Endeavour Energy","Nominal Straight Line Depreciation",2024,329526773.71717429]
["Endeavour Energy","Opening Regulatory Asset Base (Nominal)",2014,5345979472]
["Endeavour Energy","Opening Regulatory Asset Base (Nominal)",2015,5581338882]
["Endeavour Energy","Opening Regulatory Asset Base (Nominal)",2016,5895319435]
["Endeavour Energy","Opening Regulatory Asset Base (Nominal)",2017,5979860931]
["Endeavour Energy","Opening Regulatory Asset Base (Nominal)",2018,6015300080]
["Endeavour Energy","Opening Regulatory Asset Base (Nominal)",2019,6255494802]
["Endeavour Energy","Opening Regulatory Asset Base (Nominal)",2020,6526085372.9203796]
["Endeavour Energy","Opening Regulatory Asset Base (Nominal)",2021,6719328903.7760391]
["Endeavour Energy","Opening Regulatory Asset Base (Nominal)",2022,6847366561.0430784]
["Endeavour Energy","Opening Regulatory Asset Base (Nominal)",2023,7104317233.3998661]
["Endeavour Energy","Opening Regulatory Asset Base (Nominal)",2024,7816398763.2411385]
["Endeavour Energy","Operating expenditure",2014,39298153.379057817]
["Endeavour Energy","Operating expenditure",2015,24900387.2868146]
["Endeavour Energy","Operating expenditure",2016,28374674.235993799]
["Endeavour Energy","Operating expenditure",2017,18130546.1032447]
["Endeavour Energy","Operating expenditure",2018,16562775.6600457]
["Endeavour Energy","Operating expenditure",2019,12056116.3777839]
["Endeavour Energy","Operating expenditure",2020,11314809.7473701]
["Endeavour Energy","Operating expenditure",2021,10700855.2305164]
["Endeavour Energy","Operating expenditure",2022,0]
["Endeavour Energy","Operating expenditure",2023,0]
["Endeavour Energy","Operating expenditure",2024,0]
["Endeavour Energy","other",2014,7221917]
["Endeavour Energy","other",2015,7435230.3973449897]
["Endeavour Energy","other",2016,7235822.3356937803]
["Endeavour Energy","other",2017,0]
["Endeavour Energy","other",2018,0]
["Endeavour Energy","other",2019,0]
["Endeavour Energy","other",2020,0]
["Endeavour Energy","other",2021,0]
["Endeavour Energy","other",2022,0]
["Endeavour Energy","other",2023,941654.0034888814]
["Endeavour Energy","other",2024,933159.84781980154]
["Endeavour Energy","Other Expenditure",2014,53311975.256844237]
["Endeavour Energy","Other Expenditure",2015,24645862.707815301]
["Endeavour Energy","Other Expenditure",2016,18513425.977092501]
["Endeavour Energy","Other Expenditure",2017,28121949.0465197]
["Endeavour Energy","Other Expenditure",2018,30657129.337236602]
["Endeavour Energy","Other Expenditure",2019,19277935.7537186]
["Endeavour Energy","Other Expenditure",2020,15045037.163186001]
["Endeavour Energy","Other Expenditure",2021,13971284.9552847]
["Endeavour Energy","Other Expenditure",2022,0]
["Endeavour Energy","Other Expenditure",2023,0]
["Endeavour Energy","Other Expenditure",2024,0]
["Endeavour Energy","Other Revenue ",2014,13447170.644111492]
["Endeavour Energy","Other Revenue ",2015,19951094.825192999]
["Endeavour Energy","Other Revenue ",2016,944671.67899229703]
["Endeavour Energy","Other Revenue ",2017,245247.23604526799]
["Endeavour Energy","Other Revenue ",2018,7635113.5199999996]
["Endeavour Energy","Other Revenue ",2019,897747.25]
["Endeavour Energy","Other Revenue ",2020,5138960.09]
["Endeavour Energy","Other Revenue ",2021,2938237.98]
["Endeavour Energy","Other Revenue ",2022,1183879]
["Endeavour Energy","Other Revenue ",2023,2739101.21]
["Endeavour Energy","Other Revenue ",2024,3257728.37]
["Endeavour Energy","Real return on assets",2014,8.4061243690960616E-2]
["Endeavour Energy","Real return on assets",2015,9.0588920726273323E-2]
["Endeavour Energy","Real return on assets",2016,5.1950848043692439E-2]
["Endeavour Energy","Real return on assets",2017,5.4979504754608513E-2]
["Endeavour Energy","Real return on assets",2018,5.6481790097421283E-2]
["Endeavour Energy","Real return on assets",2019,5.6650188496357522E-2]
["Endeavour Energy","Real return on assets",2020,4.9607318672418375E-2]
["Endeavour Energy","Real return on assets",2021,4.8945018678962629E-2]
["Endeavour Energy","Real return on assets",2022,3.9120766788383991E-2]
["Endeavour Energy","Real return on assets",2023,4.3284910122903072E-2]
["Endeavour Energy","Real return on assets",2024,4.5944753491696959E-2]
["Endeavour Energy","Real return on regulated equity",2014,0.11792229395623686]
["Endeavour Energy","Real return on regulated equity",2015,0.15143214881898262]
["Endeavour Energy","Real return on regulated equity",2016,3.8114990428535361E-2]
["Endeavour Energy","Real return on regulated equity",2017,5.337551938713269E-2]
["Endeavour Energy","Real return on regulated equity",2018,0.17685585249336361]
["Endeavour Energy","Real return on regulated equity",2019,0.14496943407302348]
["Endeavour Energy","Real return on regulated equity",2020,0.11782603623084369]
["Endeavour Energy","Real return on regulated equity",2021,0.19743037356147891]
["Endeavour Energy","Real return on regulated equity",2022,0.22055011313928247]
["Endeavour Energy","Real return on regulated equity",2023,0.34185681141293311]
["Endeavour Energy","Real return on regulated equity",2024,0.20561044519561222]
["Endeavour Energy","Real return on regulated equity - excluding impact of inflation",2014,0.11830629005180912]
["Endeavour Energy","Real return on regulated equity - excluding impact of inflation",2015,0.15015167046985853]
["Endeavour Energy","Real return on regulated equity - excluding impact of inflation",2016,5.6123524368441591E-2]
["Endeavour Energy","Real return on regulated equity - excluding impact of inflation",2017,7.7691598087625491E-2]
["Endeavour Energy","Real return on regulated equity - excluding impact of inflation",2018,0.19505796638022471]
["Endeavour Energy","Real return on regulated equity - excluding impact of inflation",2019,0.16014497463647454]
["Endeavour Energy","Real return on regulated equity - excluding impact of inflation",2020,0.13301910461578079]
["Endeavour Energy","Real return on regulated equity - excluding impact of inflation",2021,0.30487461494813922]
["Endeavour Energy","Real return on regulated equity - excluding impact of inflation",2022,0.16893749505253164]
["Endeavour Energy","Real return on regulated equity - excluding impact of inflation",2023,0.15675004556753339]
["Endeavour Energy","Real return on regulated equity - excluding impact of inflation",2024,0.15083754181306697]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes",2014,0.11490244875451676]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes",2015,0.11270312357389625]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes",2016,2.9804685275117638E-2]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes",2017,4.1750041484823898E-2]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes",2018,0.19438544084281417]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes",2019,0.14496943407302348]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes",2020,9.7462958218134096E-2]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes",2021,6.9365121183120965E-2]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes",2022,0.14139608596513875]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes",2023,0.28141268859751561]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes",2024,0.18976897964723505]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.11528718044852689]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.11139696098176471]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,4.7887188661723971E-2]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,6.619586072926667E-2]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,0.21250688086832129]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,0.16014497463647454]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,0.11277220789370206]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,0.17876524609033118]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,8.8953928904333929E-2]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,9.3115114015161107E-2]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,0.13474442004971013]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2014,0.11933623823677889]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2015,0.10737712707081667]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2016,3.0577891646007941E-2]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2017,4.2509886329782379E-2]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2018,0.19609345707202419]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2019,0.15033018732756889]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2020,0.10563323711237656]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2021,5.8057339991014409E-2]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2022,0.14464432936207863]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2023,0.2742170810533392]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2024,0.17921506629308942]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,0.1197198899123115]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,0.10606743239421937]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,4.8653512776621992E-2]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,6.6947225691993115E-2]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,0.21420703654417894]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,0.16547910736727206]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,0.12089587136241038]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,0.1676301636004634]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,9.2236214087790189E-2]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,8.5539654694662778E-2]
["Endeavour Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,0.12402284809858577]
["Endeavour Energy","Real return on regulated equity - excluding pass through revenues",2014,0.12235608343849899]
["Endeavour Energy","Real return on regulated equity - excluding pass through revenues",2015,0.14610615231590302]
["Endeavour Energy","Real return on regulated equity - excluding pass through revenues",2016,3.8888196799425664E-2]
["Endeavour Energy","Real return on regulated equity - excluding pass through revenues",2017,5.4135364232091046E-2]
["Endeavour Energy","Real return on regulated equity - excluding pass through revenues",2018,0.1785638687225736]
["Endeavour Energy","Real return on regulated equity - excluding pass through revenues",2019,0.15033018732756889]
["Endeavour Energy","Real return on regulated equity - excluding pass through revenues",2020,0.12599631512508616]
["Endeavour Energy","Real return on regulated equity - excluding pass through revenues",2021,0.18703767456234371]
["Endeavour Energy","Real return on regulated equity - excluding pass through revenues",2022,0.22357303746338059]
["Endeavour Energy","Real return on regulated equity - excluding pass through revenues",2023,0.33466120386875681]
["Endeavour Energy","Real return on regulated equity - excluding pass through revenues",2024,0.19505653184146657]
["Endeavour Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2014,0.12273899951559374]
["Endeavour Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2015,0.14482214188231315]
["Endeavour Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2016,5.6889848483339625E-2]
["Endeavour Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2017,7.8442963050351838E-2]
["Endeavour Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2018,0.19675812205608234]
["Endeavour Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2019,0.16547910736727206]
["Endeavour Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2020,0.14114276808448911]
["Endeavour Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2021,0.29464063900876414]
["Endeavour Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2022,0.17199209980568661]
["Endeavour Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2023,0.14917458624703511]
["Endeavour Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2024,0.14011596986194261]
["Endeavour Energy","s-factor true up",2014,0]
["Endeavour Energy","s-factor true up",2015,0]
["Endeavour Energy","s-factor true up",2016,0]
["Endeavour Energy","s-factor true up",2017,0]
["Endeavour Energy","s-factor true up",2018,0]
["Endeavour Energy","s-factor true up",2019,0]
["Endeavour Energy","s-factor true up",2020,12742999.429395599]
["Endeavour Energy","s-factor true up",2021,0]
["Endeavour Energy","s-factor true up",2022,0]
["Endeavour Energy","s-factor true up",2023,0]
["Endeavour Energy","s-factor true up",2024,0]
["Endeavour Energy","stpis",2014,0]
["Endeavour Energy","stpis",2015,0]
["Endeavour Energy","stpis",2016,0]
["Endeavour Energy","stpis",2017,0]
["Endeavour Energy","stpis",2018,0]
["Endeavour Energy","stpis",2019,0]
["Endeavour Energy","stpis",2020,2647899.4370656898]
["Endeavour Energy","stpis",2021,37332409.549335703]
["Endeavour Energy","stpis",2022,16185332]
["Endeavour Energy","stpis",2023,32964857.590633105]
["Endeavour Energy","stpis",2024,27569975]
["Endeavour Energy","TUOS (costs) expense",2014,194088405.34]
["Endeavour Energy","TUOS (costs) expense",2015,212821123.72]
["Endeavour Energy","TUOS (costs) expense",2016,210901728.61000001]
["Endeavour Energy","TUOS (costs) expense",2017,205548476.97]
["Endeavour Energy","TUOS (costs) expense",2018,192543326.77000001]
["Endeavour Energy","TUOS (costs) expense",2019,167345171.522432]
["Endeavour Energy","TUOS (costs) expense",2020,163396184.13]
["Endeavour Energy","TUOS (costs) expense",2021,172389077.21000001]
["Endeavour Energy","TUOS (costs) expense",2022,194232330]
["Endeavour Energy","TUOS (costs) expense",2023,195040751.71000001]
["Endeavour Energy","TUOS (costs) expense",2024,156911526.58000001]
["Endeavour Energy","TUOS Revenue",2014,185027504.43275106]
["Endeavour Energy","TUOS Revenue",2015,223356285.76643801]
["Endeavour Energy","TUOS Revenue",2016,206884250.86945]
["Endeavour Energy","TUOS Revenue",2017,210867817.14708301]
["Endeavour Energy","TUOS Revenue",2018,194284871.57518899]
["Endeavour Energy","TUOS Revenue",2019,157108666.226289]
["Endeavour Energy","TUOS Revenue",2020,158489943.36915201]
["Endeavour Energy","TUOS Revenue",2021,178379031.84]
["Endeavour Energy","TUOS Revenue",2022,195491656]
["Endeavour Energy","TUOS Revenue",2023,206097867.03]
["Endeavour Energy","TUOS Revenue",2024,172123018.37]
["Energex","Allowed nominal rate of return",2014,0.107394405799226]
["Energex","Allowed nominal rate of return",2015,0.107394405799226]
["Energex","Allowed nominal rate of return",2016,6.5677257762961003E-2]
["Energex","Allowed nominal rate of return",2017,6.5987027733024006E-2]
["Energex","Allowed nominal rate of return",2018,6.6046008330264999E-2]
["Energex","Allowed nominal rate of return",2019,6.5746029095361994E-2]
["Energex","Allowed nominal rate of return",2020,6.5422749191513002E-2]
["Energex","Allowed nominal rate of return",2021,4.9905807636675001E-2]
["Energex","Allowed nominal rate of return",2022,4.8301200321649002E-2]
["Energex","Allowed nominal rate of return",2023,4.7661174075812003E-2]
["Energex","Allowed nominal rate of return",2024,4.8448280225192E-2]
["Energex","allowed nominal return on equity",2014,0.1084]
["Energex","allowed nominal return on equity",2015,0.1084]
["Energex","allowed nominal return on equity",2016,7.4999999999999997E-2]
["Energex","allowed nominal return on equity",2017,7.4999999999999997E-2]
["Energex","allowed nominal return on equity",2018,7.4999999999999997E-2]
["Energex","allowed nominal return on equity",2019,7.4999999999999997E-2]
["Energex","allowed nominal return on equity",2020,7.4999999999999997E-2]
["Energex","allowed nominal return on equity",2021,4.6851868535953002E-2]
["Energex","allowed nominal return on equity",2022,4.6851868535953002E-2]
["Energex","allowed nominal return on equity",2023,4.6851868535953002E-2]
["Energex","allowed nominal return on equity",2024,4.6851868535953002E-2]
["Energex","Allowed real rate of return",2014,8.0174020483052999E-2]
["Energex","Allowed real rate of return",2015,8.0174020483052999E-2]
["Energex","Allowed real rate of return",2016,3.9685129524839997E-2]
["Energex","Allowed real rate of return",2017,3.998734412978E-2]
["Energex","Allowed real rate of return",2018,4.0044886175869002E-2]
["Energex","Allowed real rate of return",2019,3.9752223507670999E-2]
["Energex","Allowed real rate of return",2020,3.9436828479525003E-2]
["Energex","Allowed real rate of return",2021,2.6561891947096999E-2]
["Energex","Allowed real rate of return",2022,2.4992961944839999E-2]
["Energex","Allowed real rate of return",2023,2.4367166231507E-2]
["Energex","Allowed real rate of return",2024,2.5136771630385E-2]
["Energex","allowed real return on equity",2014,8.1154896605539997E-2]
["Energex","allowed real return on equity",2015,8.1154896605539997E-2]
["Energex","allowed real return on equity",2016,4.8780487804878002E-2]
["Energex","allowed real return on equity",2017,4.8780487804878002E-2]
["Energex","allowed real return on equity",2018,4.8780487804878002E-2]
["Energex","allowed real return on equity",2019,4.8780487804878002E-2]
["Energex","allowed real return on equity",2020,4.8780487804878002E-2]
["Energex","allowed real return on equity",2021,2.3575855029951999E-2]
["Energex","allowed real return on equity",2022,2.3575855029951999E-2]
["Energex","allowed real return on equity",2023,2.3575855029951999E-2]
["Energex","allowed real return on equity",2024,2.3575855029951999E-2]
["Energex","Avoided TUOS expense",2014,0]
["Energex","Avoided TUOS expense",2015,0]
["Energex","Avoided TUOS expense",2016,496413.81]
["Energex","Avoided TUOS expense",2017,354099.31]
["Energex","Avoided TUOS expense",2018,330407.96999999997]
["Energex","Avoided TUOS expense",2019,442601.39]
["Energex","Avoided TUOS expense",2020,336429.48]
["Energex","Avoided TUOS expense",2021,296372.01]
["Energex","Avoided TUOS expense",2022,317192.19]
["Energex","Avoided TUOS expense",2023,205783]
["Energex","Avoided TUOS expense",2024,250971.74]
["Energex","cess",2020,0]
["Energex","cess",2021,20807175.050000001]
["Energex","cess",2022,20024331.670000002]
["Energex","cess",2023,19419357.670845214]
["Energex","cess",2024,20951753.286624607]
["Energex","Cross boundary charges (expense)",2014,1698986.72]
["Energex","Cross boundary charges (expense)",2015,344375.12]
["Energex","Cross boundary charges (expense)",2016,351943.72]
["Energex","Cross boundary charges (expense)",2017,357060.74]
["Energex","Cross boundary charges (expense)",2018,416606.2]
["Energex","Cross boundary charges (expense)",2019,312915.02]
["Energex","Cross boundary charges (expense)",2020,635522.73]
["Energex","Cross boundary charges (expense)",2021,747260.04]
["Energex","Cross boundary charges (expense)",2022,102571.99]
["Energex","Cross boundary charges (expense)",2023,110755.32]
["Energex","Cross boundary charges (expense)",2024,61430.73]
["Energex","Cross boundary revenue",2014,0]
["Energex","Cross boundary revenue",2015,0]
["Energex","Cross boundary revenue",2016,0]
["Energex","Cross boundary revenue",2017,0]
["Energex","Cross boundary revenue",2018,0]
["Energex","Cross boundary revenue",2019,0]
["Energex","Cross boundary revenue",2020,0]
["Energex","Cross boundary revenue",2021,0]
["Energex","Cross boundary revenue",2022,0]
["Energex","Cross boundary revenue",2023,0]
["Energex","Cross boundary revenue",2024,0]
["Energex","customer numbers at the end of the period",2014,1363485]
["Energex","customer numbers at the end of the period",2015,1403863.6]
["Energex","customer numbers at the end of the period",2016,1413330]
["Energex","customer numbers at the end of the period",2017,1436210]
["Energex","customer numbers at the end of the period",2018,1467655]
["Energex","customer numbers at the end of the period",2019,1496520]
["Energex","Customer numbers at the end of the period",2020,1520338]
["Energex","Customer numbers at the end of the period",2021,1540386]
["Energex","Customer numbers at the end of the period",2022,1557236]
["Energex","customer numbers at the end of the period",2023,1574875]
["Energex","Customer numbers at the end of the period",2024,1591266]
["Energex","customer numbers at the start of the period",2014,1347084]
["Energex","customer numbers at the start of the period",2015,1382273]
["Energex","customer numbers at the start of the period",2016,1389609]
["Energex","customer numbers at the start of the period",2017,1413050]
["Energex","customer numbers at the start of the period",2018,1436272]
["Energex","customer numbers at the start of the period",2019,1467799]
["Energex","Customer numbers at the start of the period",2020,1496520]
["Energex","Customer numbers at the start of the period",2021,1520285]
["Energex","Customer numbers at the start of the period",2022,1540386]
["Energex","customer numbers at the start of the period",2023,1557236]
["Energex","Customer numbers at the start of the period",2024,1574875]
["Energex","Distribution Revenue",2014,1580368698.0499978]
["Energex","Distribution Revenue",2015,1691201399.0699999]
["Energex","Distribution Revenue",2016,1257787618.8]
["Energex","Distribution Revenue",2017,1305901016.1600001]
["Energex","Distribution Revenue",2018,1484134033.8800001]
["Energex","Distribution Revenue",2019,1385341105.9300001]
["Energex","Distribution Revenue",2020,1362883562.72]
["Energex","Distribution Revenue",2021,1208193502.53]
["Energex","Distribution Revenue",2022,1228114510.72]
["Energex","Distribution Revenue",2023,1179198004.0599999]
["Energex","Distribution Revenue",2024,1315087580.3299999]
["Energex","EBIT per customer - Excluding returns from capital base indexation",2014,462.1327780563775]
["Energex","EBIT per customer - Excluding returns from capital base indexation",2015,662.68913919008844]
["Energex","EBIT per customer - Excluding returns from capital base indexation",2016,642.60032668312567]
["Energex","EBIT per customer - Excluding returns from capital base indexation",2017,598.11684023075759]
["Energex","EBIT per customer - Excluding returns from capital base indexation",2018,487.65076157813229]
["Energex","EBIT per customer - Excluding returns from capital base indexation",2019,412.67803681121336]
["Energex","EBIT per customer - Excluding returns from capital base indexation",2020,392.96490419271288]
["Energex","EBIT per customer - Excluding returns from capital base indexation",2021,254.13906771423643]
["Energex","EBIT per customer - Excluding returns from capital base indexation",2022,266.53233776248254]
["Energex","EBIT per customer - Excluding returns from capital base indexation",2023,151.9173658800799]
["Energex","EBIT per customer - Excluding returns from capital base indexation",2024,129.87138432018546]
["Energex","EBIT per customer - Including returns from capital base indexation",2014,688.31415357229321]
["Energex","EBIT per customer - Including returns from capital base indexation",2015,769.41173289916924]
["Energex","EBIT per customer - Including returns from capital base indexation",2016,777.21203059346135]
["Energex","EBIT per customer - Including returns from capital base indexation",2017,717.72588288426823]
["Energex","EBIT per customer - Including returns from capital base indexation",2018,643.66042028825518]
["Energex","EBIT per customer - Including returns from capital base indexation",2019,559.47246472447648]
["Energex","EBIT per customer - Including returns from capital base indexation",2020,545.2683116096174]
["Energex","EBIT per customer - Including returns from capital base indexation",2021,326.53910191745825]
["Energex","EBIT per customer - Including returns from capital base indexation",2022,558.27333504631542]
["Energex","EBIT per customer - Including returns from capital base indexation",2023,818.19474407291341]
["Energex","EBIT per customer - Including returns from capital base indexation",2024,496.97299100579619]
["Energex","ebss",2014,0]
["Energex","ebss",2015,0]
["Energex","ebss",2016,0]
["Energex","ebss",2017,0]
["Energex","ebss",2018,0]
["Energex","ebss",2019,0]
["Energex","ebss",2020,0]
["Energex","ebss",2021,-37211576.899999999]
["Energex","ebss",2022,37819022.210000001]
["Energex","ebss",2023,36466185]
["Energex","ebss",2024,35929289.899999999]
["Energex","f-factor",2014,0]
["Energex","f-factor",2015,0]
["Energex","f-factor",2016,0]
["Energex","f-factor",2017,0]
["Energex","f-factor",2018,0]
["Energex","f-factor",2019,0]
["Energex","f-factor",2020,0]
["Energex","f-factor",2021,0]
["Energex","f-factor",2022,0]
["Energex","f-factor",2023,0]
["Energex","f-factor",2024,0]
["Energex","Forecast expenditure",2014,367129767.27461976]
["Energex","Forecast expenditure",2015,370668635.98080373]
["Energex","Forecast expenditure",2016,345421072.66958624]
["Energex","Forecast expenditure",2017,347611443.2642712]
["Energex","Forecast expenditure",2018,358440648.48889667]
["Energex","Forecast expenditure",2019,376634027.67927521]
["Energex","Forecast expenditure",2020,385809298.40753692]
["Energex","Forecast expenditure",2021,368247234.32698047]
["Energex","Forecast expenditure",2022,378789839.17669946]
["Energex","Forecast Expenditure",2023,391608906.75232899]
["Energex","Forecast expenditure",2024,412712352.47338247]
["Energex","Forecast inflation",2014,2.52E-2]
["Energex","Forecast inflation",2015,2.52E-2]
["Energex","Forecast inflation",2016,2.5000000000000001E-2]
["Energex","Forecast inflation",2017,2.5000000000000001E-2]
["Energex","Forecast inflation",2018,2.5000000000000001E-2]
["Energex","Forecast inflation",2019,2.5000000000000001E-2]
["Energex","Forecast inflation",2020,2.5000000000000001E-2]
["Energex","Forecast inflation",2021,2.2739900899011001E-2]
["Energex","Forecast inflation",2022,2.2739900899011001E-2]
["Energex","Forecast inflation",2023,2.2739900899011001E-2]
["Energex","Forecast inflation",2024,2.2739900899011001E-2]
["Energex","Forecast RAB",2014,11315579418.817896]
["Energex","Forecast RAB",2015,12522886503.133245]
["Energex","Forecast RAB",2016,13622149925.558273]
["Energex","Forecast RAB",2017,11586217773.37199]
["Energex","Forecast RAB",2018,11972191861.595085]
["Energex","Forecast RAB",2019,12353689691.961731]
["Energex","Forecast RAB",2020,12721599452.423237]
["Energex","Forecast RAB",2021,13094913965.838427]
["Energex","Forecast RAB",2022,12963136935.256735]
["Energex","Forecast RAB",2023,13397821933.936457]
["Energex","Forecast RAB",2024,14413187742.154284]
["Energex","Inflation Rate",2014,2.93E-2]
["Energex","Inflation Rate",2015,1.3299999999999999E-2]
["Energex","Inflation Rate",2016,1.6885553470920023E-2]
["Energex","Inflation Rate",2017,1.4760147601480034E-2]
["Energex","Inflation Rate",2018,1.9090909090909935E-2]
["Energex","Inflation Rate",2019,1.7841213202500095E-2]
["Energex","Inflation Rate",2020,1.8404907975460238E-2]
["Energex","Inflation Rate",2021,8.6058519793499322E-3]
["Energex","Inflation Rate",2022,3.4982935153583528E-2]
["Energex","Inflation Rate",2023,7.8318219291014124E-2]
["Energex","Inflation Rate",2024,4.05198776758409E-2]
["Energex","Jurisdictional Scheme expense",2014,227488690]
["Energex","Jurisdictional Scheme expense",2015,203766436.27000001]
["Energex","Jurisdictional Scheme expense",2016,187078396.80000001]
["Energex","Jurisdictional Scheme expense",2017,177477846.91999999]
["Energex","Jurisdictional Scheme expense",2018,172084187.00999999]
["Energex","Jurisdictional Scheme expense",2019,160963790.25999999]
["Energex","Jurisdictional Scheme expense",2020,149816044.37]
["Energex","Jurisdictional Scheme expense",2021,132681062.84]
["Energex","Jurisdictional Scheme expense",2022,116978721.43000001]
["Energex","Jurisdictional Scheme expense",2023,111477779.47]
["Energex","Jurisdictional Scheme expense",2024,102093232.90000001]
["Energex","Jurisdictional Scheme Revenue",2014,18619000]
["Energex","Jurisdictional Scheme Revenue",2015,185614000]
["Energex","Jurisdictional Scheme Revenue",2016,456798484.50999999]
["Energex","Jurisdictional Scheme Revenue",2017,406351996.35000002]
["Energex","Jurisdictional Scheme Revenue",2018,154931400.05000001]
["Energex","Jurisdictional Scheme Revenue",2019,152617797.22999999]
["Energex","Jurisdictional Scheme Revenue",2020,147823058.08000001]
["Energex","Jurisdictional Scheme Revenue",2021,148280727.31999999]
["Energex","Jurisdictional Scheme Revenue",2022,138427364.28]
["Energex","Jurisdictional Scheme Revenue",2023,104820999.54000001]
["Energex","Jurisdictional Scheme Revenue",2024,61251456.590000004]
["Energex","Maintenance expenditure",2014,225918914.54999998]
["Energex","Maintenance expenditure",2015,215675862.12]
["Energex","Maintenance expenditure",2016,216420785.65000001]
["Energex","Maintenance expenditure",2017,219604089.44999999]
["Energex","Maintenance expenditure",2018,212862456.78]
["Energex","Maintenance expenditure",2019,211296502.47999999]
["Energex","Maintenance expenditure",2020,229284047.31]
["Energex","Maintenance expenditure",2021,223766463.90000001]
["Energex","Maintenance expenditure",2022,246879150.05000001]
["Energex","Maintenance expenditure",2023,266368040.68000001]
["Energex","Maintenance expenditure",2024,331031616.75]
["Energex","Nominal return on assets",2014,8.9165629370085153E-2]
["Energex","Nominal return on assets",2015,9.5885751010268264E-2]
["Energex","Nominal return on assets",2016,9.74926764879957E-2]
["Energex","Nominal return on assets",2017,8.8569724610729025E-2]
["Energex","Nominal return on assets",2018,7.8764755148731283E-2]
["Energex","Nominal return on assets",2019,6.7997591366175683E-2]
["Energex","Nominal return on assets",2020,6.5892242775887566E-2]
["Energex","Nominal return on assets",2021,3.8814169185108681E-2]
["Energex","Nominal return on assets",2022,6.694307642644895E-2]
["Energex","Nominal return on assets",2023,9.6175493099979983E-2]
["Energex","Nominal return on assets",2024,5.4854798881328243E-2]
["Energex","Nominal return on regulated equity",2014,9.8457349574332859E-2]
["Energex","Nominal return on regulated equity",2015,0.11789364214677103]
["Energex","Nominal return on regulated equity",2016,0.13650109532849369]
["Energex","Nominal return on regulated equity",2017,0.14897055743404747]
["Energex","Nominal return on regulated equity",2018,0.12206592129339564]
["Energex","Nominal return on regulated equity",2019,8.9761532529906984E-2]
["Energex","Nominal return on regulated equity",2020,9.0907967593708394E-2]
["Energex","Nominal return on regulated equity",2021,3.260066867099868E-2]
["Energex","Nominal return on regulated equity",2022,0.12799817669892474]
["Energex","Nominal return on regulated equity",2023,0.20790466908429106]
["Energex","Nominal return on regulated equity",2024,8.1953831478898467E-2]
["Energex","Nominal return on regulated equity - excluding impact of inflation",2014,8.9088281315550952E-2]
["Energex","Nominal return on regulated equity - excluding impact of inflation",2015,0.14534932981484125]
["Energex","Nominal return on regulated equity - excluding impact of inflation",2016,0.15551782515023066]
["Energex","Nominal return on regulated equity - excluding impact of inflation",2017,0.18215536380426603]
["Energex","Nominal return on regulated equity - excluding impact of inflation",2018,0.14029503690029602]
["Energex","Nominal return on regulated equity - excluding impact of inflation",2019,0.11043722056186298]
["Energex","Nominal return on regulated equity - excluding impact of inflation",2020,0.10976749704212126]
["Energex","Nominal return on regulated equity - excluding impact of inflation",2021,7.3533512006196969E-2]
["Energex","Nominal return on regulated equity - excluding impact of inflation",2022,9.0195646584431244E-2]
["Energex","Nominal return on regulated equity - excluding impact of inflation",2023,4.4352540057394071E-2]
["Energex","Nominal return on regulated equity - excluding impact of inflation",2024,3.4408323161150257E-2]
["Energex","Nominal return on regulated equity - excluding incentive schemes",2014,9.8400737017250522E-2]
["Energex","Nominal return on regulated equity - excluding incentive schemes",2015,0.11236588153323374]
["Energex","Nominal return on regulated equity - excluding incentive schemes",2016,0.13417903562125919]
["Energex","Nominal return on regulated equity - excluding incentive schemes",2017,0.13400934412642157]
["Energex","Nominal return on regulated equity - excluding incentive schemes",2018,0.11612553861850514]
["Energex","Nominal return on regulated equity - excluding incentive schemes",2019,8.437810455667237E-2]
["Energex","Nominal return on regulated equity - excluding incentive schemes",2020,8.583496607031707E-2]
["Energex","Nominal return on regulated equity - excluding incentive schemes",2021,3.0311856939912729E-2]
["Energex","Nominal return on regulated equity - excluding incentive schemes",2022,0.11032712684952065]
["Energex","Nominal return on regulated equity - excluding incentive schemes",2023,0.19166357046918106]
["Energex","Nominal return on regulated equity - excluding incentive schemes",2024,7.0384933798948279E-2]
["Energex","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,8.9031668758468602E-2]
["Energex","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.13982156920130395]
["Energex","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.15319576544299612]
["Energex","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.16719415049664013]
["Energex","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,0.13435465422540552]
["Energex","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,0.10505379258862835]
["Energex","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,0.10469449551872992]
["Energex","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,7.1244700275111025E-2]
["Energex","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,7.2524596735027161E-2]
["Energex","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,2.8111441442284089E-2]
["Energex","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,2.2839425481200073E-2]
["Energex","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2014,0.1355907912069638]
["Energex","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2015,0.11236052738141983]
["Energex","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2016,8.4257549335447032E-2]
["Energex","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2017,7.8740168546304029E-2]
["Energex","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2018,0.12082796734142301]
["Energex","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2019,8.7869727397327679E-2]
["Energex","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2020,8.6666718052204827E-2]
["Energex","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2021,2.7537261282783273E-2]
["Energex","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2022,0.10485190466574029]
["Energex","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2023,0.19595406335145274]
["Energex","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2024,7.8266556782400895E-2]
["Energex","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,0.12622172294818187]
["Energex","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,0.1398162150494901]
["Energex","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,0.10327427915718397]
["Energex","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,0.11192497491652266]
["Energex","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,0.13905708294832339]
["Energex","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,0.10854541542928366]
["Energex","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,0.10552624750061768]
["Energex","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,6.8470104617981545E-2]
["Energex","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,6.7049374551246821E-2]
["Energex","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,3.2401934324555758E-2]
["Energex","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,3.0721048464652692E-2]
["Energex","Nominal return on regulated equity - excluding pass through revenues",2014,0.13564740376404613]
["Energex","Nominal return on regulated equity - excluding pass through revenues",2015,0.11788828799495712]
["Energex","Nominal return on regulated equity - excluding pass through revenues",2016,8.6579609042681555E-2]
["Energex","Nominal return on regulated equity - excluding pass through revenues",2017,9.3701381853929927E-2]
["Energex","Nominal return on regulated equity - excluding pass through revenues",2018,0.12676835001631351]
["Energex","Nominal return on regulated equity - excluding pass through revenues",2019,9.3253155370562307E-2]
["Energex","Nominal return on regulated equity - excluding pass through revenues",2020,9.1739719575596165E-2]
["Energex","Nominal return on regulated equity - excluding pass through revenues",2021,2.9826073013869223E-2]
["Energex","Nominal return on regulated equity - excluding pass through revenues",2022,0.12252295451514436]
["Energex","Nominal return on regulated equity - excluding pass through revenues",2023,0.21219516196656271]
["Energex","Nominal return on regulated equity - excluding pass through revenues",2024,8.9835454462351083E-2]
["Energex","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2014,0.12627833550526424]
["Energex","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2015,0.1453439756630274]
["Energex","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2016,0.10559633886441851]
["Energex","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2017,0.1268861882241486]
["Energex","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2018,0.14499746562321389]
["Energex","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2019,0.11392884340251828]
["Energex","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2020,0.11059924902400901]
["Energex","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2021,7.0758916349067502E-2]
["Energex","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2022,8.472042440065089E-2]
["Energex","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2023,4.8643032939665737E-2]
["Energex","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2024,4.228994614460288E-2]
["Energex","Nominal Straight Line Depreciation",2014,379330368.34824902]
["Energex","Nominal Straight Line Depreciation",2015,403733052]
["Energex","Nominal Straight Line Depreciation",2016,347227387.87057668]
["Energex","Nominal Straight Line Depreciation",2017,369312314.57205582]
["Energex","Nominal Straight Line Depreciation",2018,390356031.36134964]
["Energex","Nominal Straight Line Depreciation",2019,405816468.28891063]
["Energex","Nominal Straight Line Depreciation",2020,427711490.04349029]
["Energex","Nominal Straight Line Depreciation",2021,449093820.22000003]
["Energex","Nominal Straight Line Depreciation",2022,438136490.03775179]
["Energex","Nominal Straight Line Depreciation",2023,471562933.5579887]
["Energex","Nominal Straight Line Depreciation",2024,527610273.40855175]
["Energex","Opening Regulatory Asset Base (Nominal)",2014,10462119878]
["Energex","Opening Regulatory Asset Base (Nominal)",2015,11178335503]
["Energex","Opening Regulatory Asset Base (Nominal)",2016,11172520800]
["Energex","Opening Regulatory Asset Base (Nominal)",2017,11544507212]
["Energex","Opening Regulatory Asset Base (Nominal)",2018,11865350624]
["Energex","Opening Regulatory Asset Base (Nominal)",2019,12194952967]
["Energex","Opening Regulatory Asset Base (Nominal)",2020,12482478959.025]
["Energex","Opening Regulatory Asset Base (Nominal)",2021,12874535003.421461]
["Energex","Opening Regulatory Asset Base (Nominal)",2022,12916345176.882177]
["Energex","Opening Regulatory Asset Base (Nominal)",2023,13322919776.397228]
["Energex","Opening Regulatory Asset Base (Nominal)",2024,14342287227.414063]
["Energex","Operating expenditure",2014,153362686.94000012]
["Energex","Operating expenditure",2015,179119995.83999997]
["Energex","Operating expenditure",2016,132214556.122987]
["Energex","Operating expenditure",2017,136475729.16999999]
["Energex","Operating expenditure",2018,151188235.34]
["Energex","Operating expenditure",2019,139366576.77000001]
["Energex","Operating expenditure",2020,109811008.22]
["Energex","Operating expenditure",2021,161498749.68000001]
["Energex","Operating expenditure",2022,159630853.72999999]
["Energex","Operating expenditure",2023,189532363.22]
["Energex","Operating expenditure",2024,211299878.08000001]
["Energex","other",2014,0]
["Energex","other",2015,0]
["Energex","other",2016,0]
["Energex","other",2017,0]
["Energex","other",2018,0]
["Energex","other",2019,0]
["Energex","other",2020,0]
["Energex","other",2021,0]
["Energex","other",2022,0]
["Energex","other",2023,1063607.3291547869]
["Energex","other",2024,1145114.4133753923]
["Energex","Other Expenditure",2014,11310]
["Energex","Other Expenditure",2015,33563.729999989271]
["Energex","Other Expenditure",2016,0]
["Energex","Other Expenditure",2017,0]
["Energex","Other Expenditure",2018,0]
["Energex","Other Expenditure",2019,0]
["Energex","Other Expenditure",2020,0]
["Energex","Other Expenditure",2021,0]
["Energex","Other Expenditure",2022,0]
["Energex","Other Expenditure",2023,0]
["Energex","Other Expenditure",2024,0]
["Energex","Other Revenue ",2014,24277084.460000001]
["Energex","Other Revenue ",2015,30498835.25]
["Energex","Other Revenue ",2016,48426133.030000001]
["Energex","Other Revenue ",2017,31482561.609999999]
["Energex","Other Revenue ",2018,380672.97]
["Energex","Other Revenue ",2019,772425.98]
["Energex","Other Revenue ",2020,1110265.43]
["Energex","Other Revenue ",2021,994905.53]
["Energex","Other Revenue ",2022,3179254.17]
["Energex","Other Revenue ",2023,5601125.9299999997]
["Energex","Other Revenue ",2024,2722034.39]
["Energex","Real return on assets",2014,5.8161497493524866E-2]
["Energex","Real return on assets",2015,8.1501777371230891E-2]
["Energex","Real return on assets",2016,7.9268628354430465E-2]
["Energex","Real return on assets",2017,7.2735983161841433E-2]
["Energex","Real return on assets",2018,5.8555959557184151E-2]
["Energex","Real return on assets",2019,4.9277212902261357E-2]
["Energex","Real return on assets",2020,4.6629129954636458E-2]
["Energex","Real return on assets",2021,2.9950567058951823E-2]
["Energex","Real return on assets",2022,3.087987268903403E-2]
["Energex","Real return on assets",2023,1.6560300558314665E-2]
["Energex","Real return on assets",2024,1.3776691356926855E-2]
["Energex","Real return on regulated equity",2014,6.7188720076103034E-2]
["Energex","Real return on regulated equity",2015,0.1032208054344923]
["Energex","Real return on regulated equity",2016,0.11762930592266926]
["Energex","Real return on regulated equity",2017,0.13225825841682046]
["Energex","Real return on regulated equity",2018,0.10104595309788954]
["Energex","Real return on regulated equity",2019,7.0659665176181372E-2]
["Energex","Real return on regulated equity",2020,7.1192763360087036E-2]
["Energex","Real return on regulated equity",2021,2.379008276083255E-2]
["Energex","Real return on regulated equity",2022,8.9871280371920784E-2]
["Energex","Real return on regulated equity",2023,0.12017458990767955]
["Energex","Real return on regulated equity",2024,3.9820434661571855E-2]
["Energex","Real return on regulated equity - excluding impact of inflation",2014,6.2317870967178057E-2]
["Energex","Real return on regulated equity - excluding impact of inflation",2015,0.11719599084553382]
["Energex","Real return on regulated equity - excluding impact of inflation",2016,0.12733446356120065]
["Energex","Real return on regulated equity - excluding impact of inflation",2017,0.15332230615050349]
["Energex","Real return on regulated equity - excluding impact of inflation",2018,0.1124829628295571]
["Energex","Real return on regulated equity - excluding impact of inflation",2019,8.3353385914012687E-2]
["Energex","Real return on regulated equity - excluding impact of inflation",2020,8.2699997114264664E-2]
["Energex","Real return on regulated equity - excluding impact of inflation",2021,4.9664250962084551E-2]
["Energex","Real return on regulated equity - excluding impact of inflation",2022,6.5955914720961947E-2]
["Energex","Real return on regulated equity - excluding impact of inflation",2023,2.1132097358658918E-2]
["Energex","Real return on regulated equity - excluding impact of inflation",2024,1.1408983116706848E-2]
["Energex","Real return on regulated equity - excluding incentive schemes",2014,6.7133719049111543E-2]
["Energex","Real return on regulated equity - excluding incentive schemes",2015,9.7765599065660472E-2]
["Energex","Real return on regulated equity - excluding incentive schemes",2016,0.11534580440245525]
["Energex","Real return on regulated equity - excluding incentive schemes",2017,0.1175146627573055]
["Energex","Real return on regulated equity - excluding incentive schemes",2018,9.5216853238496546E-2]
["Energex","Real return on regulated equity - excluding incentive schemes",2019,6.5370600532889525E-2]
["Energex","Real return on regulated equity - excluding incentive schemes",2020,6.621144258711846E-2]
["Energex","Real return on regulated equity - excluding incentive schemes",2021,2.1520800140080107E-2]
["Energex","Real return on regulated equity - excluding incentive schemes",2022,7.2797520748259154E-2]
["Energex","Real return on regulated equity - excluding incentive schemes",2023,0.10511308178831534]
["Energex","Real return on regulated equity - excluding incentive schemes",2024,2.8702052468056176E-2]
["Energex","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,6.2262649978997858E-2]
["Energex","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.11180410573673817]
["Energex","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.1250690394565816]
["Energex","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.13872600048452696]
["Energex","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,0.106687467536981]
["Energex","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,7.8101261062076446E-2]
["Energex","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,7.7750727335346298E-2]
["Energex","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,4.7426329346751041E-2]
["Energex","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,4.8677768210914935E-2]
["Energex","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,5.2521081249997095E-3]
["Energex","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,9.7311723246134617E-5]
["Energex","Real return on regulated equity - excluding incentive schemes and pass through revenues",2014,0.10326512310012996]
["Energex","Real return on regulated equity - excluding incentive schemes and pass through revenues",2015,9.7760315189400829E-2]
["Energex","Real return on regulated equity - excluding incentive schemes and pass through revenues",2016,6.6253272685964704E-2]
["Energex","Real return on regulated equity - excluding incentive schemes and pass through revenues",2017,6.3049402458353582E-2]
["Energex","Real return on regulated equity - excluding incentive schemes and pass through revenues",2018,9.9831190076328527E-2]
["Energex","Real return on regulated equity - excluding incentive schemes and pass through revenues",2019,6.8801020519195039E-2]
["Energex","Real return on regulated equity - excluding incentive schemes and pass through revenues",2020,6.7028162906682939E-2]
["Energex","Real return on regulated equity - excluding incentive schemes and pass through revenues",2021,1.8769878507328894E-2]
["Energex","Real return on regulated equity - excluding incentive schemes and pass through revenues",2022,6.750736378256203E-2]
["Energex","Real return on regulated equity - excluding incentive schemes and pass through revenues",2023,0.10909195630375536]
["Energex","Real return on regulated equity - excluding incentive schemes and pass through revenues",2024,3.6276749648332461E-2]
["Energex","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,9.8538551451601508E-2]
["Energex","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,0.11179888319302583]
["Energex","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,7.6365150397252654E-2]
["Energex","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,8.480485357709526E-2]
["Energex","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,0.11127520287641307]
["Energex","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,8.1507722370032856E-2]
["Energex","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,7.8562192683529486E-2]
["Energex","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,4.4713424868603149E-2]
["Energex","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,4.3324283733612814E-2]
["Energex","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,9.4472049218492626E-3]
["Energex","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,7.8036923744014284E-3]
["Energex","Real return on regulated equity - excluding pass through revenues",2014,0.10332012412712145]
["Energex","Real return on regulated equity - excluding pass through revenues",2015,0.10321552155823266]
["Energex","Real return on regulated equity - excluding pass through revenues",2016,6.8536774206178722E-2]
["Energex","Real return on regulated equity - excluding pass through revenues",2017,7.7792998117868523E-2]
["Energex","Real return on regulated equity - excluding pass through revenues",2018,0.10566028993572153]
["Energex","Real return on regulated equity - excluding pass through revenues",2019,7.4090085162486899E-2]
["Energex","Real return on regulated equity - excluding pass through revenues",2020,7.2009483679651515E-2]
["Energex","Real return on regulated equity - excluding pass through revenues",2021,2.1039161128081338E-2]
["Energex","Real return on regulated equity - excluding pass through revenues",2022,8.4581123406223674E-2]
["Energex","Real return on regulated equity - excluding pass through revenues",2023,0.12415346442311957]
["Energex","Real return on regulated equity - excluding pass through revenues",2024,4.7395131841848147E-2]
["Energex","Real return on regulated equity - excluding pass through revenues and impact of inflation",2014,9.8593772439781707E-2]
["Energex","Real return on regulated equity - excluding pass through revenues and impact of inflation",2015,0.11719076830182149]
["Energex","Real return on regulated equity - excluding pass through revenues and impact of inflation",2016,7.8630574501871692E-2]
["Energex","Real return on regulated equity - excluding pass through revenues and impact of inflation",2017,9.9401159243071774E-2]
["Energex","Real return on regulated equity - excluding pass through revenues and impact of inflation",2018,0.11707069816898918]
["Energex","Real return on regulated equity - excluding pass through revenues and impact of inflation",2019,8.6759847221969083E-2]
["Energex","Real return on regulated equity - excluding pass through revenues and impact of inflation",2020,8.3511462462447839E-2]
["Energex","Real return on regulated equity - excluding pass through revenues and impact of inflation",2021,4.695134648393666E-2]
["Energex","Real return on regulated equity - excluding pass through revenues and impact of inflation",2022,6.060243024365982E-2]
["Energex","Real return on regulated equity - excluding pass through revenues and impact of inflation",2023,2.5327194155508471E-2]
["Energex","Real return on regulated equity - excluding pass through revenues and impact of inflation",2024,1.9115363767862142E-2]
["Energex","s-factor true up",2014,0]
["Energex","s-factor true up",2015,0]
["Energex","s-factor true up",2016,0]
["Energex","s-factor true up",2017,0]
["Energex","s-factor true up",2018,0]
["Energex","s-factor true up",2019,0]
["Energex","s-factor true up",2020,0]
["Energex","s-factor true up",2021,0]
["Energex","s-factor true up",2022,0]
["Energex","s-factor true up",2023,0]
["Energex","s-factor true up",2024,0]
["Energex","stpis",2014,334440]
["Energex","stpis",2015,34557260]
["Energex","stpis",2016,13500000]
["Energex","stpis",2017,64995422.399999999]
["Energex","stpis",2018,27863535.331379801]
["Energex","stpis",2019,27720728.670000002]
["Energex","stpis",2020,27004863.73]
["Energex","stpis",2021,28026382.539999999]
["Energex","stpis",2022,26590000]
["Energex","stpis",2023,16580757.000000002]
["Energex","stpis",2024,4022457.15]
["Energex","TUOS (costs) expense",2014,402486463.81999999]
["Energex","TUOS (costs) expense",2015,387380617.38]
["Energex","TUOS (costs) expense",2016,432722877.36000001]
["Energex","TUOS (costs) expense",2017,483915241.01999998]
["Energex","TUOS (costs) expense",2018,335766960.35000002]
["Energex","TUOS (costs) expense",2019,318634917.67000002]
["Energex","TUOS (costs) expense",2020,321722898.54000002]
["Energex","TUOS (costs) expense",2021,323875555.92000002]
["Energex","TUOS (costs) expense",2022,347530705.13]
["Energex","TUOS (costs) expense",2023,307517631.00999999]
["Energex","TUOS (costs) expense",2024,293156944.35000002]
["Energex","TUOS Revenue",2014,393354028.90999991]
["Energex","TUOS Revenue",2015,405910900.69999999]
["Energex","TUOS Revenue",2016,454084883.52999997]
["Energex","TUOS Revenue",2017,495856001.16000003]
["Energex","TUOS Revenue",2018,331609884.67000002]
["Energex","TUOS Revenue",2019,309757115.44]
["Energex","TUOS Revenue",2020,320260211.93000001]
["Energex","TUOS Revenue",2021,323408186.49000001]
["Energex","TUOS Revenue",2022,352662771.97000003]
["Energex","TUOS Revenue",2023,295066183.11000001]
["Energex","TUOS Revenue",2024,292038833.95999998]
["Ergon Energy","Allowed nominal rate of return",2014,0.106075410234761]
["Ergon Energy","Allowed nominal rate of return",2015,0.106075410234761]
["Ergon Energy","Allowed nominal rate of return",2016,6.5430950913513003E-2]
["Ergon Energy","Allowed nominal rate of return",2017,6.5740720883576007E-2]
["Ergon Energy","Allowed nominal rate of return",2018,6.5799701480816999E-2]
["Ergon Energy","Allowed nominal rate of return",2019,6.5499722245913994E-2]
["Ergon Energy","Allowed nominal rate of return",2020,6.5176442342065002E-2]
["Ergon Energy","Allowed nominal rate of return",2021,4.9852054363999997E-2]
["Ergon Energy","Allowed nominal rate of return",2022,4.8247447048973997E-2]
["Ergon Energy","Allowed nominal rate of return",2023,4.7607420803137998E-2]
["Ergon Energy","Allowed nominal rate of return",2024,4.8394526952517003E-2]
["Ergon Energy","allowed nominal return on equity",2014,0.1084]
["Ergon Energy","allowed nominal return on equity",2015,0.1084]
["Ergon Energy","allowed nominal return on equity",2016,7.4999999999999997E-2]
["Ergon Energy","allowed nominal return on equity",2017,7.4999999999999997E-2]
["Ergon Energy","allowed nominal return on equity",2018,7.4999999999999997E-2]
["Ergon Energy","allowed nominal return on equity",2019,7.4999999999999997E-2]
["Ergon Energy","allowed nominal return on equity",2020,7.4999999999999997E-2]
["Ergon Energy","allowed nominal return on equity",2021,4.6851868535953002E-2]
["Ergon Energy","allowed nominal return on equity",2022,4.6851868535953002E-2]
["Ergon Energy","allowed nominal return on equity",2023,4.6851868535953002E-2]
["Ergon Energy","allowed nominal return on equity",2024,4.6851868535953002E-2]
["Ergon Energy","Allowed real rate of return",2014,7.8887446580922005E-2]
["Ergon Energy","Allowed real rate of return",2015,7.8887446580922005E-2]
["Ergon Energy","Allowed real rate of return",2016,3.9444830159523998E-2]
["Ergon Energy","Allowed real rate of return",2017,3.9747044764464001E-2]
["Ergon Energy","Allowed real rate of return",2018,3.9804586810553003E-2]
["Ergon Energy","Allowed real rate of return",2019,3.9511924142355E-2]
["Ergon Energy","Allowed real rate of return",2020,3.9196529114210003E-2]
["Ergon Energy","Allowed real rate of return",2021,2.6509333840555999E-2]
["Ergon Energy","Allowed real rate of return",2022,2.4940403838299E-2]
["Ergon Energy","Allowed real rate of return",2023,2.4314608124966001E-2]
["Ergon Energy","Allowed real rate of return",2024,2.5084213523844E-2]
["Ergon Energy","allowed real return on equity",2014,8.1154896605539997E-2]
["Ergon Energy","allowed real return on equity",2015,8.1154896605539997E-2]
["Ergon Energy","allowed real return on equity",2016,4.8780487804878002E-2]
["Ergon Energy","allowed real return on equity",2017,4.8780487804878002E-2]
["Ergon Energy","allowed real return on equity",2018,4.8780487804878002E-2]
["Ergon Energy","allowed real return on equity",2019,4.8780487804878002E-2]
["Ergon Energy","allowed real return on equity",2020,4.8780487804878002E-2]
["Ergon Energy","allowed real return on equity",2021,2.3575855029951999E-2]
["Ergon Energy","allowed real return on equity",2022,2.3575855029951999E-2]
["Ergon Energy","allowed real return on equity",2023,2.3575855029951999E-2]
["Ergon Energy","allowed real return on equity",2024,2.3575855029951999E-2]
["Ergon Energy","Avoided TUOS expense",2014,0]
["Ergon Energy","Avoided TUOS expense",2015,0]
["Ergon Energy","Avoided TUOS expense",2016,2072438.87]
["Ergon Energy","Avoided TUOS expense",2017,3138604.78]
["Ergon Energy","Avoided TUOS expense",2018,1929637.88]
["Ergon Energy","Avoided TUOS expense",2019,2234695.4300000002]
["Ergon Energy","Avoided TUOS expense",2020,2532451]
["Ergon Energy","Avoided TUOS expense",2021,2275934.41]
["Ergon Energy","Avoided TUOS expense",2022,2553415.1800000002]
["Ergon Energy","Avoided TUOS expense",2023,2186833.15]
["Ergon Energy","Avoided TUOS expense",2024,2720267]
["Ergon Energy","cess",2020,0]
["Ergon Energy","cess",2021,9997824.9900000002]
["Ergon Energy","cess",2022,10072651.279999999]
["Ergon Energy","cess",2023,9144349.7800682057]
["Ergon Energy","cess",2024,10268650.565267507]
["Ergon Energy","Cross boundary charges (expense)",2014,3366862.0500000003]
["Ergon Energy","Cross boundary charges (expense)",2015,5739130]
["Ergon Energy","Cross boundary charges (expense)",2016,6293588.5700000003]
["Ergon Energy","Cross boundary charges (expense)",2017,5259435.1500000004]
["Ergon Energy","Cross boundary charges (expense)",2018,5656660.6900000004]
["Ergon Energy","Cross boundary charges (expense)",2019,4188945.4]
["Ergon Energy","Cross boundary charges (expense)",2020,3575515.57]
["Ergon Energy","Cross boundary charges (expense)",2021,3251763.96]
["Ergon Energy","Cross boundary charges (expense)",2022,3072364.8]
["Ergon Energy","Cross boundary charges (expense)",2023,2773982.75]
["Ergon Energy","Cross boundary charges (expense)",2024,2475089.7400000002]
["Ergon Energy","Cross boundary revenue",2014,5694000]
["Ergon Energy","Cross boundary revenue",2015,5563371.6727272701]
["Ergon Energy","Cross boundary revenue",2016,4218966.6018181797]
["Ergon Energy","Cross boundary revenue",2017,5425915.5099999998]
["Ergon Energy","Cross boundary revenue",2018,4893157.4800000004]
["Ergon Energy","Cross boundary revenue",2019,4477168.7300000004]
["Ergon Energy","Cross boundary revenue",2020,4184040.73]
["Ergon Energy","Cross boundary revenue",2021,3800928.22]
["Ergon Energy","Cross boundary revenue",2022,4066297.74]
["Ergon Energy","Cross boundary revenue",2023,4093300.15]
["Ergon Energy","Cross boundary revenue",2024,0]
["Ergon Energy","customer numbers at the end of the period",2014,685969]
["Ergon Energy","customer numbers at the end of the period",2015,690938]
["Ergon Energy","customer numbers at the end of the period",2016,696971]
["Ergon Energy","customer numbers at the end of the period",2017,699028]
["Ergon Energy","customer numbers at the end of the period",2018,714487]
["Ergon Energy","customer numbers at the end of the period",2019,712566]
["Ergon Energy","Customer numbers at the end of the period",2020,732414]
["Ergon Energy","Customer numbers at the end of the period",2021,731456]
["Ergon Energy","Customer numbers at the end of the period",2022,737588]
["Ergon Energy","customer numbers at the end of the period",2023,742256]
["Ergon Energy","Customer numbers at the end of the period",2024,743009]
["Ergon Energy","customer numbers at the start of the period",2014,677956]
["Ergon Energy","customer numbers at the start of the period",2015,685969]
["Ergon Energy","customer numbers at the start of the period",2016,690938]
["Ergon Energy","customer numbers at the start of the period",2017,696971]
["Ergon Energy","customer numbers at the start of the period",2018,699028]
["Ergon Energy","customer numbers at the start of the period",2019,714487]
["Ergon Energy","Customer numbers at the start of the period",2020,712566]
["Ergon Energy","Customer numbers at the start of the period",2021,722284]
["Ergon Energy","Customer numbers at the start of the period",2022,731456]
["Ergon Energy","customer numbers at the start of the period",2023,737588]
["Ergon Energy","Customer numbers at the start of the period",2024,742256]
["Ergon Energy","Distribution Revenue",2014,1475699522.4303999]
["Ergon Energy","Distribution Revenue",2015,1627357978.6741099]
["Ergon Energy","Distribution Revenue",2016,1231076928.1302407]
["Ergon Energy","Distribution Revenue",2017,1264708608.4668119]
["Ergon Energy","Distribution Revenue",2018,1360225218.0999999]
["Ergon Energy","Distribution Revenue",2019,1309118439.6800001]
["Ergon Energy","Distribution Revenue",2020,1314823133.6600001]
["Ergon Energy","Distribution Revenue",2021,1118936300.3399999]
["Ergon Energy","Distribution Revenue",2022,1121904088.0999999]
["Ergon Energy","Distribution Revenue",2023,1278409356.55]
["Ergon Energy","Distribution Revenue",2024,1258782658]
["Ergon Energy","EBIT per customer - Excluding returns from capital base indexation",2014,983.09917113044628]
["Ergon Energy","EBIT per customer - Excluding returns from capital base indexation",2015,1247.8721611430333]
["Ergon Energy","EBIT per customer - Excluding returns from capital base indexation",2016,928.196277925657]
["Ergon Energy","EBIT per customer - Excluding returns from capital base indexation",2017,1108.7203755235703]
["Ergon Energy","EBIT per customer - Excluding returns from capital base indexation",2018,793.84083854660832]
["Ergon Energy","EBIT per customer - Excluding returns from capital base indexation",2019,707.60502973465054]
["Ergon Energy","EBIT per customer - Excluding returns from capital base indexation",2020,677.22519703115256]
["Ergon Energy","EBIT per customer - Excluding returns from capital base indexation",2021,446.94588308775985]
["Ergon Energy","EBIT per customer - Excluding returns from capital base indexation",2022,392.32263614347619]
["Ergon Energy","EBIT per customer - Excluding returns from capital base indexation",2023,442.02951675398413]
["Ergon Energy","EBIT per customer - Excluding returns from capital base indexation",2024,190.5136468173734]
["Ergon Energy","EBIT per customer - Including returns from capital base indexation",2014,1371.4114820262801]
["Ergon Energy","EBIT per customer - Including returns from capital base indexation",2015,1434.1298198321097]
["Ergon Energy","EBIT per customer - Including returns from capital base indexation",2016,1168.429219895756]
["Ergon Energy","EBIT per customer - Including returns from capital base indexation",2017,1324.9635257227044]
["Ergon Energy","EBIT per customer - Including returns from capital base indexation",2018,1077.4938445617565]
["Ergon Energy","EBIT per customer - Including returns from capital base indexation",2019,977.81972405961369]
["Ergon Energy","EBIT per customer - Including returns from capital base indexation",2020,961.05503538590858]
["Ergon Energy","EBIT per customer - Including returns from capital base indexation",2021,583.50191039932724]
["Ergon Energy","EBIT per customer - Including returns from capital base indexation",2022,952.18237708828065]
["Ergon Energy","EBIT per customer - Including returns from capital base indexation",2023,1744.7982143862055]
["Ergon Energy","EBIT per customer - Including returns from capital base indexation",2024,929.79779122658147]
["Ergon Energy","ebss",2014,0]
["Ergon Energy","ebss",2015,0]
["Ergon Energy","ebss",2016,35404362]
["Ergon Energy","ebss",2017,48937360.067820497]
["Ergon Energy","ebss",2018,69553636]
["Ergon Energy","ebss",2019,-15189478.722829999]
["Ergon Energy","ebss",2020,0]
["Ergon Energy","ebss",2021,37335993.590000004]
["Ergon Energy","ebss",2022,20651756.489999998]
["Ergon Energy","ebss",2023,40387903]
["Ergon Energy","ebss",2024,4497521.4400000004]
["Ergon Energy","f-factor",2014,0]
["Ergon Energy","f-factor",2015,0]
["Ergon Energy","f-factor",2016,0]
["Ergon Energy","f-factor",2017,0]
["Ergon Energy","f-factor",2018,0]
["Ergon Energy","f-factor",2019,0]
["Ergon Energy","f-factor",2020,0]
["Ergon Energy","f-factor",2021,0]
["Ergon Energy","f-factor",2022,0]
["Ergon Energy","f-factor",2023,0]
["Ergon Energy","f-factor",2024,0]
["Ergon Energy","Forecast expenditure",2014,399582631.01910239]
["Ergon Energy","Forecast expenditure",2015,394758535.91978246]
["Ergon Energy","Forecast expenditure",2016,342053859.05706847]
["Ergon Energy","Forecast expenditure",2017,353461633.13738304]
["Ergon Energy","Forecast expenditure",2018,365440976.3282541]
["Ergon Energy","Forecast expenditure",2019,379878437.70709944]
["Ergon Energy","Forecast expenditure",2020,394038371.67217046]
["Ergon Energy","Forecast expenditure",2021,380072505.46185869]
["Ergon Energy","Forecast expenditure",2022,387883248.8165291]
["Ergon Energy","Forecast Expenditure",2023,397831547.28968638]
["Ergon Energy","Forecast expenditure",2024,415721305.42791367]
["Ergon Energy","Forecast inflation",2014,2.52E-2]
["Ergon Energy","Forecast inflation",2015,2.52E-2]
["Ergon Energy","Forecast inflation",2016,2.5000000000000001E-2]
["Ergon Energy","Forecast inflation",2017,2.5000000000000001E-2]
["Ergon Energy","Forecast inflation",2018,2.5000000000000001E-2]
["Ergon Energy","Forecast inflation",2019,2.5000000000000001E-2]
["Ergon Energy","Forecast inflation",2020,2.5000000000000001E-2]
["Ergon Energy","Forecast inflation",2021,2.2739900899011001E-2]
["Ergon Energy","Forecast inflation",2022,2.2739900899011001E-2]
["Ergon Energy","Forecast inflation",2023,2.2739900899011001E-2]
["Ergon Energy","Forecast inflation",2024,2.2739900899011001E-2]
["Ergon Energy","Forecast RAB",2014,9901420404.0160675]
["Ergon Energy","Forecast RAB",2015,10959253243.430529]
["Ergon Energy","Forecast RAB",2016,11979446477.395119]
["Ergon Energy","Forecast RAB",2017,10286586673.728109]
["Ergon Energy","Forecast RAB",2018,10674006198.058161]
["Ergon Energy","Forecast RAB",2019,11066501324.800577]
["Ergon Energy","Forecast RAB",2020,11404044712.737211]
["Ergon Energy","Forecast RAB",2021,11738865256.740648]
["Ergon Energy","Forecast RAB",2022,11655597103.648006]
["Ergon Energy","Forecast RAB",2023,12075692639.415234]
["Ergon Energy","Forecast RAB",2024,13024493788.79542]
["Ergon Energy","Inflation Rate",2014,2.93E-2]
["Ergon Energy","Inflation Rate",2015,1.3299999999999999E-2]
["Ergon Energy","Inflation Rate",2016,1.6885553470920023E-2]
["Ergon Energy","Inflation Rate",2017,1.4760147601480034E-2]
["Ergon Energy","Inflation Rate",2018,1.9090909090909935E-2]
["Ergon Energy","Inflation Rate",2019,1.7841213202500095E-2]
["Ergon Energy","Inflation Rate",2020,1.8404907975460238E-2]
["Ergon Energy","Inflation Rate",2021,8.6058519793499322E-3]
["Ergon Energy","Inflation Rate",2022,3.4982935153583528E-2]
["Ergon Energy","Inflation Rate",2023,7.8318219291014124E-2]
["Ergon Energy","Inflation Rate",2024,4.05198776758409E-2]
["Ergon Energy","Jurisdictional Scheme expense",2014,119777356]
["Ergon Energy","Jurisdictional Scheme expense",2015,115200267]
["Ergon Energy","Jurisdictional Scheme expense",2016,109121883.97]
["Ergon Energy","Jurisdictional Scheme expense",2017,100237239.98]
["Ergon Energy","Jurisdictional Scheme expense",2018,99862105.099999994]
["Ergon Energy","Jurisdictional Scheme expense",2019,94922178.129999995]
["Ergon Energy","Jurisdictional Scheme expense",2020,91431686.599999994]
["Ergon Energy","Jurisdictional Scheme expense",2021,82685458.980000004]
["Ergon Energy","Jurisdictional Scheme expense",2022,73683641.879999995]
["Ergon Energy","Jurisdictional Scheme expense",2023,68977527.359999999]
["Ergon Energy","Jurisdictional Scheme expense",2024,63804721.329999998]
["Ergon Energy","Jurisdictional Scheme Revenue",2014,-14343499.999999998]
["Ergon Energy","Jurisdictional Scheme Revenue",2015,84020000]
["Ergon Energy","Jurisdictional Scheme Revenue",2016,249095676.58986431]
["Ergon Energy","Jurisdictional Scheme Revenue",2017,234838368.28212082]
["Ergon Energy","Jurisdictional Scheme Revenue",2018,93551260.109999999]
["Ergon Energy","Jurisdictional Scheme Revenue",2019,88220691.189999998]
["Ergon Energy","Jurisdictional Scheme Revenue",2020,91421930.890000001]
["Ergon Energy","Jurisdictional Scheme Revenue",2021,91596651.159999996]
["Ergon Energy","Jurisdictional Scheme Revenue",2022,84978568.290000007]
["Ergon Energy","Jurisdictional Scheme Revenue",2023,65456272.049999997]
["Ergon Energy","Jurisdictional Scheme Revenue",2024,45527989.210000001]
["Ergon Energy","Maintenance expenditure",2014,245034000]
["Ergon Energy","Maintenance expenditure",2015,280935000]
["Ergon Energy","Maintenance expenditure",2016,252840784.716506]
["Ergon Energy","Maintenance expenditure",2017,256616521.94999999]
["Ergon Energy","Maintenance expenditure",2018,281535253.14999998]
["Ergon Energy","Maintenance expenditure",2019,288730432.18000001]
["Ergon Energy","Maintenance expenditure",2020,272381430.23000002]
["Ergon Energy","Maintenance expenditure",2021,224466081.93000001]
["Ergon Energy","Maintenance expenditure",2022,227863498.87]
["Ergon Energy","Maintenance expenditure",2023,257029930.30000001]
["Ergon Energy","Maintenance expenditure",2024,363787866]
["Ergon Energy","Nominal return on assets",2014,0.10347948106684951]
["Ergon Energy","Nominal return on assets",2015,0.10240613319212581]
["Ergon Energy","Nominal return on assets",2016,8.212684699998736E-2]
["Ergon Energy","Nominal return on assets",2017,9.0438273712879061E-2]
["Ergon Energy","Nominal return on assets",2018,7.2519369075344814E-2]
["Ergon Energy","Nominal return on assets",2019,6.4561589495119198E-2]
["Ergon Energy","Nominal return on assets",2020,6.2319485464111493E-2]
["Ergon Energy","Nominal return on assets",2021,3.6772679825456185E-2]
["Ergon Energy","Nominal return on assets",2022,5.9497284616055877E-2]
["Ergon Energy","Nominal return on assets",2023,0.10489159696669777]
["Ergon Energy","Nominal return on assets",2024,5.0961856883696574E-2]
["Ergon Energy","Nominal return on regulated equity",2014,0.11403050018530257]
["Ergon Energy","Nominal return on regulated equity",2015,0.11214431093234524]
["Ergon Energy","Nominal return on regulated equity",2016,8.8008001076996828E-2]
["Ergon Energy","Nominal return on regulated equity",2017,0.1636886408188889]
["Ergon Energy","Nominal return on regulated equity",2018,0.10525404623248105]
["Ergon Energy","Nominal return on regulated equity",2019,8.1027185082764325E-2]
["Ergon Energy","Nominal return on regulated equity",2020,8.1242680936414943E-2]
["Ergon Energy","Nominal return on regulated equity",2021,2.7587010633145649E-2]
["Ergon Energy","Nominal return on regulated equity",2022,0.10680709348330604]
["Ergon Energy","Nominal return on regulated equity",2023,0.23301660178365205]
["Ergon Energy","Nominal return on regulated equity",2024,7.251169386648583E-2]
["Ergon Energy","Nominal return on regulated equity - excluding impact of inflation",2014,0.10594515798152129]
["Ergon Energy","Nominal return on regulated equity - excluding impact of inflation",2015,0.13613573356180489]
["Ergon Energy","Nominal return on regulated equity - excluding impact of inflation",2016,0.10453747045400404]
["Ergon Energy","Nominal return on regulated equity - excluding impact of inflation",2017,0.19860342972562381]
["Ergon Energy","Nominal return on regulated equity - excluding impact of inflation",2018,0.12268116406835583]
["Ergon Energy","Nominal return on regulated equity - excluding impact of inflation",2019,0.10167570908898514]
["Ergon Energy","Nominal return on regulated equity - excluding impact of inflation",2020,0.10034257457892536]
["Ergon Energy","Nominal return on regulated equity - excluding impact of inflation",2021,6.8495658679323515E-2]
["Ergon Energy","Nominal return on regulated equity - excluding impact of inflation",2022,6.9286010481798971E-2]
["Ergon Energy","Nominal return on regulated equity - excluding impact of inflation",2023,6.9915318223570291E-2]
["Ergon Energy","Nominal return on regulated equity - excluding impact of inflation",2024,2.3566268668778992E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes",2014,0.11371834258395568]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes",2015,0.10704280851805774]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes",2016,7.8168350757970795E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes",2017,0.14458719803973624]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes",2018,8.3194807404064791E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes",2019,7.8632928943726199E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes",2020,7.5703267402724289E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes",2021,1.1375614053636579E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes",2022,9.9794185030977187E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes",2023,0.20976855745786741]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes",2024,7.2611756314548095E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.1056330003801744]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.13103423114751739]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,9.4697820134978003E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.17950198694647126]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,0.10062192523993957]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,9.9281452949947016E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,9.4803161045234716E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,5.2284262099814453E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,6.2273102029470111E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,4.6667273897785654E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,2.3666331116841258E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2014,0.13496672119403028]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2015,0.11238410628633343]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2016,5.1637230227367215E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2017,0.10516258664159431]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2018,8.7935379074598308E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2019,7.9233512897779412E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2020,7.5483923163148184E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2021,7.677159626328393E-3]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2022,9.6624630416885876E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2023,0.21278854271684677]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2024,7.2488389719414348E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,0.12688137899024904]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,0.13637552891579313]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,6.8166699604374423E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,0.14007737554832933]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,0.10536249691047309]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,9.9882036904000215E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,9.4583816805658597E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,4.8585807672506261E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,5.9103547415378786E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,4.9687259156765015E-2]
["Ergon Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,2.3542964521707517E-2]
["Ergon Energy","Nominal return on regulated equity - excluding pass through revenues",2014,0.13527887879537717]
["Ergon Energy","Nominal return on regulated equity - excluding pass through revenues",2015,0.11748560870062096]
["Ergon Energy","Nominal return on regulated equity - excluding pass through revenues",2016,6.1476880546393192E-2]
["Ergon Energy","Nominal return on regulated equity - excluding pass through revenues",2017,0.12426402942074689]
["Ergon Energy","Nominal return on regulated equity - excluding pass through revenues",2018,0.10999461790301455]
["Ergon Energy","Nominal return on regulated equity - excluding pass through revenues",2019,8.1627769036817524E-2]
["Ergon Energy","Nominal return on regulated equity - excluding pass through revenues",2020,8.1023336696838838E-2]
["Ergon Energy","Nominal return on regulated equity - excluding pass through revenues",2021,2.388855620583747E-2]
["Ergon Energy","Nominal return on regulated equity - excluding pass through revenues",2022,0.1036375388692147]
["Ergon Energy","Nominal return on regulated equity - excluding pass through revenues",2023,0.23603658704263142]
["Ergon Energy","Nominal return on regulated equity - excluding pass through revenues",2024,7.2388327271352082E-2]
["Ergon Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2014,0.12719353659159591]
["Ergon Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2015,0.1414770313300806]
["Ergon Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2016,7.8006349923400414E-2]
["Ergon Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2017,0.15917881832748193]
["Ergon Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2018,0.12742173573888935]
["Ergon Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2019,0.10227629304303835]
["Ergon Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2020,0.10012323033934925]
["Ergon Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2021,6.4797204252015336E-2]
["Ergon Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2022,6.6116455867707632E-2]
["Ergon Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2023,7.2935303482549646E-2]
["Ergon Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2024,2.3442902073645251E-2]
["Ergon Energy","Nominal Straight Line Depreciation",2014,405291087.04795301]
["Ergon Energy","Nominal Straight Line Depreciation",2015,407245713.62851799]
["Ergon Energy","Nominal Straight Line Depreciation",2016,434101391.46373665]
["Ergon Energy","Nominal Straight Line Depreciation",2017,387703487.17473602]
["Ergon Energy","Nominal Straight Line Depreciation",2018,393646082.24089497]
["Ergon Energy","Nominal Straight Line Depreciation",2019,409794335.68103904]
["Ergon Energy","Nominal Straight Line Depreciation",2020,423654802.40696281]
["Ergon Energy","Nominal Straight Line Depreciation",2021,448715993.19]
["Ergon Energy","Nominal Straight Line Depreciation",2022,467287495.50462127]
["Ergon Energy","Nominal Straight Line Depreciation",2023,494295672.8443585]
["Ergon Energy","Nominal Straight Line Depreciation",2024,539043014.25989699]
["Ergon Energy","Opening Regulatory Asset Base (Nominal)",2014,9038035301]
["Ergon Energy","Opening Regulatory Asset Base (Nominal)",2015,9641333611]
["Ergon Energy","Opening Regulatory Asset Base (Nominal)",2016,9872979965.7141857]
["Ergon Energy","Opening Regulatory Asset Base (Nominal)",2017,10226023126.102451]
["Ergon Energy","Opening Regulatory Asset Base (Nominal)",2018,10501013254.21983]
["Ergon Energy","Opening Regulatory Asset Base (Nominal)",2019,10806739592.307707]
["Ergon Energy","Opening Regulatory Asset Base (Nominal)",2020,11141822615.268999]
["Ergon Energy","Opening Regulatory Asset Base (Nominal)",2021,11533835326.256302]
["Ergon Energy","Opening Regulatory Asset Base (Nominal)",2022,11755139894.147354]
["Ergon Energy","Opening Regulatory Asset Base (Nominal)",2023,12308083981.169212]
["Ergon Energy","Opening Regulatory Asset Base (Nominal)",2024,13549311198.940523]
["Ergon Energy","Operating expenditure",2014,107206000]
["Ergon Energy","Operating expenditure",2015,108285000]
["Ergon Energy","Operating expenditure",2016,138369670]
["Ergon Energy","Operating expenditure",2017,98824774.170000002]
["Ergon Energy","Operating expenditure",2018,103406281.06]
["Ergon Energy","Operating expenditure",2019,102954599.72]
["Ergon Energy","Operating expenditure",2020,130527570.68000001]
["Ergon Energy","Operating expenditure",2021,137716749.00999999]
["Ergon Energy","Operating expenditure",2022,152469691.94999999]
["Ergon Energy","Operating expenditure",2023,187350278.08000001]
["Ergon Energy","Operating expenditure",2024,215421859.88]
["Ergon Energy","other",2014,0]
["Ergon Energy","other",2015,0]
["Ergon Energy","other",2016,0]
["Ergon Energy","other",2017,0]
["Ergon Energy","other",2018,0]
["Ergon Energy","other",2019,0]
["Ergon Energy","other",2020,0]
["Ergon Energy","other",2021,0]
["Ergon Energy","other",2022,0]
["Ergon Energy","other",2023,998657.21993179421]
["Ergon Energy","other",2024,1082595.6547324932]
["Ergon Energy","Other Expenditure",2014,305644]
["Ergon Energy","Other Expenditure",2015,139733]
["Ergon Energy","Other Expenditure",2016,0]
["Ergon Energy","Other Expenditure",2017,0]
["Ergon Energy","Other Expenditure",2018,0]
["Ergon Energy","Other Expenditure",2019,0]
["Ergon Energy","Other Expenditure",2020,0]
["Ergon Energy","Other Expenditure",2021,0]
["Ergon Energy","Other Expenditure",2022,0]
["Ergon Energy","Other Expenditure",2023,0]
["Ergon Energy","Other Expenditure",2024,0]
["Ergon Energy","Other Revenue ",2014,78230077.569600001]
["Ergon Energy","Other Revenue ",2015,61308358.947679996]
["Ergon Energy","Other Revenue ",2016,81545041.138079956]
["Ergon Energy","Other Revenue ",2017,108129297.25106706]
["Ergon Energy","Other Revenue ",2018,0]
["Ergon Energy","Other Revenue ",2019,0]
["Ergon Energy","Other Revenue ",2020,0]
["Ergon Energy","Other Revenue ",2021,0]
["Ergon Energy","Other Revenue ",2022,0]
["Ergon Energy","Other Revenue ",2023,0]
["Ergon Energy","Other Revenue ",2024,344505]
["Ergon Energy","Real return on assets",2014,7.2067891836053138E-2]
["Ergon Energy","Real return on assets",2015,8.7936576721726847E-2]
["Ergon Energy","Real return on assets",2016,6.4157951016591996E-2]
["Ergon Energy","Real return on assets",2017,7.4577353367960203E-2]
["Ergon Energy","Real return on assets",2018,5.2427570011488255E-2]
["Ergon Energy","Real return on assets",2019,4.590143893429087E-2]
["Ergon Energy","Real return on assets",2020,4.3120940546085264E-2]
["Ergon Energy","Real return on assets",2021,2.7926496550490905E-2]
["Ergon Energy","Real return on assets",2022,2.3685752324829008E-2]
["Ergon Energy","Real return on assets",2023,2.4643354067740257E-2]
["Ergon Energy","Real return on assets",2024,1.0035348129225003E-2]
["Ergon Energy","Real return on regulated equity",2014,8.2318566195766593E-2]
["Ergon Energy","Real return on regulated equity",2015,9.7546936674573398E-2]
["Ergon Energy","Real return on regulated equity",2016,6.9941447553577327E-2]
["Ergon Energy","Real return on regulated equity",2017,0.14676226058879144]
["Ergon Energy","Real return on regulated equity",2018,8.4549019496635291E-2]
["Ergon Energy","Real return on regulated equity",2019,6.2078417596648568E-2]
["Ergon Energy","Real return on regulated equity",2020,6.1702150558045871E-2]
["Ergon Energy","Real return on regulated equity",2021,1.8819203375179644E-2]
["Ergon Energy","Real return on regulated equity",2022,6.9396466250976743E-2]
["Ergon Energy","Real return on regulated equity",2023,0.14346264370303499]
["Ergon Energy","Real return on regulated equity",2024,3.0745992341927677E-2]
["Ergon Energy","Real return on regulated equity - excluding impact of inflation",2014,7.8760396002264241E-2]
["Ergon Energy","Real return on regulated equity - excluding impact of inflation",2015,0.10820887003687563]
["Ergon Energy","Real return on regulated equity - excluding impact of inflation",2016,7.7597532150247839E-2]
["Ergon Energy","Real return on regulated equity - excluding impact of inflation",2017,0.16936919973231593]
["Ergon Energy","Real return on regulated equity - excluding impact of inflation",2018,9.5298696652054482E-2]
["Ergon Energy","Real return on regulated equity - excluding impact of inflation",2019,7.4805569842912339E-2]
["Ergon Energy","Real return on regulated equity - excluding impact of inflation",2020,7.3504950808707656E-2]
["Ergon Energy","Real return on regulated equity - excluding impact of inflation",2021,4.4738410753400938E-2]
["Ergon Energy","Real return on regulated equity - excluding impact of inflation",2022,4.55111896405654E-2]
["Ergon Energy","Real return on regulated equity - excluding impact of inflation",2023,4.6126505168216335E-2]
["Ergon Energy","Real return on regulated equity - excluding impact of inflation",2024,8.0799406480727991E-4]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes",2014,8.2015294456383628E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes",2015,9.2512393682085983E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes",2016,6.0265186261989012E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes",2017,0.12793865697733561]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes",2018,6.2903022430392766E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes",2019,5.9726129137523482E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes",2020,5.6262846907494217E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes",2021,2.7461292920828266E-3]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes",2022,6.2620597573211353E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes",2023,0.12190310412568274]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes",2024,3.0842158162695824E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,7.8455911412577461E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.1032327654579764]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,6.7997873302417564E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.15073364580143542]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,7.3777488038965444E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,7.2469710195070272E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,6.8100644922180195E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,2.8887463151514189E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,3.86542082651792E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,2.3395364723466802E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,9.0583169485800009E-4]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2014,0.1026588178315654]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2015,9.7783584611007043E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2016,3.4174619393332745E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2017,8.9087494472257694E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2018,6.7554787673556785E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2019,6.0316185765475844E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2020,5.6047466720440565E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2021,-9.2076835683534196E-4]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2022,5.95581754728692E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2023,0.12470374794765672]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2024,3.0723595703889849E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,9.9181992772384917E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,0.1084427710844646]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,4.2113853272560411E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,0.11227061029105301]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,7.8402436010217638E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,7.3055645760000232E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,6.788665054210595E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,2.5271241251833578E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,3.5555126464121845E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,2.6348202738610955E-2]
["Ergon Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,7.8520806902185271E-4]
["Ergon Energy","Real return on regulated equity - excluding pass through revenues",2014,0.10296208957094836]
["Ergon Energy","Real return on regulated equity - excluding pass through revenues",2015,0.10281812760349444]
["Ergon Energy","Real return on regulated equity - excluding pass through revenues",2016,4.3850880684921011E-2]
["Ergon Energy","Real return on regulated equity - excluding pass through revenues",2017,0.10791109808371346]
["Ergon Energy","Real return on regulated equity - excluding pass through revenues",2018,8.920078473979931E-2]
["Ergon Energy","Real return on regulated equity - excluding pass through revenues",2019,6.2668474224600937E-2]
["Ergon Energy","Real return on regulated equity - excluding pass through revenues",2020,6.1486770370992219E-2]
["Ergon Energy","Real return on regulated equity - excluding pass through revenues",2021,1.5152305726261476E-2]
["Ergon Energy","Real return on regulated equity - excluding pass through revenues",2022,6.6334044150634583E-2]
["Ergon Energy","Real return on regulated equity - excluding pass through revenues",2023,0.14626328752500897]
["Ergon Energy","Real return on regulated equity - excluding pass through revenues",2024,3.0627429883121702E-2]
["Ergon Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2014,9.9486477362071696E-2]
["Ergon Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2015,0.11341887566336385]
["Ergon Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2016,5.1713512120390638E-2]
["Ergon Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2017,0.1309061642219336]
["Ergon Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2018,9.9923644623306704E-2]
["Ergon Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2019,7.5391505407842285E-2]
["Ergon Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2020,7.3290956428633411E-2]
["Ergon Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2021,4.1122188853720335E-2]
["Ergon Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2022,4.2412107839508044E-2]
["Ergon Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2023,4.9079343183360484E-2]
["Ergon Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2024,6.8737043897113242E-4]
["Ergon Energy","s-factor true up",2014,0]
["Ergon Energy","s-factor true up",2015,0]
["Ergon Energy","s-factor true up",2016,0]
["Ergon Energy","s-factor true up",2017,0]
["Ergon Energy","s-factor true up",2018,0]
["Ergon Energy","s-factor true up",2019,0]
["Ergon Energy","s-factor true up",2020,0]
["Ergon Energy","s-factor true up",2021,0]
["Ergon Energy","s-factor true up",2022,0]
["Ergon Energy","s-factor true up",2023,0]
["Ergon Energy","s-factor true up",2024,0]
["Ergon Energy","stpis",2014,1846000]
["Ergon Energy","stpis",2015,31479256.388075601]
["Ergon Energy","stpis",2016,22754253.410763599]
["Ergon Energy","stpis",2017,20925018.2037724]
["Ergon Energy","stpis",2018,26232572]
["Ergon Energy","stpis",2019,26129089.219999999]
["Ergon Energy","stpis",2020,25989390]
["Ergon Energy","stpis",2021,26454818.57]
["Ergon Energy","stpis",2022,0]
["Ergon Energy","stpis",2023,46973643.850000001]
["Ergon Energy","stpis",2024,-16341269.01]
["Ergon Energy","TUOS (costs) expense",2014,324288382.41000003]
["Ergon Energy","TUOS (costs) expense",2015,315201990]
["Ergon Energy","TUOS (costs) expense",2016,347580516.48000002]
["Ergon Energy","TUOS (costs) expense",2017,378570531.97000003]
["Ergon Energy","TUOS (costs) expense",2018,270564689.93000001]
["Ergon Energy","TUOS (costs) expense",2019,246627484.59999999]
["Ergon Energy","TUOS (costs) expense",2020,244848286.41]
["Ergon Energy","TUOS (costs) expense",2021,250926321.99000001]
["Ergon Energy","TUOS (costs) expense",2022,265632337.24000001]
["Ergon Energy","TUOS (costs) expense",2023,243865795.41999999]
["Ergon Energy","TUOS (costs) expense",2024,245671407.99000001]
["Ergon Energy","TUOS Revenue",2014,330426000]
["Ergon Energy","TUOS Revenue",2015,313599081.22548598]
["Ergon Energy","TUOS Revenue",2016,368569645.56]
["Ergon Energy","TUOS Revenue",2017,391134673.42000002]
["Ergon Energy","TUOS Revenue",2018,258984040.81]
["Ergon Energy","TUOS Revenue",2019,252531311.78999999]
["Ergon Energy","TUOS Revenue",2020,247811070.22]
["Ergon Energy","TUOS Revenue",2021,260575977.78999999]
["Ergon Energy","TUOS Revenue",2022,269783098.63999999]
["Ergon Energy","TUOS Revenue",2023,235588455.25]
["Ergon Energy","TUOS Revenue",2024,269750699.81]
["Essential Energy","Allowed nominal rate of return",2014,0.10749394621871]
["Essential Energy","Allowed nominal rate of return",2015,7.2303162568003995E-2]
["Essential Energy","Allowed nominal rate of return",2016,7.1669652036226994E-2]
["Essential Energy","Allowed nominal rate of return",2017,7.0774046837911997E-2]
["Essential Energy","Allowed nominal rate of return",2018,6.9851447672611006E-2]
["Essential Energy","Allowed nominal rate of return",2019,6.8794199369589998E-2]
["Essential Energy","Allowed nominal rate of return",2020,5.9802679012531001E-2]
["Essential Energy","Allowed nominal rate of return",2021,5.7752132775644997E-2]
["Essential Energy","Allowed nominal rate of return",2022,5.5375199331189E-2]
["Essential Energy","Allowed nominal rate of return",2023,5.3318452909081999E-2]
["Essential Energy","Allowed nominal rate of return",2024,5.3101386357633E-2]
["Essential Energy","allowed nominal return on equity",2014,0.118242635483503]
["Essential Energy","allowed nominal return on equity",2015,7.0999999999999994E-2]
["Essential Energy","allowed nominal return on equity",2016,7.0999999999999994E-2]
["Essential Energy","allowed nominal return on equity",2017,7.0999999999999994E-2]
["Essential Energy","allowed nominal return on equity",2018,7.0999999999999994E-2]
["Essential Energy","allowed nominal return on equity",2019,7.0999999999999994E-2]
["Essential Energy","allowed nominal return on equity",2020,5.7981013399309E-2]
["Essential Energy","allowed nominal return on equity",2021,5.7981013399309E-2]
["Essential Energy","allowed nominal return on equity",2022,5.7981013399309E-2]
["Essential Energy","allowed nominal return on equity",2023,5.7981013399309E-2]
["Essential Energy","allowed nominal return on equity",2024,5.7981013399309E-2]
["Essential Energy","Allowed real rate of return",2014,8.0747074032921001E-2]
["Essential Energy","Allowed real rate of return",2015,4.7375622746633997E-2]
["Essential Energy","Allowed real rate of return",2016,4.6756839261797002E-2]
["Essential Energy","Allowed real rate of return",2017,4.5882053953811001E-2]
["Essential Energy","Allowed real rate of return",2018,4.4980902200244997E-2]
["Essential Energy","Allowed real rate of return",2019,4.3948231460822003E-2]
["Essential Energy","Allowed real rate of return",2020,3.4712204975608001E-2]
["Essential Energy","Allowed real rate of return",2021,3.2710204735195002E-2]
["Essential Energy","Allowed real rate of return",2022,3.0389544395211E-2]
["Essential Energy","Allowed real rate of return",2023,2.8381490756890001E-2]
["Essential Energy","Allowed real rate of return",2024,2.8169563183461001E-2]
["Essential Energy","allowed real return on equity",2014,9.1236173781300001E-2]
["Essential Energy","allowed real return on equity",2015,4.6102754444226998E-2]
["Essential Energy","allowed real return on equity",2016,4.6102754444226998E-2]
["Essential Energy","allowed real return on equity",2017,4.6102754444226998E-2]
["Essential Energy","allowed real return on equity",2018,4.6102754444226998E-2]
["Essential Energy","allowed real return on equity",2019,4.6102754444226998E-2]
["Essential Energy","allowed real return on equity",2020,3.2933666686630003E-2]
["Essential Energy","allowed real return on equity",2021,3.2933666686630003E-2]
["Essential Energy","allowed real return on equity",2022,3.2933666686630003E-2]
["Essential Energy","allowed real return on equity",2023,3.2933666686630003E-2]
["Essential Energy","allowed real return on equity",2024,3.2933666686630003E-2]
["Essential Energy","Avoided TUOS expense",2014,0]
["Essential Energy","Avoided TUOS expense",2015,2172414]
["Essential Energy","Avoided TUOS expense",2016,2231149]
["Essential Energy","Avoided TUOS expense",2017,2362230.0299999998]
["Essential Energy","Avoided TUOS expense",2018,2155981]
["Essential Energy","Avoided TUOS expense",2019,2570329.0839999998]
["Essential Energy","Avoided TUOS expense",2020,2224430]
["Essential Energy","Avoided TUOS expense",2021,2566677]
["Essential Energy","Avoided TUOS expense",2022,2882422]
["Essential Energy","Avoided TUOS expense",2023,3003078.97]
["Essential Energy","Avoided TUOS expense",2024,3581811.62]
["Essential Energy","cess",2020,13945052.852251165]
["Essential Energy","cess",2021,14072796]
["Essential Energy","cess",2022,14447141]
["Essential Energy","cess",2023,14952545]
["Essential Energy","cess",2024,16122771]
["Essential Energy","Cross boundary charges (expense)",2014,0]
["Essential Energy","Cross boundary charges (expense)",2015,0]
["Essential Energy","Cross boundary charges (expense)",2016,0]
["Essential Energy","Cross boundary charges (expense)",2017,0]
["Essential Energy","Cross boundary charges (expense)",2018,0]
["Essential Energy","Cross boundary charges (expense)",2019,0]
["Essential Energy","Cross boundary charges (expense)",2020,14363470]
["Essential Energy","Cross boundary charges (expense)",2021,13397842]
["Essential Energy","Cross boundary charges (expense)",2022,13621919]
["Essential Energy","Cross boundary charges (expense)",2023,13153678.460000001]
["Essential Energy","Cross boundary charges (expense)",2024,13349765.4]
["Essential Energy","Cross boundary revenue",2014,0]
["Essential Energy","Cross boundary revenue",2015,0]
["Essential Energy","Cross boundary revenue",2016,0]
["Essential Energy","Cross boundary revenue",2017,0]
["Essential Energy","Cross boundary revenue",2018,0]
["Essential Energy","Cross boundary revenue",2019,0]
["Essential Energy","Cross boundary revenue",2020,0]
["Essential Energy","Cross boundary revenue",2021,0]
["Essential Energy","Cross boundary revenue",2022,0]
["Essential Energy","Cross boundary revenue",2023,0]
["Essential Energy","Cross boundary revenue",2024,0]
["Essential Energy","customer numbers at the end of the period",2014,856197]
["Essential Energy","customer numbers at the end of the period",2015,867292]
["Essential Energy","customer numbers at the end of the period",2016,880237]
["Essential Energy","customer numbers at the end of the period",2017,891469]
["Essential Energy","customer numbers at the end of the period",2018,902152]
["Essential Energy","customer numbers at the end of the period",2019,911404]
["Essential Energy","Customer numbers at the end of the period",2020,920311]
["Essential Energy","Customer numbers at the end of the period",2021,930809]
["Essential Energy","Customer numbers at the end of the period",2022,943915]
["Essential Energy","customer numbers at the end of the period",2023,952534]
["Essential Energy","Customer numbers at the end of the period",2024,961018]
["Essential Energy","customer numbers at the start of the period",2014,841732]
["Essential Energy","customer numbers at the start of the period",2015,856197]
["Essential Energy","customer numbers at the start of the period",2016,867292]
["Essential Energy","customer numbers at the start of the period",2017,880237]
["Essential Energy","customer numbers at the start of the period",2018,891469]
["Essential Energy","customer numbers at the start of the period",2019,902152]
["Essential Energy","Customer numbers at the start of the period",2020,911404]
["Essential Energy","Customer numbers at the start of the period",2021,920311]
["Essential Energy","Customer numbers at the start of the period",2022,930809]
["Essential Energy","customer numbers at the start of the period",2023,943915]
["Essential Energy","Customer numbers at the start of the period",2024,952534]
["Essential Energy","Distribution Revenue",2014,1382119798.0000002]
["Essential Energy","Distribution Revenue",2015,1364877764.2979901]
["Essential Energy","Distribution Revenue",2016,857678429]
["Essential Energy","Distribution Revenue",2017,950590443.03999996]
["Essential Energy","Distribution Revenue",2018,977173632]
["Essential Energy","Distribution Revenue",2019,989542000.03999996]
["Essential Energy","Distribution Revenue",2020,978143275]
["Essential Energy","Distribution Revenue",2021,972528046]
["Essential Energy","Distribution Revenue",2022,1001984286]
["Essential Energy","Distribution Revenue",2023,1024434527.62]
["Essential Energy","Distribution Revenue",2024,1122945709.6700001]
["Essential Energy","EBIT per customer - Excluding returns from capital base indexation",2014,720.59457670772372]
["Essential Energy","EBIT per customer - Excluding returns from capital base indexation",2015,813.34725959038326]
["Essential Energy","EBIT per customer - Excluding returns from capital base indexation",2016,305.26303319852491]
["Essential Energy","EBIT per customer - Excluding returns from capital base indexation",2017,370.89212154455788]
["Essential Energy","EBIT per customer - Excluding returns from capital base indexation",2018,334.98546214408526]
["Essential Energy","EBIT per customer - Excluding returns from capital base indexation",2019,283.94593315575833]
["Essential Energy","EBIT per customer - Excluding returns from capital base indexation",2020,321.4435596148964]
["Essential Energy","EBIT per customer - Excluding returns from capital base indexation",2021,307.76718415653261]
["Essential Energy","EBIT per customer - Excluding returns from capital base indexation",2022,330.91133814154222]
["Essential Energy","EBIT per customer - Excluding returns from capital base indexation",2023,278.5558053738427]
["Essential Energy","EBIT per customer - Excluding returns from capital base indexation",2024,281.65489282958191]
["Essential Energy","EBIT per customer - Including returns from capital base indexation",2014,908.3197672729724]
["Essential Energy","EBIT per customer - Including returns from capital base indexation",2015,1008.9247597305806]
["Essential Energy","EBIT per customer - Including returns from capital base indexation",2016,428.81695037214803]
["Essential Energy","EBIT per customer - Including returns from capital base indexation",2017,477.4000871802362]
["Essential Energy","EBIT per customer - Including returns from capital base indexation",2018,499.62564097701693]
["Essential Energy","EBIT per customer - Including returns from capital base indexation",2019,448.32921814428727]
["Essential Energy","EBIT per customer - Including returns from capital base indexation",2020,484.31918706039488]
["Essential Energy","EBIT per customer - Including returns from capital base indexation",2021,386.33279451231095]
["Essential Energy","EBIT per customer - Including returns from capital base indexation",2022,652.24178782277943]
["Essential Energy","EBIT per customer - Including returns from capital base indexation",2023,1022.2664005708712]
["Essential Energy","EBIT per customer - Including returns from capital base indexation",2024,698.52216196085499]
["Essential Energy","ebss",2014,0]
["Essential Energy","ebss",2015,0]
["Essential Energy","ebss",2016,0]
["Essential Energy","ebss",2017,0]
["Essential Energy","ebss",2018,0]
["Essential Energy","ebss",2019,0]
["Essential Energy","ebss",2020,0]
["Essential Energy","ebss",2021,0]
["Essential Energy","ebss",2022,0]
["Essential Energy","ebss",2023,0]
["Essential Energy","ebss",2024,0]
["Essential Energy","f-factor",2014,0]
["Essential Energy","f-factor",2015,0]
["Essential Energy","f-factor",2016,0]
["Essential Energy","f-factor",2017,0]
["Essential Energy","f-factor",2018,0]
["Essential Energy","f-factor",2019,0]
["Essential Energy","f-factor",2020,0]
["Essential Energy","f-factor",2021,0]
["Essential Energy","f-factor",2022,0]
["Essential Energy","f-factor",2023,0]
["Essential Energy","f-factor",2024,0]
["Essential Energy","Forecast expenditure",2014,470923139.31989378]
["Essential Energy","Forecast expenditure",2015,323783356.86691833]
["Essential Energy","Forecast expenditure",2016,333790302.88087714]
["Essential Energy","Forecast expenditure",2017,341993430.60905617]
["Essential Energy","Forecast expenditure",2018,351299780.24975455]
["Essential Energy","Forecast expenditure",2019,362108654.0911476]
["Essential Energy","Forecast expenditure",2020,378902338.08661711]
["Essential Energy","Forecast expenditure",2021,372323904.47357929]
["Essential Energy","Forecast expenditure",2022,379373720.75480092]
["Essential Energy","Forecast Expenditure",2023,374180714.19055158]
["Essential Energy","Forecast expenditure",2024,359082275.97839111]
["Essential Energy","Forecast inflation",2014,2.4748502983199999E-2]
["Essential Energy","Forecast inflation",2015,2.3800000000000002E-2]
["Essential Energy","Forecast inflation",2016,2.3800000000000002E-2]
["Essential Energy","Forecast inflation",2017,2.3800000000000002E-2]
["Essential Energy","Forecast inflation",2018,2.3800000000000002E-2]
["Essential Energy","Forecast inflation",2019,2.3800000000000002E-2]
["Essential Energy","Forecast inflation",2020,2.4248746575396E-2]
["Essential Energy","Forecast inflation",2021,2.4248746575396E-2]
["Essential Energy","Forecast inflation",2022,2.4248746575396E-2]
["Essential Energy","Forecast inflation",2023,2.4248746575396E-2]
["Essential Energy","Forecast inflation",2024,2.4248746575396E-2]
["Essential Energy","Forecast RAB",2014,6995936740.4672346]
["Essential Energy","Forecast RAB",2015,7734596981.6291523]
["Essential Energy","Forecast RAB",2016,7194911200.4168673]
["Essential Energy","Forecast RAB",2017,7536026573.0271778]
["Essential Energy","Forecast RAB",2018,7836611656.2031422]
["Essential Energy","Forecast RAB",2019,8175420194.108923]
["Essential Energy","Forecast RAB",2020,8485662309.984951]
["Essential Energy","Forecast RAB",2021,8523714558.0480537]
["Essential Energy","Forecast RAB",2022,8708456729.3029881]
["Essential Energy","Forecast RAB",2023,9118561412.5185986]
["Essential Energy","Forecast RAB",2024,9880839590.6373482]
["Essential Energy","Inflation Rate",2014,2.449888641424991E-2]
["Essential Energy","Inflation Rate",2015,2.4879227053139941E-2]
["Essential Energy","Inflation Rate",2016,1.5083667216589935E-2]
["Essential Energy","Inflation Rate",2017,1.2769909449729999E-2]
["Essential Energy","Inflation Rate",2018,1.9486474094450035E-2]
["Essential Energy","Inflation Rate",2019,1.911400944457009E-2]
["Essential Energy","Inflation Rate",2020,1.8404907975460238E-2]
["Essential Energy","Inflation Rate",2021,8.6058519793499322E-3]
["Essential Energy","Inflation Rate",2022,3.4982935153583528E-2]
["Essential Energy","Inflation Rate",2023,7.8318219291014124E-2]
["Essential Energy","Inflation Rate",2024,4.05198776758409E-2]
["Essential Energy","Jurisdictional Scheme expense",2014,164259709]
["Essential Energy","Jurisdictional Scheme expense",2015,162158312]
["Essential Energy","Jurisdictional Scheme expense",2016,159735957]
["Essential Energy","Jurisdictional Scheme expense",2017,106025948.68000001]
["Essential Energy","Jurisdictional Scheme expense",2018,61646859]
["Essential Energy","Jurisdictional Scheme expense",2019,60186461.299999997]
["Essential Energy","Jurisdictional Scheme expense",2020,57067445]
["Essential Energy","Jurisdictional Scheme expense",2021,57603613]
["Essential Energy","Jurisdictional Scheme expense",2022,56905792]
["Essential Energy","Jurisdictional Scheme expense",2023,58028874.649999999]
["Essential Energy","Jurisdictional Scheme expense",2024,88643342.549999997]
["Essential Energy","Jurisdictional Scheme Revenue",2014,159999106.59999999]
["Essential Energy","Jurisdictional Scheme Revenue",2015,166159852.532013]
["Essential Energy","Jurisdictional Scheme Revenue",2016,156637941.5]
["Essential Energy","Jurisdictional Scheme Revenue",2017,112864404.61]
["Essential Energy","Jurisdictional Scheme Revenue",2018,54864106]
["Essential Energy","Jurisdictional Scheme Revenue",2019,60364991.009999998]
["Essential Energy","Jurisdictional Scheme Revenue",2020,52067232]
["Essential Energy","Jurisdictional Scheme Revenue",2021,56627901]
["Essential Energy","Jurisdictional Scheme Revenue",2022,61837130]
["Essential Energy","Jurisdictional Scheme Revenue",2023,65051630.68]
["Essential Energy","Jurisdictional Scheme Revenue",2024,83779547.430000007]
["Essential Energy","Maintenance expenditure",2014,384190824.861449]
["Essential Energy","Maintenance expenditure",2015,352657271.14796102]
["Essential Energy","Maintenance expenditure",2016,308413146.67361099]
["Essential Energy","Maintenance expenditure",2017,313446098.81]
["Essential Energy","Maintenance expenditure",2018,329801199]
["Essential Energy","Maintenance expenditure",2019,374705488.89999998]
["Essential Energy","Maintenance expenditure",2020,383988681]
["Essential Energy","Maintenance expenditure",2021,386554761.92000002]
["Essential Energy","Maintenance expenditure",2022,357511876]
["Essential Energy","Maintenance expenditure",2023,396680791.93000001]
["Essential Energy","Maintenance expenditure",2024,452611700.70999998]
["Essential Energy","Nominal return on assets",2014,0.11853935393131976]
["Essential Energy","Nominal return on assets",2015,0.12834435535211491]
["Essential Energy","Nominal return on assets",2016,5.2350684820110981E-2]
["Essential Energy","Nominal return on assets",2017,5.7238497122722727E-2]
["Essential Energy","Nominal return on assets",2018,5.913466675531958E-2]
["Essential Energy","Nominal return on assets",2019,5.213041526992615E-2]
["Essential Energy","Nominal return on assets",2020,5.4727955363235908E-2]
["Essential Energy","Nominal return on assets",2021,4.2317939158101385E-2]
["Essential Energy","Nominal return on assets",2022,7.1009088148193858E-2]
["Essential Energy","Nominal return on assets",2023,0.10765232552940732]
["Essential Energy","Nominal return on assets",2024,6.7896989407447872E-2]
["Essential Energy","Nominal return on regulated equity",2014,0.16152759128247615]
["Essential Energy","Nominal return on regulated equity",2015,0.17770827142538231]
["Essential Energy","Nominal return on regulated equity",2016,1.7401047308501654E-2]
["Essential Energy","Nominal return on regulated equity",2017,2.9128926060358079E-2]
["Essential Energy","Nominal return on regulated equity",2018,4.1578295354075763E-2]
["Essential Energy","Nominal return on regulated equity",2019,2.8033971323876732E-2]
["Essential Energy","Nominal return on regulated equity",2020,4.3854838539901859E-2]
["Essential Energy","Nominal return on regulated equity",2021,2.7453902193875633E-2]
["Essential Energy","Nominal return on regulated equity",2022,9.6720449896986957E-2]
["Essential Energy","Nominal return on regulated equity",2023,0.17864656380322252]
["Essential Energy","Nominal return on regulated equity",2024,8.08789552489345E-2]
["Essential Energy","Nominal return on regulated equity - excluding impact of inflation",2014,0.16220733298778162]
["Essential Energy","Nominal return on regulated equity - excluding impact of inflation",2015,0.17499340131090774]
["Essential Energy","Nominal return on regulated equity - excluding impact of inflation",2016,3.9116604345793199E-2]
["Essential Energy","Nominal return on regulated equity - excluding impact of inflation",2017,5.8519888852692319E-2]
["Essential Energy","Nominal return on regulated equity - excluding impact of inflation",2018,5.2421815868793686E-2]
["Essential Energy","Nominal return on regulated equity - excluding impact of inflation",2019,3.9964607144699703E-2]
["Essential Energy","Nominal return on regulated equity - excluding impact of inflation",2020,5.7944197171296327E-2]
["Essential Energy","Nominal return on regulated equity - excluding impact of inflation",2021,6.5425661465373514E-2]
["Essential Energy","Nominal return on regulated equity - excluding impact of inflation",2022,7.0388819339383332E-2]
["Essential Energy","Nominal return on regulated equity - excluding impact of inflation",2023,5.040876727805918E-2]
["Essential Energy","Nominal return on regulated equity - excluding impact of inflation",2024,4.6859112243475443E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes",2014,0.1613141025575438]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes",2015,0.17752557047399864]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes",2016,1.7221225254184153E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes",2017,2.8939809134655194E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes",2018,4.0561529426236309E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes",2019,3.0643513194711893E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes",2020,3.9979812585503288E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes",2021,2.7838315175920225E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes",2022,9.7639136092012621E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes",2023,0.1713882156132687]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes",2024,7.5767487661870248E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.16199384426284924]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.17481070035952403]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,3.8936782291475701E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,5.833077192698944E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,5.1405049940954232E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,4.2574149015534864E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,5.406917121689777E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,6.5810279570117952E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,7.1308160400923859E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,4.3150419088105393E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,4.1747644656411197E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2014,0.16405550501206442]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2015,0.18543252279209035]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2016,1.2829683234964194E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2017,2.5259876104478468E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2018,4.6605124563636913E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2019,3.1808262456544473E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2020,4.2389747958847736E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2021,3.0009021384905962E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2022,9.4996454417351536E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2023,0.16900724051898044]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2024,7.4944040271955961E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,0.16473524671736986]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,0.18271765267761578]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,3.454524027225573E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,5.4650838896812715E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,5.7448645078354843E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,4.373889827736744E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,5.6479106590242203E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,6.7980985779103692E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,6.8665478726262774E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,4.0769443993817107E-2]
["Essential Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,4.092419726649691E-2]
["Essential Energy","Nominal return on regulated equity - excluding pass through revenues",2014,0.16426899373699677]
["Essential Energy","Nominal return on regulated equity - excluding pass through revenues",2015,0.18561522374347403]
["Essential Energy","Nominal return on regulated equity - excluding pass through revenues",2016,1.3009505289281728E-2]
["Essential Energy","Nominal return on regulated equity - excluding pass through revenues",2017,2.5448993030181354E-2]
["Essential Energy","Nominal return on regulated equity - excluding pass through revenues",2018,4.7621890491476374E-2]
["Essential Energy","Nominal return on regulated equity - excluding pass through revenues",2019,2.9198720585709312E-2]
["Essential Energy","Nominal return on regulated equity - excluding pass through revenues",2020,4.6264773913246328E-2]
["Essential Energy","Nominal return on regulated equity - excluding pass through revenues",2021,2.9624403280161516E-2]
["Essential Energy","Nominal return on regulated equity - excluding pass through revenues",2022,9.407711335581101E-2]
["Essential Energy","Nominal return on regulated equity - excluding pass through revenues",2023,0.17626558870893425]
["Essential Energy","Nominal return on regulated equity - excluding pass through revenues",2024,8.00555078590202E-2]
["Essential Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2014,0.16494873544230221]
["Essential Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2015,0.18290035362899945]
["Essential Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2016,3.4725062326573269E-2]
["Essential Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2017,5.4839955822515586E-2]
["Essential Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2018,5.8465411006194297E-2]
["Essential Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2019,4.1129356406532286E-2]
["Essential Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2020,6.0354132544640809E-2]
["Essential Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2021,6.759636767435924E-2]
["Essential Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2022,6.7746137664722234E-2]
["Essential Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2023,4.8027792183770901E-2]
["Essential Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2024,4.6035664853561156E-2]
["Essential Energy","Nominal Straight Line Depreciation",2014,333441309.00597304]
["Essential Energy","Nominal Straight Line Depreciation",2015,264783490.16995037]
["Essential Energy","Nominal Straight Line Depreciation",2016,293518319.06195188]
["Essential Energy","Nominal Straight Line Depreciation",2017,316575224.89338928]
["Essential Energy","Nominal Straight Line Depreciation",2018,314573317.20183182]
["Essential Energy","Nominal Straight Line Depreciation",2019,330564045.84088796]
["Essential Energy","Nominal Straight Line Depreciation",2020,284653149.10000002]
["Essential Energy","Nominal Straight Line Depreciation",2021,324868315.11207962]
["Essential Energy","Nominal Straight Line Depreciation",2022,351055501.25696772]
["Essential Energy","Nominal Straight Line Depreciation",2023,389139266.49729067]
["Essential Energy","Nominal Straight Line Depreciation",2024,417491250.20808411]
["Essential Energy","Opening Regulatory Asset Base (Nominal)",2014,6505276193]
["Essential Energy","Opening Regulatory Asset Base (Nominal)",2015,6774239196]
["Essential Energy","Opening Regulatory Asset Base (Nominal)",2016,7157213502]
["Essential Energy","Opening Regulatory Asset Base (Nominal)",2017,7388494120]
["Essential Energy","Opening Regulatory Asset Base (Nominal)",2018,7577104015]
["Essential Energy","Opening Regulatory Asset Base (Nominal)",2019,7798423812]
["Essential Energy","Opening Regulatory Asset Base (Nominal)",2020,8104950329.6652803]
["Essential Energy","Opening Regulatory Asset Base (Nominal)",2021,8449737050.4840059]
["Essential Energy","Opening Regulatory Asset Base (Nominal)",2022,8609996606.9670906]
["Essential Energy","Opening Regulatory Asset Base (Nominal)",2023,9004349353.9480495]
["Essential Energy","Opening Regulatory Asset Base (Nominal)",2024,9843282387.9956512]
["Essential Energy","Operating expenditure",2014,69477948.615193948]
["Essential Energy","Operating expenditure",2015,38642595.8760067]
["Essential Energy","Operating expenditure",2016,5523692.8802446704]
["Essential Energy","Operating expenditure",2017,8496593.6899993606]
["Essential Energy","Operating expenditure",2018,15589515]
["Essential Energy","Operating expenditure",2019,27061396.739999998]
["Essential Energy","Operating expenditure",2020,10664911]
["Essential Energy","Operating expenditure",2021,-3530768]
["Essential Energy","Operating expenditure",2022,0]
["Essential Energy","Operating expenditure",2023,-197580.34]
["Essential Energy","Operating expenditure",2024,4996484.96]
["Essential Energy","other",2014,600000]
["Essential Energy","other",2015,600000]
["Essential Energy","other",2016,629993.26086956495]
["Essential Energy","other",2017,639495.86956521706]
["Essential Energy","other",2018,647662]
["Essential Energy","other",2019,660283]
["Essential Energy","other",2020,934018]
["Essential Energy","other",2021,946816]
["Essential Energy","other",2022,974279]
["Essential Energy","other",2023,1004394]
["Essential Energy","other",2024,1051821]
["Essential Energy","Other Expenditure",2014,0]
["Essential Energy","Other Expenditure",2015,-4773015.2460000003]
["Essential Energy","Other Expenditure",2016,0]
["Essential Energy","Other Expenditure",2017,0]
["Essential Energy","Other Expenditure",2018,0]
["Essential Energy","Other Expenditure",2019,0]
["Essential Energy","Other Expenditure",2020,0]
["Essential Energy","Other Expenditure",2021,0]
["Essential Energy","Other Expenditure",2022,0]
["Essential Energy","Other Expenditure",2023,0]
["Essential Energy","Other Expenditure",2024,0]
["Essential Energy","Other Revenue ",2014,24454081.40000001]
["Essential Energy","Other Revenue ",2015,13296972.66]
["Essential Energy","Other Revenue ",2016,1119288.6869999999]
["Essential Energy","Other Revenue ",2017,4039738.02]
["Essential Energy","Other Revenue ",2018,5423907]
["Essential Energy","Other Revenue ",2019,4615597.96]
["Essential Energy","Other Revenue ",2020,4813473]
["Essential Energy","Other Revenue ",2021,28851881]
["Essential Energy","Other Revenue ",2022,6171976]
["Essential Energy","Other Revenue ",2023,14996459.5]
["Essential Energy","Other Revenue ",2024,17206393.66]
["Essential Energy","Real return on assets",2014,9.1791673728618531E-2]
["Essential Energy","Real return on assets",2015,0.10095348365726053]
["Essential Energy","Real return on assets",2016,3.6713247200311147E-2]
["Essential Energy","Real return on assets",2017,4.3907887920123852E-2]
["Essential Energy","Real return on assets",2018,3.8890356731889661E-2]
["Essential Energy","Real return on assets",2019,3.2397166086795742E-2]
["Essential Energy","Real return on assets",2020,3.5666606772333936E-2]
["Essential Energy","Real return on assets",2021,3.3424441383710778E-2]
["Essential Energy","Real return on assets",2022,3.4808451203366272E-2]
["Essential Energy","Real return on assets",2023,2.720345757668843E-2]
["Essential Energy","Real return on assets",2024,2.6310993493711923E-2]
["Essential Energy","Real return on regulated equity",2014,0.13375193149094311]
["Essential Energy","Real return on regulated equity",2015,0.14911907699766283]
["Essential Energy","Real return on regulated equity",2016,2.2829449106063233E-3]
["Essential Energy","Real return on regulated equity",2017,1.6152747487843962E-2]
["Essential Energy","Real return on regulated equity",2018,2.1669557979421539E-2]
["Essential Energy","Real return on regulated equity",2019,8.7526633886311992E-3]
["Essential Energy","Real return on regulated equity",2020,2.4989992060264952E-2]
["Essential Energy","Real return on regulated equity",2021,1.8687230673446052E-2]
["Essential Energy","Real return on regulated equity",2022,5.9650123475443878E-2]
["Essential Energy","Real return on regulated equity",2023,9.3041499918431761E-2]
["Essential Energy","Real return on regulated equity",2024,3.8787416212789423E-2]
["Essential Energy","Real return on regulated equity - excluding impact of inflation",2014,0.13413908837575061]
["Essential Energy","Real return on regulated equity - excluding impact of inflation",2015,0.14767864945390477]
["Essential Energy","Real return on regulated equity - excluding impact of inflation",2016,1.4960543412573937E-2]
["Essential Energy","Real return on regulated equity - excluding impact of inflation",2017,3.391276504463011E-2]
["Essential Energy","Real return on regulated equity - excluding impact of inflation",2018,2.7956452303959437E-2]
["Essential Energy","Real return on regulated equity - excluding impact of inflation",2019,1.5788832921175722E-2]
["Essential Energy","Real return on regulated equity - excluding impact of inflation",2020,3.2897722070504856E-2]
["Essential Energy","Real return on regulated equity - excluding impact of inflation",2021,4.0202065199155645E-2]
["Essential Energy","Real return on regulated equity - excluding impact of inflation",2022,4.5047721970134631E-2]
["Essential Energy","Real return on regulated equity - excluding impact of inflation",2023,2.554069096020857E-2]
["Essential Energy","Real return on regulated equity - excluding impact of inflation",2024,2.2075072821595172E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes",2014,0.13354354793117215]
["Essential Energy","Real return on regulated equity - excluding incentive schemes",2015,0.14894081116246877]
["Essential Energy","Real return on regulated equity - excluding incentive schemes",2016,2.1057949276787288E-3]
["Essential Energy","Real return on regulated equity - excluding incentive schemes",2017,1.5966015117600419E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes",2018,2.0672226525129719E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes",2019,1.1313261954298446E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes",2020,2.1184996695403711E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes",2021,1.9068363681241117E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes",2022,6.0538390354360205E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes",2023,8.6310325335546473E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes",2024,3.3874999163649069E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.1339307555757408]
["Essential Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.14750019570182071]
["Essential Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,1.4784901632619358E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,3.3728044468635886E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,2.6963322856958599E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,1.8337711482257144E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,2.9114436059802063E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,4.0577577598883176E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,4.5945297939462768E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,1.8454181736524113E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,1.7084617520424849E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2014,0.13621939510960643]
["Essential Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2015,0.15665582002339254]
["Essential Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2016,-2.2204908367861676E-3]
["Essential Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2017,1.2332481976616651E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2018,2.6600304327994918E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2019,1.2456165742332307E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2020,2.3551379019832293E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2021,2.1220548506191129E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2022,5.7985032627482384E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2023,8.4102280389543663E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2024,3.308361842448089E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,0.13660595094957154]
["Essential Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,0.15522333725104095]
["Essential Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,1.0495448595678592E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,3.0133657840215568E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,3.286642418280409E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,1.94753841349555E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,3.1467317019043782E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,4.2696893064236241E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,4.336518086975976E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,1.6129575431415969E-2]
["Essential Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,1.628066497211321E-2]
["Essential Energy","Real return on regulated equity - excluding pass through revenues",2014,0.13642777866937736]
["Essential Energy","Real return on regulated equity - excluding pass through revenues",2015,0.1568340858585866]
["Essential Energy","Real return on regulated equity - excluding pass through revenues",2016,-2.0433408538585423E-3]
["Essential Energy","Real return on regulated equity - excluding pass through revenues",2017,1.2519214346860191E-2]
["Essential Energy","Real return on regulated equity - excluding pass through revenues",2018,2.7597635782286734E-2]
["Essential Energy","Real return on regulated equity - excluding pass through revenues",2019,9.8955671766650672E-3]
["Essential Energy","Real return on regulated equity - excluding pass through revenues",2020,2.7356374384693564E-2]
["Essential Energy","Real return on regulated equity - excluding pass through revenues",2021,2.0839212125889902E-2]
["Essential Energy","Real return on regulated equity - excluding pass through revenues",2022,5.7096765748566057E-2]
["Essential Energy","Real return on regulated equity - excluding pass through revenues",2023,9.0833454972428951E-2]
["Essential Energy","Real return on regulated equity - excluding pass through revenues",2024,3.7996035473621251E-2]
["Essential Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2014,0.13681428374958135]
["Essential Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2015,0.15540179100312504]
["Essential Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2016,1.0671090375633203E-2]
["Essential Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2017,3.0318378416209785E-2]
["Essential Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2018,3.3859553629804931E-2]
["Essential Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2019,1.6926505573874082E-2]
["Essential Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2020,3.5250603029746599E-2]
["Essential Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2021,4.2321380664508711E-2]
["Essential Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2022,4.2467604900431631E-2]
["Essential Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2023,2.3216084655100423E-2]
["Essential Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2024,2.1271120273283536E-2]
["Essential Energy","s-factor true up",2014,0]
["Essential Energy","s-factor true up",2015,0]
["Essential Energy","s-factor true up",2016,0]
["Essential Energy","s-factor true up",2017,0]
["Essential Energy","s-factor true up",2018,0]
["Essential Energy","s-factor true up",2019,0]
["Essential Energy","s-factor true up",2020,0]
["Essential Energy","s-factor true up",2021,0]
["Essential Energy","s-factor true up",2022,0]
["Essential Energy","s-factor true up",2023,0]
["Essential Energy","s-factor true up",2024,0]
["Essential Energy","stpis",2014,0]
["Essential Energy","stpis",2015,0]
["Essential Energy","stpis",2016,0]
["Essential Energy","stpis",2017,0]
["Essential Energy","stpis",2018,3089763]
["Essential Energy","stpis",2019,-10407824]
["Essential Energy","stpis",2020,0]
["Essential Energy","stpis",2021,-16548835]
["Essential Energy","stpis",2022,-19107169]
["Essential Energy","stpis",2023,15518375]
["Essential Energy","stpis",2024,10311617]
["Essential Energy","TUOS (costs) expense",2014,274106980]
["Essential Energy","TUOS (costs) expense",2015,298975470]
["Essential Energy","TUOS (costs) expense",2016,278706526]
["Essential Energy","TUOS (costs) expense",2017,243474120.25999999]
["Essential Energy","TUOS (costs) expense",2018,226506391]
["Essential Energy","TUOS (costs) expense",2019,217335342.90000001]
["Essential Energy","TUOS (costs) expense",2020,201004077]
["Essential Energy","TUOS (costs) expense",2021,210651848]
["Essential Energy","TUOS (costs) expense",2022,231974756]
["Essential Energy","TUOS (costs) expense",2023,242159250.02000001]
["Essential Energy","TUOS (costs) expense",2024,208263003.36000001]
["Essential Energy","TUOS Revenue",2014,270663000]
["Essential Energy","TUOS Revenue",2015,271179476]
["Essential Energy","TUOS Revenue",2016,299421133]
["Essential Energy","TUOS Revenue",2017,251441529.24000001]
["Essential Energy","TUOS Revenue",2018,213230097]
["Essential Energy","TUOS Revenue",2019,215376401.13]
["Essential Energy","TUOS Revenue",2020,213338678]
["Essential Energy","TUOS Revenue",2021,218961456]
["Essential Energy","TUOS Revenue",2022,254142588]
["Essential Energy","TUOS Revenue",2023,261618181.66]
["Essential Energy","TUOS Revenue",2024,234486349.78999999]
["Evoenergy","Allowed nominal rate of return",2014,9.5563147681044999E-2]
["Evoenergy","Allowed nominal rate of return",2015,7.1439654265357005E-2]
["Evoenergy","Allowed nominal rate of return",2016,7.0432543920614002E-2]
["Evoenergy","Allowed nominal rate of return",2017,7.0064049078279997E-2]
["Evoenergy","Allowed nominal rate of return",2018,6.9420213960998997E-2]
["Evoenergy","Allowed nominal rate of return",2019,6.8485244083847999E-2]
["Evoenergy","Allowed nominal rate of return",2020,5.7380238327845001E-2]
["Evoenergy","Allowed nominal rate of return",2021,5.5437418045109002E-2]
["Evoenergy","Allowed nominal rate of return",2022,5.3018422527959998E-2]
["Evoenergy","Allowed nominal rate of return",2023,5.1402489327501001E-2]
["Evoenergy","Allowed nominal rate of return",2024,5.1732435431234999E-2]
["Evoenergy","allowed nominal return on equity",2014,0.102895545931749]
["Evoenergy","allowed nominal return on equity",2015,7.0999999999999994E-2]
["Evoenergy","allowed nominal return on equity",2016,7.0999999999999994E-2]
["Evoenergy","allowed nominal return on equity",2017,7.0999999999999994E-2]
["Evoenergy","allowed nominal return on equity",2018,7.0999999999999994E-2]
["Evoenergy","allowed nominal return on equity",2019,7.0999999999999994E-2]
["Evoenergy","allowed nominal return on equity",2020,5.6169969049528999E-2]
["Evoenergy","allowed nominal return on equity",2021,5.6169969049528999E-2]
["Evoenergy","allowed nominal return on equity",2022,5.6169969049528999E-2]
["Evoenergy","allowed nominal return on equity",2023,5.6169969049528999E-2]
["Evoenergy","allowed nominal return on equity",2024,5.6169969049528999E-2]
["Evoenergy","Allowed real rate of return",2014,6.9104413904183995E-2]
["Evoenergy","Allowed real rate of return",2015,4.6123466378985997E-2]
["Evoenergy","Allowed real rate of return",2016,4.5140152236492002E-2]
["Evoenergy","Allowed real rate of return",2017,4.4780364263113E-2]
["Evoenergy","Allowed real rate of return",2018,4.4151741809216001E-2]
["Evoenergy","Allowed real rate of return",2019,4.3238863585089E-2]
["Evoenergy","Allowed real rate of return",2020,3.2347114764088997E-2]
["Evoenergy","Allowed real rate of return",2021,3.0450290101883999E-2]
["Evoenergy","Allowed real rate of return",2022,2.8088563494713E-2]
["Evoenergy","Allowed real rate of return",2023,2.6510886972422001E-2]
["Evoenergy","Allowed real rate of return",2024,2.6833021712481E-2]
["Evoenergy","allowed real return on equity",2014,7.6259728822290998E-2]
["Evoenergy","allowed real return on equity",2015,4.5694200351492999E-2]
["Evoenergy","allowed real return on equity",2016,4.5694200351492999E-2]
["Evoenergy","allowed real return on equity",2017,4.5694200351492999E-2]
["Evoenergy","allowed real return on equity",2018,4.5694200351492999E-2]
["Evoenergy","allowed real return on equity",2019,4.5694200351492999E-2]
["Evoenergy","allowed real return on equity",2020,3.1165498206232999E-2]
["Evoenergy","allowed real return on equity",2021,3.1165498206232999E-2]
["Evoenergy","allowed real return on equity",2022,3.1165498206232999E-2]
["Evoenergy","allowed real return on equity",2023,3.1165498206232999E-2]
["Evoenergy","allowed real return on equity",2024,3.1165498206232999E-2]
["Evoenergy","Avoided TUOS expense",2014,0]
["Evoenergy","Avoided TUOS expense",2015,22215.18]
["Evoenergy","Avoided TUOS expense",2016,41170.559999999998]
["Evoenergy","Avoided TUOS expense",2017,60499.98]
["Evoenergy","Avoided TUOS expense",2018,258789.17]
["Evoenergy","Avoided TUOS expense",2019,271612]
["Evoenergy","Avoided TUOS expense",2020,407513.44]
["Evoenergy","Avoided TUOS expense",2021,106602.56]
["Evoenergy","Avoided TUOS expense",2022,61612.99]
["Evoenergy","Avoided TUOS expense",2023,273650]
["Evoenergy","Avoided TUOS expense",2024,197958]
["Evoenergy","cess",2020,-227292]
["Evoenergy","cess",2021,-768050.51]
["Evoenergy","cess",2022,0]
["Evoenergy","cess",2023,-248640.76704043153]
["Evoenergy","cess",2024,-263372.84740481048]
["Evoenergy","Cross boundary charges (expense)",2014,0]
["Evoenergy","Cross boundary charges (expense)",2015,0]
["Evoenergy","Cross boundary charges (expense)",2016,0]
["Evoenergy","Cross boundary charges (expense)",2017,0]
["Evoenergy","Cross boundary charges (expense)",2018,0]
["Evoenergy","Cross boundary charges (expense)",2019,0]
["Evoenergy","Cross boundary charges (expense)",2020,0]
["Evoenergy","Cross boundary charges (expense)",2021,0]
["Evoenergy","Cross boundary charges (expense)",2022,0]
["Evoenergy","Cross boundary charges (expense)",2023,0]
["Evoenergy","Cross boundary charges (expense)",2024,0]
["Evoenergy","Cross boundary revenue",2014,0]
["Evoenergy","Cross boundary revenue",2015,0]
["Evoenergy","Cross boundary revenue",2016,0]
["Evoenergy","Cross boundary revenue",2017,0]
["Evoenergy","Cross boundary revenue",2018,0]
["Evoenergy","Cross boundary revenue",2019,0]
["Evoenergy","Cross boundary revenue",2020,0]
["Evoenergy","Cross boundary revenue",2021,0]
["Evoenergy","Cross boundary revenue",2022,0]
["Evoenergy","Cross boundary revenue",2023,0]
["Evoenergy","Cross boundary revenue",2024,0]
["Evoenergy","customer numbers at the end of the period",2014,180202]
["Evoenergy","customer numbers at the end of the period",2015,183250]
["Evoenergy","customer numbers at the end of the period",2016,186376]
["Evoenergy","customer numbers at the end of the period",2017,194424]
["Evoenergy","customer numbers at the end of the period",2018,200465]
["Evoenergy","customer numbers at the end of the period",2019,200321]
["Evoenergy","Customer numbers at the end of the period",2020,209436]
["Evoenergy","Customer numbers at the end of the period",2021,215033]
["Evoenergy","Customer numbers at the end of the period",2022,218518]
["Evoenergy","customer numbers at the end of the period",2023,223681]
["Evoenergy","Customer numbers at the end of the period",2024,226934]
["Evoenergy","customer numbers at the start of the period",2014,177256]
["Evoenergy","customer numbers at the start of the period",2015,180202]
["Evoenergy","customer numbers at the start of the period",2016,183547]
["Evoenergy","customer numbers at the start of the period",2017,186379]
["Evoenergy","customer numbers at the start of the period",2018,194605]
["Evoenergy","customer numbers at the start of the period",2019,196541]
["Evoenergy","Customer numbers at the start of the period",2020,205038]
["Evoenergy","Customer numbers at the start of the period",2021,209974]
["Evoenergy","Customer numbers at the start of the period",2022,215376]
["Evoenergy","customer numbers at the start of the period",2023,219178]
["Evoenergy","Customer numbers at the start of the period",2024,224018]
["Evoenergy","Distribution Revenue",2014,188933000]
["Evoenergy","Distribution Revenue",2015,186033481.28756499]
["Evoenergy","Distribution Revenue",2016,160131305.91184601]
["Evoenergy","Distribution Revenue",2017,168320973.31343201]
["Evoenergy","Distribution Revenue",2018,181412097.19825801]
["Evoenergy","Distribution Revenue",2019,185173304]
["Evoenergy","Distribution Revenue",2020,186218916.78]
["Evoenergy","Distribution Revenue",2021,167432991.34999999]
["Evoenergy","Distribution Revenue",2022,175575801.84]
["Evoenergy","Distribution Revenue",2023,171145482]
["Evoenergy","Distribution Revenue",2024,142584834]
["Evoenergy","EBIT per customer - Excluding returns from capital base indexation",2014,383.99367542030808]
["Evoenergy","EBIT per customer - Excluding returns from capital base indexation",2015,331.4617946080615]
["Evoenergy","EBIT per customer - Excluding returns from capital base indexation",2016,361.16019456854934]
["Evoenergy","EBIT per customer - Excluding returns from capital base indexation",2017,381.61633494408778]
["Evoenergy","EBIT per customer - Excluding returns from capital base indexation",2018,482.79092882598485]
["Evoenergy","EBIT per customer - Excluding returns from capital base indexation",2019,526.15955004455532]
["Evoenergy","EBIT per customer - Excluding returns from capital base indexation",2020,197.66267712412653]
["Evoenergy","EBIT per customer - Excluding returns from capital base indexation",2021,-86.548551521149804]
["Evoenergy","EBIT per customer - Excluding returns from capital base indexation",2022,741.79659208601572]
["Evoenergy","EBIT per customer - Excluding returns from capital base indexation",2023,608.40664436913949]
["Evoenergy","EBIT per customer - Excluding returns from capital base indexation",2024,-450.6359102015702]
["Evoenergy","EBIT per customer - Including returns from capital base indexation",2014,493.41473672895211]
["Evoenergy","EBIT per customer - Including returns from capital base indexation",2015,440.96232557694231]
["Evoenergy","EBIT per customer - Including returns from capital base indexation",2016,435.24757971258657]
["Evoenergy","EBIT per customer - Including returns from capital base indexation",2017,444.12699355877419]
["Evoenergy","EBIT per customer - Including returns from capital base indexation",2018,572.68852398097761]
["Evoenergy","EBIT per customer - Including returns from capital base indexation",2019,615.95660309341599]
["Evoenergy","EBIT per customer - Including returns from capital base indexation",2020,284.103488678009]
["Evoenergy","EBIT per customer - Including returns from capital base indexation",2021,-46.422648108445337]
["Evoenergy","EBIT per customer - Including returns from capital base indexation",2022,900.03514751982334]
["Evoenergy","EBIT per customer - Including returns from capital base indexation",2023,966.92131123865681]
["Evoenergy","EBIT per customer - Including returns from capital base indexation",2024,-251.14571353505656]
["Evoenergy","ebss",2014,0]
["Evoenergy","ebss",2015,0]
["Evoenergy","ebss",2016,0]
["Evoenergy","ebss",2017,0]
["Evoenergy","ebss",2018,0]
["Evoenergy","ebss",2019,0]
["Evoenergy","ebss",2020,0]
["Evoenergy","ebss",2021,0]
["Evoenergy","ebss",2022,0]
["Evoenergy","ebss",2023,0]
["Evoenergy","ebss",2024,0]
["Evoenergy","f-factor",2014,0]
["Evoenergy","f-factor",2015,0]
["Evoenergy","f-factor",2016,0]
["Evoenergy","f-factor",2017,0]
["Evoenergy","f-factor",2018,0]
["Evoenergy","f-factor",2019,0]
["Evoenergy","f-factor",2020,0]
["Evoenergy","f-factor",2021,0]
["Evoenergy","f-factor",2022,0]
["Evoenergy","f-factor",2023,0]
["Evoenergy","f-factor",2024,0]
["Evoenergy","Forecast expenditure",2014,85607941.673199356]
["Evoenergy","Forecast expenditure",2015,62721227.657653071]
["Evoenergy","Forecast expenditure",2016,48586582.101283431]
["Evoenergy","Forecast expenditure",2017,51198397.909493908]
["Evoenergy","Forecast expenditure",2018,52555491.327131905]
["Evoenergy","Forecast expenditure",2019,55071827.855405383]
["Evoenergy","Forecast expenditure",2020,58474414.447585091]
["Evoenergy","Forecast expenditure",2021,60136088.487867258]
["Evoenergy","Forecast expenditure",2022,62898491.864087634]
["Evoenergy","Forecast Expenditure",2023,65997581.694263972]
["Evoenergy","Forecast expenditure",2024,70560784.734661892]
["Evoenergy","Forecast inflation",2014,2.4748502983199999E-2]
["Evoenergy","Forecast inflation",2015,2.4199999999999999E-2]
["Evoenergy","Forecast inflation",2016,2.4199999999999999E-2]
["Evoenergy","Forecast inflation",2017,2.4199999999999999E-2]
["Evoenergy","Forecast inflation",2018,2.4199999999999999E-2]
["Evoenergy","Forecast inflation",2019,2.4199999999999999E-2]
["Evoenergy","Forecast inflation",2020,2.4248746575396E-2]
["Evoenergy","Forecast inflation",2021,2.4248746575396E-2]
["Evoenergy","Forecast inflation",2022,2.4248746575396E-2]
["Evoenergy","Forecast inflation",2023,2.4248746575396E-2]
["Evoenergy","Forecast inflation",2024,2.4248746575396E-2]
["Evoenergy","Forecast RAB",2014,775218620.08275962]
["Evoenergy","Forecast RAB",2015,808469116.29034364]
["Evoenergy","Forecast RAB",2016,892229893.19884253]
["Evoenergy","Forecast RAB",2017,912136918.91061938]
["Evoenergy","Forecast RAB",2018,934625317.47400415]
["Evoenergy","Forecast RAB",2019,953463634.86608064]
["Evoenergy","Forecast RAB",2020,971680181.26108587]
["Evoenergy","Forecast RAB",2021,984896113.65825248]
["Evoenergy","Forecast RAB",2022,987182652.89169729]
["Evoenergy","Forecast RAB",2023,1027720862.5783598]
["Evoenergy","Forecast RAB",2024,1099689855.6385779]
["Evoenergy","Inflation Rate",2014,2.4498886470383247E-2]
["Evoenergy","Inflation Rate",2015,2.3479323203671822E-2]
["Evoenergy","Inflation Rate",2016,1.5407299454534104E-2]
["Evoenergy","Inflation Rate",2017,1.3128336686443195E-2]
["Evoenergy","Inflation Rate",2018,1.9414910995885507E-2]
["Evoenergy","Inflation Rate",2019,1.888635852265827E-2]
["Evoenergy","Inflation Rate",2020,1.8404907975460238E-2]
["Evoenergy","Inflation Rate",2021,8.6058519793499322E-3]
["Evoenergy","Inflation Rate",2022,3.4982935153583528E-2]
["Evoenergy","Inflation Rate",2023,7.8318219291014124E-2]
["Evoenergy","Inflation Rate",2024,4.05198776758409E-2]
["Evoenergy","Jurisdictional Scheme expense",2014,19438000]
["Evoenergy","Jurisdictional Scheme expense",2015,25367304.440000001]
["Evoenergy","Jurisdictional Scheme expense",2016,27931234.870000001]
["Evoenergy","Jurisdictional Scheme expense",2017,30159642.140000001]
["Evoenergy","Jurisdictional Scheme expense",2018,40037499]
["Evoenergy","Jurisdictional Scheme expense",2019,36593213]
["Evoenergy","Jurisdictional Scheme expense",2020,97428794.120000005]
["Evoenergy","Jurisdictional Scheme expense",2021,127238714.23]
["Evoenergy","Jurisdictional Scheme expense",2022,35061407.600000001]
["Evoenergy","Jurisdictional Scheme expense",2023,28205030]
["Evoenergy","Jurisdictional Scheme expense",2024,86935207]
["Evoenergy","Jurisdictional Scheme Revenue",2014,23121000]
["Evoenergy","Jurisdictional Scheme Revenue",2015,26267878.099888999]
["Evoenergy","Jurisdictional Scheme Revenue",2016,30303507.669574801]
["Evoenergy","Jurisdictional Scheme Revenue",2017,29362825.590413701]
["Evoenergy","Jurisdictional Scheme Revenue",2018,65856734]
["Evoenergy","Jurisdictional Scheme Revenue",2019,58897950]
["Evoenergy","Jurisdictional Scheme Revenue",2020,77520403.430000007]
["Evoenergy","Jurisdictional Scheme Revenue",2021,66936333.359999999]
["Evoenergy","Jurisdictional Scheme Revenue",2022,150441750.72999999]
["Evoenergy","Jurisdictional Scheme Revenue",2023,129894931]
["Evoenergy","Jurisdictional Scheme Revenue",2024,-35352752]
["Evoenergy","Maintenance expenditure",2014,22199727.549987987]
["Evoenergy","Maintenance expenditure",2015,13542148.939999999]
["Evoenergy","Maintenance expenditure",2016,12806426.699999999]
["Evoenergy","Maintenance expenditure",2017,13463368.390000001]
["Evoenergy","Maintenance expenditure",2018,13985835]
["Evoenergy","Maintenance expenditure",2019,15727128]
["Evoenergy","Maintenance expenditure",2020,16797927.949999999]
["Evoenergy","Maintenance expenditure",2021,15177903.9]
["Evoenergy","Maintenance expenditure",2022,15366538]
["Evoenergy","Maintenance expenditure",2023,16723162]
["Evoenergy","Maintenance expenditure",2024,12672639]
["Evoenergy","Nominal return on assets",2014,0.11047335378917317]
["Evoenergy","Nominal return on assets",2015,9.4552025193431907E-2]
["Evoenergy","Nominal return on assets",2016,9.0514596843383671E-2]
["Evoenergy","Nominal return on assets",2017,9.3274472421052274E-2]
["Evoenergy","Nominal return on assets",2018,0.12368180374887605]
["Evoenergy","Nominal return on assets",2019,0.12954965497688542]
["Evoenergy","Nominal return on assets",2020,6.0491085988550158E-2]
["Evoenergy","Nominal return on assets",2021,-9.9563225780043112E-3]
["Evoenergy","Nominal return on assets",2022,0.19897724113642304]
["Evoenergy","Nominal return on assets",2023,0.21128572328639106]
["Evoenergy","Nominal return on assets",2024,-5.1011998390397495E-2]
["Evoenergy","Nominal return on regulated equity",2014,9.5353527022825527E-2]
["Evoenergy","Nominal return on regulated equity",2015,7.920385413553678E-2]
["Evoenergy","Nominal return on regulated equity",2016,7.3981531154751812E-2]
["Evoenergy","Nominal return on regulated equity",2017,7.6316111586118507E-2]
["Evoenergy","Nominal return on regulated equity",2018,0.10201415823028881]
["Evoenergy","Nominal return on regulated equity",2019,0.10732279402073237]
["Evoenergy","Nominal return on regulated equity",2020,5.3028548401779528E-2]
["Evoenergy","Nominal return on regulated equity",2021,-1.0371016874062321E-2]
["Evoenergy","Nominal return on regulated equity",2022,0.1772297801842633]
["Evoenergy","Nominal return on regulated equity",2023,0.18630931954284211]
["Evoenergy","Nominal return on regulated equity",2024,-5.1797661835432864E-2]
["Evoenergy","Nominal return on regulated equity - excluding impact of inflation",2014,9.5605043056683089E-2]
["Evoenergy","Nominal return on regulated equity - excluding impact of inflation",2015,7.9933398846855977E-2]
["Evoenergy","Nominal return on regulated equity - excluding impact of inflation",2016,8.2867879742367825E-2]
["Evoenergy","Nominal return on regulated equity - excluding impact of inflation",2017,8.7492335420644995E-2]
["Evoenergy","Nominal return on regulated equity - excluding impact of inflation",2018,0.10684572281339273]
["Evoenergy","Nominal return on regulated equity - excluding impact of inflation",2019,0.11268710622989998]
["Evoenergy","Nominal return on regulated equity - excluding impact of inflation",2020,5.8929211689918083E-2]
["Evoenergy","Nominal return on regulated equity - excluding impact of inflation",2021,5.4076793347583516E-3]
["Evoenergy","Nominal return on regulated equity - excluding impact of inflation",2022,0.16639399776304958]
["Evoenergy","Nominal return on regulated equity - excluding impact of inflation",2023,0.13178424673021921]
["Evoenergy","Nominal return on regulated equity - excluding impact of inflation",2024,-6.820212052450246E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes",2014,9.5353527022825527E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes",2015,7.920385413553678E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes",2016,7.3981531154751812E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes",2017,7.6316111586118507E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes",2018,0.10227801799464678]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes",2019,0.10812411273324257]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes",2020,5.2052746234202411E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes",2021,-8.2263339970344313E-3]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes",2022,0.1772297801842633]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes",2023,0.18729917854326789]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes",2024,-4.7587820753952702E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,9.5605043056683089E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,7.9933398846855977E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,8.2867879742367825E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,8.7492335420644995E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,0.1071095825777507]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,0.11348842494241017]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,5.7953409522340987E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,7.5523622117862413E-3]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,0.16639399776304958]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,0.13277410573064499]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,-6.3992279443022285E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2014,9.6324087850919934E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2015,7.7894450729024248E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2016,6.6558307924720103E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2017,6.3543030882614759E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2018,7.2941211428708227E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2019,8.9198811153929483E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2020,7.313588060689695E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2021,4.5446511671263262E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2022,7.1748441147380632E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2023,9.7876656135867476E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2024,2.8042329440776365E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,9.6575603884777483E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,7.8623995440343444E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,7.5444656512336117E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,7.4719254717141262E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,7.7772776011812164E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,9.4563123363097093E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,7.9036543895035533E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,6.1225207880083933E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,6.0912658726166927E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,4.3351583323244555E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,1.1637870751706782E-2]
["Evoenergy","Nominal return on regulated equity - excluding pass through revenues",2014,9.6324087850919934E-2]
["Evoenergy","Nominal return on regulated equity - excluding pass through revenues",2015,7.7894450729024248E-2]
["Evoenergy","Nominal return on regulated equity - excluding pass through revenues",2016,6.6558307924720103E-2]
["Evoenergy","Nominal return on regulated equity - excluding pass through revenues",2017,6.3543030882614759E-2]
["Evoenergy","Nominal return on regulated equity - excluding pass through revenues",2018,7.2677351664350257E-2]
["Evoenergy","Nominal return on regulated equity - excluding pass through revenues",2019,8.8397492441419284E-2]
["Evoenergy","Nominal return on regulated equity - excluding pass through revenues",2020,7.4111682774474066E-2]
["Evoenergy","Nominal return on regulated equity - excluding pass through revenues",2021,4.3568841812425319E-2]
["Evoenergy","Nominal return on regulated equity - excluding pass through revenues",2022,7.1748441147380632E-2]
["Evoenergy","Nominal return on regulated equity - excluding pass through revenues",2023,9.6886797135441682E-2]
["Evoenergy","Nominal return on regulated equity - excluding pass through revenues",2024,2.4356613573940478E-2]
["Evoenergy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2014,9.6575603884777483E-2]
["Evoenergy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2015,7.8623995440343444E-2]
["Evoenergy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2016,7.5444656512336117E-2]
["Evoenergy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2017,7.4719254717141262E-2]
["Evoenergy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2018,7.7508916247454193E-2]
["Evoenergy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2019,9.3761804650586894E-2]
["Evoenergy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2020,8.0012346062612649E-2]
["Evoenergy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2021,5.9347538021245989E-2]
["Evoenergy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2022,6.0912658726166927E-2]
["Evoenergy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2023,4.2361724322818782E-2]
["Evoenergy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2024,7.9521548848708948E-3]
["Evoenergy","Nominal Straight Line Depreciation",2014,45342769.048959456]
["Evoenergy","Nominal Straight Line Depreciation",2015,52136757.132312611]
["Evoenergy","Nominal Straight Line Depreciation",2016,57847994.367456958]
["Evoenergy","Nominal Straight Line Depreciation",2017,58837740.034571476]
["Evoenergy","Nominal Straight Line Depreciation",2018,60917075.372617081]
["Evoenergy","Nominal Straight Line Depreciation",2019,61544188.325108841]
["Evoenergy","Nominal Straight Line Depreciation",2020,65679095.170827448]
["Evoenergy","Nominal Straight Line Depreciation",2021,69172243.918174654]
["Evoenergy","Nominal Straight Line Depreciation",2022,72361882.436715111]
["Evoenergy","Nominal Straight Line Depreciation",2023,78428913.940663621]
["Evoenergy","Nominal Straight Line Depreciation",2024,86669196.488609239]
["Evoenergy","Opening Regulatory Asset Base (Nominal)",2014,798269623]
["Evoenergy","Opening Regulatory Asset Base (Nominal)",2015,847515634]
["Evoenergy","Opening Regulatory Asset Base (Nominal)",2016,889404008]
["Evoenergy","Opening Regulatory Asset Base (Nominal)",2017,906597953]
["Evoenergy","Opening Regulatory Asset Base (Nominal)",2018,914653766]
["Evoenergy","Opening Regulatory Asset Base (Nominal)",2019,943459747]
["Evoenergy","Opening Regulatory Asset Base (Nominal)",2020,973312905.87688959]
["Evoenergy","Opening Regulatory Asset Base (Nominal)",2021,990825189.22266507]
["Evoenergy","Opening Regulatory Asset Base (Nominal)",2022,981317883.56191325]
["Evoenergy","Opening Regulatory Asset Base (Nominal)",2023,1013630342.2911472]
["Evoenergy","Opening Regulatory Asset Base (Nominal)",2024,1110078661.7230418]
["Evoenergy","Operating expenditure",2014,64533080.276856318]
["Evoenergy","Operating expenditure",2015,60018345.930742599]
["Evoenergy","Operating expenditure",2016,27764048.184851799]
["Evoenergy","Operating expenditure",2017,34908479.997571602]
["Evoenergy","Operating expenditure",2018,42864127]
["Evoenergy","Operating expenditure",2019,40700721]
["Evoenergy","Operating expenditure",2020,38513468.100000001]
["Evoenergy","Operating expenditure",2021,42094353.32]
["Evoenergy","Operating expenditure",2022,47214325]
["Evoenergy","Operating expenditure",2023,46247960]
["Evoenergy","Operating expenditure",2024,40333365]
["Evoenergy","other",2014,0]
["Evoenergy","other",2015,0]
["Evoenergy","other",2016,0]
["Evoenergy","other",2017,0]
["Evoenergy","other",2018,0]
["Evoenergy","other",2019,0]
["Evoenergy","other",2020,0]
["Evoenergy","other",2021,0]
["Evoenergy","other",2022,0]
["Evoenergy","other",2023,362039.11570605979]
["Evoenergy","other",2024,384582.07150636363]
["Evoenergy","Other Expenditure",2014,-11237446.920000002]
["Evoenergy","Other Expenditure",2015,1437894.07]
["Evoenergy","Other Expenditure",2016,2878772.76]
["Evoenergy","Other Expenditure",2017,3903205.6]
["Evoenergy","Other Expenditure",2018,1686005]
["Evoenergy","Other Expenditure",2019,2507503]
["Evoenergy","Other Expenditure",2020,1566526.16]
["Evoenergy","Other Expenditure",2021,2676640.0499999998]
["Evoenergy","Other Expenditure",2022,1134023.55]
["Evoenergy","Other Expenditure",2023,2935575]
["Evoenergy","Other Expenditure",2024,6800682]
["Evoenergy","Other Revenue ",2014,1440544.92]
["Evoenergy","Other Revenue ",2015,0]
["Evoenergy","Other Revenue ",2016,0]
["Evoenergy","Other Revenue ",2017,1462252.74]
["Evoenergy","Other Revenue ",2018,1000625]
["Evoenergy","Other Revenue ",2019,18143576]
["Evoenergy","Other Revenue ",2020,513993.43]
["Evoenergy","Other Revenue ",2021,2332048.2000000002]
["Evoenergy","Other Revenue ",2022,4309603.49]
["Evoenergy","Other Revenue ",2023,5243401]
["Evoenergy","Other Revenue ",2024,-4433518]
["Evoenergy","Real return on assets",2014,8.3918556139177716E-2]
["Evoenergy","Real return on assets",2015,6.9442245073686418E-2]
["Evoenergy","Real return on assets",2016,7.3967655569539839E-2]
["Evoenergy","Real return on assets",2017,7.9107584727850511E-2]
["Evoenergy","Real return on assets",2018,0.10228111402758497]
["Evoenergy","Real return on assets",2019,0.10861201107323121]
["Evoenergy","Real return on assets",2020,4.1325584434540097E-2]
["Evoenergy","Real return on assets",2021,-1.8403794228366507E-2]
["Evoenergy","Real return on assets",2022,0.1584512173222489]
["Evoenergy","Real return on assets",2023,0.12325452780124464]
["Evoenergy","Real return on assets",2024,-8.7967445918177692E-2]
["Evoenergy","Real return on regulated equity",2014,6.9160290448486081E-2]
["Evoenergy","Real return on regulated equity",2015,5.4446171670021921E-2]
["Evoenergy","Real return on regulated equity",2016,5.76854546266145E-2]
["Evoenergy","Real return on regulated equity",2017,6.2368974010082914E-2]
["Evoenergy","Real return on regulated equity",2018,8.1026132091505873E-2]
["Evoenergy","Real return on regulated equity",2019,8.6797153341323735E-2]
["Evoenergy","Real return on regulated equity",2020,3.3997911984879788E-2]
["Evoenergy","Real return on regulated equity",2021,-1.8814950177188528E-2]
["Evoenergy","Real return on regulated equity",2022,0.13743883130746634]
["Evoenergy","Real return on regulated equity",2023,0.10014770994301783]
["Evoenergy","Real return on regulated equity",2024,-8.8722514093127203E-2]
["Evoenergy","Real return on regulated equity - excluding impact of inflation",2014,6.9145297472705577E-2]
["Evoenergy","Real return on regulated equity - excluding impact of inflation",2015,5.4416519084999018E-2]
["Evoenergy","Real return on regulated equity - excluding impact of inflation",2016,5.7281663486006454E-2]
["Evoenergy","Real return on regulated equity - excluding impact of inflation",2017,6.1796851611643243E-2]
["Evoenergy","Real return on regulated equity - excluding impact of inflation",2018,8.0692953342504134E-2]
["Evoenergy","Real return on regulated equity - excluding impact of inflation",2019,8.6396315397285678E-2]
["Evoenergy","Real return on regulated equity - excluding impact of inflation",2020,3.3859416699778433E-2]
["Evoenergy","Real return on regulated equity - excluding impact of inflation",2021,-1.8395011274002802E-2]
["Evoenergy","Real return on regulated equity - excluding impact of inflation",2022,0.13878000989790823]
["Evoenergy","Real return on regulated equity - excluding impact of inflation",2023,0.10498963314758364]
["Evoenergy","Real return on regulated equity - excluding impact of inflation",2024,-9.0262123736065555E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes",2014,6.9160290448486081E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes",2015,5.4446171670021921E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes",2016,5.76854546266145E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes",2017,6.2368974010082914E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes",2018,8.1284966606786996E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes",2019,8.7583618589196985E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes",2020,3.3039744796234796E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes",2021,-1.6688566642114808E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes",2022,0.13743883130746634]
["Evoenergy","Real return on regulated equity - excluding incentive schemes",2023,0.10106567551451359]
["Evoenergy","Real return on regulated equity - excluding incentive schemes",2024,-8.4676612451263816E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,6.9145297472705577E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,5.4416519084999018E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,5.7281663486006454E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,6.1796851611643243E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,8.0950578576206508E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,8.7178700392901959E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,3.2906716322219039E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,-1.6301103046925444E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,0.13878000989790823]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,0.10595605756717448]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,-8.6151949234455585E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2014,7.010764221324807E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2015,5.3166806882842955E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2016,5.0374867797054211E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2017,4.9761409656212778E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2018,5.2506883954181016E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2019,6.9009121619040298E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2020,5.3741858668217964E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2021,3.6526319592152835E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2022,3.5522813705465978E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2023,1.8137908174928968E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2024,-1.1991648120106113E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,7.0092418473877038E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,5.3138054520936784E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,5.0033837641413899E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,4.9325575783188108E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,5.2306947873278817E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,6.8700569579278559E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,5.349071453865481E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,3.6101055947903048E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,3.5795906290691334E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,1.8650583475663909E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,-1.2312317555529384E-2]
["Evoenergy","Real return on regulated equity - excluding pass through revenues",2014,7.010764221324807E-2]
["Evoenergy","Real return on regulated equity - excluding pass through revenues",2015,5.3166806882842955E-2]
["Evoenergy","Real return on regulated equity - excluding pass through revenues",2016,5.0374867797054211E-2]
["Evoenergy","Real return on regulated equity - excluding pass through revenues",2017,4.9761409656212778E-2]
["Evoenergy","Real return on regulated equity - excluding pass through revenues",2018,5.2248049438899907E-2]
["Evoenergy","Real return on regulated equity - excluding pass through revenues",2019,6.8222656371167048E-2]
["Evoenergy","Real return on regulated equity - excluding pass through revenues",2020,5.4700025856862962E-2]
["Evoenergy","Real return on regulated equity - excluding pass through revenues",2021,3.466467080719577E-2]
["Evoenergy","Real return on regulated equity - excluding pass through revenues",2022,3.5522813705465978E-2]
["Evoenergy","Real return on regulated equity - excluding pass through revenues",2023,1.7219942603433201E-2]
["Evoenergy","Real return on regulated equity - excluding pass through revenues",2024,-1.5533835007557503E-2]
["Evoenergy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2014,7.0092418473877038E-2]
["Evoenergy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2015,5.3138054520936784E-2]
["Evoenergy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2016,5.0033837641413899E-2]
["Evoenergy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2017,4.9325575783188108E-2]
["Evoenergy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2018,5.2049322639576456E-2]
["Evoenergy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2019,6.7918184583662278E-2]
["Evoenergy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2020,5.4443414916214204E-2]
["Evoenergy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2021,3.4267839295096802E-2]
["Evoenergy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2022,3.5795906290691334E-2]
["Evoenergy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2023,1.7684159056073068E-2]
["Evoenergy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2024,-1.5910775331688914E-2]
["Evoenergy","s-factor true up",2014,0]
["Evoenergy","s-factor true up",2015,0]
["Evoenergy","s-factor true up",2016,0]
["Evoenergy","s-factor true up",2017,0]
["Evoenergy","s-factor true up",2018,0]
["Evoenergy","s-factor true up",2019,0]
["Evoenergy","s-factor true up",2020,0]
["Evoenergy","s-factor true up",2021,0]
["Evoenergy","s-factor true up",2022,0]
["Evoenergy","s-factor true up",2023,0]
["Evoenergy","s-factor true up",2024,0]
["Evoenergy","stpis",2014,0]
["Evoenergy","stpis",2015,0]
["Evoenergy","stpis",2016,0]
["Evoenergy","stpis",2017,0]
["Evoenergy","stpis",2018,-291486.38613783708]
["Evoenergy","stpis",2019,-913257]
["Evoenergy","stpis",2020,1301666]
["Evoenergy","stpis",2021,-1338666.1399999999]
["Evoenergy","stpis",2022,0]
["Evoenergy","stpis",2023,-1249854.46]
["Evoenergy","stpis",2024,-4756482]
["Evoenergy","TUOS (costs) expense",2014,42112609.350000001]
["Evoenergy","TUOS (costs) expense",2015,59678062.049999997]
["Evoenergy","TUOS (costs) expense",2016,59155870.049999997]
["Evoenergy","TUOS (costs) expense",2017,46940357.030000001]
["Evoenergy","TUOS (costs) expense",2018,26934666.961741995]
["Evoenergy","TUOS (costs) expense",2019,21017709]
["Evoenergy","TUOS (costs) expense",2020,14975156.600000001]
["Evoenergy","TUOS (costs) expense",2021,16067634.140000001]
["Evoenergy","TUOS (costs) expense",2022,23023594.210000001]
["Evoenergy","TUOS (costs) expense",2023,27159562]
["Evoenergy","TUOS (costs) expense",2024,17370096]
["Evoenergy","TUOS Revenue",2014,37525000]
["Evoenergy","TUOS Revenue",2015,60136594.442545801]
["Evoenergy","TUOS Revenue",2016,64791435.2385787]
["Evoenergy","TUOS Revenue",2017,61787564.126154102]
["Evoenergy","TUOS Revenue",2018,33782647.431741998]
["Evoenergy","TUOS Revenue",2019,20553610]
["Evoenergy","TUOS Revenue",2020,12078188.119999997]
["Evoenergy","TUOS Revenue",2021,17440849.090000004]
["Evoenergy","TUOS Revenue",2022,24826772.990000002]
["Evoenergy","TUOS Revenue",2023,28409218]
["Evoenergy","TUOS Revenue",2024,46572997]
["Jemena","Allowed nominal rate of return",2014,0.11500062469870299]
["Jemena","Allowed nominal rate of return",2015,0.11500062469870299]
["Jemena","Allowed nominal rate of return",2016,7.1561822935523003E-2]
["Jemena","Allowed nominal rate of return",2017,7.0949714343452E-2]
["Jemena","Allowed nominal rate of return",2018,7.0421687103743996E-2]
["Jemena","Allowed nominal rate of return",2019,6.9863320095230996E-2]
["Jemena","Allowed nominal rate of return",2020,6.873014223220629E-2]
["Jemena","Allowed nominal rate of return",2021,4.6785943813966002E-2]
["Jemena","Allowed nominal rate of return",2022,5.1737501424077001E-2]
["Jemena","Allowed nominal rate of return",2023,5.0470359083002E-2]
["Jemena","Allowed nominal rate of return",2024,5.1118161747502E-2]
["Jemena","allowed nominal return on equity",2014,0.108465864768011]
["Jemena","allowed nominal return on equity",2015,0.108465864768011]
["Jemena","allowed nominal return on equity",2016,7.4999999999999997E-2]
["Jemena","allowed nominal return on equity",2017,7.4999999999999997E-2]
["Jemena","allowed nominal return on equity",2018,7.4999999999999997E-2]
["Jemena","allowed nominal return on equity",2019,7.4999999999999997E-2]
["Jemena","allowed nominal return on equity",2020,7.4999999999999997E-2]
["Jemena","allowed nominal return on equity",2021,4.5085717131700002E-2]
["Jemena","allowed nominal return on equity",2022,5.3129223748298003E-2]
["Jemena","allowed nominal return on equity",2023,5.3129223748298003E-2]
["Jemena","allowed nominal return on equity",2024,5.3129223748298003E-2]
["Jemena","Allowed real rate of return",2014,8.7011435306095994E-2]
["Jemena","Allowed real rate of return",2015,8.7011435306095994E-2]
["Jemena","Allowed real rate of return",2016,4.6963445562191002E-2]
["Jemena","Allowed real rate of return",2017,4.6365388308846997E-2]
["Jemena","Allowed real rate of return",2018,4.5849482267400002E-2]
["Jemena","Allowed real rate of return",2019,4.5303932925675E-2]
["Jemena","Allowed real rate of return",2020,4.4196767875078757E-2]
["Jemena","Allowed real rate of return",2021,2.4153803330166E-2]
["Jemena","Allowed real rate of return",2022,3.1121391779810999E-2]
["Jemena","Allowed real rate of return",2023,2.9879087904040001E-2]
["Jemena","Allowed real rate of return",2024,3.0514192370804001E-2]
["Jemena","allowed real return on equity",2014,8.0640713519674001E-2]
["Jemena","allowed real return on equity",2015,8.0640713519674001E-2]
["Jemena","allowed real return on equity",2016,5.0322697104034003E-2]
["Jemena","allowed real return on equity",2017,5.0322697104034003E-2]
["Jemena","allowed real return on equity",2018,5.0322697104034003E-2]
["Jemena","allowed real return on equity",2019,5.0322697104034003E-2]
["Jemena","allowed real return on equity",2020,5.0322697104034003E-2]
["Jemena","allowed real return on equity",2021,2.2472376742381998E-2]
["Jemena","allowed real return on equity",2022,3.2485833627685E-2]
["Jemena","allowed real return on equity",2023,3.2485833627685E-2]
["Jemena","allowed real return on equity",2024,3.2485833627685E-2]
["Jemena","Avoided TUOS expense",2014,0]
["Jemena","Avoided TUOS expense",2015,0]
["Jemena","Avoided TUOS expense",2016,0]
["Jemena","Avoided TUOS expense",2017,384747.34]
["Jemena","Avoided TUOS expense",2018,934089.66]
["Jemena","Avoided TUOS expense",2019,947027.15]
["Jemena","Avoided TUOS expense",2020,701010]
["Jemena","Avoided TUOS expense",2021,701010]
["Jemena","Avoided TUOS expense",2022,54674.26]
["Jemena","Avoided TUOS expense",2023,54674.26]
["Jemena","Avoided TUOS expense",2024,29044.07]
["Jemena","cess",2022,9189651]
["Jemena","cess",2023,9536884.5922133457]
["Jemena","cess",2024,10101417.010163369]
["Jemena","Cross boundary charges (expense)",2014,3397130.0148803508]
["Jemena","Cross boundary charges (expense)",2015,4003073.46751465]
["Jemena","Cross boundary charges (expense)",2016,3407071]
["Jemena","Cross boundary charges (expense)",2017,3289115]
["Jemena","Cross boundary charges (expense)",2018,4160731.3]
["Jemena","Cross boundary charges (expense)",2019,4414649.49]
["Jemena","Cross boundary charges (expense)",2020,5078403.1100000003]
["Jemena","Cross boundary charges (expense)",2021,5098333.5199999996]
["Jemena","Cross boundary charges (expense)",2022,5681884.2400000002]
["Jemena","Cross boundary charges (expense)",2023,5681884.2400000002]
["Jemena","Cross boundary charges (expense)",2024,6483771.5599999996]
["Jemena","Cross boundary revenue",2014,8348064.9845486656]
["Jemena","Cross boundary revenue",2015,9200571.9900000002]
["Jemena","Cross boundary revenue",2016,9156671.4601984993]
["Jemena","Cross boundary revenue",2017,8968942.4600000009]
["Jemena","Cross boundary revenue",2018,8663278.4499999993]
["Jemena","Cross boundary revenue",2019,8678511.4000000004]
["Jemena","Cross boundary revenue",2020,9313090.5800000001]
["Jemena","Cross boundary revenue",2021,9236108.7599999998]
["Jemena","Cross boundary revenue",2022,10381099.48]
["Jemena","Cross boundary revenue",2023,10381099.48]
["Jemena","Cross boundary revenue",2024,10246783.246175]
["Jemena","customer numbers at the end of the period",2014,318564]
["Jemena","customer numbers at the end of the period",2015,324270]
["Jemena","customer numbers at the end of the period",2016,330501]
["Jemena","customer numbers at the end of the period",2017,339178]
["Jemena","customer numbers at the end of the period",2018,348132]
["Jemena","customer numbers at the end of the period",2019,356152]
["Jemena","Customer numbers at the end of the period",2020,362495]
["Jemena","Customer numbers at the end of the period",2021,365139]
["Jemena","Customer numbers at the end of the period",2022,370348]
["Jemena","customer numbers at the end of the period",2023,375194]
["Jemena","Customer numbers at the end of the period",2024,380532]
["Jemena","customer numbers at the start of the period",2014,318294]
["Jemena","customer numbers at the start of the period",2015,318564]
["Jemena","customer numbers at the start of the period",2016,324270]
["Jemena","customer numbers at the start of the period",2017,330501]
["Jemena","customer numbers at the start of the period",2018,339178]
["Jemena","customer numbers at the start of the period",2019,348132]
["Jemena","Customer numbers at the start of the period",2020,356152]
["Jemena","Customer numbers at the start of the period",2021,358940]
["Jemena","Customer numbers at the start of the period",2022,365139]
["Jemena","customer numbers at the start of the period",2023,370348]
["Jemena","Customer numbers at the start of the period",2024,375194]
["Jemena","Distribution Revenue",2014,245399755.42439705]
["Jemena","Distribution Revenue",2015,259269552.39098299]
["Jemena","Distribution Revenue",2016,256085798.55340001]
["Jemena","Distribution Revenue",2017,271460983.502105]
["Jemena","Distribution Revenue",2018,250466150.237894]
["Jemena","Distribution Revenue",2019,258723406.55000001]
["Jemena","Distribution Revenue",2020,272275836.371961]
["Jemena","Distribution Revenue",2021,253588360.515744]
["Jemena","Distribution Revenue",2022,261183544.0579102]
["Jemena","Distribution Revenue",2023,263118127.51641601]
["Jemena","Distribution Revenue",2024,291079581.38999999]
["Jemena","EBIT per customer - Excluding returns from capital base indexation",2014,308.81352526569128]
["Jemena","EBIT per customer - Excluding returns from capital base indexation",2015,368.35218134159987]
["Jemena","EBIT per customer - Excluding returns from capital base indexation",2016,290.83851427618629]
["Jemena","EBIT per customer - Excluding returns from capital base indexation",2017,337.5680058395875]
["Jemena","EBIT per customer - Excluding returns from capital base indexation",2018,265.09820531923947]
["Jemena","EBIT per customer - Excluding returns from capital base indexation",2019,205.21044339279666]
["Jemena","EBIT per customer - Excluding returns from capital base indexation",2020,265.24763131398151]
["Jemena","EBIT per customer - Excluding returns from capital base indexation",2021,274.90685133050857]
["Jemena","EBIT per customer - Excluding returns from capital base indexation",2022,257.759778643701]
["Jemena","EBIT per customer - Excluding returns from capital base indexation",2023,222.58186880657161]
["Jemena","EBIT per customer - Excluding returns from capital base indexation",2024,263.67487075122642]
["Jemena","EBIT per customer - Including returns from capital base indexation",2014,378.93688304869778]
["Jemena","EBIT per customer - Including returns from capital base indexation",2015,448.44717591011204]
["Jemena","EBIT per customer - Including returns from capital base indexation",2016,345.60832009959711]
["Jemena","EBIT per customer - Including returns from capital base indexation",2017,375.40669194027782]
["Jemena","EBIT per customer - Including returns from capital base indexation",2018,338.95242683859055]
["Jemena","EBIT per customer - Including returns from capital base indexation",2019,286.99511044077695]
["Jemena","EBIT per customer - Including returns from capital base indexation",2020,328.57174070760351]
["Jemena","EBIT per customer - Including returns from capital base indexation",2021,324.32466201382937]
["Jemena","EBIT per customer - Including returns from capital base indexation",2022,293.28221626236706]
["Jemena","EBIT per customer - Including returns from capital base indexation",2023,371.50934567497694]
["Jemena","EBIT per customer - Including returns from capital base indexation",2024,618.5694776422996]
["Jemena","ebss",2014,11002838]
["Jemena","ebss",2015,12007836]
["Jemena","ebss",2016,4985611]
["Jemena","ebss",2017,5061148]
["Jemena","ebss",2018,5306154]
["Jemena","ebss",2019,5233090]
["Jemena","ebss",2020,5528513]
["Jemena","ebss",2021,2794918.5996587202]
["Jemena","ebss",2022,5294268.0597141599]
["Jemena","ebss",2023,5199303.5500719203]
["Jemena","ebss",2024,5828569.6946001202]
["Jemena","f-factor",2014,370000]
["Jemena","f-factor",2015,-855000]
["Jemena","f-factor",2016,-680000]
["Jemena","f-factor",2017,70000]
["Jemena","f-factor",2018,655000]
["Jemena","f-factor",2019,117300]
["Jemena","f-factor",2020,112800]
["Jemena","f-factor",2021,57025.608195845103]
["Jemena","f-factor",2022,116400]
["Jemena","f-factor",2023,49500]
["Jemena","f-factor",2024,43200]
["Jemena","Forecast expenditure",2014,67773418.140187755]
["Jemena","Forecast expenditure",2015,67984956.790065795]
["Jemena","Forecast expenditure",2016,90890073.369561926]
["Jemena","Forecast expenditure",2017,90440066.592217475]
["Jemena","Forecast expenditure",2018,93339642.428959399]
["Jemena","Forecast expenditure",2019,96958036.558269233]
["Jemena","Forecast expenditure",2020,98058360.045849115]
["Jemena","Forecast expenditure",2021,113363472.93123677]
["Jemena","Forecast expenditure",2022,100241542.454825]
["Jemena","Forecast Expenditure",2023,108875519.11078262]
["Jemena","Forecast expenditure",2024,116055373.3040752]
["Jemena","Forecast inflation",2014,2.5748753401775001E-2]
["Jemena","Forecast inflation",2015,2.5748753401775001E-2]
["Jemena","Forecast inflation",2016,2.3494972510833999E-2]
["Jemena","Forecast inflation",2017,2.3494972510833999E-2]
["Jemena","Forecast inflation",2018,2.3494972510833999E-2]
["Jemena","Forecast inflation",2019,2.3494972510833999E-2]
["Jemena","Forecast inflation",2020,2.3494972510833999E-2]
["Jemena","Forecast inflation",2021,1.1181037946111E-2]
["Jemena","Forecast inflation",2022,1.9993872504847E-2]
["Jemena","Forecast inflation",2023,1.9993872504847E-2]
["Jemena","Forecast inflation",2024,1.9993872504847E-2]
["Jemena","Forecast RAB",2014,959295209.6250509]
["Jemena","Forecast RAB",2015,1020788285.1152399]
["Jemena","Forecast RAB",2016,1065288456.5243883]
["Jemena","Forecast RAB",2017,1260826340.8970439]
["Jemena","Forecast RAB",2018,1392193122.7328453]
["Jemena","Forecast RAB",2019,1490348267.4183629]
["Jemena","Forecast RAB",2020,1577338338.6983428]
["Jemena","Forecast RAB",2021,1643088936.8625998]
["Jemena","Forecast RAB",2022,1512476824.2462738]
["Jemena","Forecast RAB",2023,1653281029.2564795]
["Jemena","Forecast RAB",2024,1853297430.5672579]
["Jemena","Inflation Rate",2014,2.1611001964640053E-2]
["Jemena","Inflation Rate",2015,2.3076923076920108E-2]
["Jemena","Inflation Rate",2016,1.5108593012275628E-2]
["Jemena","Inflation Rate",2017,1.0232558139539938E-2]
["Jemena","Inflation Rate",2018,1.9337016574590082E-2]
["Jemena","Inflation Rate",2019,2.0776874435409987E-2]
["Jemena","Inflation Rate",2020,1.5929203499999999E-2]
["Jemena","Inflation Rate",2021,1.21951219512195E-2]
["Jemena","Inflation Rate",2022,8.6058519793459354E-3]
["Jemena","Inflation Rate",2023,3.4982935153583528E-2]
["Jemena","Inflation Rate",2024,7.8318219291014096E-2]
["Jemena","Jurisdictional Scheme expense",2014,9261392.9699999988]
["Jemena","Jurisdictional Scheme expense",2015,8951232.7799999993]
["Jemena","Jurisdictional Scheme expense",2016,9671882.7200000007]
["Jemena","Jurisdictional Scheme expense",2017,5999786.0899999999]
["Jemena","Jurisdictional Scheme expense",2018,6074738.3899999997]
["Jemena","Jurisdictional Scheme expense",2019,5961164.3099999996]
["Jemena","Jurisdictional Scheme expense",2020,5405427.0899999999]
["Jemena","Jurisdictional Scheme expense",2021,5448676.0800000001]
["Jemena","Jurisdictional Scheme expense",2022,7287762.3899999997]
["Jemena","Jurisdictional Scheme expense",2023,7287762.3899999997]
["Jemena","Jurisdictional Scheme expense",2024,8795830.0500000007]
["Jemena","Jurisdictional Scheme Revenue",2014,13676723.313229999]
["Jemena","Jurisdictional Scheme Revenue",2015,7449476.7152399998]
["Jemena","Jurisdictional Scheme Revenue",2016,10227812.369999999]
["Jemena","Jurisdictional Scheme Revenue",2017,5952201.9129999997]
["Jemena","Jurisdictional Scheme Revenue",2018,7083075.7869999995]
["Jemena","Jurisdictional Scheme Revenue",2019,5260844.0060000001]
["Jemena","Jurisdictional Scheme Revenue",2020,5704110.1801466802]
["Jemena","Jurisdictional Scheme Revenue",2021,5828525.4278166797]
["Jemena","Jurisdictional Scheme Revenue",2022,6333180.2815790204]
["Jemena","Jurisdictional Scheme Revenue",2023,6333180.2815790204]
["Jemena","Jurisdictional Scheme Revenue",2024,7155264.4112805799]
["Jemena","Maintenance expenditure",2014,27086147.463672698]
["Jemena","Maintenance expenditure",2015,23338014.662015699]
["Jemena","Maintenance expenditure",2016,19056862.1728523]
["Jemena","Maintenance expenditure",2017,22529132.746009801]
["Jemena","Maintenance expenditure",2018,19733140.359999999]
["Jemena","Maintenance expenditure",2019,19449656.960000001]
["Jemena","Maintenance expenditure",2020,20054425.670000002]
["Jemena","Maintenance expenditure",2021,18577881.899999999]
["Jemena","Maintenance expenditure",2022,22839060.879999999]
["Jemena","Maintenance expenditure",2023,21731556.449999999]
["Jemena","Maintenance expenditure",2024,24435059.699999999]
["Jemena","Nominal return on assets",2014,0.11678285214722761]
["Jemena","Nominal return on assets",2015,0.1292063385270289]
["Jemena","Nominal return on assets",2016,9.5338213666062474E-2]
["Jemena","Nominal return on assets",2017,0.10151966669850013]
["Jemena","Nominal return on assets",2018,8.8746838852779841E-2]
["Jemena","Nominal return on assets",2019,7.2909282246101645E-2]
["Jemena","Nominal return on assets",2020,8.2652344773565936E-2]
["Jemena","Nominal return on assets",2021,8.004527323914909E-2]
["Jemena","Nominal return on assets",2022,7.1052087371453063E-2]
["Jemena","Nominal return on assets",2023,8.7267223093975221E-2]
["Jemena","Nominal return on assets",2024,0.136506047305438]
["Jemena","Nominal return on regulated equity",2014,0.13622932478487962]
["Jemena","Nominal return on regulated equity",2015,0.18274687895384911]
["Jemena","Nominal return on regulated equity",2016,0.11302698244402715]
["Jemena","Nominal return on regulated equity",2017,0.12092792540946086]
["Jemena","Nominal return on regulated equity",2018,0.10760342603568206]
["Jemena","Nominal return on regulated equity",2019,7.5533359995709079E-2]
["Jemena","Nominal return on regulated equity",2020,0.10468817757734303]
["Jemena","Nominal return on regulated equity",2021,0.12086479012060491]
["Jemena","Nominal return on regulated equity",2022,9.8901509406535429E-2]
["Jemena","Nominal return on regulated equity",2023,0.13555557370737731]
["Jemena","Nominal return on regulated equity",2024,0.26232570772187286]
["Jemena","Nominal return on regulated equity - excluding impact of inflation",2014,0.14607736145866707]
["Jemena","Nominal return on regulated equity - excluding impact of inflation",2015,0.1892212277878986]
["Jemena","Nominal return on regulated equity - excluding impact of inflation",2016,0.13089256623824227]
["Jemena","Nominal return on regulated equity - excluding impact of inflation",2017,0.14910616488798387]
["Jemena","Nominal return on regulated equity - excluding impact of inflation",2018,0.11736160110528977]
["Jemena","Nominal return on regulated equity - excluding impact of inflation",2019,8.2096622636838826E-2]
["Jemena","Nominal return on regulated equity - excluding impact of inflation",2020,0.12476549236114857]
["Jemena","Nominal return on regulated equity - excluding impact of inflation",2021,0.11817224946365829]
["Jemena","Nominal return on regulated equity - excluding impact of inflation",2022,0.12974597369032762]
["Jemena","Nominal return on regulated equity - excluding impact of inflation",2023,9.5504182596363715E-2]
["Jemena","Nominal return on regulated equity - excluding impact of inflation",2024,0.10453828994827201]
["Jemena","Nominal return on regulated equity - excluding incentive schemes",2014,9.7884341576508216E-2]
["Jemena","Nominal return on regulated equity - excluding incentive schemes",2015,0.15623566877032516]
["Jemena","Nominal return on regulated equity - excluding incentive schemes",2016,9.0967819261120728E-2]
["Jemena","Nominal return on regulated equity - excluding incentive schemes",2017,0.10726043605304399]
["Jemena","Nominal return on regulated equity - excluding incentive schemes",2018,0.11278254664607204]
["Jemena","Nominal return on regulated equity - excluding incentive schemes",2019,6.4082884643276258E-2]
["Jemena","Nominal return on regulated equity - excluding incentive schemes",2020,9.3407449038743776E-2]
["Jemena","Nominal return on regulated equity - excluding incentive schemes",2021,0.11493303272242582]
["Jemena","Nominal return on regulated equity - excluding incentive schemes",2022,7.5441463326172145E-2]
["Jemena","Nominal return on regulated equity - excluding incentive schemes",2023,0.10592996525353919]
["Jemena","Nominal return on regulated equity - excluding incentive schemes",2024,0.23959651263340234]
["Jemena","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.10773237825029568]
["Jemena","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.16271001760437465]
["Jemena","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.10883340305533586]
["Jemena","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.13543867553156699]
["Jemena","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,0.12254072171567977]
["Jemena","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,7.0646147284406019E-2]
["Jemena","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,0.11348476382254932]
["Jemena","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,0.11224049206547917]
["Jemena","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,0.10628592760996432]
["Jemena","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,6.587857414252575E-2]
["Jemena","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,8.1809094859801576E-2]
["Jemena","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2014,0.10987875370897254]
["Jemena","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2015,0.15224548881800465]
["Jemena","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2016,8.4897615311376656E-2]
["Jemena","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2017,0.10416875342870935]
["Jemena","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2018,0.10887926171276521]
["Jemena","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2019,8.1460427013782477E-2]
["Jemena","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2020,0.10479755647753967]
["Jemena","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2021,0.12333776478900699]
["Jemena","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2022,8.2471014789845379E-2]
["Jemena","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2023,0.11256334625609865]
["Jemena","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2024,0.23925034807317846]
["Jemena","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,0.11972679038275999]
["Jemena","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,0.15871983765205416]
["Jemena","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,0.10276319910559178]
["Jemena","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,0.13234699290723237]
["Jemena","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,0.11863743678237294]
["Jemena","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,8.8023689654912224E-2]
["Jemena","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,0.12487487126134519]
["Jemena","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,0.12064522413206036]
["Jemena","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,0.11331547907363754]
["Jemena","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,7.2511955145085211E-2]
["Jemena","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,8.1462930299577657E-2]
["Jemena","Nominal return on regulated equity - excluding pass through revenues",2014,0.14822373691734395]
["Jemena","Nominal return on regulated equity - excluding pass through revenues",2015,0.17875669900152849]
["Jemena","Nominal return on regulated equity - excluding pass through revenues",2016,0.10695677849428298]
["Jemena","Nominal return on regulated equity - excluding pass through revenues",2017,0.11783624278512628]
["Jemena","Nominal return on regulated equity - excluding pass through revenues",2018,0.10370014110237526]
["Jemena","Nominal return on regulated equity - excluding pass through revenues",2019,9.2910902366215298E-2]
["Jemena","Nominal return on regulated equity - excluding pass through revenues",2020,0.11607828501613891]
["Jemena","Nominal return on regulated equity - excluding pass through revenues",2021,0.12926952218718615]
["Jemena","Nominal return on regulated equity - excluding pass through revenues",2022,0.10593106087020857]
["Jemena","Nominal return on regulated equity - excluding pass through revenues",2023,0.14218895470993662]
["Jemena","Nominal return on regulated equity - excluding pass through revenues",2024,0.26197954316164884]
["Jemena","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2014,0.15807177359113136]
["Jemena","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2015,0.18523104783557798]
["Jemena","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2016,0.12482236228849812]
["Jemena","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2017,0.14601448226364927]
["Jemena","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2018,0.11345831617198299]
["Jemena","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2019,9.9474165007345045E-2]
["Jemena","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2020,0.13615559979994446]
["Jemena","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2021,0.1265769815302395]
["Jemena","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2022,0.13677552515400074]
["Jemena","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2023,0.10213756359892319]
["Jemena","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2024,0.10419212538804801]
["Jemena","Nominal Straight Line Depreciation",2014,68673903.398834646]
["Jemena","Nominal Straight Line Depreciation",2015,71790852.677460223]
["Jemena","Nominal Straight Line Depreciation",2016,82423481.786562264]
["Jemena","Nominal Straight Line Depreciation",2017,73014133.312450498]
["Jemena","Nominal Straight Line Depreciation",2018,80205616.676265031]
["Jemena","Nominal Straight Line Depreciation",2019,86746659.363253072]
["Jemena","Nominal Straight Line Depreciation",2020,93667550.636600062]
["Jemena","Nominal Straight Line Depreciation",2021,78155312.163472325]
["Jemena","Nominal Straight Line Depreciation",2022,81591606.2802504]
["Jemena","Nominal Straight Line Depreciation",2023,88755592.699521512]
["Jemena","Nominal Straight Line Depreciation",2024,100201546.13026983]
["Jemena","Opening Regulatory Asset Base (Nominal)",2014,1033238104]
["Jemena","Opening Regulatory Asset Base (Nominal)",2015,1115568691]
["Jemena","Opening Regulatory Asset Base (Nominal)",2016,1186797490]
["Jemena","Opening Regulatory Asset Base (Nominal)",2017,1238193476.3364799]
["Jemena","Opening Regulatory Asset Base (Nominal)",2018,1312527834.8048699]
["Jemena","Opening Regulatory Asset Base (Nominal)",2019,1386147676.5016401]
["Jemena","Opening Regulatory Asset Base (Nominal)",2020,1428435553.7110901]
["Jemena","Opening Regulatory Asset Base (Nominal)",2021,1467078356.6124997]
["Jemena","Opening Regulatory Asset Base (Nominal)",2022,1517937511.5644]
["Jemena","Opening Regulatory Asset Base (Nominal)",2023,1586940725.1273921]
["Jemena","Opening Regulatory Asset Base (Nominal)",2024,1712264937.2987957]
["Jemena","Operating expenditure",2014,45297235.259333439]
["Jemena","Operating expenditure",2015,48958807.148007199]
["Jemena","Operating expenditure",2016,63513186.733176999]
["Jemena","Operating expenditure",2017,65083859.224367797]
["Jemena","Operating expenditure",2018,62087242.009999998]
["Jemena","Operating expenditure",2019,68098391.599999994]
["Jemena","Operating expenditure",2020,55767244.259999998]
["Jemena","Operating expenditure",2021,52023671.060000002]
["Jemena","Operating expenditure",2022,57463561.039999999]
["Jemena","Operating expenditure",2023,65159079.850000001]
["Jemena","Operating expenditure",2024,67060248.359999999]
["Jemena","other",2014,0]
["Jemena","other",2015,0]
["Jemena","other",2016,0]
["Jemena","other",2017,0]
["Jemena","other",2018,0]
["Jemena","other",2019,0]
["Jemena","other",2020,0]
["Jemena","other",2021,0]
["Jemena","other",2022,417180]
["Jemena","other",2023,431988.60455750872]
["Jemena","other",2024,458282.0018390296]
["Jemena","Other Expenditure",2014,0]
["Jemena","Other Expenditure",2015,0]
["Jemena","Other Expenditure",2016,0]
["Jemena","Other Expenditure",2017,0]
["Jemena","Other Expenditure",2018,0]
["Jemena","Other Expenditure",2019,0]
["Jemena","Other Expenditure",2020,0]
["Jemena","Other Expenditure",2021,0]
["Jemena","Other Expenditure",2022,0]
["Jemena","Other Expenditure",2023,0]
["Jemena","Other Expenditure",2024,0]
["Jemena","Other Revenue ",2014,711523.6566078352]
["Jemena","Other Revenue ",2015,842493.94252658903]
["Jemena","Other Revenue ",2016,0]
["Jemena","Other Revenue ",2017,0]
["Jemena","Other Revenue ",2018,0]
["Jemena","Other Revenue ",2019,0]
["Jemena","Other Revenue ",2020,0]
["Jemena","Other Revenue ",2021,0]
["Jemena","Other Revenue ",2022,0]
["Jemena","Other Revenue ",2023,0]
["Jemena","Other Revenue ",2024,0]
["Jemena","Real return on assets",2014,9.3158599505647879E-2]
["Jemena","Real return on assets",2015,0.10373551886100887]
["Jemena","Real return on assets",2016,7.9035505369637465E-2]
["Jemena","Real return on assets",2017,9.0362469337828474E-2]
["Jemena","Real return on assets",2018,6.809310478239726E-2]
["Jemena","Real return on assets",2019,5.1071305704810381E-2]
["Jemena","Real return on assets",2020,6.5676959618540906E-2]
["Jemena","Real return on assets",2021,6.702301646154625E-2]
["Jemena","Real return on assets",2022,6.1913417683983347E-2]
["Jemena","Real return on assets",2023,5.0517053146033858E-2]
["Jemena","Real return on assets",2024,5.396164784518058E-2]
["Jemena","Real return on regulated equity",2014,0.11219370445288793]
["Jemena","Real return on regulated equity",2015,0.15606837792481826]
["Jemena","Real return on regulated equity",2016,9.6460999449511503E-2]
["Jemena","Real return on regulated equity",2017,0.10957414347621032]
["Jemena","Real return on regulated equity",2018,8.6591978929309324E-2]
["Jemena","Real return on regulated equity",2019,5.3641973022346162E-2]
["Jemena","Real return on regulated equity",2020,8.7367282849589833E-2]
["Jemena","Real return on regulated equity",2021,0.10736039505891086]
["Jemena","Real return on regulated equity",2022,8.9525216664158885E-2]
["Jemena","Real return on regulated equity",2023,9.7173233623286351E-2]
["Jemena","Real return on regulated equity",2024,0.17064303017326576]
["Jemena","Real return on regulated equity - excluding impact of inflation",2014,0.11730807145301067]
["Jemena","Real return on regulated equity - excluding impact of inflation",2015,0.15936892328066338]
["Jemena","Real return on regulated equity - excluding impact of inflation",2016,0.10493221423837668]
["Jemena","Real return on regulated equity - excluding impact of inflation",2017,0.12272770824560181]
["Jemena","Real return on regulated equity - excluding impact of inflation",2018,9.1711860942689821E-2]
["Jemena","Real return on regulated equity - excluding impact of inflation",2019,5.7256412293109259E-2]
["Jemena","Real return on regulated equity - excluding impact of inflation",2020,9.8945791205869923E-2]
["Jemena","Real return on regulated equity - excluding impact of inflation",2021,0.10580816639408654]
["Jemena","Real return on regulated equity - excluding impact of inflation",2022,0.10760074559659581]
["Jemena","Real return on regulated equity - excluding impact of inflation",2023,7.403016050094742E-2]
["Jemena","Real return on regulated equity - excluding impact of inflation",2024,8.2887181700224632E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes",2014,7.4659865120078384E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes",2015,0.13015516496347904]
["Jemena","Real return on regulated equity - excluding incentive schemes",2016,7.4730158695373902E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes",2017,9.604509093647913E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes",2018,9.167285063923121E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes",2019,4.2424560442573464E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes",2020,7.626342984513268E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes",2021,0.10150010461733636]
["Jemena","Real return on regulated equity - excluding incentive schemes",2022,6.6265341625436916E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes",2023,6.8548985389239953E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes",2024,0.14956465582898851]
["Jemena","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,7.9925639272415999E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.13352320804522919]
["Jemena","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,8.3379433056861962E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.10937396472609252]
["Jemena","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,9.6772091573510216E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,4.6068789823071554E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,8.7924018904511778E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,9.9941998837950852E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,8.4600562249659256E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,4.4985271847758787E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,6.0603523237989669E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes and pass through revenues",2014,8.6400549303586691E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes and pass through revenues",2015,0.12625498907023339]
["Jemena","Real return on regulated equity - excluding incentive schemes and pass through revenues",2016,6.8750301967207411E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes and pass through revenues",2017,9.2984723697842192E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes and pass through revenues",2018,8.7843611761569781E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes and pass through revenues",2019,5.9448400623237543E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes and pass through revenues",2020,8.7474946749613397E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes and pass through revenues",2021,0.10980357485179004]
["Jemena","Real return on regulated equity - excluding incentive schemes and pass through revenues",2022,7.3234913981058331E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes and pass through revenues",2023,7.4958154832768117E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes and pass through revenues",2024,0.14924363319018757]
["Jemena","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,9.1618962898388029E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,0.12963319117795288]
["Jemena","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,7.7448574466660314E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,0.10635325362601733]
["Jemena","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,9.2958409007262419E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,6.3047419750169004E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,9.9052659244438124E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,0.10825379638080498]
["Jemena","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,9.1492320772100608E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,5.1488625624060938E-2]
["Jemena","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,6.0264144179394144E-2]
["Jemena","Real return on regulated equity - excluding pass through revenues",2014,0.12393438863639626]
["Jemena","Real return on regulated equity - excluding pass through revenues",2015,0.15216820203157255]
["Jemena","Real return on regulated equity - excluding pass through revenues",2016,9.0481142721344901E-2]
["Jemena","Real return on regulated equity - excluding pass through revenues",2017,0.10651377623757342]
["Jemena","Real return on regulated equity - excluding pass through revenues",2018,8.2762740051647937E-2]
["Jemena","Real return on regulated equity - excluding pass through revenues",2019,7.0665813203010228E-2]
["Jemena","Real return on regulated equity - excluding pass through revenues",2020,9.8578799754070551E-2]
["Jemena","Real return on regulated equity - excluding pass through revenues",2021,0.1156638652933646]
["Jemena","Real return on regulated equity - excluding pass through revenues",2022,9.6494789019780189E-2]
["Jemena","Real return on regulated equity - excluding pass through revenues",2023,0.10358240306681439]
["Jemena","Real return on regulated equity - excluding pass through revenues",2024,0.17032200753446475]
["Jemena","Real return on regulated equity - excluding pass through revenues and impact of inflation",2014,0.1290013950789827]
["Jemena","Real return on regulated equity - excluding pass through revenues and impact of inflation",2015,0.15547890641338705]
["Jemena","Real return on regulated equity - excluding pass through revenues and impact of inflation",2016,9.900135564817493E-2]
["Jemena","Real return on regulated equity - excluding pass through revenues and impact of inflation",2017,0.11970699714552664]
["Jemena","Real return on regulated equity - excluding pass through revenues and impact of inflation",2018,8.7898178376442065E-2]
["Jemena","Real return on regulated equity - excluding pass through revenues and impact of inflation",2019,7.4235042220206687E-2]
["Jemena","Real return on regulated equity - excluding pass through revenues and impact of inflation",2020,0.1100744315457963]
["Jemena","Real return on regulated equity - excluding pass through revenues and impact of inflation",2021,0.11411996393694071]
["Jemena","Real return on regulated equity - excluding pass through revenues and impact of inflation",2022,0.11449250411903705]
["Jemena","Real return on regulated equity - excluding pass through revenues and impact of inflation",2023,8.0533514277249599E-2]
["Jemena","Real return on regulated equity - excluding pass through revenues and impact of inflation",2024,8.2547802641629003E-2]
["Jemena","s-factor true up",2014,-338813]
["Jemena","s-factor true up",2015,-369759.92169862502]
["Jemena","s-factor true up",2016,837882.57127677405]
["Jemena","s-factor true up",2017,850577.24189257203]
["Jemena","s-factor true up",2018,891313.70235303603]
["Jemena","s-factor true up",2019,879040.62424749695]
["Jemena","s-factor true up",2020,928665]
["Jemena","s-factor true up",2021,469482.999379805]
["Jemena","s-factor true up",2022,0]
["Jemena","s-factor true up",2023,0]
["Jemena","s-factor true up",2024,0]
["Jemena","stpis",2014,10445368]
["Jemena","stpis",2015,4965342.4093197696]
["Jemena","stpis",2016,9843312.89522033]
["Jemena","stpis",2017,3731694.1536784]
["Jemena","stpis",2018,-10384803.413373601]
["Jemena","stpis",2019,1786694.81442339]
["Jemena","stpis",2020,835130]
["Jemena","stpis",2021,422196.62392484798]
["Jemena","stpis",2022,0]
["Jemena","stpis",2023,4879206.2192553803]
["Jemena","stpis",2024,0]
["Jemena","TUOS (costs) expense",2014,61044131.089999996]
["Jemena","TUOS (costs) expense",2015,64356853.6309091]
["Jemena","TUOS (costs) expense",2016,63527982.530000001]
["Jemena","TUOS (costs) expense",2017,60816208.240000002]
["Jemena","TUOS (costs) expense",2018,58452249.219999999]
["Jemena","TUOS (costs) expense",2019,63919507.469999999]
["Jemena","TUOS (costs) expense",2020,72349457.629999995]
["Jemena","TUOS (costs) expense",2021,74370303.849999994]
["Jemena","TUOS (costs) expense",2022,75606886.609999999]
["Jemena","TUOS (costs) expense",2023,75606886.609999999]
["Jemena","TUOS (costs) expense",2024,80554151.359999999]
["Jemena","TUOS Revenue",2014,44959054.854766406]
["Jemena","TUOS Revenue",2015,63031392.397430301]
["Jemena","TUOS Revenue",2016,61346496.974559397]
["Jemena","TUOS Revenue",2017,57765956.369047701]
["Jemena","TUOS Revenue",2018,56537626.890354298]
["Jemena","TUOS Revenue",2019,49137510.3444793]
["Jemena","TUOS Revenue",2020,61040188.514941797]
["Jemena","TUOS Revenue",2021,65249332.872183301]
["Jemena","TUOS Revenue",2022,67417095.038421005]
["Jemena","TUOS Revenue",2023,67417095.038421005]
["Jemena","TUOS Revenue",2024,78710999.869484901]
["Power and Water Corporation","Nominal return on regulated equity - excluding impact of inflation",2020,5.3094208673917169E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding impact of inflation",2021,5.1106435867395897E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding impact of inflation",2022,5.3187887768403622E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding impact of inflation",2023,3.9278965005629725E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding impact of inflation",2024,5.7723771725316633E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding incentive schemes",2020,4.1274452703595331E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding incentive schemes",2021,2.1281010096333361E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding incentive schemes",2022,7.0529058653470561E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding incentive schemes",2023,0.13305206027641145]
["Power and Water Corporation","Nominal return on regulated equity - excluding incentive schemes",2024,8.3577330611725009E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,5.3094208673917169E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,5.1106435867395897E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,5.3187887768403622E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,3.8702547065609653E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,5.7278107310039912E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2020,4.1274452703595331E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2021,2.1281010096333361E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2022,7.0529058653470561E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2023,0.13305206027641145]
["Power and Water Corporation","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2024,8.3577330611725009E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,5.3094208673917169E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,5.1106435867395897E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,5.3187887768403622E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,3.8702547065609653E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,5.7278107310039912E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding pass through revenues",2020,4.1274452703595331E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding pass through revenues",2021,2.1281010096333361E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding pass through revenues",2022,7.0529058653470561E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding pass through revenues",2023,0.13362847821643151]
["Power and Water Corporation","Nominal return on regulated equity - excluding pass through revenues",2024,8.4022995027001723E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2020,5.3094208673917169E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2021,5.1106435867395897E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2022,5.3187887768403622E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2023,3.9278965005629725E-2]
["Power and Water Corporation","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2024,5.7723771725316633E-2]
["Power and Water Corporation","Real return on regulated equity - excluding impact of inflation",2020,2.8162555429007627E-2]
["Power and Water Corporation","Real return on regulated equity - excluding impact of inflation",2021,2.6221842478986995E-2]
["Power and Water Corporation","Real return on regulated equity - excluding impact of inflation",2022,2.8254016702257571E-2]
["Power and Water Corporation","Real return on regulated equity - excluding impact of inflation",2023,1.4674383034870854E-2]
["Power and Water Corporation","Real return on regulated equity - excluding impact of inflation",2024,3.2682515123250377E-2]
["Power and Water Corporation","Real return on regulated equity - excluding incentive schemes",2020,2.2456239702927861E-2]
["Power and Water Corporation","Real return on regulated equity - excluding incentive schemes",2021,1.2567008303698529E-2]
["Power and Water Corporation","Real return on regulated equity - excluding incentive schemes",2022,3.4344646943007082E-2]
["Power and Water Corporation","Real return on regulated equity - excluding incentive schemes",2023,5.0758523788445656E-2]
["Power and Water Corporation","Real return on regulated equity - excluding incentive schemes",2024,4.1380711565125954E-2]
["Power and Water Corporation","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,2.8162555429007627E-2]
["Power and Water Corporation","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,2.6221842478986995E-2]
["Power and Water Corporation","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,2.8254016702257571E-2]
["Power and Water Corporation","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,1.4111611596831665E-2]
["Power and Water Corporation","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,3.2247401663979075E-2]
["Power and Water Corporation","Real return on regulated equity - excluding incentive schemes and pass through revenues",2020,2.2456239702927861E-2]
["Power and Water Corporation","Real return on regulated equity - excluding incentive schemes and pass through revenues",2021,1.2567008303698529E-2]
["Power and Water Corporation","Real return on regulated equity - excluding incentive schemes and pass through revenues",2022,3.4344646943007082E-2]
["Power and Water Corporation","Real return on regulated equity - excluding incentive schemes and pass through revenues",2023,5.0758523788445656E-2]
["Power and Water Corporation","Real return on regulated equity - excluding incentive schemes and pass through revenues",2024,4.1380711565125954E-2]
["Power and Water Corporation","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,2.8162555429007627E-2]
["Power and Water Corporation","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,2.6221842478986995E-2]
["Power and Water Corporation","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,2.8254016702257571E-2]
["Power and Water Corporation","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,1.4111611596831665E-2]
["Power and Water Corporation","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,3.2247401663979075E-2]
["Power and Water Corporation","Real return on regulated equity - excluding pass through revenues",2020,2.2456239702927861E-2]
["Power and Water Corporation","Real return on regulated equity - excluding pass through revenues",2021,1.2567008303698529E-2]
["Power and Water Corporation","Real return on regulated equity - excluding pass through revenues",2022,3.4344646943007082E-2]
["Power and Water Corporation","Real return on regulated equity - excluding pass through revenues",2023,5.129307651110953E-2]
["Power and Water Corporation","Real return on regulated equity - excluding pass through revenues",2024,4.1809020937045097E-2]
["Power and Water Corporation","Real return on regulated equity - excluding pass through revenues and impact of inflation",2020,2.8162555429007627E-2]
["Power and Water Corporation","Real return on regulated equity - excluding pass through revenues and impact of inflation",2021,2.6221842478986995E-2]
["Power and Water Corporation","Real return on regulated equity - excluding pass through revenues and impact of inflation",2022,2.8254016702257571E-2]
["Power and Water Corporation","Real return on regulated equity - excluding pass through revenues and impact of inflation",2023,1.4674383034870854E-2]
["Power and Water Corporation","Real return on regulated equity - excluding pass through revenues and impact of inflation",2024,3.2682515123250377E-2]
["Power and Water Corporation","Allowed nominal rate of return",2020,5.11E-2]
["Power and Water Corporation","Allowed nominal rate of return",2021,5.0471079752838002E-2]
["Power and Water Corporation","Allowed nominal rate of return",2022,4.9474303112462002E-2]
["Power and Water Corporation","Allowed nominal rate of return",2023,4.8797713494435999E-2]
["Power and Water Corporation","Allowed nominal rate of return",2024,4.9960803747068003E-2]
["Power and Water Corporation","allowed nominal return on equity",2020,5.8744900964463997E-2]
["Power and Water Corporation","allowed nominal return on equity",2021,5.8744900964463997E-2]
["Power and Water Corporation","allowed nominal return on equity",2022,5.8744900964463997E-2]
["Power and Water Corporation","allowed nominal return on equity",2023,5.8744900964463997E-2]
["Power and Water Corporation","allowed nominal return on equity",2024,5.8744900964463997E-2]
["Power and Water Corporation","Allowed real rate of return",2020,2.63E-2]
["Power and Water Corporation","Allowed real rate of return",2021,2.5601528207983001E-2]
["Power and Water Corporation","Allowed real rate of return",2022,2.4628349921255E-2]
["Power and Water Corporation","Allowed real rate of return",2023,2.3967778336190002E-2]
["Power and Water Corporation","Allowed real rate of return",2024,2.5103332816017999E-2]
["Power and Water Corporation","allowed real return on equity",2020,3.3679469469116999E-2]
["Power and Water Corporation","allowed real return on equity",2021,3.3679469469116999E-2]
["Power and Water Corporation","allowed real return on equity",2022,3.3679469469116999E-2]
["Power and Water Corporation","allowed real return on equity",2023,3.3679469469116999E-2]
["Power and Water Corporation","allowed real return on equity",2024,3.3679469469116999E-2]
["Power and Water Corporation","Avoided TUOS expense",2020,0]
["Power and Water Corporation","Avoided TUOS expense",2021,0]
["Power and Water Corporation","Avoided TUOS expense",2022,0]
["Power and Water Corporation","Avoided TUOS expense",2023,0]
["Power and Water Corporation","Avoided TUOS expense",2024,0]
["Power and Water Corporation","cess",2023,0]
["Power and Water Corporation","cess",2024,0]
["Power and Water Corporation","Cross boundary charges (expense)",2020,0]
["Power and Water Corporation","Cross boundary charges (expense)",2021,0]
["Power and Water Corporation","Cross boundary charges (expense)",2022,0]
["Power and Water Corporation","Cross boundary charges (expense)",2023,0]
["Power and Water Corporation","Cross boundary revenue",2020,0]
["Power and Water Corporation","Cross boundary revenue",2021,0]
["Power and Water Corporation","Cross boundary revenue",2022,0]
["Power and Water Corporation","Cross boundary revenue",2023,0]
["Power and Water Corporation","Cross boundary revenue",2024,0]
["Power and Water Corporation","Customer numbers at the end of the period",2020,86263]
["Power and Water Corporation","Customer numbers at the end of the period",2021,83236]
["Power and Water Corporation","Customer numbers at the end of the period",2022,84065]
["Power and Water Corporation","customer numbers at the end of the period",2023,85906]
["Power and Water Corporation","Customer numbers at the end of the period",2024,85793]
["Power and Water Corporation","Customer numbers at the start of the period",2020,85743]
["Power and Water Corporation","Customer numbers at the start of the period",2021,86263]
["Power and Water Corporation","Customer numbers at the start of the period",2022,83236]
["Power and Water Corporation","customer numbers at the start of the period",2023,84065]
["Power and Water Corporation","Customer numbers at the start of the period",2024,84588]
["Power and Water Corporation","Distribution Revenue",2020,172094972.08000001]
["Power and Water Corporation","Distribution Revenue",2021,151658296]
["Power and Water Corporation","Distribution Revenue",2022,148748950.78]
["Power and Water Corporation","Distribution Revenue",2023,139230327]
["Power and Water Corporation","Distribution Revenue",2024,168414703]
["Power and Water Corporation","EBIT per customer - Excluding returns from capital base indexation",2020,321.01684215750981]
["Power and Water Corporation","EBIT per customer - Excluding returns from capital base indexation",2021,336.56378872727981]
["Power and Water Corporation","EBIT per customer - Excluding returns from capital base indexation",2022,427.63387275897901]
["Power and Water Corporation","EBIT per customer - Excluding returns from capital base indexation",2023,165.01349605292631]
["Power and Water Corporation","EBIT per customer - Excluding returns from capital base indexation",2024,367.40495836405893]
["Power and Water Corporation","EBIT per customer - Including returns from capital base indexation",2020,526.87770167062911]
["Power and Water Corporation","EBIT per customer - Including returns from capital base indexation",2021,438.27414703954429]
["Power and Water Corporation","EBIT per customer - Including returns from capital base indexation",2022,848.10829402618322]
["Power and Water Corporation","EBIT per customer - Including returns from capital base indexation",2023,1140.4684443780798]
["Power and Water Corporation","EBIT per customer - Including returns from capital base indexation",2024,929.48978335562811]
["Power and Water Corporation","ebss",2020,0]
["Power and Water Corporation","ebss",2021,0]
["Power and Water Corporation","ebss",2022,0]
["Power and Water Corporation","ebss",2023,0]
["Power and Water Corporation","ebss",2024,0]
["Power and Water Corporation","f-factor",2020,0]
["Power and Water Corporation","f-factor",2021,0]
["Power and Water Corporation","f-factor",2022,0]
["Power and Water Corporation","f-factor",2023,0]
["Power and Water Corporation","f-factor",2024,0]
["Power and Water Corporation","Forecast expenditure",2014,0]
["Power and Water Corporation","Forecast expenditure",2015,0]
["Power and Water Corporation","Forecast expenditure",2016,0]
["Power and Water Corporation","Forecast expenditure",2017,0]
["Power and Water Corporation","Forecast expenditure",2018,0]
["Power and Water Corporation","Forecast expenditure",2019,0]
["Power and Water Corporation","Forecast expenditure",2020,67979319.476471558]
["Power and Water Corporation","Forecast expenditure",2021,68674266.092749059]
["Power and Water Corporation","Forecast expenditure",2022,70759060.862589344]
["Power and Water Corporation","Forecast Expenditure",2023,73022463.600887865]
["Power and Water Corporation","Forecast expenditure",2024,76860558.141090259]
["Power and Water Corporation","Forecast inflation",2015,2.5899999999999999E-2]
["Power and Water Corporation","Forecast inflation",2016,2.5899999999999999E-2]
["Power and Water Corporation","Forecast inflation",2017,2.5899999999999999E-2]
["Power and Water Corporation","Forecast inflation",2018,2.5899999999999999E-2]
["Power and Water Corporation","Forecast inflation",2019,2.5899999999999999E-2]
["Power and Water Corporation","Forecast inflation",2020,2.4248746575396E-2]
["Power and Water Corporation","Forecast inflation",2021,2.4248746575396E-2]
["Power and Water Corporation","Forecast inflation",2022,2.4248746575396E-2]
["Power and Water Corporation","Forecast inflation",2023,2.4248746575396E-2]
["Power and Water Corporation","Forecast inflation",2024,2.4248746575396E-2]
["Power and Water Corporation","Forecast RAB",2020,961952731.53839827]
["Power and Water Corporation","Forecast RAB",2021,1027577478.3714972]
["Power and Water Corporation","Forecast RAB",2022,1060168298.6622636]
["Power and Water Corporation","Forecast RAB",2023,1129414666.8263469]
["Power and Water Corporation","Forecast RAB",2024,1218811893.5879731]
["Power and Water Corporation","Inflation Rate",2020,1.84049079754602E-2]
["Power and Water Corporation","Inflation Rate",2021,8.6058519793499322E-3]
["Power and Water Corporation","Inflation Rate",2022,3.4982935153583528E-2]
["Power and Water Corporation","Inflation Rate",2023,7.8318219291014124E-2]
["Power and Water Corporation","Inflation Rate",2024,4.05198776758409E-2]
["Power and Water Corporation","Jurisdictional Scheme expense",2020,0]
["Power and Water Corporation","Jurisdictional Scheme expense",2021,0]
["Power and Water Corporation","Jurisdictional Scheme expense",2022,0]
["Power and Water Corporation","Jurisdictional Scheme expense",2023,0]
["Power and Water Corporation","Jurisdictional Scheme Revenue",2020,0]
["Power and Water Corporation","Jurisdictional Scheme Revenue",2021,0]
["Power and Water Corporation","Jurisdictional Scheme Revenue",2022,0]
["Power and Water Corporation","Jurisdictional Scheme Revenue",2023,0]
["Power and Water Corporation","Jurisdictional Scheme Revenue",2024,0]
["Power and Water Corporation","Maintenance expenditure",2020,23208749.370000001]
["Power and Water Corporation","Maintenance expenditure",2021,30120807]
["Power and Water Corporation","Maintenance expenditure",2022,24833338.48]
["Power and Water Corporation","Maintenance expenditure",2023,26717583]
["Power and Water Corporation","Maintenance expenditure",2024,33925903]
["Power and Water Corporation","Nominal return on assets",2020,4.7105290614760681E-2]
["Power and Water Corporation","Nominal return on assets",2021,3.7082972652780072E-2]
["Power and Water Corporation","Nominal return on assets",2022,7.0561527532919749E-2]
["Power and Water Corporation","Nominal return on assets",2023,9.1566973825541437E-2]
["Power and Water Corporation","Nominal return on assets",2024,6.7005566860978361E-2]
["Power and Water Corporation","Nominal return on regulated equity",2020,4.1274452703595331E-2]
["Power and Water Corporation","Nominal return on regulated equity",2021,2.1281010096333361E-2]
["Power and Water Corporation","Nominal return on regulated equity",2022,7.0529058653470561E-2]
["Power and Water Corporation","Nominal return on regulated equity",2023,0.13362847821643151]
["Power and Water Corporation","Nominal return on regulated equity",2024,8.4022995027001723E-2]
["Power and Water Corporation","Nominal Straight Line Depreciation",2014,39577616.939784065]
["Power and Water Corporation","Nominal Straight Line Depreciation",2015,51750479.999266081]
["Power and Water Corporation","Nominal Straight Line Depreciation",2016,54758917.204082921]
["Power and Water Corporation","Nominal Straight Line Depreciation",2017,51148111.88504415]
["Power and Water Corporation","Nominal Straight Line Depreciation",2018,52908076.701814242]
["Power and Water Corporation","Nominal Straight Line Depreciation",2019,53428657.90234334]
["Power and Water Corporation","Nominal Straight Line Depreciation",2020,41524112.0039277]
["Power and Water Corporation","Nominal Straight Line Depreciation",2021,47987658.187257402]
["Power and Water Corporation","Nominal Straight Line Depreciation",2022,51464926.616775014]
["Power and Water Corporation","Nominal Straight Line Depreciation",2023,57704269.531194031]
["Power and Water Corporation","Nominal Straight Line Depreciation",2024,64767398.894486636]
["Power and Water Corporation","Opening Regulatory Asset Base (Nominal)",2020,961952731.53839827]
["Power and Water Corporation","Opening Regulatory Asset Base (Nominal)",2021,1001632613.7689841]
["Power and Water Corporation","Opening Regulatory Asset Base (Nominal)",2022,1005430088.1785578]
["Power and Water Corporation","Opening Regulatory Asset Base (Nominal)",2023,1058496059.5548019]
["Power and Water Corporation","Opening Regulatory Asset Base (Nominal)",2024,1181748071.0706646]
["Power and Water Corporation","Operating expenditure",2020,65233434.75]
["Power and Water Corporation","Operating expenditure",2021,48700044]
["Power and Water Corporation","Operating expenditure",2022,39413070.439999998]
["Power and Water Corporation","Operating expenditure",2023,38583707]
["Power and Water Corporation","Operating expenditure",2024,34242984]
["Power and Water Corporation","other",2020,0]
["Power and Water Corporation","other",2021,0]
["Power and Water Corporation","other",2022,0]
["Power and Water Corporation","other",2023,349654.56706051686]
["Power and Water Corporation","other",2024,372178.71489943611]
["Power and Water Corporation","Other Expenditure",2020,15386103.539999999]
["Power and Water Corporation","Other Expenditure",2021,1658565]
["Power and Water Corporation","Other Expenditure",2022,-845874.33]
["Power and Water Corporation","Other Expenditure",2023,4348450]
["Power and Water Corporation","Other Expenditure",2024,5794967]
["Power and Water Corporation","Other Revenue ",2020,865839.06]
["Power and Water Corporation","Other Revenue ",2021,5332391]
["Power and Water Corporation","Other Revenue ",2022,1888297.7]
["Power and Water Corporation","Other Revenue ",2023,2147437]
["Power and Water Corporation","Other Revenue ",2024,1615962]
["Power and Water Corporation","Real return on assets",2020,2.8181701025337215E-2]
["Power and Water Corporation","Real return on assets",2021,2.8234141828093588E-2]
["Power and Water Corporation","Real return on assets",2022,3.4376018358270442E-2]
["Power and Water Corporation","Real return on assets",2023,1.2286497897845276E-2]
["Power and Water Corporation","Real return on assets",2024,2.5454284683438508E-2]
["Power and Water Corporation","Real return on regulated equity",2020,2.2456239702927861E-2]
["Power and Water Corporation","Real return on regulated equity",2021,1.2567008303698529E-2]
["Power and Water Corporation","Real return on regulated equity",2022,3.4344646943007082E-2]
["Power and Water Corporation","Real return on regulated equity",2023,5.129307651110953E-2]
["Power and Water Corporation","Real return on regulated equity",2024,4.1809020937045097E-2]
["Power and Water Corporation","s-factor true up",2020,0]
["Power and Water Corporation","s-factor true up",2021,0]
["Power and Water Corporation","s-factor true up",2022,0]
["Power and Water Corporation","s-factor true up",2023,0]
["Power and Water Corporation","s-factor true up",2024,0]
["Power and Water Corporation","stpis",2020,0]
["Power and Water Corporation","stpis",2021,0]
["Power and Water Corporation","stpis",2022,0]
["Power and Water Corporation","stpis",2023,0]
["Power and Water Corporation","stpis",2024,0]
["Power and Water Corporation","TUOS (costs) expense",2020,0]
["Power and Water Corporation","TUOS (costs) expense",2021,0]
["Power and Water Corporation","TUOS (costs) expense",2022,0]
["Power and Water Corporation","TUOS (costs) expense",2023,0]
["Power and Water Corporation","TUOS (costs) expense",2024,0]
["Power and Water Corporation","TUOS Revenue",2020,0]
["Power and Water Corporation","TUOS Revenue",2021,0]
["Power and Water Corporation","TUOS Revenue",2022,0]
["Power and Water Corporation","TUOS Revenue",2023,0]
["Power and Water Corporation","TUOS Revenue",2024,0]
["Powercor","Allowed nominal rate of return",2014,0.10531721717804]
["Powercor","Allowed nominal rate of return",2015,0.10531721717804]
["Powercor","Allowed nominal rate of return",2016,6.7711549922627998E-2]
["Powercor","Allowed nominal rate of return",2017,6.7125644813114005E-2]
["Powercor","Allowed nominal rate of return",2018,6.6616875734764006E-2]
["Powercor","Allowed nominal rate of return",2019,6.6053949298915005E-2]
["Powercor","Allowed nominal rate of return",2020,6.4560229400000002E-2]
["Powercor","Allowed nominal rate of return",2021,4.5839976431233997E-2]
["Powercor","Allowed nominal rate of return",2022,4.8973574392036999E-2]
["Powercor","Allowed nominal rate of return",2023,4.8067781029176998E-2]
["Powercor","Allowed nominal rate of return",2024,4.8568525046014999E-2]
["Powercor","allowed nominal return on equity",2014,0.10275772881918301]
["Powercor","allowed nominal return on equity",2015,0.10275772881918301]
["Powercor","allowed nominal return on equity",2016,7.0000000000000007E-2]
["Powercor","allowed nominal return on equity",2017,7.0000000000000007E-2]
["Powercor","allowed nominal return on equity",2018,7.0000000000000007E-2]
["Powercor","allowed nominal return on equity",2019,7.0000000000000007E-2]
["Powercor","allowed nominal return on equity",2020,7.0000000000000007E-2]
["Powercor","allowed nominal return on equity",2021,4.5043680031917999E-2]
["Powercor","allowed nominal return on equity",2022,5.0395197404569998E-2]
["Powercor","allowed nominal return on equity",2023,5.0395197404569998E-2]
["Powercor","allowed nominal return on equity",2024,5.0395197404569998E-2]
["Powercor","Allowed real rate of return",2014,7.7571104534502E-2]
["Powercor","Allowed real rate of return",2015,7.7571104534502E-2]
["Powercor","Allowed real rate of return",2016,4.3201557994291997E-2]
["Powercor","Allowed real rate of return",2017,4.2629102706039E-2]
["Powercor","Allowed real rate of return",2018,4.2132012742713998E-2]
["Powercor","Allowed real rate of return",2019,4.1582008638180998E-2]
["Powercor","Allowed real rate of return",2020,4.0122577999999999E-2]
["Powercor","Allowed real rate of return",2021,2.3218295891602E-2]
["Powercor","Allowed real rate of return",2022,2.8411643117053999E-2]
["Powercor","Allowed real rate of return",2023,2.7523605073614E-2]
["Powercor","Allowed real rate of return",2024,2.8014533529495001E-2]
["Powercor","allowed real return on equity",2014,7.5075865470970005E-2]
["Powercor","allowed real return on equity",2015,7.5075865470970005E-2]
["Powercor","allowed real return on equity",2016,4.5437475257038999E-2]
["Powercor","allowed real return on equity",2017,4.5437475257038999E-2]
["Powercor","allowed real return on equity",2018,4.5437475257038999E-2]
["Powercor","allowed real return on equity",2019,4.5437475257038999E-2]
["Powercor","allowed real return on equity",2020,4.5437475257038999E-2]
["Powercor","allowed real return on equity",2021,2.2430804463823999E-2]
["Powercor","allowed real return on equity",2022,2.9805399541336E-2]
["Powercor","allowed real return on equity",2023,2.9805399541336E-2]
["Powercor","allowed real return on equity",2024,2.9805399541336E-2]
["Powercor","Avoided TUOS expense",2014,0]
["Powercor","Avoided TUOS expense",2015,0]
["Powercor","Avoided TUOS expense",2016,5361040.53]
["Powercor","Avoided TUOS expense",2017,2210381]
["Powercor","Avoided TUOS expense",2018,2913474]
["Powercor","Avoided TUOS expense",2019,9835396.9199999999]
["Powercor","Avoided TUOS expense",2020,10021800.02]
["Powercor","Avoided TUOS expense",2021,10021800.02]
["Powercor","Avoided TUOS expense",2022,7273355.6500000004]
["Powercor","Avoided TUOS expense",2023,4246893.6900000004]
["Powercor","Avoided TUOS expense",2024,3420309.81]
["Powercor","cess",2022,11656871.493714366]
["Powercor","cess",2023,12104740.411843376]
["Powercor","cess",2024,12595223.012628997]
["Powercor","Cross boundary charges (expense)",2014,5812204.0300000003]
["Powercor","Cross boundary charges (expense)",2015,6386856.2000000002]
["Powercor","Cross boundary charges (expense)",2016,5653431.7199999997]
["Powercor","Cross boundary charges (expense)",2017,5479744]
["Powercor","Cross boundary charges (expense)",2018,5836373]
["Powercor","Cross boundary charges (expense)",2019,5927394.5499999998]
["Powercor","Cross boundary charges (expense)",2020,6187038.2199999997]
["Powercor","Cross boundary charges (expense)",2021,5940137.4800000004]
["Powercor","Cross boundary charges (expense)",2022,7720559.21]
["Powercor","Cross boundary charges (expense)",2023,7561320.0899999999]
["Powercor","Cross boundary charges (expense)",2024,7658509.3399999999]
["Powercor","Cross boundary revenue",2014,5812204.0300000003]
["Powercor","Cross boundary revenue",2015,6386856.2000000002]
["Powercor","Cross boundary revenue",2016,5653431.7199999997]
["Powercor","Cross boundary revenue",2017,5479744]
["Powercor","Cross boundary revenue",2018,5740809.1200000001]
["Powercor","Cross boundary revenue",2019,0]
["Powercor","Cross boundary revenue",2020,0]
["Powercor","Cross boundary revenue",2021,326026.18]
["Powercor","Cross boundary revenue",2022,318460.96000000002]
["Powercor","Cross boundary revenue",2023,312530.64]
["Powercor","Cross boundary revenue",2024,319533.90999999997]
["Powercor","customer numbers at the end of the period",2014,761270]
["Powercor","customer numbers at the end of the period",2015,772347]
["Powercor","customer numbers at the end of the period",2016,785137]
["Powercor","customer numbers at the end of the period",2017,802746]
["Powercor","customer numbers at the end of the period",2018,820459]
["Powercor","customer numbers at the end of the period",2019,837983]
["Powercor","Customer numbers at the end of the period",2020,858702]
["Powercor","Customer numbers at the end of the period",2021,870334]
["Powercor","Customer numbers at the end of the period",2022,889801]
["Powercor","customer numbers at the end of the period",2023,907276]
["Powercor","Customer numbers at the end of the period",2024,925409]
["Powercor","customer numbers at the start of the period",2014,750248]
["Powercor","customer numbers at the start of the period",2015,761270]
["Powercor","customer numbers at the start of the period",2016,772347]
["Powercor","customer numbers at the start of the period",2017,785137]
["Powercor","customer numbers at the start of the period",2018,802746]
["Powercor","customer numbers at the start of the period",2019,820459]
["Powercor","Customer numbers at the start of the period",2020,837983]
["Powercor","Customer numbers at the start of the period",2021,847633]
["Powercor","Customer numbers at the start of the period",2022,870334]
["Powercor","customer numbers at the start of the period",2023,889801]
["Powercor","Customer numbers at the start of the period",2024,907276]
["Powercor","Distribution Revenue",2014,588969794.41352594]
["Powercor","Distribution Revenue",2015,657063762.25]
["Powercor","Distribution Revenue",2016,620923820.95000005]
["Powercor","Distribution Revenue",2017,628568882]
["Powercor","Distribution Revenue",2018,631624843.39372396]
["Powercor","Distribution Revenue",2019,656090030.76999998]
["Powercor","Distribution Revenue",2020,689625040.91999996]
["Powercor","Distribution Revenue",2021,647118253.30999994]
["Powercor","Distribution Revenue",2022,704358669.23000002]
["Powercor","Distribution Revenue",2023,705936734.84000003]
["Powercor","Distribution Revenue",2024,770708284.07000005]
["Powercor","EBIT per customer - Excluding returns from capital base indexation",2014,346.51026913996606]
["Powercor","EBIT per customer - Excluding returns from capital base indexation",2015,387.20813442751802]
["Powercor","EBIT per customer - Excluding returns from capital base indexation",2016,306.71895903801055]
["Powercor","EBIT per customer - Excluding returns from capital base indexation",2017,303.94853594491263]
["Powercor","EBIT per customer - Excluding returns from capital base indexation",2018,269.93222740091142]
["Powercor","EBIT per customer - Excluding returns from capital base indexation",2019,251.22257719190793]
["Powercor","EBIT per customer - Excluding returns from capital base indexation",2020,288.19672378201761]
["Powercor","EBIT per customer - Excluding returns from capital base indexation",2021,257.00648962164547]
["Powercor","EBIT per customer - Excluding returns from capital base indexation",2022,268.01927468802404]
["Powercor","EBIT per customer - Excluding returns from capital base indexation",2023,206.11382422884873]
["Powercor","EBIT per customer - Excluding returns from capital base indexation",2024,204.94604403658158]
["Powercor","EBIT per customer - Including returns from capital base indexation",2014,427.5087451252877]
["Powercor","EBIT per customer - Including returns from capital base indexation",2015,480.08446245063448]
["Powercor","EBIT per customer - Including returns from capital base indexation",2016,370.87906739843743]
["Powercor","EBIT per customer - Including returns from capital base indexation",2017,348.45478033989082]
["Powercor","EBIT per customer - Including returns from capital base indexation",2018,356.80722450305615]
["Powercor","EBIT per customer - Including returns from capital base indexation",2019,348.23100526619032]
["Powercor","EBIT per customer - Including returns from capital base indexation",2020,364.979478898867]
["Powercor","EBIT per customer - Including returns from capital base indexation",2021,318.50839808383284]
["Powercor","EBIT per customer - Including returns from capital base indexation",2022,312.16502770994424]
["Powercor","EBIT per customer - Including returns from capital base indexation",2023,390.23108838029316]
["Powercor","EBIT per customer - Including returns from capital base indexation",2024,638.88130977910794]
["Powercor","ebss",2014,-405000]
["Powercor","ebss",2015,-414274.482346192]
["Powercor","ebss",2016,4502241]
["Powercor","ebss",2017,4548628]
["Powercor","ebss",2018,4636585.3261486301]
["Powercor","ebss",2019,4732919.08]
["Powercor","ebss",2020,4808311]
["Powercor","ebss",2021,2404155]
["Powercor","ebss",2022,-2379444]
["Powercor","ebss",2023,-2431100]
["Powercor","ebss",2024,-2568283]
["Powercor","f-factor",2014,2470000]
["Powercor","f-factor",2015,-2405000]
["Powercor","f-factor",2016,-1530000]
["Powercor","f-factor",2017,1420000]
["Powercor","f-factor",2018,1755000]
["Powercor","f-factor",2019,4639200]
["Powercor","f-factor",2020,995100]
["Powercor","f-factor",2021,497550]
["Powercor","f-factor",2022,3745200]
["Powercor","f-factor",2023,1548600]
["Powercor","f-factor",2024,2479800]
["Powercor","Forecast expenditure",2014,178838338.3478103]
["Powercor","Forecast expenditure",2015,184750025.83378837]
["Powercor","Forecast expenditure",2016,228368077.82380244]
["Powercor","Forecast expenditure",2017,237814651.93091661]
["Powercor","Forecast expenditure",2018,252922683.00581315]
["Powercor","Forecast expenditure",2019,260351007.74945566]
["Powercor","Forecast expenditure",2020,267790167.97530654]
["Powercor","Forecast expenditure",2021,277891941.57996547]
["Powercor","Forecast expenditure",2022,275551142.7267856]
["Powercor","Forecast Expenditure",2023,299632364.38711631]
["Powercor","Forecast expenditure",2024,319683505.39523786]
["Powercor","Forecast inflation",2014,2.5748753401775001E-2]
["Powercor","Forecast inflation",2015,2.5748753401775001E-2]
["Powercor","Forecast inflation",2016,2.3494972510833999E-2]
["Powercor","Forecast inflation",2017,2.3494972510833999E-2]
["Powercor","Forecast inflation",2018,2.3494972510833999E-2]
["Powercor","Forecast inflation",2019,2.3494972510833999E-2]
["Powercor","Forecast inflation",2020,2.3494972510833999E-2]
["Powercor","Forecast inflation",2021,1.1181037946111E-2]
["Powercor","Forecast inflation",2022,1.9993872504847E-2]
["Powercor","Forecast inflation",2023,1.9993872504847E-2]
["Powercor","Forecast inflation",2024,1.9993872504847E-2]
["Powercor","Forecast RAB",2014,2851649482.1889477]
["Powercor","Forecast RAB",2015,3077018151.7779427]
["Powercor","Forecast RAB",2016,3277855064.1489387]
["Powercor","Forecast RAB",2017,3515837337.4118915]
["Powercor","Forecast RAB",2018,3803971692.060061]
["Powercor","Forecast RAB",2019,4122908105.9903612]
["Powercor","Forecast RAB",2020,4381308638.500927]
["Powercor","Forecast RAB",2021,4620970605.7323923]
["Powercor","Forecast RAB",2022,4429017309.1324587]
["Powercor","Forecast RAB",2023,4865031377.8013945]
["Powercor","Forecast RAB",2024,5491419973.5439272]
["Powercor","Inflation Rate",2014,2.1611001964640053E-2]
["Powercor","Inflation Rate",2015,2.3076923076920108E-2]
["Powercor","Inflation Rate",2016,1.5108593012275628E-2]
["Powercor","Inflation Rate",2017,1.0232558139539938E-2]
["Powercor","Inflation Rate",2018,1.9337016574590082E-2]
["Powercor","Inflation Rate",2019,2.0776874435409987E-2]
["Powercor","Inflation Rate",2020,1.5929203499999999E-2]
["Powercor","Inflation Rate",2021,1.2195121951219523E-2]
["Powercor","Inflation Rate",2022,8.6058519793459354E-3]
["Powercor","Inflation Rate",2023,3.4982935153583528E-2]
["Powercor","Inflation Rate",2024,7.8318219291014096E-2]
["Powercor","Jurisdictional Scheme expense",2014,33651315.490000002]
["Powercor","Jurisdictional Scheme expense",2015,54143130.520000003]
["Powercor","Jurisdictional Scheme expense",2016,33157774.469999999]
["Powercor","Jurisdictional Scheme expense",2017,31097237]
["Powercor","Jurisdictional Scheme expense",2018,26460799]
["Powercor","Jurisdictional Scheme expense",2019,27546940.920000002]
["Powercor","Jurisdictional Scheme expense",2020,33665319.390000001]
["Powercor","Jurisdictional Scheme expense",2021,29934140.760000002]
["Powercor","Jurisdictional Scheme expense",2022,0]
["Powercor","Jurisdictional Scheme expense",2023,26153499.859999999]
["Powercor","Jurisdictional Scheme expense",2024,25038456.390000001]
["Powercor","Jurisdictional Scheme Revenue",2014,33651315]
["Powercor","Jurisdictional Scheme Revenue",2015,54143130.520000003]
["Powercor","Jurisdictional Scheme Revenue",2016,33157774.469999999]
["Powercor","Jurisdictional Scheme Revenue",2017,31097237]
["Powercor","Jurisdictional Scheme Revenue",2018,26266208]
["Powercor","Jurisdictional Scheme Revenue",2019,27407477.739999998]
["Powercor","Jurisdictional Scheme Revenue",2020,33661017.539999999]
["Powercor","Jurisdictional Scheme Revenue",2021,29951013.84]
["Powercor","Jurisdictional Scheme Revenue",2022,0]
["Powercor","Jurisdictional Scheme Revenue",2023,26153499.859999999]
["Powercor","Jurisdictional Scheme Revenue",2024,25029871]
["Powercor","Maintenance expenditure",2014,129867318.9230115]
["Powercor","Maintenance expenditure",2015,124659669.261158]
["Powercor","Maintenance expenditure",2016,102441662.006828]
["Powercor","Maintenance expenditure",2017,115703637.29535501]
["Powercor","Maintenance expenditure",2018,128466865.190089]
["Powercor","Maintenance expenditure",2019,133180286.2621]
["Powercor","Maintenance expenditure",2020,132889708.16]
["Powercor","Maintenance expenditure",2021,125701223.02]
["Powercor","Maintenance expenditure",2022,133602898.08]
["Powercor","Maintenance expenditure",2023,164500778.05000001]
["Powercor","Maintenance expenditure",2024,196333901.62]
["Powercor","Nominal return on assets",2014,0.11406254523205656]
["Powercor","Nominal return on assets",2015,0.11928628581914169]
["Powercor","Nominal return on assets",2016,8.7335589500835045E-2]
["Powercor","Nominal return on assets",2017,8.0114236716654255E-2]
["Powercor","Nominal return on assets",2018,7.9419711589017672E-2]
["Powercor","Nominal return on assets",2019,7.4582714250271659E-2]
["Powercor","Nominal return on assets",2020,7.571794452877359E-2]
["Powercor","Nominal return on assets",2021,6.3156556507641209E-2]
["Powercor","Nominal return on assets",2022,6.0854008317997657E-2]
["Powercor","Nominal return on assets",2023,7.4145294970770534E-2]
["Powercor","Nominal return on assets",2024,0.11530762874179293]
["Powercor","Nominal return on regulated equity",2014,0.21008580430828891]
["Powercor","Nominal return on regulated equity",2015,0.21749563565253832]
["Powercor","Nominal return on regulated equity",2016,0.13028967619367229]
["Powercor","Nominal return on regulated equity",2017,0.10977080851378859]
["Powercor","Nominal return on regulated equity",2018,9.7005940108989788E-2]
["Powercor","Nominal return on regulated equity",2019,8.3553426087064189E-2]
["Powercor","Nominal return on regulated equity",2020,8.8461114647892622E-2]
["Powercor","Nominal return on regulated equity",2021,7.5552041444972032E-2]
["Powercor","Nominal return on regulated equity",2022,9.4246069987168599E-2]
["Powercor","Nominal return on regulated equity",2023,0.12619951397445889]
["Powercor","Nominal return on regulated equity",2024,0.22572397689160062]
["Powercor","Nominal return on regulated equity - excluding impact of inflation",2014,0.22627492504622027]
["Powercor","Nominal return on regulated equity - excluding impact of inflation",2015,0.22753393293716859]
["Powercor","Nominal return on regulated equity - excluding impact of inflation",2016,0.15423414167188956]
["Powercor","Nominal return on regulated equity - excluding impact of inflation",2017,0.14573598226962159]
["Powercor","Nominal return on regulated equity - excluding impact of inflation",2018,0.10653782654776459]
["Powercor","Nominal return on regulated equity - excluding impact of inflation",2019,8.9398441711535659E-2]
["Powercor","Nominal return on regulated equity - excluding impact of inflation",2020,0.1051659537567509]
["Powercor","Nominal return on regulated equity - excluding impact of inflation",2021,7.3485238154070237E-2]
["Powercor","Nominal return on regulated equity - excluding impact of inflation",2022,0.12374303287376903]
["Powercor","Nominal return on regulated equity - excluding impact of inflation",2023,8.9850522834587651E-2]
["Powercor","Nominal return on regulated equity - excluding impact of inflation",2024,7.8418159794128472E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes",2014,0.19351168702533705]
["Powercor","Nominal return on regulated equity - excluding incentive schemes",2015,0.21390044060574687]
["Powercor","Nominal return on regulated equity - excluding incentive schemes",2016,0.13478787289124403]
["Powercor","Nominal return on regulated equity - excluding incentive schemes",2017,9.2337234278348668E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes",2018,8.7081653312847423E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes",2019,7.3390987564032589E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes",2020,7.8537743766182208E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes",2021,7.0800501778996286E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes",2022,7.7750078276357368E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes",2023,0.11119721360764101]
["Powercor","Nominal return on regulated equity - excluding incentive schemes",2024,0.21285872748779783]
["Powercor","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.20970080776326841]
["Powercor","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.22393873789037713]
["Powercor","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.15873233836946135]
["Powercor","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.12830240803418166]
["Powercor","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,9.6613539751622221E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,7.9236003188504059E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,9.5242582875040505E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,6.8733698488094463E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,0.10724704116295779]
["Powercor","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,7.4848222467769926E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,6.555291039032568E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2014,0.19351168754986833]
["Powercor","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2015,0.21390044060574687]
["Powercor","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2016,0.13478787291248287]
["Powercor","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2017,9.2337234278348668E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2018,8.4405120650557663E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2019,7.5620804158675906E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2020,8.0067561516944441E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2021,6.9145516275611926E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2022,8.2136393969479374E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2023,0.11207735516134482]
["Powercor","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2024,0.21366635776202383]
["Powercor","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,0.20970080828779969]
["Powercor","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,0.22393873789037713]
["Powercor","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,0.15873233839070017]
["Powercor","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,0.12830240803418166]
["Powercor","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,9.3937007089332461E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,8.1465819783147375E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,9.6772400625802751E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,6.7078712984710104E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,0.11163335685607981]
["Powercor","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,7.5728364021473732E-2]
["Powercor","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,6.6360540664551673E-2]
["Powercor","Nominal return on regulated equity - excluding pass through revenues",2014,0.21008580483282019]
["Powercor","Nominal return on regulated equity - excluding pass through revenues",2015,0.21749563565253832]
["Powercor","Nominal return on regulated equity - excluding pass through revenues",2016,0.13028967621491111]
["Powercor","Nominal return on regulated equity - excluding pass through revenues",2017,0.10977080851378859]
["Powercor","Nominal return on regulated equity - excluding pass through revenues",2018,9.4329407446700042E-2]
["Powercor","Nominal return on regulated equity - excluding pass through revenues",2019,8.5783242681707575E-2]
["Powercor","Nominal return on regulated equity - excluding pass through revenues",2020,8.9990932398654855E-2]
["Powercor","Nominal return on regulated equity - excluding pass through revenues",2021,7.3897055941587672E-2]
["Powercor","Nominal return on regulated equity - excluding pass through revenues",2022,9.8632385680290618E-2]
["Powercor","Nominal return on regulated equity - excluding pass through revenues",2023,0.1270796555281625]
["Powercor","Nominal return on regulated equity - excluding pass through revenues",2024,0.22653160716582665]
["Powercor","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2014,0.22627492557075155]
["Powercor","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2015,0.22753393293716859]
["Powercor","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2016,0.15423414169312843]
["Powercor","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2017,0.14573598226962159]
["Powercor","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2018,0.10386129388547483]
["Powercor","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2019,9.1628258306179031E-2]
["Powercor","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2020,0.10669577150751314]
["Powercor","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2021,7.1830252650685864E-2]
["Powercor","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2022,0.12812934856689104]
["Powercor","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2023,9.0730664388291415E-2]
["Powercor","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2024,7.9225790068354465E-2]
["Powercor","Nominal Straight Line Depreciation",2014,155472596.2377851]
["Powercor","Nominal Straight Line Depreciation",2015,171607905.41348621]
["Powercor","Nominal Straight Line Depreciation",2016,185738437.11675566]
["Powercor","Nominal Straight Line Depreciation",2017,178252762.15373713]
["Powercor","Nominal Straight Line Depreciation",2018,195493365.18070516]
["Powercor","Nominal Straight Line Depreciation",2019,218558509.04254881]
["Powercor","Nominal Straight Line Depreciation",2020,229724957.20495361]
["Powercor","Nominal Straight Line Depreciation",2021,209287642.68208519]
["Powercor","Nominal Straight Line Depreciation",2022,225577016.50349745]
["Powercor","Nominal Straight Line Depreciation",2023,245000725.3081466]
["Powercor","Nominal Straight Line Depreciation",2024,281952275.55240875]
["Powercor","Opening Regulatory Asset Base (Nominal)",2014,2832600141]
["Powercor","Opening Regulatory Asset Base (Nominal)",2015,3086128837]
["Powercor","Opening Regulatory Asset Base (Nominal)",2016,3307003575]
["Powercor","Opening Regulatory Asset Base (Nominal)",2017,3453227819.7154999]
["Powercor","Opening Regulatory Asset Base (Nominal)",2018,3646269038.6398501]
["Powercor","Opening Regulatory Asset Base (Nominal)",2019,3871680795.2156801]
["Powercor","Opening Regulatory Asset Base (Nominal)",2020,4089223571.8324399]
["Powercor","Opening Regulatory Asset Base (Nominal)",2021,4331988216.1774035]
["Powercor","Opening Regulatory Asset Base (Nominal)",2022,4514514378.2233105]
["Powercor","Opening Regulatory Asset Base (Nominal)",2023,4729061458.9209499]
["Powercor","Opening Regulatory Asset Base (Nominal)",2024,5077149734.1014462]
["Powercor","Operating expenditure",2014,45724029.407777674]
["Powercor","Operating expenditure",2015,66554013.337192297]
["Powercor","Operating expenditure",2016,94691985.565217599]
["Powercor","Operating expenditure",2017,98376123]
["Powercor","Operating expenditure",2018,95419931.793781593]
["Powercor","Operating expenditure",2019,92512913.143700004]
["Powercor","Operating expenditure",2020,86982135.069999993]
["Powercor","Operating expenditure",2021,97315267.780000001]
["Powercor","Operating expenditure",2022,102008120.13]
["Powercor","Operating expenditure",2023,109667135.19]
["Powercor","Operating expenditure",2024,102648313.20999999]
["Powercor","other",2014,0]
["Powercor","other",2015,0]
["Powercor","other",2016,0]
["Powercor","other",2017,0]
["Powercor","other",2018,0]
["Powercor","other",2019,0]
["Powercor","other",2020,650425]
["Powercor","other",2021,654391]
["Powercor","other",2022,358407.50628563389]
["Powercor","other",2023,431988.60455750872]
["Powercor","other",2024,785467.79693697335]
["Powercor","Other Expenditure",2014,0]
["Powercor","Other Expenditure",2015,0]
["Powercor","Other Expenditure",2016,-352118.07797965599]
["Powercor","Other Expenditure",2017,66808]
["Powercor","Other Expenditure",2018,0]
["Powercor","Other Expenditure",2019,0]
["Powercor","Other Expenditure",2020,0]
["Powercor","Other Expenditure",2021,0]
["Powercor","Other Expenditure",2022,0]
["Powercor","Other Expenditure",2023,0]
["Powercor","Other Expenditure",2024,0]
["Powercor","Other Revenue ",2014,3972405.14]
["Powercor","Other Revenue ",2015,2672314.5099999998]
["Powercor","Other Revenue ",2016,451081.29]
["Powercor","Other Revenue ",2017,5147805]
["Powercor","Other Revenue ",2018,1641303.24]
["Powercor","Other Revenue ",2019,1376634.01]
["Powercor","Other Revenue ",2020,7916522.7800000003]
["Powercor","Other Revenue ",2021,1932305.13]
["Powercor","Other Revenue ",2022,1436659.55]
["Powercor","Other Revenue ",2023,393549.67]
["Powercor","Other Revenue ",2024,-118610.61]
["Powercor","Real return on assets",2014,9.0495837544451618E-2]
["Powercor","Real return on assets",2015,9.4039226740517609E-2]
["Powercor","Real return on assets",2016,7.1151990029194812E-2]
["Powercor","Real return on assets",2017,6.9173853103496802E-2]
["Powercor","Real return on assets",2018,5.8942914892202422E-2]
["Powercor","Real return on assets",2019,5.2710676703585764E-2]
["Powercor","Real return on assets",2020,5.8851286903451622E-2]
["Powercor","Real return on assets",2021,5.0347441368994932E-2]
["Powercor","Real return on assets",2022,5.1802352956922607E-2]
["Powercor","Real return on assets",2023,3.7838652684042171E-2]
["Powercor","Real return on assets",2024,3.4302869773543361E-2]
["Powercor","Real return on regulated equity",2014,0.18448783537099414]
["Powercor","Real return on regulated equity",2015,0.19003332808143189]
["Powercor","Real return on regulated equity",2016,0.11346676008288283]
["Powercor","Real return on regulated equity",2017,9.8530036051857089E-2]
["Powercor","Real return on regulated equity",2018,7.6195529321009675E-2]
["Powercor","Real return on regulated equity",2019,6.1498798830425888E-2]
["Powercor","Real return on regulated equity",2020,7.1394651219800889E-2]
["Powercor","Real return on regulated equity",2021,6.2593583114309737E-2]
["Powercor","Real return on regulated equity",2022,8.4909499424138182E-2]
["Powercor","Real return on regulated equity",2023,8.8133413337234887E-2]
["Powercor","Real return on regulated equity",2024,0.1366996819338773]
["Powercor","Real return on regulated equity - excluding impact of inflation",2014,0.19549248388499016]
["Powercor","Real return on regulated equity - excluding impact of inflation",2015,0.19671988765884119]
["Powercor","Real return on regulated equity - excluding impact of inflation",2016,0.1277379690887262]
["Powercor","Real return on regulated equity - excluding impact of inflation",2017,0.11943489029448422]
["Powercor","Real return on regulated equity - excluding impact of inflation",2018,8.1136552955614574E-2]
["Powercor","Real return on regulated equity - excluding impact of inflation",2019,6.4390613506412758E-2]
["Powercor","Real return on regulated equity - excluding impact of inflation",2020,7.9796172369622845E-2]
["Powercor","Real return on regulated equity - excluding impact of inflation",2021,6.1615277452700429E-2]
["Powercor","Real return on regulated equity - excluding impact of inflation",2022,0.10171547414705574]
["Powercor","Real return on regulated equity - excluding impact of inflation",2023,6.8487323515179929E-2]
["Powercor","Real return on regulated equity - excluding impact of inflation",2024,5.7279057123947423E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes",2014,0.16826432441518169]
["Powercor","Real return on regulated equity - excluding incentive schemes",2015,0.18651922765975604]
["Powercor","Real return on regulated equity - excluding incentive schemes",2016,0.11789800687611866]
["Powercor","Real return on regulated equity - excluding incentive schemes",2017,8.12730449808646E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes",2018,6.6459508128046199E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes",2019,5.1543206401225901E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes",2020,6.1626873260939997E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes",2021,5.7899290914189099E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes",2022,6.8554258495842388E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes",2023,7.3638198143574099E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes",2024,0.12476883520083998]
["Powercor","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.17933441668969916]
["Powercor","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.19321494062881223]
["Powercor","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.13213290684453835]
["Powercor","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.10240151474924636]
["Powercor","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,7.1440084421141817E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,5.4461460168120188E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,7.0100598724188667E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,5.6916277483686981E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,8.5542836099435651E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,5.3779097543218107E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,4.4665991741300565E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes and pass through revenues",2014,0.16826432492861709]
["Powercor","Real return on regulated equity - excluding incentive schemes and pass through revenues",2015,0.18651922765975604]
["Powercor","Real return on regulated equity - excluding incentive schemes and pass through revenues",2016,0.11789800689704139]
["Powercor","Real return on regulated equity - excluding incentive schemes and pass through revenues",2017,8.12730449808646E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes and pass through revenues",2018,6.383374979810344E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes and pass through revenues",2019,5.3727637348367628E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes and pass through revenues",2020,6.3132704322289387E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes and pass through revenues",2021,5.6264244995182858E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes and pass through revenues",2022,7.2903148287145961E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes and pass through revenues",2023,7.4488590477408273E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes and pass through revenues",2024,0.12551780731294712]
["Powercor","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,0.17933441720106341]
["Powercor","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,0.19321494062881223]
["Powercor","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,0.13213290686528964]
["Powercor","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,0.10240151474924636]
["Powercor","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,6.8824993253938843E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,5.6640089916709137E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,7.1595298543777705E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,5.5279591824760915E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,8.9843171436108149E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,5.4641986603073324E-2]
["Powercor","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,4.54577908844098E-2]
["Powercor","Real return on regulated equity - excluding pass through revenues",2014,0.18448783588442952]
["Powercor","Real return on regulated equity - excluding pass through revenues",2015,0.19003332808143189]
["Powercor","Real return on regulated equity - excluding pass through revenues",2016,0.11346676010380555]
["Powercor","Real return on regulated equity - excluding pass through revenues",2017,9.8530036051857089E-2]
["Powercor","Real return on regulated equity - excluding pass through revenues",2018,7.3569770991066902E-2]
["Powercor","Real return on regulated equity - excluding pass through revenues",2019,6.3683229777567685E-2]
["Powercor","Real return on regulated equity - excluding pass through revenues",2020,7.2900482281150286E-2]
["Powercor","Real return on regulated equity - excluding pass through revenues",2021,6.0958537195303489E-2]
["Powercor","Real return on regulated equity - excluding pass through revenues",2022,8.9258389215441755E-2]
["Powercor","Real return on regulated equity - excluding pass through revenues",2023,8.8983805671068922E-2]
["Powercor","Real return on regulated equity - excluding pass through revenues",2024,0.13744865404598444]
["Powercor","Real return on regulated equity - excluding pass through revenues and impact of inflation",2014,0.19549248439635442]
["Powercor","Real return on regulated equity - excluding pass through revenues and impact of inflation",2015,0.19671988765884119]
["Powercor","Real return on regulated equity - excluding pass through revenues and impact of inflation",2016,0.12773796910947749]
["Powercor","Real return on regulated equity - excluding pass through revenues and impact of inflation",2017,0.11943489029448422]
["Powercor","Real return on regulated equity - excluding pass through revenues and impact of inflation",2018,7.8521461788411601E-2]
["Powercor","Real return on regulated equity - excluding pass through revenues and impact of inflation",2019,6.6569243255001756E-2]
["Powercor","Real return on regulated equity - excluding pass through revenues and impact of inflation",2020,8.1290872189211882E-2]
["Powercor","Real return on regulated equity - excluding pass through revenues and impact of inflation",2021,5.9978591793774363E-2]
["Powercor","Real return on regulated equity - excluding pass through revenues and impact of inflation",2022,0.10601580948372825]
["Powercor","Real return on regulated equity - excluding pass through revenues and impact of inflation",2023,6.9350212575035153E-2]
["Powercor","Real return on regulated equity - excluding pass through revenues and impact of inflation",2024,5.8070856267056659E-2]
["Powercor","s-factor true up",2014,-7519000]
["Powercor","s-factor true up",2015,-7692783.0575100398]
["Powercor","s-factor true up",2016,-1958510]
["Powercor","s-factor true up",2017,-1978689]
["Powercor","s-factor true up",2018,-2016950.8893354]
["Powercor","s-factor true up",2019,-2058856.825]
["Powercor","s-factor true up",2020,-2091653]
["Powercor","s-factor true up",2021,-1045826]
["Powercor","s-factor true up",2022,0]
["Powercor","s-factor true up",2023,0]
["Powercor","s-factor true up",2024,0]
["Powercor","stpis",2014,20937000]
["Powercor","stpis",2015,14322572.126189301]
["Powercor","stpis",2016,-7367459]
["Powercor","stpis",2017,23083177]
["Powercor","stpis",2018,14875562.9309834]
["Powercor","stpis",2019,15000000]
["Powercor","stpis",2020,18050663]
["Powercor","stpis",2021,9025332]
["Powercor","stpis",2022,19459049]
["Powercor","stpis",2023,21762103]
["Powercor","stpis",2024,16247896]
["Powercor","TUOS (costs) expense",2014,145503060.5]
["Powercor","TUOS (costs) expense",2015,182260537.90000001]
["Powercor","TUOS (costs) expense",2016,149054440.5]
["Powercor","TUOS (costs) expense",2017,160704237]
["Powercor","TUOS (costs) expense",2018,148303891]
["Powercor","TUOS (costs) expense",2019,136317944.40000001]
["Powercor","TUOS (costs) expense",2020,175124930.06999999]
["Powercor","TUOS (costs) expense",2021,170009781.86000001]
["Powercor","TUOS (costs) expense",2022,176212737.33000001]
["Powercor","TUOS (costs) expense",2023,184034103.25999999]
["Powercor","TUOS (costs) expense",2024,185502568.12]
["Powercor","TUOS Revenue",2014,145503060.5]
["Powercor","TUOS Revenue",2015,182260537.90000001]
["Powercor","TUOS Revenue",2016,154415481]
["Powercor","TUOS Revenue",2017,162914618]
["Powercor","TUOS Revenue",2018,156699206]
["Powercor","TUOS Revenue",2019,147324279.40000001]
["Powercor","TUOS Revenue",2020,187882836.03999999]
["Powercor","TUOS Revenue",2021,189646729.12]
["Powercor","TUOS Revenue",2022,182155950.19]
["Powercor","TUOS Revenue",2023,193569346.88999999]
["Powercor","TUOS Revenue",2024,194416026.03]
["Powerlink","Allowed nominal rate of return",2014,8.8864111441519997E-2]
["Powerlink","Allowed nominal rate of return",2015,8.8864111441519997E-2]
["Powerlink","Allowed nominal rate of return",2016,8.8864111441519997E-2]
["Powerlink","Allowed nominal rate of return",2017,8.8864111441519997E-2]
["Powerlink","Allowed nominal rate of return",2018,6.5139010961370994E-2]
["Powerlink","Allowed nominal rate of return",2019,6.4782714794620999E-2]
["Powerlink","Allowed nominal rate of return",2020,6.4555120915059994E-2]
["Powerlink","Allowed nominal rate of return",2021,6.3385557081752003E-2]
["Powerlink","Allowed nominal rate of return",2022,6.1659591695975999E-2]
["Powerlink","Allowed nominal rate of return",2023,5.3391495971095999E-2]
["Powerlink","Allowed nominal rate of return",2024,5.4402101943628003E-2]
["Powerlink","allowed nominal return on equity",2014,9.3687999999999994E-2]
["Powerlink","allowed nominal return on equity",2015,9.3687999999999994E-2]
["Powerlink","allowed nominal return on equity",2016,9.3687999999999994E-2]
["Powerlink","allowed nominal return on equity",2017,9.3687999999999994E-2]
["Powerlink","allowed nominal return on equity",2018,7.3999999999999996E-2]
["Powerlink","allowed nominal return on equity",2019,7.3999999999999996E-2]
["Powerlink","allowed nominal return on equity",2020,7.3999999999999996E-2]
["Powerlink","allowed nominal return on equity",2021,7.3999999999999996E-2]
["Powerlink","allowed nominal return on equity",2022,7.3999999999999996E-2]
["Powerlink","allowed nominal return on equity",2023,6.1600479126087002E-2]
["Powerlink","allowed nominal return on equity",2024,6.1600479126087002E-2]
["Powerlink","Allowed real rate of return",2014,6.1271063783157997E-2]
["Powerlink","Allowed real rate of return",2015,6.1271063783157997E-2]
["Powerlink","Allowed real rate of return",2016,6.1271063783157997E-2]
["Powerlink","Allowed real rate of return",2017,6.1271063783157997E-2]
["Powerlink","Allowed real rate of return",2018,3.9668282673079001E-2]
["Powerlink","Allowed real rate of return",2019,3.932050663634E-2]
["Powerlink","Allowed real rate of return",2020,3.9098355221853003E-2]
["Powerlink","Allowed real rate of return",2021,3.7956759233406002E-2]
["Powerlink","Allowed real rate of return",2022,3.6272066953698001E-2]
["Powerlink","Allowed real rate of return",2023,2.6197728361143001E-2]
["Powerlink","Allowed real rate of return",2024,2.7182245093286001E-2]
["Powerlink","allowed real return on equity",2014,6.5972709551656003E-2]
["Powerlink","allowed real return on equity",2015,6.5972709551656003E-2]
["Powerlink","allowed real return on equity",2016,6.5972709551656003E-2]
["Powerlink","allowed real return on equity",2017,6.5972709551656003E-2]
["Powerlink","allowed real return on equity",2018,4.8317378389008001E-2]
["Powerlink","allowed real return on equity",2019,4.8317378389008001E-2]
["Powerlink","allowed real return on equity",2020,4.8317378389008001E-2]
["Powerlink","allowed real return on equity",2021,4.8317378389008001E-2]
["Powerlink","allowed real return on equity",2022,4.8317378389008001E-2]
["Powerlink","allowed real return on equity",2023,3.4194792983391002E-2]
["Powerlink","allowed real return on equity",2024,3.4194792983391002E-2]
["Powerlink","cess",2023,-292818.97548214823]
["Powerlink","cess",2024,-301180.32]
["Powerlink","customer numbers at the end of the period",2014,2049454]
["Powerlink","customer numbers at the end of the period",2015,2094801.6]
["Powerlink","customer numbers at the end of the period",2016,2110301]
["Powerlink","customer numbers at the end of the period",2017,2135238]
["Powerlink","customer numbers at the end of the period",2018,2182142]
["Powerlink","customer numbers at the end of the period",2019,2209086]
["Powerlink","customer numbers at the end of the period",2020,2252752]
["Powerlink","customer numbers at the end of the period",2021,2271842]
["Powerlink","customer numbers at the end of the period",2022,2294824]
["Powerlink","customer numbers at the end of the period",2023,2317131]
["Powerlink","customer numbers at the end of the period",2024,2334275]
["Powerlink","customer numbers at the start of the period",2014,2025040]
["Powerlink","customer numbers at the start of the period",2015,2068242]
["Powerlink","customer numbers at the start of the period",2016,2080547]
["Powerlink","customer numbers at the start of the period",2017,2110021]
["Powerlink","customer numbers at the start of the period",2018,2135300]
["Powerlink","customer numbers at the start of the period",2019,2182286]
["Powerlink","customer numbers at the start of the period",2020,2209086]
["Powerlink","customer numbers at the start of the period",2021,2242569]
["Powerlink","customer numbers at the start of the period",2022,2271842]
["Powerlink","customer numbers at the start of the period",2023,2294824]
["Powerlink","customer numbers at the start of the period",2024,2317131]
["Powerlink","EBIT per customer - Excluding returns from capital base indexation",2014,241.83239499520926]
["Powerlink","EBIT per customer - Excluding returns from capital base indexation",2015,192.92071972871858]
["Powerlink","EBIT per customer - Excluding returns from capital base indexation",2016,236.88631685555563]
["Powerlink","EBIT per customer - Excluding returns from capital base indexation",2017,318.98440830717669]
["Powerlink","EBIT per customer - Excluding returns from capital base indexation",2018,167.70586731774546]
["Powerlink","EBIT per customer - Excluding returns from capital base indexation",2019,132.17321892010747]
["Powerlink","EBIT per customer - Excluding returns from capital base indexation",2020,103.11142203613331]
["Powerlink","EBIT per customer - Excluding returns from capital base indexation",2021,96.066261889438735]
["Powerlink","EBIT per customer - Excluding returns from capital base indexation",2022,148.06332893259417]
["Powerlink","EBIT per customer - Excluding returns from capital base indexation",2023,82.732961920173167]
["Powerlink","EBIT per customer - Excluding returns from capital base indexation",2024,34.708060717376455]
["Powerlink","EBIT per customer - Including returns from capital base indexation",2014,340.30248589390504]
["Powerlink","EBIT per customer - Including returns from capital base indexation",2015,238.53691055533167]
["Powerlink","EBIT per customer - Including returns from capital base indexation",2016,281.62811700293037]
["Powerlink","EBIT per customer - Including returns from capital base indexation",2017,390.18514054429909]
["Powerlink","EBIT per customer - Including returns from capital base indexation",2018,230.22088456583992]
["Powerlink","EBIT per customer - Including returns from capital base indexation",2019,189.81599725362489]
["Powerlink","EBIT per customer - Including returns from capital base indexation",2020,161.72713680490008]
["Powerlink","EBIT per customer - Including returns from capital base indexation",2021,123.14618820872377]
["Powerlink","EBIT per customer - Including returns from capital base indexation",2022,255.76349344272188]
["Powerlink","EBIT per customer - Including returns from capital base indexation",2023,325.95252332115399]
["Powerlink","EBIT per customer - Including returns from capital base indexation",2024,167.74423542688012]
["Powerlink","ebss",2014,-700000]
["Powerlink","ebss",2015,-2932859.5202212902]
["Powerlink","ebss",2016,2264061.36112259]
["Powerlink","ebss",2017,0]
["Powerlink","ebss",2018,-825080]
["Powerlink","ebss",2019,-7043097]
["Powerlink","ebss",2020,-3159214]
["Powerlink","ebss",2021,2995093]
["Powerlink","ebss",2022,0]
["Powerlink","ebss",2023,5340815.96]
["Powerlink","ebss",2024,-6325306.9500000002]
["Powerlink","Forecast expenditure",2014,191307675.22536162]
["Powerlink","Forecast expenditure",2015,200346859.56288359]
["Powerlink","Forecast expenditure",2016,210591507.93479788]
["Powerlink","Forecast expenditure",2017,220417779.96784472]
["Powerlink","Forecast expenditure",2018,198765061.3435773]
["Powerlink","Forecast expenditure",2019,202623093.9481276]
["Powerlink","Forecast expenditure",2020,205323743.72816092]
["Powerlink","Forecast expenditure",2021,207330084.49946272]
["Powerlink","Forecast expenditure",2022,211695414.36959252]
["Powerlink","Forecast Expenditure",2023,220925254.38317883]
["Powerlink","Forecast expenditure",2024,236794233.11542851]
["Powerlink","Forecast inflation",2014,2.5999999999999999E-2]
["Powerlink","Forecast inflation",2015,2.5999999999999999E-2]
["Powerlink","Forecast inflation",2016,2.5999999999999999E-2]
["Powerlink","Forecast inflation",2017,2.5999999999999999E-2]
["Powerlink","Forecast inflation",2018,2.4498899036147E-2]
["Powerlink","Forecast inflation",2019,2.4498899036147E-2]
["Powerlink","Forecast inflation",2020,2.4498899036147E-2]
["Powerlink","Forecast inflation",2021,2.4498899036147E-2]
["Powerlink","Forecast inflation",2022,2.4498899036147E-2]
["Powerlink","Forecast inflation",2023,2.6499539862927999E-2]
["Powerlink","Forecast inflation",2024,2.6499539862927999E-2]
["Powerlink","Forecast RAB",2014,7089406200.6413527]
["Powerlink","Forecast RAB",2015,7659264179.1411743]
["Powerlink","Forecast RAB",2016,7921176694.0969276]
["Powerlink","Forecast RAB",2017,8216872169.4048157]
["Powerlink","Forecast RAB",2018,8641652424.6081772]
["Powerlink","Forecast RAB",2019,7113758026.1942072]
["Powerlink","Forecast RAB",2020,7129226180.8246737]
["Powerlink","Forecast RAB",2021,7138253726.6366005]
["Powerlink","Forecast RAB",2022,7077909850.6676445]
["Powerlink","Forecast RAB",2023,7186285910.170186]
["Powerlink","Forecast RAB",2024,7579745686.4141541]
["Powerlink","Inflation Rate",2014,2.9296875E-2]
["Powerlink","Inflation Rate",2015,1.3282732447819967E-2]
["Powerlink","Inflation Rate",2016,1.3108614232210103E-2]
["Powerlink","Inflation Rate",2017,2.1256931608129914E-2]
["Powerlink","Inflation Rate",2018,1.9090909090909935E-2]
["Powerlink","Inflation Rate",2019,1.7841213202500095E-2]
["Powerlink","Inflation Rate",2020,1.8404907975460197E-2]
["Powerlink","Inflation Rate",2021,8.6058519793499322E-3]
["Powerlink","Inflation Rate",2022,3.4982935153583528E-2]
["Powerlink","Inflation Rate",2023,7.8318219291014124E-2]
["Powerlink","Inflation Rate",2024,4.05198776758409E-2]
["Powerlink","Nominal return on assets",2014,0.10124698068654925]
["Powerlink","Nominal return on assets",2015,6.9458275766146035E-2]
["Powerlink","Nominal return on assets",2016,8.2512423071376184E-2]
["Powerlink","Nominal return on assets",2017,0.11648951613919432]
["Powerlink","Nominal return on assets",2018,7.0305123017610438E-2]
["Powerlink","Nominal return on assets",2019,5.8750597631723217E-2]
["Powerlink","Nominal return on assets",2020,5.0781144301850364E-2]
["Powerlink","Nominal return on assets",2021,3.9135182830638687E-2]
["Powerlink","Nominal return on assets",2022,8.3076546321517925E-2]
["Powerlink","Nominal return on assets",2023,0.10495875024558197]
["Powerlink","Nominal return on assets",2024,5.1091185650567909E-2]
["Powerlink","Nominal return on regulated equity",2014,0.13996566557797477]
["Powerlink","Nominal return on regulated equity",2015,7.3048645165243786E-2]
["Powerlink","Nominal return on regulated equity",2016,9.1137259180512853E-2]
["Powerlink","Nominal return on regulated equity",2017,0.19968581731134769]
["Powerlink","Nominal return on regulated equity",2018,0.10570567842861908]
["Powerlink","Nominal return on regulated equity",2019,7.6602800036505117E-2]
["Powerlink","Nominal return on regulated equity",2020,5.9588154978448132E-2]
["Powerlink","Nominal return on regulated equity",2021,3.0574555248244886E-2]
["Powerlink","Nominal return on regulated equity",2022,0.14729218990249954]
["Powerlink","Nominal return on regulated equity",2023,0.21569359258197374]
["Powerlink","Nominal return on regulated equity",2024,6.737664048764351E-2]
["Powerlink","Nominal return on regulated equity - excluding impact of inflation",2014,0.13249409759008354]
["Powerlink","Nominal return on regulated equity - excluding impact of inflation",2015,0.10041019523420691]
["Powerlink","Nominal return on regulated equity - excluding impact of inflation",2016,0.12150513451716345]
["Powerlink","Nominal return on regulated equity - excluding impact of inflation",2017,0.21294115259652716]
["Powerlink","Nominal return on regulated equity - excluding impact of inflation",2018,0.12098371786381916]
["Powerlink","Nominal return on regulated equity - excluding impact of inflation",2019,9.4922215361340115E-2]
["Powerlink","Nominal return on regulated equity - excluding impact of inflation",2020,7.6161184670222315E-2]
["Powerlink","Nominal return on regulated equity - excluding impact of inflation",2021,7.4481020923062899E-2]
["Powerlink","Nominal return on regulated equity - excluding impact of inflation",2022,0.11778768709891727]
["Powerlink","Nominal return on regulated equity - excluding impact of inflation",2023,7.4572795582376589E-2]
["Powerlink","Nominal return on regulated equity - excluding impact of inflation",2024,3.2888098658675174E-2]
["Powerlink","Nominal return on regulated equity - excluding incentive schemes",2014,0.13420707722482367]
["Powerlink","Nominal return on regulated equity - excluding incentive schemes",2015,6.8274314681379053E-2]
["Powerlink","Nominal return on regulated equity - excluding incentive schemes",2016,8.9239885460802221E-2]
["Powerlink","Nominal return on regulated equity - excluding incentive schemes",2017,0.19231413416983176]
["Powerlink","Nominal return on regulated equity - excluding incentive schemes",2018,9.811009246074863E-2]
["Powerlink","Nominal return on regulated equity - excluding incentive schemes",2019,7.2855191317847526E-2]
["Powerlink","Nominal return on regulated equity - excluding incentive schemes",2020,5.9243132385556702E-2]
["Powerlink","Nominal return on regulated equity - excluding incentive schemes",2021,3.0283205802724977E-2]
["Powerlink","Nominal return on regulated equity - excluding incentive schemes",2022,0.14714822012152787]
["Powerlink","Nominal return on regulated equity - excluding incentive schemes",2023,0.21467102251079642]
["Powerlink","Nominal return on regulated equity - excluding incentive schemes",2024,7.0122009433919122E-2]
["Powerlink","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.12673550923693244]
["Powerlink","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,9.5635864750342192E-2]
["Powerlink","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.11960776079745282]
["Powerlink","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.20556946945501123]
["Powerlink","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,0.11338813189594871]
["Powerlink","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,9.1174606642682524E-2]
["Powerlink","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,7.5816162077330884E-2]
["Powerlink","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,7.4189671477543004E-2]
["Powerlink","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,0.11764371731794561]
["Powerlink","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,7.3550225511199288E-2]
["Powerlink","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,3.563346760495073E-2]
["Powerlink","Nominal Straight Line Depreciation",2014,228698096.7607106]
["Powerlink","Nominal Straight Line Depreciation",2015,255330535.62934121]
["Powerlink","Nominal Straight Line Depreciation",2016,270662140.98700327]
["Powerlink","Nominal Straight Line Depreciation",2017,273813570.27352893]
["Powerlink","Nominal Straight Line Depreciation",2018,261276591.77307543]
["Powerlink","Nominal Straight Line Depreciation",2019,286093596.74934691]
["Powerlink","Nominal Straight Line Depreciation",2020,303179941.85928899]
["Powerlink","Nominal Straight Line Depreciation",2021,314468959.12751848]
["Powerlink","Nominal Straight Line Depreciation",2022,317696769.1190393]
["Powerlink","Nominal Straight Line Depreciation",2023,335343149.81683958]
["Powerlink","Nominal Straight Line Depreciation",2024,366655580.17330581]
["Powerlink","Number of entry points",2014,26]
["Powerlink","Number of entry points",2015,25]
["Powerlink","Number of entry points",2016,23]
["Powerlink","Number of entry points",2017,23]
["Powerlink","Number of entry points",2018,25]
["Powerlink","Number of entry points",2019,31]
["Powerlink","Number of entry points",2020,35]
["Powerlink","Number of entry points",2021,35.5]
["Powerlink","Number of entry points",2022,38]
["Powerlink","Number of entry points",2023,43.5]
["Powerlink","Number of entry points",2024,47.5]
["Powerlink","Number of exit points",2014,117]
["Powerlink","Number of exit points",2015,119]
["Powerlink","Number of exit points",2016,123]
["Powerlink","Number of exit points",2017,123]
["Powerlink","Number of exit points",2018,119]
["Powerlink","Number of exit points",2019,119]
["Powerlink","Number of exit points",2020,118.5]
["Powerlink","Number of exit points",2021,118]
["Powerlink","Number of exit points",2022,118]
["Powerlink","Number of exit points",2023,118]
["Powerlink","Number of exit points",2024,119]
["Powerlink","Opening Regulatory Asset Base (Nominal)",2014,6847896866]
["Powerlink","Opening Regulatory Asset Base (Nominal)",2015,7148955589]
["Powerlink","Opening Regulatory Asset Base (Nominal)",2016,7152516084]
["Powerlink","Opening Regulatory Asset Base (Nominal)",2017,7110300431]
["Powerlink","Opening Regulatory Asset Base (Nominal)",2018,7069410999.1634111]
["Powerlink","Opening Regulatory Asset Base (Nominal)",2019,7094477621.4557352]
["Powerlink","Opening Regulatory Asset Base (Nominal)",2020,7105491071.3385143]
["Powerlink","Opening Regulatory Asset Base (Nominal)",2021,7103203209.0322495]
["Powerlink","Opening Regulatory Asset Base (Nominal)",2022,7030060224.4312992]
["Powerlink","Opening Regulatory Asset Base (Nominal)",2023,7161783314.1164303]
["Powerlink","Opening Regulatory Asset Base (Nominal)",2024,7636370070.731822]
["Powerlink","Operating expenditure ",2014,121406000]
["Powerlink","Operating expenditure ",2015,129529000]
["Powerlink","Operating expenditure ",2016,127099000]
["Powerlink","Operating expenditure ",2017,137109000]
["Powerlink","Operating expenditure ",2018,126404000]
["Powerlink","Operating expenditure ",2019,132173000]
["Powerlink","Operating expenditure ",2020,134138000]
["Powerlink","Operating expenditure ",2021,138404000]
["Powerlink","Operating expenditure ",2022,134297000]
["Powerlink","Operating expenditure ",2023,139358000]
["Powerlink","Operating expenditure ",2024,162140000]
["Powerlink","other",2014,0]
["Powerlink","other",2015,0]
["Powerlink","other",2016,0]
["Powerlink","other",2017,0]
["Powerlink","other",2018,0]
["Powerlink","other",2019,0]
["Powerlink","other",2020,0]
["Powerlink","other",2021,0]
["Powerlink","other",2022,0]
["Powerlink","other",2023,0]
["Powerlink","other",2024,0]
["Powerlink","Other costs of goods sold expenditure",2014,0]
["Powerlink","Other costs of goods sold expenditure",2015,0]
["Powerlink","Other costs of goods sold expenditure",2016,0]
["Powerlink","Other costs of goods sold expenditure",2017,0]
["Powerlink","Other costs of goods sold expenditure",2018,0]
["Powerlink","Other costs of goods sold expenditure",2019,0]
["Powerlink","Other costs of goods sold expenditure",2020,0]
["Powerlink","Other costs of goods sold expenditure",2021,0]
["Powerlink","Other costs of goods sold expenditure",2022,0]
["Powerlink","Other costs of goods sold expenditure",2023,0]
["Powerlink","Other costs of goods sold expenditure",2024,0]
["Powerlink","Other expenditure",2014,59610000]
["Powerlink","Other expenditure",2015,81731000]
["Powerlink","Other expenditure",2016,90560000]
["Powerlink","Other expenditure",2017,81121898.810000002]
["Powerlink","Other expenditure",2018,61210013.090000004]
["Powerlink","Other expenditure",2019,67194000]
["Powerlink","Other expenditure",2020,67963000]
["Powerlink","Other expenditure",2021,73594000]
["Powerlink","Other expenditure",2022,72116000]
["Powerlink","Other Expenditure",2023,78844744.973534197]
["Powerlink","Other expenditure",2024,97800000]
["Powerlink","Other revenue",2014,520000]
["Powerlink","Other revenue",2015,353000]
["Powerlink","Other revenue",2016,1114000]
["Powerlink","Other revenue",2017,136755.92000000001]
["Powerlink","Other revenue",2018,116932.11000000066]
["Powerlink","Other revenue",2019,6010309.0899999999]
["Powerlink","Other revenue",2020,108000]
["Powerlink","Other Revenue",2021,38000]
["Powerlink","Other Revenue",2022,1494359.0399999998]
["Powerlink","Other Revenue",2023,1403604.86]
["Powerlink","Other Revenue",2024,365000]
["Powerlink","Prescribed transmission revenue",2014,901901000]
["Powerlink","Prescribed transmission revenue",2015,867834000]
["Powerlink","Prescribed transmission revenue",2016,983619000]
["Powerlink","Prescribed transmission revenue",2017,1169040000]
["Powerlink","Prescribed transmission revenue",2018,810828000]
["Powerlink","Prescribed transmission revenue",2019,769681000]
["Powerlink","Prescribed transmission revenue",2020,735222000]
["Powerlink","Prescribed transmission revenue",2021,743285000]
["Powerlink","Prescribed transmission revenue",2022,860716392.99999988]
["Powerlink","Prescribed transmission revenue",2023,742936000]
["Powerlink","Prescribed transmission revenue",2024,706957000]
["Powerlink","Real return on assets",2014,6.9902189964920716E-2]
["Powerlink","Real return on assets",2015,5.5439159791681229E-2]
["Powerlink","Real return on assets",2016,6.8505792828308085E-2]
["Powerlink","Real return on assets",2017,9.3250367839467885E-2]
["Powerlink","Real return on assets",2018,5.0254804031552643E-2]
["Powerlink","Real return on assets",2019,4.0192304947553915E-2]
["Powerlink","Real return on assets",2020,3.1791123621696366E-2]
["Powerlink","Real return on assets",2021,3.0268841680202552E-2]
["Powerlink","Real return on assets",2022,4.6468023321367784E-2]
["Powerlink","Real return on assets",2023,2.4705630006032712E-2]
["Powerlink","Real return on assets",2024,1.0159640581148375E-2]
["Powerlink","Real return on regulated equity",2014,0.10751882500175157]
["Powerlink","Real return on regulated equity",2015,5.8982464423375069E-2]
["Powerlink","Real return on regulated equity",2016,7.7019032167086221E-2]
["Powerlink","Real return on regulated equity",2017,0.17471498129491608]
["Powerlink","Real return on regulated equity",2018,8.4992191143157897E-2]
["Powerlink","Real return on regulated equity",2019,5.7731585311936437E-2]
["Powerlink","Real return on regulated equity",2020,4.0438971454741152E-2]
["Powerlink","Real return on regulated equity",2021,2.1781256995269487E-2]
["Powerlink","Real return on regulated equity",2022,0.10851314638559735]
["Powerlink","Real return on regulated equity",2023,0.12739780412991894]
["Powerlink","Real return on regulated equity",2024,2.5810907977838228E-2]
["Powerlink","Real return on regulated equity - excluding impact of inflation",2014,0.10379541675446738]
["Powerlink","Real return on regulated equity - excluding impact of inflation",2015,7.2524556758486264E-2]
["Powerlink","Real return on regulated equity - excluding impact of inflation",2016,9.308492642998388E-2]
["Powerlink","Real return on regulated equity - excluding impact of inflation",2017,0.18220385243326234]
["Powerlink","Real return on regulated equity - excluding impact of inflation",2018,9.4177571999780094E-2]
["Powerlink","Real return on regulated equity - excluding impact of inflation",2019,6.8739279653153032E-2]
["Powerlink","Real return on regulated equity - excluding impact of inflation",2020,5.0426882530258864E-2]
["Powerlink","Real return on regulated equity - excluding impact of inflation",2021,4.878689663204059E-2]
["Powerlink","Real return on regulated equity - excluding impact of inflation",2022,9.1057968095950889E-2]
["Powerlink","Real return on regulated equity - excluding impact of inflation",2023,4.6832223349917892E-2]
["Powerlink","Real return on regulated equity - excluding impact of inflation",2024,6.2236353234023309E-3]
["Powerlink","Real return on regulated equity - excluding incentive schemes",2014,0.10192414333796911]
["Powerlink","Real return on regulated equity - excluding incentive schemes",2015,5.4270718796040417E-2]
["Powerlink","Real return on regulated equity - excluding incentive schemes",2016,7.5146208569442083E-2]
["Powerlink","Real return on regulated equity - excluding incentive schemes",2017,0.16749673590204706]
["Powerlink","Real return on regulated equity - excluding incentive schemes",2018,7.7538895367370644E-2]
["Powerlink","Real return on regulated equity - excluding incentive schemes",2019,5.4049666491940686E-2]
["Powerlink","Real return on regulated equity - excluding incentive schemes",2020,4.0100184209914042E-2]
["Powerlink","Real return on regulated equity - excluding incentive schemes",2021,2.1492393466520227E-2]
["Powerlink","Real return on regulated equity - excluding incentive schemes",2022,0.10837404285443596]
["Powerlink","Real return on regulated equity - excluding incentive schemes",2023,0.12644950329174001]
["Powerlink","Real return on regulated equity - excluding incentive schemes",2024,2.8449366891672552E-2]
["Powerlink","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,9.8182757540869817E-2]
["Powerlink","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,6.7871213206961184E-2]
["Powerlink","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,9.1235634305509586E-2]
["Powerlink","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.175018976077009]
["Powerlink","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,8.6763619700742561E-2]
["Powerlink","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,6.5081287709790908E-2]
["Powerlink","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,5.0090110481781303E-2]
["Powerlink","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,4.8502514241982375E-2]
["Powerlink","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,9.0917441072342467E-2]
["Powerlink","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,4.5836051377630561E-2]
["Powerlink","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,8.8981313554630601E-3]
["Powerlink","stpis",2014,20142000]
["Powerlink","stpis",2015,20657814.9985261]
["Powerlink","stpis",2016,4172796]
["Powerlink","stpis",2017,20955607]
["Powerlink","stpis",2018,24004305]
["Powerlink","stpis",2019,18826548]
["Powerlink","stpis",2020,4258543]
["Powerlink","stpis",2021,-2081541]
["Powerlink","stpis",2022,438588]
["Powerlink","stpis",2023,-1976476.44]
["Powerlink","stpis",2024,-3108047]
["SA Power Networks","Allowed nominal rate of return",2014,0.117227215936712]
["SA Power Networks","Allowed nominal rate of return",2015,0.117227215936712]
["SA Power Networks","Allowed nominal rate of return",2016,6.9563232033826E-2]
["SA Power Networks","Allowed nominal rate of return",2017,6.9739633791649006E-2]
["SA Power Networks","Allowed nominal rate of return",2018,6.9637212626356998E-2]
["SA Power Networks","Allowed nominal rate of return",2019,6.9173460117879004E-2]
["SA Power Networks","Allowed nominal rate of return",2020,6.8740014798312002E-2]
["SA Power Networks","Allowed nominal rate of return",2021,4.9124242666728997E-2]
["SA Power Networks","Allowed nominal rate of return",2022,4.7323223970577998E-2]
["SA Power Networks","Allowed nominal rate of return",2023,4.6522753246921997E-2]
["SA Power Networks","Allowed nominal rate of return",2024,4.7134185150934003E-2]
["SA Power Networks","allowed nominal return on equity",2014,0.1109]
["SA Power Networks","allowed nominal return on equity",2015,0.1109]
["SA Power Networks","allowed nominal return on equity",2016,7.4999999999999997E-2]
["SA Power Networks","allowed nominal return on equity",2017,7.4999999999999997E-2]
["SA Power Networks","allowed nominal return on equity",2018,7.4999999999999997E-2]
["SA Power Networks","allowed nominal return on equity",2019,7.4999999999999997E-2]
["SA Power Networks","allowed nominal return on equity",2020,7.4999999999999997E-2]
["SA Power Networks","allowed nominal return on equity",2021,4.5596686540158998E-2]
["SA Power Networks","allowed nominal return on equity",2022,4.5596686540158998E-2]
["SA Power Networks","allowed nominal return on equity",2023,4.5596686540158998E-2]
["SA Power Networks","allowed nominal return on equity",2024,4.5596686540158998E-2]
["SA Power Networks","Allowed real rate of return",2014,8.9765134546147998E-2]
["SA Power Networks","Allowed real rate of return",2015,8.9765134546147998E-2]
["SA Power Networks","Allowed real rate of return",2016,4.3476323935440001E-2]
["SA Power Networks","Allowed real rate of return",2017,4.3648423211365001E-2]
["SA Power Networks","Allowed real rate of return",2018,4.3548500123275997E-2]
["SA Power Networks","Allowed real rate of return",2019,4.3096058651588998E-2]
["SA Power Networks","Allowed real rate of return",2020,4.2673185169084998E-2]
["SA Power Networks","Allowed real rate of return",2021,2.5797704523432999E-2]
["SA Power Networks","Allowed real rate of return",2022,2.4036730208684999E-2]
["SA Power Networks","Allowed real rate of return",2023,2.3254057387421E-2]
["SA Power Networks","Allowed real rate of return",2024,2.3851894533967001E-2]
["SA Power Networks","allowed real return on equity",2014,8.3593445181428E-2]
["SA Power Networks","allowed real return on equity",2015,8.3593445181428E-2]
["SA Power Networks","allowed real return on equity",2016,4.8780487804878002E-2]
["SA Power Networks","allowed real return on equity",2017,4.8780487804878002E-2]
["SA Power Networks","allowed real return on equity",2018,4.8780487804878002E-2]
["SA Power Networks","allowed real return on equity",2019,4.8780487804878002E-2]
["SA Power Networks","allowed real return on equity",2020,4.8780487804878002E-2]
["SA Power Networks","allowed real return on equity",2021,2.2348581121218E-2]
["SA Power Networks","allowed real return on equity",2022,2.2348581121218E-2]
["SA Power Networks","allowed real return on equity",2023,2.2348581121218E-2]
["SA Power Networks","allowed real return on equity",2024,2.2348581121218E-2]
["SA Power Networks","Avoided TUOS expense",2014,0]
["SA Power Networks","Avoided TUOS expense",2015,0]
["SA Power Networks","Avoided TUOS expense",2016,0]
["SA Power Networks","Avoided TUOS expense",2017,0]
["SA Power Networks","Avoided TUOS expense",2018,0]
["SA Power Networks","Avoided TUOS expense",2019,0]
["SA Power Networks","Avoided TUOS expense",2020,0]
["SA Power Networks","Avoided TUOS expense",2021,0]
["SA Power Networks","Avoided TUOS expense",2022,0]
["SA Power Networks","Avoided TUOS expense",2023,0]
["SA Power Networks","Avoided TUOS expense",2024,0]
["SA Power Networks","cess",2020,0]
["SA Power Networks","cess",2021,0]
["SA Power Networks","cess",2022,0]
["SA Power Networks","cess",2023,16559317.445189482]
["SA Power Networks","cess",2024,17540464.657231703]
["SA Power Networks","Cross boundary charges (expense)",2014,0]
["SA Power Networks","Cross boundary charges (expense)",2015,0]
["SA Power Networks","Cross boundary charges (expense)",2016,0]
["SA Power Networks","Cross boundary charges (expense)",2017,0]
["SA Power Networks","Cross boundary charges (expense)",2018,0]
["SA Power Networks","Cross boundary charges (expense)",2019,0]
["SA Power Networks","Cross boundary charges (expense)",2020,0]
["SA Power Networks","Cross boundary charges (expense)",2021,0]
["SA Power Networks","Cross boundary charges (expense)",2022,0]
["SA Power Networks","Cross boundary charges (expense)",2023,0]
["SA Power Networks","Cross boundary charges (expense)",2024,0]
["SA Power Networks","Cross boundary revenue",2014,0]
["SA Power Networks","Cross boundary revenue",2015,0]
["SA Power Networks","Cross boundary revenue",2016,0]
["SA Power Networks","Cross boundary revenue",2017,0]
["SA Power Networks","Cross boundary revenue",2018,0]
["SA Power Networks","Cross boundary revenue",2019,0]
["SA Power Networks","Cross boundary revenue",2020,0]
["SA Power Networks","Cross boundary revenue",2021,0]
["SA Power Networks","Cross boundary revenue",2022,0]
["SA Power Networks","Cross boundary revenue",2023,0]
["SA Power Networks","Cross boundary revenue",2024,0]
["SA Power Networks","customer numbers at the end of the period",2014,852771]
["SA Power Networks","customer numbers at the end of the period",2015,855107]
["SA Power Networks","customer numbers at the end of the period",2016,862185]
["SA Power Networks","customer numbers at the end of the period",2017,891771]
["SA Power Networks","customer numbers at the end of the period",2018,897007]
["SA Power Networks","customer numbers at the end of the period",2019,906795]
["SA Power Networks","Customer numbers at the end of the period",2020,912220]
["SA Power Networks","Customer numbers at the end of the period",2021,916347]
["SA Power Networks","Customer numbers at the end of the period",2022,922438]
["SA Power Networks","customer numbers at the end of the period",2023,931333]
["SA Power Networks","Customer numbers at the end of the period",2024,941412]
["SA Power Networks","customer numbers at the start of the period",2014,850762]
["SA Power Networks","customer numbers at the start of the period",2015,852771]
["SA Power Networks","customer numbers at the start of the period",2016,855108]
["SA Power Networks","customer numbers at the start of the period",2017,864829]
["SA Power Networks","customer numbers at the start of the period",2018,891785]
["SA Power Networks","customer numbers at the start of the period",2019,897030]
["SA Power Networks","Customer numbers at the start of the period",2020,906790]
["SA Power Networks","Customer numbers at the start of the period",2021,912220]
["SA Power Networks","Customer numbers at the start of the period",2022,916299]
["SA Power Networks","customer numbers at the start of the period",2023,923636]
["SA Power Networks","Customer numbers at the start of the period",2024,932622]
["SA Power Networks","Distribution Revenue",2014,861084072.20000005]
["SA Power Networks","Distribution Revenue",2015,926634273.60000002]
["SA Power Networks","Distribution Revenue",2016,717074386.71656632]
["SA Power Networks","Distribution Revenue",2017,733608936.45474541]
["SA Power Networks","Distribution Revenue",2018,770133448.99216521]
["SA Power Networks","Distribution Revenue",2019,794787532.25248349]
["SA Power Networks","Distribution Revenue",2020,863981911.40161121]
["SA Power Networks","Distribution Revenue",2021,804634727.18999994]
["SA Power Networks","Distribution Revenue",2022,808002955.39740896]
["SA Power Networks","Distribution Revenue",2023,803346433]
["SA Power Networks","Distribution Revenue",2024,793343809]
["SA Power Networks","EBIT per customer - Excluding returns from capital base indexation",2014,459.75723799034245]
["SA Power Networks","EBIT per customer - Excluding returns from capital base indexation",2015,509.73259376928939]
["SA Power Networks","EBIT per customer - Excluding returns from capital base indexation",2016,293.51453156629793]
["SA Power Networks","EBIT per customer - Excluding returns from capital base indexation",2017,247.83938545632699]
["SA Power Networks","EBIT per customer - Excluding returns from capital base indexation",2018,270.649341490052]
["SA Power Networks","EBIT per customer - Excluding returns from capital base indexation",2019,260.38664512653554]
["SA Power Networks","EBIT per customer - Excluding returns from capital base indexation",2020,303.00353563661326]
["SA Power Networks","EBIT per customer - Excluding returns from capital base indexation",2021,260.67625632994663]
["SA Power Networks","EBIT per customer - Excluding returns from capital base indexation",2022,219.64709346667999]
["SA Power Networks","EBIT per customer - Excluding returns from capital base indexation",2023,125.90002594708135]
["SA Power Networks","EBIT per customer - Excluding returns from capital base indexation",2024,31.416733656260373]
["SA Power Networks","EBIT per customer - Including returns from capital base indexation",2014,580.2237872494411]
["SA Power Networks","EBIT per customer - Including returns from capital base indexation",2015,566.96152365655303]
["SA Power Networks","EBIT per customer - Including returns from capital base indexation",2016,367.81710937799284]
["SA Power Networks","EBIT per customer - Including returns from capital base indexation",2017,313.12730155390494]
["SA Power Networks","EBIT per customer - Including returns from capital base indexation",2018,354.57396045078451]
["SA Power Networks","EBIT per customer - Including returns from capital base indexation",2019,341.27041123101782]
["SA Power Networks","EBIT per customer - Including returns from capital base indexation",2020,388.69687890530844]
["SA Power Networks","EBIT per customer - Including returns from capital base indexation",2021,301.72476521110531]
["SA Power Networks","EBIT per customer - Including returns from capital base indexation",2022,386.81388760262337]
["SA Power Networks","EBIT per customer - Including returns from capital base indexation",2023,509.84823055996395]
["SA Power Networks","EBIT per customer - Including returns from capital base indexation",2024,245.34045937319141]
["SA Power Networks","ebss",2014,400000]
["SA Power Networks","ebss",2015,0]
["SA Power Networks","ebss",2016,101717.557251908]
["SA Power Networks","ebss",2017,-4551145.0381679405]
["SA Power Networks","ebss",2018,-1994274.8091603101]
["SA Power Networks","ebss",2019,5348282.4427480903]
["SA Power Networks","ebss",2020,0]
["SA Power Networks","ebss",2021,0]
["SA Power Networks","ebss",2022,0]
["SA Power Networks","ebss",2023,0]
["SA Power Networks","ebss",2024,2394933.41]
["SA Power Networks","f-factor",2014,0]
["SA Power Networks","f-factor",2015,0]
["SA Power Networks","f-factor",2016,0]
["SA Power Networks","f-factor",2017,0]
["SA Power Networks","f-factor",2018,0]
["SA Power Networks","f-factor",2019,0]
["SA Power Networks","f-factor",2020,0]
["SA Power Networks","f-factor",2021,0]
["SA Power Networks","f-factor",2022,0]
["SA Power Networks","f-factor",2023,0]
["SA Power Networks","f-factor",2024,0]
["SA Power Networks","Forecast expenditure",2014,233800389.65088168]
["SA Power Networks","Forecast expenditure",2015,241004104.39536694]
["SA Power Networks","Forecast expenditure",2016,245494470.90027621]
["SA Power Networks","Forecast expenditure",2017,258355591.304683]
["SA Power Networks","Forecast expenditure",2018,262619869.54172963]
["SA Power Networks","Forecast expenditure",2019,270945503.35975629]
["SA Power Networks","Forecast expenditure",2020,279194287.45809448]
["SA Power Networks","Forecast expenditure",2021,290357873.12971288]
["SA Power Networks","Forecast expenditure",2022,303799128.67963403]
["SA Power Networks","Forecast Expenditure",2023,319121312.60322917]
["SA Power Networks","Forecast expenditure",2024,329935692.46303439]
["SA Power Networks","Forecast inflation",2014,2.52E-2]
["SA Power Networks","Forecast inflation",2015,2.52E-2]
["SA Power Networks","Forecast inflation",2016,2.5000000000000001E-2]
["SA Power Networks","Forecast inflation",2017,2.5000000000000001E-2]
["SA Power Networks","Forecast inflation",2018,2.5000000000000001E-2]
["SA Power Networks","Forecast inflation",2019,2.5000000000000001E-2]
["SA Power Networks","Forecast inflation",2020,2.5000000000000001E-2]
["SA Power Networks","Forecast inflation",2021,2.2739900899011001E-2]
["SA Power Networks","Forecast inflation",2022,2.2739900899011001E-2]
["SA Power Networks","Forecast inflation",2023,2.2739900899011001E-2]
["SA Power Networks","Forecast inflation",2024,2.2739900899011001E-2]
["SA Power Networks","Forecast RAB",2014,3608301056.8269801]
["SA Power Networks","Forecast RAB",2015,3840473328.2222009]
["SA Power Networks","Forecast RAB",2016,4001071211.8786221]
["SA Power Networks","Forecast RAB",2017,4031894393.0392675]
["SA Power Networks","Forecast RAB",2018,4203073259.9340882]
["SA Power Networks","Forecast RAB",2019,4377571394.7402849]
["SA Power Networks","Forecast RAB",2020,4539016403.9372358]
["SA Power Networks","Forecast RAB",2021,4703786624.6448498]
["SA Power Networks","Forecast RAB",2022,4425796818.6076183]
["SA Power Networks","Forecast RAB",2023,4624818913.7988119]
["SA Power Networks","Forecast RAB",2024,4949740026.5248899]
["SA Power Networks","Inflation Rate",2014,2.93E-2]
["SA Power Networks","Inflation Rate",2015,1.3299999999999999E-2]
["SA Power Networks","Inflation Rate",2016,1.6885553470920023E-2]
["SA Power Networks","Inflation Rate",2017,1.4760147601480034E-2]
["SA Power Networks","Inflation Rate",2018,1.9090909090909935E-2]
["SA Power Networks","Inflation Rate",2019,1.7841213202500095E-2]
["SA Power Networks","Inflation Rate",2020,1.84049079754602E-2]
["SA Power Networks","Inflation Rate",2021,8.6058519793499322E-3]
["SA Power Networks","Inflation Rate",2022,3.4982935153583528E-2]
["SA Power Networks","Inflation Rate",2023,7.8318219291014124E-2]
["SA Power Networks","Inflation Rate",2024,4.05198776758409E-2]
["SA Power Networks","Jurisdictional Scheme expense",2014,0]
["SA Power Networks","Jurisdictional Scheme expense",2015,0]
["SA Power Networks","Jurisdictional Scheme expense",2016,0]
["SA Power Networks","Jurisdictional Scheme expense",2017,0]
["SA Power Networks","Jurisdictional Scheme expense",2018,0]
["SA Power Networks","Jurisdictional Scheme expense",2019,0]
["SA Power Networks","Jurisdictional Scheme expense",2020,0]
["SA Power Networks","Jurisdictional Scheme expense",2021,80017512.288121402]
["SA Power Networks","Jurisdictional Scheme expense",2022,80694212.329999998]
["SA Power Networks","Jurisdictional Scheme expense",2023,81571977.319999993]
["SA Power Networks","Jurisdictional Scheme expense",2024,91743000]
["SA Power Networks","Jurisdictional Scheme Revenue",2014,0]
["SA Power Networks","Jurisdictional Scheme Revenue",2015,0]
["SA Power Networks","Jurisdictional Scheme Revenue",2016,0]
["SA Power Networks","Jurisdictional Scheme Revenue",2017,0]
["SA Power Networks","Jurisdictional Scheme Revenue",2018,0]
["SA Power Networks","Jurisdictional Scheme Revenue",2019,0]
["SA Power Networks","Jurisdictional Scheme Revenue",2020,0]
["SA Power Networks","Jurisdictional Scheme Revenue",2021,81396907.852362305]
["SA Power Networks","Jurisdictional Scheme Revenue",2022,80165625.085114703]
["SA Power Networks","Jurisdictional Scheme Revenue",2023,80382799.3234431]
["SA Power Networks","Jurisdictional Scheme Revenue",2024,87419000]
["SA Power Networks","Maintenance expenditure",2014,112821000]
["SA Power Networks","Maintenance expenditure",2015,124258000]
["SA Power Networks","Maintenance expenditure",2016,106632984.550179]
["SA Power Networks","Maintenance expenditure",2017,137078054.70301899]
["SA Power Networks","Maintenance expenditure",2018,112608162.61]
["SA Power Networks","Maintenance expenditure",2019,120708049.322437]
["SA Power Networks","Maintenance expenditure",2020,110449389.313463]
["SA Power Networks","Maintenance expenditure",2021,114365566.19]
["SA Power Networks","Maintenance expenditure",2022,126849426.93000001]
["SA Power Networks","Maintenance expenditure",2023,159693830]
["SA Power Networks","Maintenance expenditure",2024,162974878]
["SA Power Networks","Nominal return on assets",2014,0.14112263587665275]
["SA Power Networks","Nominal return on assets",2015,0.1317618253475385]
["SA Power Networks","Nominal return on assets",2016,8.3587886865262737E-2]
["SA Power Networks","Nominal return on assets",2017,7.079112744357062E-2]
["SA Power Networks","Nominal return on assets",2018,8.0657372399117286E-2]
["SA Power Networks","Nominal return on assets",2019,7.5276887560012606E-2]
["SA Power Networks","Nominal return on assets",2020,8.3482917268956874E-2]
["SA Power Networks","Nominal return on assets",2021,6.3256832920007139E-2]
["SA Power Networks","Nominal return on assets",2022,8.0948403757170342E-2]
["SA Power Networks","Nominal return on assets",2023,0.10399893368073866]
["SA Power Networks","Nominal return on assets",2024,4.647060707932283E-2]
["SA Power Networks","Nominal return on regulated equity",2014,0.26171316053263938]
["SA Power Networks","Nominal return on regulated equity",2015,0.21013337969954501]
["SA Power Networks","Nominal return on regulated equity",2016,0.14776139458818613]
["SA Power Networks","Nominal return on regulated equity",2017,8.8139485230222692E-2]
["SA Power Networks","Nominal return on regulated equity",2018,0.1278265048970782]
["SA Power Networks","Nominal return on regulated equity",2019,0.11918043056682118]
["SA Power Networks","Nominal return on regulated equity",2020,0.15222831530831057]
["SA Power Networks","Nominal return on regulated equity",2021,0.11938124857582803]
["SA Power Networks","Nominal return on regulated equity",2022,0.18992293147706543]
["SA Power Networks","Nominal return on regulated equity",2023,0.26100584572152191]
["SA Power Networks","Nominal return on regulated equity",2024,4.958210327299345E-2]
["SA Power Networks","Nominal return on regulated equity - excluding impact of inflation",2014,0.24396133189267416]
["SA Power Networks","Nominal return on regulated equity - excluding impact of inflation",2015,0.25735215550395329]
["SA Power Networks","Nominal return on regulated equity - excluding impact of inflation",2016,0.17812017100093688]
["SA Power Networks","Nominal return on regulated equity - excluding impact of inflation",2017,0.12146257209926187]
["SA Power Networks","Nominal return on regulated equity - excluding impact of inflation",2018,0.14813233452448021]
["SA Power Networks","Nominal return on regulated equity - excluding impact of inflation",2019,0.14552100715688635]
["SA Power Networks","Nominal return on regulated equity - excluding impact of inflation",2020,0.17798226990860125]
["SA Power Networks","Nominal return on regulated equity - excluding impact of inflation",2021,0.17373004566611408]
["SA Power Networks","Nominal return on regulated equity - excluding impact of inflation",2022,0.1437693122271359]
["SA Power Networks","Nominal return on regulated equity - excluding impact of inflation",2023,6.8564230556480851E-2]
["SA Power Networks","Nominal return on regulated equity - excluding impact of inflation",2024,-3.3863962814045263E-3]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes",2014,0.24276060294767191]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes",2015,0.19824908705534919]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes",2016,0.14767880369733996]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes",2017,7.9848967144022107E-2]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes",2018,0.10953349186733355]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes",2019,9.8361593320678509E-2]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes",2020,0.12551637613271957]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes",2021,9.410074535327656E-2]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes",2022,0.15727071096632611]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes",2023,0.23371181815479131]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes",2024,2.7566118246738512E-2]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.2250087743077066]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.2454678628597575]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.17803758011009077]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.11317205401306127]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,0.12983932149473557]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,0.1247021699107437]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,0.15127033073301019]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,0.14844954244356259]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,0.11111709171639665]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,4.1270202989750253E-2]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,-2.5402381305207243E-2]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2014,0.24275300678558792]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2015,0.19824891850172394]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2016,0.14767880369733996]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2017,7.9848967144022107E-2]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2018,0.10953349186733355]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2019,9.8361593320678509E-2]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2020,0.12551637613271949]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2021,9.3035906410103703E-2]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2022,0.15629369999574522]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2023,0.23604859038675399]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2024,4.3814027491951089E-2]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,0.22500117814562262]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,0.24546769430613222]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,0.17803758011009077]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,0.11317205401306127]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,0.12983932149473557]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,0.1247021699107437]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,0.15127033073301011]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,0.14738470350038974]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,0.1101400807458157]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,4.3606975221712939E-2]
["SA Power Networks","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,-9.1544720599946658E-3]
["SA Power Networks","Nominal return on regulated equity - excluding pass through revenues",2014,0.26170556437055542]
["SA Power Networks","Nominal return on regulated equity - excluding pass through revenues",2015,0.21013321114591971]
["SA Power Networks","Nominal return on regulated equity - excluding pass through revenues",2016,0.14776139458818613]
["SA Power Networks","Nominal return on regulated equity - excluding pass through revenues",2017,8.8139485230222692E-2]
["SA Power Networks","Nominal return on regulated equity - excluding pass through revenues",2018,0.1278265048970782]
["SA Power Networks","Nominal return on regulated equity - excluding pass through revenues",2019,0.11918043056682118]
["SA Power Networks","Nominal return on regulated equity - excluding pass through revenues",2020,0.15222831530831057]
["SA Power Networks","Nominal return on regulated equity - excluding pass through revenues",2021,0.11831640963265509]
["SA Power Networks","Nominal return on regulated equity - excluding pass through revenues",2022,0.18894592050648451]
["SA Power Networks","Nominal return on regulated equity - excluding pass through revenues",2023,0.26305168981060517]
["SA Power Networks","Nominal return on regulated equity - excluding pass through revenues",2024,6.5830012515753891E-2]
["SA Power Networks","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2014,0.2439537357305902]
["SA Power Networks","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2015,0.25735198695032796]
["SA Power Networks","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2016,0.17812017100093688]
["SA Power Networks","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2017,0.12146257209926187]
["SA Power Networks","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2018,0.14813233452448021]
["SA Power Networks","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2019,0.14552100715688635]
["SA Power Networks","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2020,0.17798226990860125]
["SA Power Networks","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2021,0.17266520672294114]
["SA Power Networks","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2022,0.14279230125655498]
["SA Power Networks","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2023,7.0610074645564111E-2]
["SA Power Networks","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2024,1.2861512963808124E-2]
["SA Power Networks","Nominal Straight Line Depreciation",2014,221521186.54729897]
["SA Power Networks","Nominal Straight Line Depreciation",2015,241978458.60924679]
["SA Power Networks","Nominal Straight Line Depreciation",2016,208927940.6042423]
["SA Power Networks","Nominal Straight Line Depreciation",2017,284797139.57236302]
["SA Power Networks","Nominal Straight Line Depreciation",2018,292248571.20866352]
["SA Power Networks","Nominal Straight Line Depreciation",2019,303718060.46974653]
["SA Power Networks","Nominal Straight Line Depreciation",2020,318291867.59904402]
["SA Power Networks","Nominal Straight Line Depreciation",2021,322318879.72000003]
["SA Power Networks","Nominal Straight Line Depreciation",2022,334898032.23968941]
["SA Power Networks","Nominal Straight Line Depreciation",2023,355314167.38792747]
["SA Power Networks","Nominal Straight Line Depreciation",2024,386243379.47961187]
["SA Power Networks","Opening Regulatory Asset Base (Nominal)",2014,3502026315]
["SA Power Networks","Opening Regulatory Asset Base (Nominal)",2015,3674437230]
["SA Power Networks","Opening Regulatory Asset Base (Nominal)",2016,3778356954]
["SA Power Networks","Opening Regulatory Asset Base (Nominal)",2017,3884946022]
["SA Power Networks","Opening Regulatory Asset Base (Nominal)",2018,3931810850]
["SA Power Networks","Opening Regulatory Asset Base (Nominal)",2019,4088851967]
["SA Power Networks","Opening Regulatory Asset Base (Nominal)",2020,4234659813.2146201]
["SA Power Networks","Opening Regulatory Asset Base (Nominal)",2021,4360983021.750948]
["SA Power Networks","Opening Regulatory Asset Base (Nominal)",2022,4393224413.5560427]
["SA Power Networks","Opening Regulatory Asset Base (Nominal)",2023,4546911456.9377747]
["SA Power Networks","Opening Regulatory Asset Base (Nominal)",2024,4946958856.1424217]
["SA Power Networks","Operating expenditure",2014,123951000]
["SA Power Networks","Operating expenditure",2015,126601000]
["SA Power Networks","Operating expenditure",2016,111425530.79703742]
["SA Power Networks","Operating expenditure",2017,116253344.71088497]
["SA Power Networks","Operating expenditure",2018,138607581.83000001]
["SA Power Networks","Operating expenditure",2019,143735885.95513099]
["SA Power Networks","Operating expenditure",2020,129858697.42831001]
["SA Power Networks","Operating expenditure",2021,134935459.75999999]
["SA Power Networks","Operating expenditure",2022,145200964.38]
["SA Power Networks","Operating expenditure",2023,167668261]
["SA Power Networks","Operating expenditure",2024,183862124]
["SA Power Networks","other",2014,0]
["SA Power Networks","other",2015,0]
["SA Power Networks","other",2016,0]
["SA Power Networks","other",2017,0]
["SA Power Networks","other",2018,0]
["SA Power Networks","other",2019,0]
["SA Power Networks","other",2020,0]
["SA Power Networks","other",2021,0]
["SA Power Networks","other",2022,0]
["SA Power Networks","other",2023,836565.12485917774]
["SA Power Networks","other",2024,882334.82938582951]
["SA Power Networks","Other Expenditure",2014,0]
["SA Power Networks","Other Expenditure",2015,0]
["SA Power Networks","Other Expenditure",2016,0]
["SA Power Networks","Other Expenditure",2017,0]
["SA Power Networks","Other Expenditure",2018,1669005.63]
["SA Power Networks","Other Expenditure",2019,1880351.51]
["SA Power Networks","Other Expenditure",2020,1910294.77]
["SA Power Networks","Other Expenditure",2021,2225018.9]
["SA Power Networks","Other Expenditure",2022,2346084.5499999998]
["SA Power Networks","Other Expenditure",2023,3719666]
["SA Power Networks","Other Expenditure",2024,3844957]
["SA Power Networks","Other Revenue ",2014,-11193000]
["SA Power Networks","Other Revenue ",2015,1483525]
["SA Power Networks","Other Revenue ",2016,-38062705.536566399]
["SA Power Networks","Other Revenue ",2017,22196934.777813502]
["SA Power Networks","Other Revenue ",2018,17067560.7178348]
["SA Power Networks","Other Revenue ",2019,10100785.0775175]
["SA Power Networks","Other Revenue ",2020,-27888431.611616243]
["SA Power Networks","Other Revenue ",2021,6162801.8200000003]
["SA Power Networks","Other Revenue ",2022,1927672.6800000002]
["SA Power Networks","Other Revenue ",2023,2888407]
["SA Power Networks","Other Revenue ",2024,0]
["SA Power Networks","Real return on assets",2014,0.10863949856859297]
["SA Power Networks","Real return on assets",2015,0.11690696274305586]
["SA Power Networks","Real return on assets",2016,6.5594730072296381E-2]
["SA Power Networks","Real return on assets",2017,5.5215983771659954E-2]
["SA Power Networks","Real return on assets",2018,6.0413121890301534E-2]
["SA Power Networks","Real return on assets",2019,5.6428914070789996E-2]
["SA Power Networks","Real return on assets",2020,6.390190069180697E-2]
["SA Power Networks","Real return on assets",2021,5.4184675642528518E-2]
["SA Power Networks","Real return on assets",2022,4.4411813028362529E-2]
["SA Power Networks","Real return on assets",2023,2.3815524888941789E-2]
["SA Power Networks","Real return on assets",2024,5.7189963701354592E-3]
["SA Power Networks","Real return on regulated equity",2014,0.22579729965281187]
["SA Power Networks","Real return on regulated equity",2015,0.19424985660667624]
["SA Power Networks","Real return on regulated equity",2016,0.12870262604336308]
["SA Power Networks","Real return on regulated equity",2017,7.2312001808687923E-2]
["SA Power Networks","Real return on regulated equity",2018,0.10669862211131576]
["SA Power Networks","Real return on regulated equity",2019,9.9562894535848975E-2]
["SA Power Networks","Real return on regulated equity",2020,0.13140491201960608]
["SA Power Networks","Real return on regulated equity",2021,0.10983021403166132]
["SA Power Networks","Real return on regulated equity",2022,0.14970294780801388]
["SA Power Networks","Real return on regulated equity",2023,0.16941902970963757]
["SA Power Networks","Real return on regulated equity",2024,8.7093248207755596E-3]
["SA Power Networks","Real return on regulated equity - excluding impact of inflation",2014,0.21338405373846486]
["SA Power Networks","Real return on regulated equity - excluding impact of inflation",2015,0.22644572327736373]
["SA Power Networks","Real return on regulated equity - excluding impact of inflation",2016,0.14938553268384089]
["SA Power Networks","Real return on regulated equity - excluding impact of inflation",2017,9.4109826438304248E-2]
["SA Power Networks","Real return on regulated equity - excluding impact of inflation",2018,0.12012910685315144]
["SA Power Networks","Real return on regulated equity - excluding impact of inflation",2019,0.1175814703969623]
["SA Power Networks","Real return on regulated equity - excluding impact of inflation",2020,0.14925099503278169]
["SA Power Networks","Real return on regulated equity - excluding impact of inflation",2021,0.14763298531169014]
["SA Power Networks","Real return on regulated equity - excluding impact of inflation",2022,0.11833840766526994]
["SA Power Networks","Real return on regulated equity - excluding impact of inflation",2023,4.4805457983197162E-2]
["SA Power Networks","Real return on regulated equity - excluding impact of inflation",2024,-2.5545397375666998E-2]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes",2014,0.20738424458143573]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes",2015,0.1825215504345695]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes",2016,0.12862140658797377]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes",2017,6.414207307646845E-2]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes",2018,8.8748297104429844E-2]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes",2019,7.9108979940821916E-2]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes",2020,0.10517571873273056]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes",2021,8.476541476152076E-2]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes",2022,0.11815438850167713]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes",2023,0.14410736653039885]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes",2024,-1.2449314719519418E-2]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.19489736081516454]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.21485355331618955]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.14930495620496662]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,8.6021516110303661E-2]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,0.10228226487291274]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,9.7270409669018232E-2]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,0.12319056656879047]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,0.12291457626132517]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,8.6412186265247021E-2]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,1.8118293883372216E-2]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,-4.7071872488694454E-2]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes and pass through revenues",2014,0.20737686465130459]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes and pass through revenues",2015,0.18252138409328331]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes and pass through revenues",2016,0.12862140658797377]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes and pass through revenues",2017,6.414207307646845E-2]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes and pass through revenues",2018,8.8748297104429844E-2]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes and pass through revenues",2019,7.9108979940821916E-2]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes and pass through revenues",2020,0.10517571873273047]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes and pass through revenues",2021,8.3709661474859628E-2]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes and pass through revenues",2022,0.11721040098517188]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes and pass through revenues",2023,0.14627441906661501]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes and pass through revenues",2024,3.1658691840353624E-3]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,0.19488995137107168]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,0.21485338890570838]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,0.14930495620496662]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,8.6021516110303661E-2]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,0.10228226487291274]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,9.7270409669018232E-2]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,0.12319056656879038]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,0.12187341326158609]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,8.5456898445027921E-2]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,2.040310963164664E-2]
["SA Power Networks","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,-3.1185224054493046E-2]
["SA Power Networks","Real return on regulated equity - excluding pass through revenues",2014,0.22578991972268075]
["SA Power Networks","Real return on regulated equity - excluding pass through revenues",2015,0.19424969026539005]
["SA Power Networks","Real return on regulated equity - excluding pass through revenues",2016,0.12870262604336308]
["SA Power Networks","Real return on regulated equity - excluding pass through revenues",2017,7.2312001808687923E-2]
["SA Power Networks","Real return on regulated equity - excluding pass through revenues",2018,0.10669862211131576]
["SA Power Networks","Real return on regulated equity - excluding pass through revenues",2019,9.9562894535848975E-2]
["SA Power Networks","Real return on regulated equity - excluding pass through revenues",2020,0.13140491201960608]
["SA Power Networks","Real return on regulated equity - excluding pass through revenues",2021,0.10877446074500011]
["SA Power Networks","Real return on regulated equity - excluding pass through revenues",2022,0.14875896029150865]
["SA Power Networks","Real return on regulated equity - excluding pass through revenues",2023,0.17131628420509476]
["SA Power Networks","Real return on regulated equity - excluding pass through revenues",2024,2.4324508721973691E-2]
["SA Power Networks","Real return on regulated equity - excluding pass through revenues and impact of inflation",2014,0.213376644294372]
["SA Power Networks","Real return on regulated equity - excluding pass through revenues and impact of inflation",2015,0.22644555886688256]
["SA Power Networks","Real return on regulated equity - excluding pass through revenues and impact of inflation",2016,0.14938553268384089]
["SA Power Networks","Real return on regulated equity - excluding pass through revenues and impact of inflation",2017,9.4109826438304248E-2]
["SA Power Networks","Real return on regulated equity - excluding pass through revenues and impact of inflation",2018,0.12012910685315144]
["SA Power Networks","Real return on regulated equity - excluding pass through revenues and impact of inflation",2019,0.1175814703969623]
["SA Power Networks","Real return on regulated equity - excluding pass through revenues and impact of inflation",2020,0.14925099503278169]
["SA Power Networks","Real return on regulated equity - excluding pass through revenues and impact of inflation",2021,0.146591822311951]
["SA Power Networks","Real return on regulated equity - excluding pass through revenues and impact of inflation",2022,0.11738311984505084]
["SA Power Networks","Real return on regulated equity - excluding pass through revenues and impact of inflation",2023,4.6805814170811338E-2]
["SA Power Networks","Real return on regulated equity - excluding pass through revenues and impact of inflation",2024,-9.6587489414655201E-3]
["SA Power Networks","s-factor true up",2014,0]
["SA Power Networks","s-factor true up",2015,0]
["SA Power Networks","s-factor true up",2016,0]
["SA Power Networks","s-factor true up",2017,0]
["SA Power Networks","s-factor true up",2018,0]
["SA Power Networks","s-factor true up",2019,0]
["SA Power Networks","s-factor true up",2020,0]
["SA Power Networks","s-factor true up",2021,0]
["SA Power Networks","s-factor true up",2022,0]
["SA Power Networks","s-factor true up",2023,0]
["SA Power Networks","s-factor true up",2024,0]
["SA Power Networks","stpis",2014,19380000]
["SA Power Networks","stpis",2015,14200208]
["SA Power Networks","stpis",2016,0]
["SA Power Networks","stpis",2017,16620978.534451701]
["SA Power Networks","stpis",2018,27519168.4802083]
["SA Power Networks","stpis",2019,22865294.923891]
["SA Power Networks","stpis",2020,35325394.967277698]
["SA Power Networks","stpis",2021,32748439.780999999]
["SA Power Networks","stpis",2022,43463356.322999999]
["SA Power Networks","stpis",2023,20612669.605]
["SA Power Networks","stpis",2024,15740899.25]
["SA Power Networks","TUOS (costs) expense",2014,251105000]
["SA Power Networks","TUOS (costs) expense",2015,264106000]
["SA Power Networks","TUOS (costs) expense",2016,256974743.08000001]
["SA Power Networks","TUOS (costs) expense",2017,245653183.65000001]
["SA Power Networks","TUOS (costs) expense",2018,239066369.16]
["SA Power Networks","TUOS (costs) expense",2019,239995710.86000001]
["SA Power Networks","TUOS (costs) expense",2020,245073622.43000001]
["SA Power Networks","TUOS (costs) expense",2021,263465548.65000001]
["SA Power Networks","TUOS (costs) expense",2022,275037518.26999998]
["SA Power Networks","TUOS (costs) expense",2023,301344514]
["SA Power Networks","TUOS (costs) expense",2024,349603711]
["SA Power Networks","TUOS Revenue",2014,251112927.79999995]
["SA Power Networks","TUOS Revenue",2015,264106201.40000001]
["SA Power Networks","TUOS Revenue",2016,256974743.08000001]
["SA Power Networks","TUOS Revenue",2017,245653183.65000001]
["SA Power Networks","TUOS Revenue",2018,239066369.16]
["SA Power Networks","TUOS Revenue",2019,239995710.86000001]
["SA Power Networks","TUOS Revenue",2020,245073622.43000001]
["SA Power Networks","TUOS Revenue",2021,263465548.65000001]
["SA Power Networks","TUOS Revenue",2022,276866604.38698697]
["SA Power Networks","TUOS Revenue",2023,299465099]
["SA Power Networks","TUOS Revenue",2024,326947254]
["TasNetworks (Distribution)","Allowed nominal rate of return",2014,9.3245674797646005E-2]
["TasNetworks (Distribution)","Allowed nominal rate of return",2015,9.3245674797646005E-2]
["TasNetworks (Distribution)","Allowed nominal rate of return",2016,9.3245674797646005E-2]
["TasNetworks (Distribution)","Allowed nominal rate of return",2017,9.3245674797646005E-2]
["TasNetworks (Distribution)","Allowed nominal rate of return",2018,6.7382056916384006E-2]
["TasNetworks (Distribution)","Allowed nominal rate of return",2019,6.7054934309611999E-2]
["TasNetworks (Distribution)","Allowed nominal rate of return",2020,5.5978934874256002E-2]
["TasNetworks (Distribution)","Allowed nominal rate of return",2021,5.4429400999559001E-2]
["TasNetworks (Distribution)","Allowed nominal rate of return",2022,5.2805662084384003E-2]
["TasNetworks (Distribution)","Allowed nominal rate of return",2023,5.2147878459096998E-2]
["TasNetworks (Distribution)","Allowed nominal rate of return",2024,5.2896632213507003E-2]
["TasNetworks (Distribution)","allowed nominal return on equity",2014,8.6900000000000005E-2]
["TasNetworks (Distribution)","allowed nominal return on equity",2015,8.6900000000000005E-2]
["TasNetworks (Distribution)","allowed nominal return on equity",2016,8.6900000000000005E-2]
["TasNetworks (Distribution)","allowed nominal return on equity",2017,8.6900000000000005E-2]
["TasNetworks (Distribution)","allowed nominal return on equity",2018,7.3999999999999996E-2]
["TasNetworks (Distribution)","allowed nominal return on equity",2019,7.3999999999999996E-2]
["TasNetworks (Distribution)","allowed nominal return on equity",2020,5.7981013399309E-2]
["TasNetworks (Distribution)","allowed nominal return on equity",2021,5.7981013399309E-2]
["TasNetworks (Distribution)","allowed nominal return on equity",2022,5.7981013399309E-2]
["TasNetworks (Distribution)","allowed nominal return on equity",2023,5.7981013399309E-2]
["TasNetworks (Distribution)","allowed nominal return on equity",2024,5.7981013399309E-2]
["TasNetworks (Distribution)","Allowed real rate of return",2014,6.5541593370026005E-2]
["TasNetworks (Distribution)","Allowed real rate of return",2015,6.5541593370026005E-2]
["TasNetworks (Distribution)","Allowed real rate of return",2016,6.5541593370026005E-2]
["TasNetworks (Distribution)","Allowed real rate of return",2017,6.5541593370026005E-2]
["TasNetworks (Distribution)","Allowed real rate of return",2018,4.1857690545670997E-2]
["TasNetworks (Distribution)","Allowed real rate of return",2019,4.1538390439952E-2]
["TasNetworks (Distribution)","Allowed real rate of return",2020,3.097898670118E-2]
["TasNetworks (Distribution)","Allowed real rate of return",2021,2.9466137522815999E-2]
["TasNetworks (Distribution)","Allowed real rate of return",2022,2.7880840083494E-2]
["TasNetworks (Distribution)","Allowed real rate of return",2023,2.7238629265578001E-2]
["TasNetworks (Distribution)","Allowed real rate of return",2024,2.7969656525229002E-2]
["TasNetworks (Distribution)","allowed real return on equity",2014,5.9356725146197997E-2]
["TasNetworks (Distribution)","allowed real return on equity",2015,5.9356725146197997E-2]
["TasNetworks (Distribution)","allowed real return on equity",2016,5.9356725146197997E-2]
["TasNetworks (Distribution)","allowed real return on equity",2017,5.9356725146197997E-2]
["TasNetworks (Distribution)","allowed real return on equity",2018,4.8317378389008001E-2]
["TasNetworks (Distribution)","allowed real return on equity",2019,4.8317378389008001E-2]
["TasNetworks (Distribution)","allowed real return on equity",2020,3.2933666686630003E-2]
["TasNetworks (Distribution)","allowed real return on equity",2021,3.2933666686630003E-2]
["TasNetworks (Distribution)","allowed real return on equity",2022,3.2933666686630003E-2]
["TasNetworks (Distribution)","allowed real return on equity",2023,3.2933666686630003E-2]
["TasNetworks (Distribution)","allowed real return on equity",2024,3.2933666686630003E-2]
["TasNetworks (Distribution)","Avoided TUOS expense",2014,87225.14]
["TasNetworks (Distribution)","Avoided TUOS expense",2015,84028.91]
["TasNetworks (Distribution)","Avoided TUOS expense",2016,56181.34]
["TasNetworks (Distribution)","Avoided TUOS expense",2017,126611.08]
["TasNetworks (Distribution)","Avoided TUOS expense",2018,114325.72]
["TasNetworks (Distribution)","Avoided TUOS expense",2019,107306.64]
["TasNetworks (Distribution)","Avoided TUOS expense",2020,83373.179999999993]
["TasNetworks (Distribution)","Avoided TUOS expense",2021,169485.67]
["TasNetworks (Distribution)","Avoided TUOS expense",2022,124652.24]
["TasNetworks (Distribution)","Avoided TUOS expense",2023,105974]
["TasNetworks (Distribution)","Avoided TUOS expense",2024,21934.83]
["TasNetworks (Distribution)","cess",2020,-2431066.3658064501]
["TasNetworks (Distribution)","cess",2021,-2490016.6780188601]
["TasNetworks (Distribution)","cess",2022,-2494560.7783318828]
["TasNetworks (Distribution)","cess",2023,-2547183.2690492901]
["TasNetworks (Distribution)","cess",2024,-2814798.1295717298]
["TasNetworks (Distribution)","Cross boundary charges (expense)",2014,0]
["TasNetworks (Distribution)","Cross boundary charges (expense)",2015,0]
["TasNetworks (Distribution)","Cross boundary charges (expense)",2016,0]
["TasNetworks (Distribution)","Cross boundary charges (expense)",2017,0]
["TasNetworks (Distribution)","Cross boundary charges (expense)",2018,0]
["TasNetworks (Distribution)","Cross boundary charges (expense)",2019,0]
["TasNetworks (Distribution)","Cross boundary charges (expense)",2020,0]
["TasNetworks (Distribution)","Cross boundary charges (expense)",2021,0]
["TasNetworks (Distribution)","Cross boundary charges (expense)",2022,0]
["TasNetworks (Distribution)","Cross boundary charges (expense)",2023,0]
["TasNetworks (Distribution)","Cross boundary charges (expense)",2024,0]
["TasNetworks (Distribution)","Cross boundary revenue",2014,0]
["TasNetworks (Distribution)","Cross boundary revenue",2015,0]
["TasNetworks (Distribution)","Cross boundary revenue",2016,0]
["TasNetworks (Distribution)","Cross boundary revenue",2017,0]
["TasNetworks (Distribution)","Cross boundary revenue",2018,0]
["TasNetworks (Distribution)","Cross boundary revenue",2019,0]
["TasNetworks (Distribution)","Cross boundary revenue",2020,0]
["TasNetworks (Distribution)","Cross boundary revenue",2021,0]
["TasNetworks (Distribution)","Cross boundary revenue",2022,0]
["TasNetworks (Distribution)","Cross boundary revenue",2023,0]
["TasNetworks (Distribution)","Cross boundary revenue",2024,0]
["TasNetworks (Distribution)","customer numbers at the end of the period",2014,281886]
["TasNetworks (Distribution)","customer numbers at the end of the period",2015,284263]
["TasNetworks (Distribution)","customer numbers at the end of the period",2016,286386]
["TasNetworks (Distribution)","customer numbers at the end of the period",2017,288918]
["TasNetworks (Distribution)","customer numbers at the end of the period",2018,287094]
["TasNetworks (Distribution)","customer numbers at the end of the period",2019,289922]
["TasNetworks (Distribution)","Customer numbers at the end of the period",2020,293198]
["TasNetworks (Distribution)","Customer numbers at the end of the period",2021,296476]
["TasNetworks (Distribution)","Customer numbers at the end of the period",2022,300026]
["TasNetworks (Distribution)","customer numbers at the end of the period",2023,303080]
["TasNetworks (Distribution)","Customer numbers at the end of the period",2024,305572]
["TasNetworks (Distribution)","customer numbers at the start of the period",2014,279617]
["TasNetworks (Distribution)","customer numbers at the start of the period",2015,281857]
["TasNetworks (Distribution)","customer numbers at the start of the period",2016,284263]
["TasNetworks (Distribution)","customer numbers at the start of the period",2017,286386]
["TasNetworks (Distribution)","customer numbers at the start of the period",2018,284823]
["TasNetworks (Distribution)","customer numbers at the start of the period",2019,287095]
["TasNetworks (Distribution)","Customer numbers at the start of the period",2020,289921]
["TasNetworks (Distribution)","Customer numbers at the start of the period",2021,293198]
["TasNetworks (Distribution)","Customer numbers at the start of the period",2022,296476]
["TasNetworks (Distribution)","customer numbers at the start of the period",2023,300026]
["TasNetworks (Distribution)","Customer numbers at the start of the period",2024,303080]
["TasNetworks (Distribution)","Distribution Revenue",2014,277187571.71346122]
["TasNetworks (Distribution)","Distribution Revenue",2015,292379259.661443]
["TasNetworks (Distribution)","Distribution Revenue",2016,305068185.73653197]
["TasNetworks (Distribution)","Distribution Revenue",2017,299387551.47921598]
["TasNetworks (Distribution)","Distribution Revenue",2018,242840398.20961899]
["TasNetworks (Distribution)","Distribution Revenue",2019,237385182.50999999]
["TasNetworks (Distribution)","Distribution Revenue",2020,243883573.41]
["TasNetworks (Distribution)","Distribution Revenue",2021,239249275.49186]
["TasNetworks (Distribution)","Distribution Revenue",2022,256026117.19999999]
["TasNetworks (Distribution)","Distribution Revenue",2023,256942957.97]
["TasNetworks (Distribution)","Distribution Revenue",2024,269277320.43099999]
["TasNetworks (Distribution)","EBIT per customer - Excluding returns from capital base indexation",2014,375.45367656718958]
["TasNetworks (Distribution)","EBIT per customer - Excluding returns from capital base indexation",2015,514.2142669107061]
["TasNetworks (Distribution)","EBIT per customer - Excluding returns from capital base indexation",2016,549.39709376413316]
["TasNetworks (Distribution)","EBIT per customer - Excluding returns from capital base indexation",2017,424.72242411213875]
["TasNetworks (Distribution)","EBIT per customer - Excluding returns from capital base indexation",2018,277.8521718209044]
["TasNetworks (Distribution)","EBIT per customer - Excluding returns from capital base indexation",2019,196.40064019713512]
["TasNetworks (Distribution)","EBIT per customer - Excluding returns from capital base indexation",2020,205.80419903945744]
["TasNetworks (Distribution)","EBIT per customer - Excluding returns from capital base indexation",2021,136.75057568991497]
["TasNetworks (Distribution)","EBIT per customer - Excluding returns from capital base indexation",2022,172.4269021602048]
["TasNetworks (Distribution)","EBIT per customer - Excluding returns from capital base indexation",2023,167.40386620812782]
["TasNetworks (Distribution)","EBIT per customer - Excluding returns from capital base indexation",2024,109.86948932646648]
["TasNetworks (Distribution)","EBIT per customer - Including returns from capital base indexation",2014,530.61277797531875]
["TasNetworks (Distribution)","EBIT per customer - Including returns from capital base indexation",2015,586.44775635402175]
["TasNetworks (Distribution)","EBIT per customer - Including returns from capital base indexation",2016,620.93169988049192]
["TasNetworks (Distribution)","EBIT per customer - Including returns from capital base indexation",2017,542.7359725996613]
["TasNetworks (Distribution)","EBIT per customer - Including returns from capital base indexation",2018,385.68166795091025]
["TasNetworks (Distribution)","EBIT per customer - Including returns from capital base indexation",2019,303.08412967367951]
["TasNetworks (Distribution)","EBIT per customer - Including returns from capital base indexation",2020,317.60340249813061]
["TasNetworks (Distribution)","EBIT per customer - Including returns from capital base indexation",2021,189.94618014272748]
["TasNetworks (Distribution)","EBIT per customer - Including returns from capital base indexation",2022,391.47054953816905]
["TasNetworks (Distribution)","EBIT per customer - Including returns from capital base indexation",2023,671.45914025227239]
["TasNetworks (Distribution)","EBIT per customer - Including returns from capital base indexation",2024,390.38592102523467]
["TasNetworks (Distribution)","ebss",2014,0]
["TasNetworks (Distribution)","ebss",2015,0]
["TasNetworks (Distribution)","ebss",2016,0]
["TasNetworks (Distribution)","ebss",2017,0]
["TasNetworks (Distribution)","ebss",2018,12115805.1033046]
["TasNetworks (Distribution)","ebss",2019,12412628.989272101]
["TasNetworks (Distribution)","ebss",2020,-18913558.306929398]
["TasNetworks (Distribution)","ebss",2021,-19372188.389153101]
["TasNetworks (Distribution)","ebss",2022,-19407541.231605999]
["TasNetworks (Distribution)","ebss",2023,4483544.6463795602]
["TasNetworks (Distribution)","ebss",2024,0]
["TasNetworks (Distribution)","f-factor",2014,0]
["TasNetworks (Distribution)","f-factor",2015,0]
["TasNetworks (Distribution)","f-factor",2016,0]
["TasNetworks (Distribution)","f-factor",2017,0]
["TasNetworks (Distribution)","f-factor",2018,0]
["TasNetworks (Distribution)","f-factor",2019,0]
["TasNetworks (Distribution)","f-factor",2020,0]
["TasNetworks (Distribution)","f-factor",2021,0]
["TasNetworks (Distribution)","f-factor",2022,0]
["TasNetworks (Distribution)","f-factor",2023,0]
["TasNetworks (Distribution)","f-factor",2024,0]
["TasNetworks (Distribution)","Forecast expenditure",2014,74748403.373538733]
["TasNetworks (Distribution)","Forecast expenditure",2015,77176410.9290618]
["TasNetworks (Distribution)","Forecast expenditure",2016,78042187.133023337]
["TasNetworks (Distribution)","Forecast expenditure",2017,78736469.229545146]
["TasNetworks (Distribution)","Forecast expenditure",2018,67272163.404564694]
["TasNetworks (Distribution)","Forecast expenditure",2019,67017937.766457006]
["TasNetworks (Distribution)","Forecast expenditure",2020,91566431.775491372]
["TasNetworks (Distribution)","Forecast expenditure",2021,92772015.596126691]
["TasNetworks (Distribution)","Forecast expenditure",2022,95097195.643090472]
["TasNetworks (Distribution)","Forecast Expenditure",2023,97794964.501652226]
["TasNetworks (Distribution)","Forecast expenditure",2024,102592096.55096778]
["TasNetworks (Distribution)","Forecast inflation",2014,2.5999999999999999E-2]
["TasNetworks (Distribution)","Forecast inflation",2015,2.5999999999999999E-2]
["TasNetworks (Distribution)","Forecast inflation",2016,2.5999999999999999E-2]
["TasNetworks (Distribution)","Forecast inflation",2017,2.5999999999999999E-2]
["TasNetworks (Distribution)","Forecast inflation",2018,2.4498899036147E-2]
["TasNetworks (Distribution)","Forecast inflation",2019,2.4498899036147E-2]
["TasNetworks (Distribution)","Forecast inflation",2020,2.4248746575396E-2]
["TasNetworks (Distribution)","Forecast inflation",2021,2.4248746575396E-2]
["TasNetworks (Distribution)","Forecast inflation",2022,2.4248746575396E-2]
["TasNetworks (Distribution)","Forecast inflation",2023,2.4248746575396E-2]
["TasNetworks (Distribution)","Forecast inflation",2024,2.4248746575396E-2]
["TasNetworks (Distribution)","Forecast RAB",2014,1503843053.199475]
["TasNetworks (Distribution)","Forecast RAB",2015,1569585814.8687148]
["TasNetworks (Distribution)","Forecast RAB",2016,1608112826.9399776]
["TasNetworks (Distribution)","Forecast RAB",2017,1647957726.0850873]
["TasNetworks (Distribution)","Forecast RAB",2018,1702920695.6266184]
["TasNetworks (Distribution)","Forecast RAB",2019,1684169107.2673147]
["TasNetworks (Distribution)","Forecast RAB",2020,1722473271.0639319]
["TasNetworks (Distribution)","Forecast RAB",2021,1850292658.7250044]
["TasNetworks (Distribution)","Forecast RAB",2022,1897608348.771939]
["TasNetworks (Distribution)","Forecast RAB",2023,1977566839.5707893]
["TasNetworks (Distribution)","Forecast RAB",2024,2153419491.5409012]
["TasNetworks (Distribution)","Inflation Rate",2014,2.9296875E-2]
["TasNetworks (Distribution)","Inflation Rate",2015,1.3282732447819967E-2]
["TasNetworks (Distribution)","Inflation Rate",2016,1.3108614232210103E-2]
["TasNetworks (Distribution)","Inflation Rate",2017,2.1256931608129914E-2]
["TasNetworks (Distribution)","Inflation Rate",2018,1.9090909090909935E-2]
["TasNetworks (Distribution)","Inflation Rate",2019,1.7841213202500095E-2]
["TasNetworks (Distribution)","Inflation Rate",2020,1.84049079754602E-2]
["TasNetworks (Distribution)","Inflation Rate",2021,8.6058519793499322E-3]
["TasNetworks (Distribution)","Inflation Rate",2022,3.4982935153583528E-2]
["TasNetworks (Distribution)","Inflation Rate",2023,7.8318219291014124E-2]
["TasNetworks (Distribution)","Inflation Rate",2024,4.05198776758409E-2]
["TasNetworks (Distribution)","Jurisdictional Scheme expense",2014,0]
["TasNetworks (Distribution)","Jurisdictional Scheme expense",2015,0]
["TasNetworks (Distribution)","Jurisdictional Scheme expense",2016,0]
["TasNetworks (Distribution)","Jurisdictional Scheme expense",2017,0]
["TasNetworks (Distribution)","Jurisdictional Scheme expense",2018,0]
["TasNetworks (Distribution)","Jurisdictional Scheme expense",2019,0]
["TasNetworks (Distribution)","Jurisdictional Scheme expense",2020,0]
["TasNetworks (Distribution)","Jurisdictional Scheme expense",2021,0]
["TasNetworks (Distribution)","Jurisdictional Scheme expense",2022,0]
["TasNetworks (Distribution)","Jurisdictional Scheme expense",2023,0]
["TasNetworks (Distribution)","Jurisdictional Scheme expense",2024,0]
["TasNetworks (Distribution)","Jurisdictional Scheme Revenue",2014,0]
["TasNetworks (Distribution)","Jurisdictional Scheme Revenue",2015,0]
["TasNetworks (Distribution)","Jurisdictional Scheme Revenue",2016,0]
["TasNetworks (Distribution)","Jurisdictional Scheme Revenue",2017,0]
["TasNetworks (Distribution)","Jurisdictional Scheme Revenue",2018,0]
["TasNetworks (Distribution)","Jurisdictional Scheme Revenue",2019,0]
["TasNetworks (Distribution)","Jurisdictional Scheme Revenue",2020,0]
["TasNetworks (Distribution)","Jurisdictional Scheme Revenue",2021,0]
["TasNetworks (Distribution)","Jurisdictional Scheme Revenue",2022,0]
["TasNetworks (Distribution)","Jurisdictional Scheme Revenue",2023,0]
["TasNetworks (Distribution)","Jurisdictional Scheme Revenue",2024,0]
["TasNetworks (Distribution)","Maintenance expenditure",2014,41956274.445022002]
["TasNetworks (Distribution)","Maintenance expenditure",2015,40511092.439999998]
["TasNetworks (Distribution)","Maintenance expenditure",2016,44655057.436717302]
["TasNetworks (Distribution)","Maintenance expenditure",2017,65081857.264842398]
["TasNetworks (Distribution)","Maintenance expenditure",2018,61880440.764797904]
["TasNetworks (Distribution)","Maintenance expenditure",2019,38884107.249999903]
["TasNetworks (Distribution)","Maintenance expenditure",2020,37798740.532519601]
["TasNetworks (Distribution)","Maintenance expenditure",2021,43971878.0723873]
["TasNetworks (Distribution)","Maintenance expenditure",2022,44031772.969999999]
["TasNetworks (Distribution)","Maintenance expenditure",2023,48245648.009999998]
["TasNetworks (Distribution)","Maintenance expenditure",2024,51952134.850000001]
["TasNetworks (Distribution)","Nominal return on assets",2014,0.10018939326579016]
["TasNetworks (Distribution)","Nominal return on assets",2015,0.10783957278413921]
["TasNetworks (Distribution)","Nominal return on assets",2016,0.11378484568774955]
["TasNetworks (Distribution)","Nominal return on assets",2017,9.7759126800959301E-2]
["TasNetworks (Distribution)","Nominal return on assets",2018,6.8283854836936636E-2]
["TasNetworks (Distribution)","Nominal return on assets",2019,5.0686273971111313E-2]
["TasNetworks (Distribution)","Nominal return on assets",2020,5.2285358167439261E-2]
["TasNetworks (Distribution)","Nominal return on assets",2021,3.0729018443643695E-2]
["TasNetworks (Distribution)","Nominal return on assets",2022,6.2520821822332248E-2]
["TasNetworks (Distribution)","Nominal return on assets",2023,0.1043288045957986]
["TasNetworks (Distribution)","Nominal return on assets",2024,5.6390243061766626E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity",2014,0.11126232309375574]
["TasNetworks (Distribution)","Nominal return on regulated equity",2015,0.11786004364713516]
["TasNetworks (Distribution)","Nominal return on regulated equity",2016,0.13430834492258251]
["TasNetworks (Distribution)","Nominal return on regulated equity",2017,0.12624131600647628]
["TasNetworks (Distribution)","Nominal return on regulated equity",2018,8.3586606365652932E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity",2019,4.9198316878543334E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity",2020,5.9728061887176519E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity",2021,1.6096217415562726E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity",2022,8.776983319492089E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity",2023,0.17797110397136459]
["TasNetworks (Distribution)","Nominal return on regulated equity",2024,7.2491351788955619E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding impact of inflation",2014,0.10497791389311406]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding impact of inflation",2015,0.14172119556499624]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding impact of inflation",2016,0.161722844130708]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding impact of inflation",2017,0.13642428288304878]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding impact of inflation",2018,9.5390421191834773E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding impact of inflation",2019,6.400293033110227E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding impact of inflation",2020,7.2641209348554961E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding impact of inflation",2021,5.020366926103751E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding impact of inflation",2022,6.3513359597673916E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding impact of inflation",2023,5.8283145661463164E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding impact of inflation",2024,3.7428223188612615E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes",2014,0.11126232309375574]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes",2015,0.11786004364713516]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes",2016,0.13701813795854642]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes",2017,0.1175957609648073]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes",2018,6.7966137773843374E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes",2019,3.4307266164936664E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes",2020,8.1212869851757602E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes",2021,3.8027473621998618E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes",2022,0.10672764946787253]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes",2023,0.1773648697999208]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes",2024,8.3496992314199811E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.10497791389311406]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.14172119556499624]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.16443263716667195]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.12777872784137981]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,7.9769952600025215E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,4.91118796174956E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,9.4126017313136051E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,7.213492546747341E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,8.2471175870625565E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,5.7676911490019377E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,4.8433863713856801E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2014,0.11221555478000297]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2015,0.10913415873048235]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2016,0.12954868171955425]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2017,0.11520076963110101]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2018,6.7383802917303573E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2019,3.8522259335067262E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2020,8.3181257229387268E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2021,4.0006870022710084E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2022,0.10675608356773103]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2023,0.17794046337171518]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2024,8.8173612978267604E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,0.1059311455793613]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,0.13299531064834344]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,0.15696318092767977]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,0.12538373650767351]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,7.9187617743485414E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,5.3326872787626198E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,9.6094404690765717E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,7.4114321868184868E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,8.2499609970484084E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,5.8252505061813738E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,5.311048437792458E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding pass through revenues",2014,0.11221555478000297]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding pass through revenues",2015,0.10913415873048235]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding pass through revenues",2016,0.12683888868359031]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding pass through revenues",2017,0.12384632467276999]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding pass through revenues",2018,8.3004271509113131E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding pass through revenues",2019,5.3413310048673932E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding pass through revenues",2020,6.169644926480617E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding pass through revenues",2021,1.8075613816274195E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding pass through revenues",2022,8.7798267294779367E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding pass through revenues",2023,0.17854669754315897]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding pass through revenues",2024,7.7167972453023426E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2014,0.1059311455793613]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2015,0.13299531064834344]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2016,0.1542533878917158]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2017,0.13402929154934248]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2018,9.4808086335294958E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2019,6.8217923501232861E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2020,7.4609596726184627E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2021,5.2183065661748976E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2022,6.3541793697532434E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2023,5.8858739233257538E-2]
["TasNetworks (Distribution)","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2024,4.2104843852680401E-2]
["TasNetworks (Distribution)","Nominal Straight Line Depreciation",2014,90906106.003205985]
["TasNetworks (Distribution)","Nominal Straight Line Depreciation",2015,91914592.387798309]
["TasNetworks (Distribution)","Nominal Straight Line Depreciation",2016,85402065.374585167]
["TasNetworks (Distribution)","Nominal Straight Line Depreciation",2017,86222503.273237243]
["TasNetworks (Distribution)","Nominal Straight Line Depreciation",2018,77495377.549908012]
["TasNetworks (Distribution)","Nominal Straight Line Depreciation",2019,98285607.91765064]
["TasNetworks (Distribution)","Nominal Straight Line Depreciation",2020,99404354.401877806]
["TasNetworks (Distribution)","Nominal Straight Line Depreciation",2021,106529983.87920074]
["TasNetworks (Distribution)","Nominal Straight Line Depreciation",2022,113182548.04123184]
["TasNetworks (Distribution)","Nominal Straight Line Depreciation",2023,120188137.15410691]
["TasNetworks (Distribution)","Nominal Straight Line Depreciation",2024,133241989.85577993]
["TasNetworks (Distribution)","Opening Regulatory Asset Base (Nominal)",2014,1486887269]
["TasNetworks (Distribution)","Opening Regulatory Asset Base (Nominal)",2015,1539322696]
["TasNetworks (Distribution)","Opening Regulatory Asset Base (Nominal)",2016,1557035348]
["TasNetworks (Distribution)","Opening Regulatory Asset Base (Nominal)",2017,1596977112]
["TasNetworks (Distribution)","Opening Regulatory Asset Base (Nominal)",2018,1615154146]
["TasNetworks (Distribution)","Opening Regulatory Asset Base (Nominal)",2019,1725168192]
["TasNetworks (Distribution)","Opening Regulatory Asset Base (Nominal)",2020,1771055845.7706156]
["TasNetworks (Distribution)","Opening Regulatory Asset Base (Nominal)",2021,1822484568.3714187]
["TasNetworks (Distribution)","Opening Regulatory Asset Base (Nominal)",2022,1867481576.0115838]
["TasNetworks (Distribution)","Opening Regulatory Asset Base (Nominal)",2023,1940792084.266319]
["TasNetworks (Distribution)","Opening Regulatory Asset Base (Nominal)",2024,2106828758.8651438]
["TasNetworks (Distribution)","Operating expenditure",2014,37956579.399999999]
["TasNetworks (Distribution)","Operating expenditure",2015,23637273.950287201]
["TasNetworks (Distribution)","Operating expenditure",2016,25311366.925666101]
["TasNetworks (Distribution)","Operating expenditure",2017,28547823.761215601]
["TasNetworks (Distribution)","Operating expenditure",2018,24535906.169646401]
["TasNetworks (Distribution)","Operating expenditure",2019,39564346.014995098]
["TasNetworks (Distribution)","Operating expenditure",2020,44874317.435757898]
["TasNetworks (Distribution)","Operating expenditure",2021,46538516.755584501]
["TasNetworks (Distribution)","Operating expenditure",2022,47358460.2725849]
["TasNetworks (Distribution)","Operating expenditure",2023,37451612.839233503]
["TasNetworks (Distribution)","Operating expenditure",2024,45424627.315453798]
["TasNetworks (Distribution)","other",2014,0]
["TasNetworks (Distribution)","other",2015,0]
["TasNetworks (Distribution)","other",2016,0]
["TasNetworks (Distribution)","other",2017,0]
["TasNetworks (Distribution)","other",2018,0]
["TasNetworks (Distribution)","other",2019,0]
["TasNetworks (Distribution)","other",2020,0]
["TasNetworks (Distribution)","other",2021,0]
["TasNetworks (Distribution)","other",2022,0]
["TasNetworks (Distribution)","other",2023,439634.21675346029]
["TasNetworks (Distribution)","other",2024,463707.03097016877]
["TasNetworks (Distribution)","Other Expenditure",2014,0]
["TasNetworks (Distribution)","Other Expenditure",2015,0]
["TasNetworks (Distribution)","Other Expenditure",2016,0]
["TasNetworks (Distribution)","Other Expenditure",2017,0]
["TasNetworks (Distribution)","Other Expenditure",2018,0]
["TasNetworks (Distribution)","Other Expenditure",2019,0]
["TasNetworks (Distribution)","Other Expenditure",2020,0]
["TasNetworks (Distribution)","Other Expenditure",2021,0]
["TasNetworks (Distribution)","Other Expenditure",2022,0]
["TasNetworks (Distribution)","Other Expenditure",2023,0]
["TasNetworks (Distribution)","Other Expenditure",2024,0]
["TasNetworks (Distribution)","Other Revenue ",2014,0]
["TasNetworks (Distribution)","Other Revenue ",2015,0]
["TasNetworks (Distribution)","Other Revenue ",2016,0]
["TasNetworks (Distribution)","Other Revenue ",2017,338168]
["TasNetworks (Distribution)","Other Revenue ",2018,0]
["TasNetworks (Distribution)","Other Revenue ",2019,0]
["TasNetworks (Distribution)","Other Revenue ",2020,0]
["TasNetworks (Distribution)","Other Revenue ",2021,0]
["TasNetworks (Distribution)","Other Revenue ",2022,0]
["TasNetworks (Distribution)","Other Revenue ",2023,0]
["TasNetworks (Distribution)","Other Revenue ",2024,0]
["TasNetworks (Distribution)","Real return on assets",2014,6.8874704652911872E-2]
["TasNetworks (Distribution)","Real return on assets",2015,9.3317331193333575E-2]
["TasNetworks (Distribution)","Real return on assets",2016,9.9373581510643336E-2]
["TasNetworks (Distribution)","Real return on assets",2017,7.4909841808725466E-2]
["TasNetworks (Distribution)","Real return on assets",2018,4.82714008212572E-2]
["TasNetworks (Distribution)","Real return on assets",2019,3.2269336653473354E-2]
["TasNetworks (Distribution)","Real return on assets",2020,3.3268152899352928E-2]
["TasNetworks (Distribution)","Real return on assets",2021,2.1949000032578419E-2]
["TasNetworks (Distribution)","Real return on assets",2022,2.6607092477966617E-2]
["TasNetworks (Distribution)","Real return on assets",2023,2.412143728952873E-2]
["TasNetworks (Distribution)","Real return on assets",2024,1.5252342340037365E-2]
["TasNetworks (Distribution)","Real return on regulated equity",2014,7.9632465700195332E-2]
["TasNetworks (Distribution)","Real return on regulated equity",2015,0.10320644756936138]
["TasNetworks (Distribution)","Real return on regulated equity",2016,0.11963152715094054]
["TasNetworks (Distribution)","Real return on regulated equity",2017,0.10279918906697837]
["TasNetworks (Distribution)","Real return on regulated equity",2018,6.3287481714734362E-2]
["TasNetworks (Distribution)","Real return on regulated equity",2019,3.0807461192676949E-2]
["TasNetworks (Distribution)","Real return on regulated equity",2020,4.0576349925359988E-2]
["TasNetworks (Distribution)","Real return on regulated equity",2021,7.4264544683269882E-3]
["TasNetworks (Distribution)","Real return on regulated equity",2022,5.1002674776955796E-2]
["TasNetworks (Distribution)","Real return on regulated equity",2023,9.241509871350545E-2]
["TasNetworks (Distribution)","Real return on regulated equity",2024,3.0726442424653982E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding impact of inflation",2014,7.6976524262294427E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding impact of inflation",2015,0.11278868963449926]
["TasNetworks (Distribution)","Real return on regulated equity - excluding impact of inflation",2016,0.13228347381160624]
["TasNetworks (Distribution)","Real return on regulated equity - excluding impact of inflation",2017,0.1076260067086245]
["TasNetworks (Distribution)","Real return on regulated equity - excluding impact of inflation",2018,6.9196289251635915E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding impact of inflation",2019,3.8559369201978472E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding impact of inflation",2020,4.7246787399018546E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding impact of inflation",2021,2.5340448570156913E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding impact of inflation",2022,3.8335036438716913E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding impact of inflation",2023,3.322864606850838E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding impact of inflation",2024,1.2867456911499821E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes",2014,7.9632465700195332E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes",2015,0.10320644756936138]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes",2016,0.12230625816980328]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes",2017,9.4333586754683479E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes",2018,4.7959635638917704E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes",2019,1.6177428020062543E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes",2020,6.1672878227930578E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes",2021,2.9170583915322224E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes",2022,6.931970748256118E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes",2023,9.1852895311394345E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes",2024,4.1303501797923192E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,7.6976524262294427E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.11278868963449926]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.13492459762833522]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,9.9199539806413037E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,5.3949353792256363E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,2.4024409010594928E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,6.8222949719369097E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,4.6752489619524711E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,5.6844032750733527E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,3.2636764288354138E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,2.3612542577498289E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes and pass through revenues",2014,8.055856555476569E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes and pass through revenues",2015,9.4594946911915653E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes and pass through revenues",2016,0.11493344923889418]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes and pass through revenues",2017,9.1988445919325812E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes and pass through revenues",2018,4.7388209820725211E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes and pass through revenues",2019,2.0318538750751753E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes and pass through revenues",2020,6.3605692339699454E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes and pass through revenues",2021,3.1133091268246038E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes and pass through revenues",2022,6.9347180495779773E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes and pass through revenues",2023,9.2386683539671527E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes and pass through revenues",2024,4.5798005713133083E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,7.7905599979884305E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,0.10428392850715734]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,0.12764442585543836]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,9.6865240260890342E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,5.3380944341462754E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,2.813860881510041E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,7.0144736184044806E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,4.8685024472342089E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,5.6871793682785998E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,3.31987308748097E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,2.8178445811165107E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding pass through revenues",2014,8.055856555476569E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding pass through revenues",2015,9.4594946911915653E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding pass through revenues",2016,0.11225871822003142]
["TasNetworks (Distribution)","Real return on regulated equity - excluding pass through revenues",2017,0.1004540482316207]
["TasNetworks (Distribution)","Real return on regulated equity - excluding pass through revenues",2018,6.2716055896541875E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding pass through revenues",2019,3.4948571923366152E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding pass through revenues",2020,4.2509164037128878E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding pass through revenues",2021,9.3889618212508082E-3]
["TasNetworks (Distribution)","Real return on regulated equity - excluding pass through revenues",2022,5.1030147790174396E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding pass through revenues",2023,9.2948886941782646E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding pass through revenues",2024,3.5220946339863876E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding pass through revenues and impact of inflation",2014,7.7905599979884305E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding pass through revenues and impact of inflation",2015,0.10428392850715734]
["TasNetworks (Distribution)","Real return on regulated equity - excluding pass through revenues and impact of inflation",2016,0.12500330203870935]
["TasNetworks (Distribution)","Real return on regulated equity - excluding pass through revenues and impact of inflation",2017,0.10529170716310181]
["TasNetworks (Distribution)","Real return on regulated equity - excluding pass through revenues and impact of inflation",2018,6.8627879800842312E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding pass through revenues and impact of inflation",2019,4.2673569006483954E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding pass through revenues and impact of inflation",2020,4.9168573863694255E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding pass through revenues and impact of inflation",2021,2.7272983422974295E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding pass through revenues and impact of inflation",2022,3.8362797370769378E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding pass through revenues and impact of inflation",2023,3.3790612654963942E-2]
["TasNetworks (Distribution)","Real return on regulated equity - excluding pass through revenues and impact of inflation",2024,1.7433360145166641E-2]
["TasNetworks (Distribution)","s-factor true up",2014,0]
["TasNetworks (Distribution)","s-factor true up",2015,0]
["TasNetworks (Distribution)","s-factor true up",2016,0]
["TasNetworks (Distribution)","s-factor true up",2017,0]
["TasNetworks (Distribution)","s-factor true up",2018,0]
["TasNetworks (Distribution)","s-factor true up",2019,0]
["TasNetworks (Distribution)","s-factor true up",2020,0]
["TasNetworks (Distribution)","s-factor true up",2021,0]
["TasNetworks (Distribution)","s-factor true up",2022,0]
["TasNetworks (Distribution)","s-factor true up",2023,0]
["TasNetworks (Distribution)","s-factor true up",2024,0]
["TasNetworks (Distribution)","stpis",2014,0]
["TasNetworks (Distribution)","stpis",2015,0]
["TasNetworks (Distribution)","stpis",2016,-2560072]
["TasNetworks (Distribution)","stpis",2017,8298028.56003079]
["TasNetworks (Distribution)","stpis",2018,1980577.2058111599]
["TasNetworks (Distribution)","stpis",2019,1676013.7890858301]
["TasNetworks (Distribution)","stpis",2020,1676014]
["TasNetworks (Distribution)","stpis",2021,924018.65239011694]
["TasNetworks (Distribution)","stpis",2022,4007170.40762896]
["TasNetworks (Distribution)","stpis",2023,-1768889]
["TasNetworks (Distribution)","stpis",2024,-9939011]
["TasNetworks (Distribution)","TUOS (costs) expense",2014,125114032.23999999]
["TasNetworks (Distribution)","TUOS (costs) expense",2015,111002322.68000001]
["TasNetworks (Distribution)","TUOS (costs) expense",2016,100782996.84999999]
["TasNetworks (Distribution)","TUOS (costs) expense",2017,94381755.379999995]
["TasNetworks (Distribution)","TUOS (costs) expense",2018,95108850.709999993]
["TasNetworks (Distribution)","TUOS (costs) expense",2019,86563283.629999995]
["TasNetworks (Distribution)","TUOS (costs) expense",2020,80735239.209999993]
["TasNetworks (Distribution)","TUOS (costs) expense",2021,76192543.170000002]
["TasNetworks (Distribution)","TUOS (costs) expense",2022,70042783]
["TasNetworks (Distribution)","TUOS (costs) expense",2023,74841140.790000007]
["TasNetworks (Distribution)","TUOS (costs) expense",2024,74176553.599999994]
["TasNetworks (Distribution)","TUOS Revenue",2014,124241828.39152011]
["TasNetworks (Distribution)","TUOS Revenue",2015,120323541.098387]
["TasNetworks (Distribution)","TUOS Revenue",2016,107895933.27014101]
["TasNetworks (Distribution)","TUOS Revenue",2017,96807086.020784199]
["TasNetworks (Distribution)","TUOS Revenue",2018,95748692.980381399]
["TasNetworks (Distribution)","TUOS Revenue",2019,82682723.044960797]
["TasNetworks (Distribution)","TUOS Revenue",2020,79016620.719999999]
["TasNetworks (Distribution)","TUOS Revenue",2021,74472261.539999992]
["TasNetworks (Distribution)","TUOS Revenue",2022,70140595.319999993]
["TasNetworks (Distribution)","TUOS Revenue",2023,74370692.890000001]
["TasNetworks (Distribution)","TUOS Revenue",2024,68976062.229000002]
["TasNetworks (Transmission)","Allowed nominal rate of return",2014,0.10605591517846701]
["TasNetworks (Transmission)","Allowed nominal rate of return",2015,6.8788917805928995E-2]
["TasNetworks (Transmission)","Allowed nominal rate of return",2016,6.7677919529517003E-2]
["TasNetworks (Transmission)","Allowed nominal rate of return",2017,6.7317375856430994E-2]
["TasNetworks (Transmission)","Allowed nominal rate of return",2018,6.6733649079233001E-2]
["TasNetworks (Transmission)","Allowed nominal rate of return",2019,6.5822799695264E-2]
["TasNetworks (Transmission)","Allowed nominal rate of return",2020,5.7462143705011001E-2]
["TasNetworks (Transmission)","Allowed nominal rate of return",2021,5.5328883053116999E-2]
["TasNetworks (Transmission)","Allowed nominal rate of return",2022,5.3121417360744001E-2]
["TasNetworks (Transmission)","Allowed nominal rate of return",2023,5.1879906958257997E-2]
["TasNetworks (Transmission)","Allowed nominal rate of return",2024,5.2044933935470002E-2]
["TasNetworks (Transmission)","allowed nominal return on equity",2014,0.117993099312119]
["TasNetworks (Transmission)","allowed nominal return on equity",2015,7.0999999999999994E-2]
["TasNetworks (Transmission)","allowed nominal return on equity",2016,7.0999999999999994E-2]
["TasNetworks (Transmission)","allowed nominal return on equity",2017,7.0999999999999994E-2]
["TasNetworks (Transmission)","allowed nominal return on equity",2018,7.0999999999999994E-2]
["TasNetworks (Transmission)","allowed nominal return on equity",2019,7.0999999999999994E-2]
["TasNetworks (Transmission)","allowed nominal return on equity",2020,5.7981013399309E-2]
["TasNetworks (Transmission)","allowed nominal return on equity",2021,5.7981013399309E-2]
["TasNetworks (Transmission)","allowed nominal return on equity",2022,5.7981013399309E-2]
["TasNetworks (Transmission)","allowed nominal return on equity",2023,5.7981013399309E-2]
["TasNetworks (Transmission)","allowed nominal return on equity",2024,5.7981013399309E-2]
["TasNetworks (Transmission)","Allowed real rate of return",2014,7.9343772602318993E-2]
["TasNetworks (Transmission)","Allowed real rate of return",2015,4.3943072676233999E-2]
["TasNetworks (Transmission)","Allowed real rate of return",2016,4.2857901474426002E-2]
["TasNetworks (Transmission)","Allowed real rate of return",2017,4.2505739261996002E-2]
["TasNetworks (Transmission)","Allowed real rate of return",2018,4.1935582222341998E-2]
["TasNetworks (Transmission)","Allowed real rate of return",2019,4.1045907106138001E-2]
["TasNetworks (Transmission)","Allowed real rate of return",2020,3.2427081058839E-2]
["TasNetworks (Transmission)","Allowed real rate of return",2021,3.0344324639534001E-2]
["TasNetworks (Transmission)","Allowed real rate of return",2022,2.8189119959271002E-2]
["TasNetworks (Transmission)","Allowed real rate of return",2023,2.6977001900415E-2]
["TasNetworks (Transmission)","Allowed real rate of return",2024,2.7138121919124E-2]
["TasNetworks (Transmission)","allowed real return on equity",2014,9.0992664109749002E-2]
["TasNetworks (Transmission)","allowed real return on equity",2015,4.6102754444226998E-2]
["TasNetworks (Transmission)","allowed real return on equity",2016,4.6102754444226998E-2]
["TasNetworks (Transmission)","allowed real return on equity",2017,4.6102754444226998E-2]
["TasNetworks (Transmission)","allowed real return on equity",2018,4.6102754444226998E-2]
["TasNetworks (Transmission)","allowed real return on equity",2019,4.6102754444226998E-2]
["TasNetworks (Transmission)","allowed real return on equity",2020,3.2933666686630003E-2]
["TasNetworks (Transmission)","allowed real return on equity",2021,3.2933666686630003E-2]
["TasNetworks (Transmission)","allowed real return on equity",2022,3.2933666686630003E-2]
["TasNetworks (Transmission)","allowed real return on equity",2023,3.2933666686630003E-2]
["TasNetworks (Transmission)","allowed real return on equity",2024,3.2933666686630003E-2]
["TasNetworks (Transmission)","cess",2020,816206.89731450402]
["TasNetworks (Transmission)","cess",2021,835998.89152057504]
["TasNetworks (Transmission)","cess",2022,837785.46]
["TasNetworks (Transmission)","cess",2023,855192.01868126204]
["TasNetworks (Transmission)","cess",2024,945041.10633042676]
["TasNetworks (Transmission)","customer numbers at the end of the period",2014,281886]
["TasNetworks (Transmission)","customer numbers at the end of the period",2015,284263]
["TasNetworks (Transmission)","customer numbers at the end of the period",2016,286386]
["TasNetworks (Transmission)","customer numbers at the end of the period",2017,288918]
["TasNetworks (Transmission)","customer numbers at the end of the period",2018,287094]
["TasNetworks (Transmission)","customer numbers at the end of the period",2019,289922]
["TasNetworks (Transmission)","customer numbers at the end of the period",2020,293198]
["TasNetworks (Transmission)","customer numbers at the end of the period",2021,296476]
["TasNetworks (Transmission)","customer numbers at the end of the period",2022,300026]
["TasNetworks (Transmission)","customer numbers at the end of the period",2023,303080]
["TasNetworks (Transmission)","customer numbers at the end of the period",2024,305572]
["TasNetworks (Transmission)","customer numbers at the start of the period",2014,279617]
["TasNetworks (Transmission)","customer numbers at the start of the period",2015,281857]
["TasNetworks (Transmission)","customer numbers at the start of the period",2016,284263]
["TasNetworks (Transmission)","customer numbers at the start of the period",2017,286386]
["TasNetworks (Transmission)","customer numbers at the start of the period",2018,284823]
["TasNetworks (Transmission)","customer numbers at the start of the period",2019,287095]
["TasNetworks (Transmission)","customer numbers at the start of the period",2020,289921]
["TasNetworks (Transmission)","customer numbers at the start of the period",2021,293198]
["TasNetworks (Transmission)","customer numbers at the start of the period",2022,296476]
["TasNetworks (Transmission)","customer numbers at the start of the period",2023,300026]
["TasNetworks (Transmission)","customer numbers at the start of the period",2024,303080]
["TasNetworks (Transmission)","EBIT per customer - Excluding returns from capital base indexation",2014,380.17540951900969]
["TasNetworks (Transmission)","EBIT per customer - Excluding returns from capital base indexation",2015,370.21130550808749]
["TasNetworks (Transmission)","EBIT per customer - Excluding returns from capital base indexation",2016,341.37410687057036]
["TasNetworks (Transmission)","EBIT per customer - Excluding returns from capital base indexation",2017,286.6772116048042]
["TasNetworks (Transmission)","EBIT per customer - Excluding returns from capital base indexation",2018,311.26280542227431]
["TasNetworks (Transmission)","EBIT per customer - Excluding returns from capital base indexation",2019,252.76729631271277]
["TasNetworks (Transmission)","EBIT per customer - Excluding returns from capital base indexation",2020,252.87258278611856]
["TasNetworks (Transmission)","EBIT per customer - Excluding returns from capital base indexation",2021,178.94276425558874]
["TasNetworks (Transmission)","EBIT per customer - Excluding returns from capital base indexation",2022,203.88326651931735]
["TasNetworks (Transmission)","EBIT per customer - Excluding returns from capital base indexation",2023,216.11469242387659]
["TasNetworks (Transmission)","EBIT per customer - Excluding returns from capital base indexation",2024,125.89487254898604]
["TasNetworks (Transmission)","EBIT per customer - Including returns from capital base indexation",2014,519.44880429601949]
["TasNetworks (Transmission)","EBIT per customer - Including returns from capital base indexation",2015,455.76099754482618]
["TasNetworks (Transmission)","EBIT per customer - Including returns from capital base indexation",2016,424.63108643116755]
["TasNetworks (Transmission)","EBIT per customer - Including returns from capital base indexation",2017,358.45615985799839]
["TasNetworks (Transmission)","EBIT per customer - Including returns from capital base indexation",2018,405.42940647734201]
["TasNetworks (Transmission)","EBIT per customer - Including returns from capital base indexation",2019,341.17799272498195]
["TasNetworks (Transmission)","EBIT per customer - Including returns from capital base indexation",2020,344.07929877404803]
["TasNetworks (Transmission)","EBIT per customer - Including returns from capital base indexation",2021,221.90046021843446]
["TasNetworks (Transmission)","EBIT per customer - Including returns from capital base indexation",2022,376.56711610733873]
["TasNetworks (Transmission)","EBIT per customer - Including returns from capital base indexation",2023,608.31678371232681]
["TasNetworks (Transmission)","EBIT per customer - Including returns from capital base indexation",2024,342.19628467648812]
["TasNetworks (Transmission)","ebss",2014,0]
["TasNetworks (Transmission)","ebss",2015,12518241.689999999]
["TasNetworks (Transmission)","ebss",2016,8782432]
["TasNetworks (Transmission)","ebss",2017,7243601]
["TasNetworks (Transmission)","ebss",2018,4460841]
["TasNetworks (Transmission)","ebss",2019,0]
["TasNetworks (Transmission)","ebss",2020,17633821.0672854]
["TasNetworks (Transmission)","ebss",2021,8953799.2455288395]
["TasNetworks (Transmission)","ebss",2022,9702716.0800000001]
["TasNetworks (Transmission)","ebss",2023,4042505.3400333105]
["TasNetworks (Transmission)","ebss",2024,0]
["TasNetworks (Transmission)","Forecast expenditure",2014,58420235.233826861]
["TasNetworks (Transmission)","Forecast expenditure",2015,44383514.391661078]
["TasNetworks (Transmission)","Forecast expenditure",2016,44523291.331738956]
["TasNetworks (Transmission)","Forecast expenditure",2017,45471710.098987967]
["TasNetworks (Transmission)","Forecast expenditure",2018,46481926.070293687]
["TasNetworks (Transmission)","Forecast expenditure",2019,46816502.429969877]
["TasNetworks (Transmission)","Forecast expenditure",2020,30332574.173332963]
["TasNetworks (Transmission)","Forecast expenditure",2021,30979152.050470233]
["TasNetworks (Transmission)","Forecast expenditure",2022,32222358.556951981]
["TasNetworks (Transmission)","Forecast Expenditure",2023,33631340.315164179]
["TasNetworks (Transmission)","Forecast expenditure",2024,35811564.114154816]
["TasNetworks (Transmission)","Forecast inflation",2014,2.4748502983199999E-2]
["TasNetworks (Transmission)","Forecast inflation",2015,2.3800000000000002E-2]
["TasNetworks (Transmission)","Forecast inflation",2016,2.3800000000000002E-2]
["TasNetworks (Transmission)","Forecast inflation",2017,2.3800000000000002E-2]
["TasNetworks (Transmission)","Forecast inflation",2018,2.3800000000000002E-2]
["TasNetworks (Transmission)","Forecast inflation",2019,2.3800000000000002E-2]
["TasNetworks (Transmission)","Forecast inflation",2020,2.4248746575396E-2]
["TasNetworks (Transmission)","Forecast inflation",2021,2.4248746575396E-2]
["TasNetworks (Transmission)","Forecast inflation",2022,2.4248746575396E-2]
["TasNetworks (Transmission)","Forecast inflation",2023,2.4248746575396E-2]
["TasNetworks (Transmission)","Forecast inflation",2024,2.4248746575396E-2]
["TasNetworks (Transmission)","Forecast RAB",2014,1409705121.7851098]
["TasNetworks (Transmission)","Forecast RAB",2015,1501009831.8546751]
["TasNetworks (Transmission)","Forecast RAB",2016,1434423783.9836626]
["TasNetworks (Transmission)","Forecast RAB",2017,1470086481.9955506]
["TasNetworks (Transmission)","Forecast RAB",2018,1487779859.3540173]
["TasNetworks (Transmission)","Forecast RAB",2019,1503918782.6776721]
["TasNetworks (Transmission)","Forecast RAB",2020,1506359756.485667]
["TasNetworks (Transmission)","Forecast RAB",2021,1478626325.4355159]
["TasNetworks (Transmission)","Forecast RAB",2022,1490319878.9248023]
["TasNetworks (Transmission)","Forecast RAB",2023,1535599875.7447937]
["TasNetworks (Transmission)","Forecast RAB",2024,1638742000.3663266]
["TasNetworks (Transmission)","Inflation Rate",2014,2.9296875E-2]
["TasNetworks (Transmission)","Inflation Rate",2015,1.7175572519080085E-2]
["TasNetworks (Transmission)","Inflation Rate",2016,1.6885553470920023E-2]
["TasNetworks (Transmission)","Inflation Rate",2017,1.4760147601480034E-2]
["TasNetworks (Transmission)","Inflation Rate",2018,1.9090909090909935E-2]
["TasNetworks (Transmission)","Inflation Rate",2019,1.7841213202500095E-2]
["TasNetworks (Transmission)","Inflation Rate",2020,1.8404907975460197E-2]
["TasNetworks (Transmission)","Inflation Rate",2021,8.6058519793499322E-3]
["TasNetworks (Transmission)","Inflation Rate",2022,3.4982935153583528E-2]
["TasNetworks (Transmission)","Inflation Rate",2023,7.8318219291014124E-2]
["TasNetworks (Transmission)","Inflation Rate",2024,4.05198776758409E-2]
["TasNetworks (Transmission)","Nominal return on assets",2014,0.10926872797726948]
["TasNetworks (Transmission)","Nominal return on assets",2015,9.1501861413338353E-2]
["TasNetworks (Transmission)","Nominal return on assets",2016,8.6120478465468261E-2]
["TasNetworks (Transmission)","Nominal return on assets",2017,7.3710551030933075E-2]
["TasNetworks (Transmission)","Nominal return on assets",2018,8.2194916829526649E-2]
["TasNetworks (Transmission)","Nominal return on assets",2019,6.8849466809116813E-2]
["TasNetworks (Transmission)","Nominal return on assets",2020,6.9432911399148714E-2]
["TasNetworks (Transmission)","Nominal return on assets",2021,4.4454025570671483E-2]
["TasNetworks (Transmission)","Nominal return on assets",2022,7.6286363983565003E-2]
["TasNetworks (Transmission)","Nominal return on assets",2023,0.12147382261189239]
["TasNetworks (Transmission)","Nominal return on assets",2024,6.4103842225704727E-2]
["TasNetworks (Transmission)","Nominal return on regulated equity",2014,0.12683046002958462]
["TasNetworks (Transmission)","Nominal return on regulated equity",2015,0.10058527732494159]
["TasNetworks (Transmission)","Nominal return on regulated equity",2016,9.5184227858248316E-2]
["TasNetworks (Transmission)","Nominal return on regulated equity",2017,9.4040355054238828E-2]
["TasNetworks (Transmission)","Nominal return on regulated equity",2018,0.11755751406109415]
["TasNetworks (Transmission)","Nominal return on regulated equity",2019,9.1553065890846122E-2]
["TasNetworks (Transmission)","Nominal return on regulated equity",2020,0.10472489260760093]
["TasNetworks (Transmission)","Nominal return on regulated equity",2021,4.8417615974122551E-2]
["TasNetworks (Transmission)","Nominal return on regulated equity",2022,0.12959329823068383]
["TasNetworks (Transmission)","Nominal return on regulated equity",2023,0.23895748081726007]
["TasNetworks (Transmission)","Nominal return on regulated equity",2024,9.5334773412706714E-2]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding impact of inflation",2014,0.11831331546447604]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding impact of inflation",2015,0.11300548732345185]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding impact of inflation",2016,0.11026828550163068]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding impact of inflation",2017,0.11547855951604874]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding impact of inflation",2018,0.12903753004413321]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding impact of inflation",2019,0.10642671926770797]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding impact of inflation",2020,0.11932892272347193]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding impact of inflation",2021,8.694360342642396E-2]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding impact of inflation",2022,0.10234620928980057]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding impact of inflation",2023,0.1041881508456633]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding impact of inflation",2024,5.7033691022767605E-2]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding incentive schemes",2014,0.12597207362919446]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding incentive schemes",2015,8.5482161426472067E-2]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding incentive schemes",2016,8.0143421332320317E-2]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding incentive schemes",2017,7.623742183919098E-2]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding incentive schemes",2018,0.10711924433838894]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding incentive schemes",2019,8.7175991748570048E-2]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding incentive schemes",2020,7.1580377580589855E-2]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding incentive schemes",2021,3.0229983421654477E-2]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding incentive schemes",2022,0.1102351662082333]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding incentive schemes",2023,0.22719421587724903]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding incentive schemes",2024,9.0508745602221094E-2]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.11745492906408593]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,9.7902371424982315E-2]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,9.5227478975702676E-2]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,9.7675626301000892E-2]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,0.11859926032142797]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,0.1020496451254319]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,8.6184407696460838E-2]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,6.8755970873955879E-2]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,8.2988077267350011E-2]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,9.242488590565226E-2]
["TasNetworks (Transmission)","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,5.2207663212281978E-2]
["TasNetworks (Transmission)","Nominal Straight Line Depreciation",2014,62352009.130843192]
["TasNetworks (Transmission)","Nominal Straight Line Depreciation",2015,53249630.535829097]
["TasNetworks (Transmission)","Nominal Straight Line Depreciation",2016,57208610.967444554]
["TasNetworks (Transmission)","Nominal Straight Line Depreciation",2017,61314976.756103277]
["TasNetworks (Transmission)","Nominal Straight Line Depreciation",2018,61399882.845609948]
["TasNetworks (Transmission)","Nominal Straight Line Depreciation",2019,62797719.513466053]
["TasNetworks (Transmission)","Nominal Straight Line Depreciation",2020,51238721.700236082]
["TasNetworks (Transmission)","Nominal Straight Line Depreciation",2021,57754027.430820227]
["TasNetworks (Transmission)","Nominal Straight Line Depreciation",2022,60403770.156225964]
["TasNetworks (Transmission)","Nominal Straight Line Depreciation",2023,63003069.32133916]
["TasNetworks (Transmission)","Nominal Straight Line Depreciation",2024,71722710.813889384]
["TasNetworks (Transmission)","Number of entry points",2014,26]
["TasNetworks (Transmission)","Number of entry points",2015,26]
["TasNetworks (Transmission)","Number of entry points",2016,26]
["TasNetworks (Transmission)","Number of entry points",2017,26]
["TasNetworks (Transmission)","Number of entry points",2018,26]
["TasNetworks (Transmission)","Number of entry points",2019,26]
["TasNetworks (Transmission)","Number of entry points",2020,27]
["TasNetworks (Transmission)","Number of entry points",2021,28]
["TasNetworks (Transmission)","Number of entry points",2022,28]
["TasNetworks (Transmission)","Number of entry points",2023,28]
["TasNetworks (Transmission)","Number of entry points",2024,28]
["TasNetworks (Transmission)","Number of exit points",2014,56]
["TasNetworks (Transmission)","Number of exit points",2015,56]
["TasNetworks (Transmission)","Number of exit points",2016,56]
["TasNetworks (Transmission)","Number of exit points",2017,56]
["TasNetworks (Transmission)","Number of exit points",2018,56]
["TasNetworks (Transmission)","Number of exit points",2019,56]
["TasNetworks (Transmission)","Number of exit points",2020,56]
["TasNetworks (Transmission)","Number of exit points",2021,56]
["TasNetworks (Transmission)","Number of exit points",2022,55]
["TasNetworks (Transmission)","Number of exit points",2023,56]
["TasNetworks (Transmission)","Number of exit points",2024,56]
["TasNetworks (Transmission)","Opening Regulatory Asset Base (Nominal)",2014,1335044605]
["TasNetworks (Transmission)","Opening Regulatory Asset Base (Nominal)",2015,1410300057]
["TasNetworks (Transmission)","Opening Regulatory Asset Base (Nominal)",2016,1407243368]
["TasNetworks (Transmission)","Opening Regulatory Asset Base (Nominal)",2017,1399257274]
["TasNetworks (Transmission)","Opening Regulatory Asset Base (Nominal)",2018,1410905134]
["TasNetworks (Transmission)","Opening Regulatory Asset Base (Nominal)",2019,1430087001]
["TasNetworks (Transmission)","Opening Regulatory Asset Base (Nominal)",2020,1445253336.9346893]
["TasNetworks (Transmission)","Opening Regulatory Asset Base (Nominal)",2021,1472152516.8523088]
["TasNetworks (Transmission)","Opening Regulatory Asset Base (Nominal)",2022,1472645544.3723826]
["TasNetworks (Transmission)","Opening Regulatory Asset Base (Nominal)",2023,1510538202.7441952]
["TasNetworks (Transmission)","Opening Regulatory Asset Base (Nominal)",2024,1624987947.7052605]
["TasNetworks (Transmission)","Operating expenditure ",2014,14645000]
["TasNetworks (Transmission)","Operating expenditure ",2015,12881000]
["TasNetworks (Transmission)","Operating expenditure ",2016,13942000]
["TasNetworks (Transmission)","Operating expenditure ",2017,15150015]
["TasNetworks (Transmission)","Operating expenditure ",2018,14075702]
["TasNetworks (Transmission)","Operating expenditure ",2019,15996238]
["TasNetworks (Transmission)","Operating expenditure ",2020,13060227.477585623]
["TasNetworks (Transmission)","Operating expenditure ",2021,14313178.1121573]
["TasNetworks (Transmission)","Operating expenditure ",2022,14485829.550000001]
["TasNetworks (Transmission)","Operating expenditure ",2023,15084235.959999997]
["TasNetworks (Transmission)","Operating expenditure ",2024,15486845.079999998]
["TasNetworks (Transmission)","other",2014,0]
["TasNetworks (Transmission)","other",2015,0]
["TasNetworks (Transmission)","other",2016,1401985]
["TasNetworks (Transmission)","other",2017,4489980]
["TasNetworks (Transmission)","other",2018,2541906]
["TasNetworks (Transmission)","other",2019,0]
["TasNetworks (Transmission)","other",2020,816206.89731450402]
["TasNetworks (Transmission)","other",2021,0]
["TasNetworks (Transmission)","other",2022,0]
["TasNetworks (Transmission)","other",2023,0]
["TasNetworks (Transmission)","other",2024,0]
["TasNetworks (Transmission)","Other costs of goods sold expenditure",2014,0]
["TasNetworks (Transmission)","Other costs of goods sold expenditure",2015,0]
["TasNetworks (Transmission)","Other costs of goods sold expenditure",2016,0]
["TasNetworks (Transmission)","Other costs of goods sold expenditure",2017,0]
["TasNetworks (Transmission)","Other costs of goods sold expenditure",2018,0]
["TasNetworks (Transmission)","Other costs of goods sold expenditure",2019,0]
["TasNetworks (Transmission)","Other costs of goods sold expenditure",2020,0]
["TasNetworks (Transmission)","Other costs of goods sold expenditure",2021,0]
["TasNetworks (Transmission)","Other costs of goods sold expenditure",2022,0]
["TasNetworks (Transmission)","Other costs of goods sold expenditure",2023,0]
["TasNetworks (Transmission)","Other costs of goods sold expenditure",2024,0]
["TasNetworks (Transmission)","Other expenditure",2014,30972000]
["TasNetworks (Transmission)","Other expenditure",2015,21824000]
["TasNetworks (Transmission)","Other expenditure",2016,22930000]
["TasNetworks (Transmission)","Other expenditure",2017,16150216.439999999]
["TasNetworks (Transmission)","Other expenditure",2018,14133424.66]
["TasNetworks (Transmission)","Other expenditure",2019,14335096.060000001]
["TasNetworks (Transmission)","Other expenditure",2020,14162360.976977713]
["TasNetworks (Transmission)","Other expenditure",2021,16413252.189999999]
["TasNetworks (Transmission)","Other expenditure",2022,17814319.149999999]
["TasNetworks (Transmission)","Other Expenditure",2023,18216857.059999999]
["TasNetworks (Transmission)","Other expenditure",2024,19936315.273473773]
["TasNetworks (Transmission)","Other revenue",2014,0]
["TasNetworks (Transmission)","Other revenue",2015,0]
["TasNetworks (Transmission)","Other revenue",2016,0]
["TasNetworks (Transmission)","Other revenue",2017,0]
["TasNetworks (Transmission)","Other revenue",2018,7463]
["TasNetworks (Transmission)","Other revenue",2019,0]
["TasNetworks (Transmission)","Other revenue",2020,0]
["TasNetworks (Transmission)","Other Revenue",2021,-316609.44999999995]
["TasNetworks (Transmission)","Other Revenue",2022,135203]
["TasNetworks (Transmission)","Other Revenue",2023,21965.490000000005]
["TasNetworks (Transmission)","Other Revenue",2024,0]
["TasNetworks (Transmission)","Prescribed transmission revenue",2014,214735000]
["TasNetworks (Transmission)","Prescribed transmission revenue",2015,192777000]
["TasNetworks (Transmission)","Prescribed transmission revenue",2016,191511000]
["TasNetworks (Transmission)","Prescribed transmission revenue",2017,175101989]
["TasNetworks (Transmission)","Prescribed transmission revenue",2018,178635315]
["TasNetworks (Transmission)","Prescribed transmission revenue",2019,166075294]
["TasNetworks (Transmission)","Prescribed transmission revenue",2020,152209702.38]
["TasNetworks (Transmission)","Prescribed transmission revenue",2021,141571046.16]
["TasNetworks (Transmission)","Prescribed transmission revenue",2022,153394026.28999999]
["TasNetworks (Transmission)","Prescribed transmission revenue",2023,161470384.33000001]
["TasNetworks (Transmission)","Prescribed transmission revenue",2024,145469529.31999999]
["TasNetworks (Transmission)","Real return on assets",2014,7.7695614277726713E-2]
["TasNetworks (Transmission)","Real return on assets",2015,7.3071248368839548E-2]
["TasNetworks (Transmission)","Real return on assets",2016,6.8085267568439453E-2]
["TasNetworks (Transmission)","Real return on assets",2017,5.8092943015933499E-2]
["TasNetworks (Transmission)","Real return on assets",2018,6.1921863079820096E-2]
["TasNetworks (Transmission)","Real return on assets",2019,5.011415626031307E-2]
["TasNetworks (Transmission)","Real return on assets",2020,5.0105810590730285E-2]
["TasNetworks (Transmission)","Real return on assets",2021,3.5542301802999554E-2]
["TasNetworks (Transmission)","Real return on assets",2022,3.9907352505142858E-2]
["TasNetworks (Transmission)","Real return on assets",2023,4.0021213171426089E-2]
["TasNetworks (Transmission)","Real return on assets",2024,2.2665558876724386E-2]
["TasNetworks (Transmission)","Real return on regulated equity",2014,9.4757486783960759E-2]
["TasNetworks (Transmission)","Real return on regulated equity",2015,8.200128577536886E-2]
["TasNetworks (Transmission)","Real return on regulated equity",2016,7.6998511897501759E-2]
["TasNetworks (Transmission)","Real return on regulated equity",2017,7.8127040798900177E-2]
["TasNetworks (Transmission)","Real return on regulated equity",2018,9.6622003092955003E-2]
["TasNetworks (Transmission)","Real return on regulated equity",2019,7.2419795673650922E-2]
["TasNetworks (Transmission)","Real return on regulated equity",2020,8.4759984909873132E-2]
["TasNetworks (Transmission)","Real return on regulated equity",2021,3.9472073175704434E-2]
["TasNetworks (Transmission)","Real return on regulated equity",2022,9.1412486006893293E-2]
["TasNetworks (Transmission)","Real return on regulated equity",2023,0.14897203687411034]
["TasNetworks (Transmission)","Real return on regulated equity",2024,5.2680296564159068E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding impact of inflation",2014,9.1305146783717719E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding impact of inflation",2015,8.7131751634549573E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding impact of inflation",2016,8.4458180798623439E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding impact of inflation",2017,8.9547332990866133E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding impact of inflation",2018,0.10279110182079818]
["TasNetworks (Transmission)","Real return on regulated equity - excluding impact of inflation",2019,8.0705918409560429E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding impact of inflation",2020,9.2829184771745274E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding impact of inflation",2021,6.1210577079688834E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding impact of inflation",2022,7.6248531399745967E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding impact of inflation",2023,7.8046865605202728E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding impact of inflation",2024,3.2008771850577288E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding incentive schemes",2014,9.3923532634056089E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding incentive schemes",2015,6.715319434798038E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding incentive schemes",2016,6.2207460461487701E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding incentive schemes",2017,6.0583059339707632E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding incentive schemes",2018,8.6379276335617164E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding incentive schemes",2019,6.8119445004508533E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding incentive schemes",2020,5.2214467142386325E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding incentive schemes",2021,2.1439625201329159E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding incentive schemes",2022,7.2708668422134817E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding incentive schemes",2023,0.13806313750695942]
["TasNetworks (Transmission)","Real return on regulated equity - excluding incentive schemes",2024,4.8042203708820945E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,9.0467491107333473E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,7.2379733761459591E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,6.9767023809047354E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,7.2158259719672685E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,9.2595487713838603E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,7.6430596918765276E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,6.0469355054764209E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,4.3453530646116005E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,5.7348696679737785E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,6.6562092029114089E-2]
["TasNetworks (Transmission)","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,2.7296998634723641E-2]
["TasNetworks (Transmission)","stpis",2014,719982]
["TasNetworks (Transmission)","stpis",2015,1336028]
["TasNetworks (Transmission)","stpis",2016,1647789]
["TasNetworks (Transmission)","stpis",2017,1076392]
["TasNetworks (Transmission)","stpis",2018,364531]
["TasNetworks (Transmission)","stpis",2019,3058248]
["TasNetworks (Transmission)","stpis",2020,2627759]
["TasNetworks (Transmission)","stpis",2021,2627759]
["TasNetworks (Transmission)","stpis",2022,2287371]
["TasNetworks (Transmission)","stpis",2023,3244929]
["TasNetworks (Transmission)","stpis",2024,2860273]
["TransGrid","Allowed nominal rate of return",2014,0.107090845998425]
["TransGrid","Allowed nominal rate of return",2015,7.4214370619515996E-2]
["TransGrid","Allowed nominal rate of return",2016,7.327831192282E-2]
["TransGrid","Allowed nominal rate of return",2017,7.2461282319525006E-2]
["TransGrid","Allowed nominal rate of return",2018,7.1389736883741006E-2]
["TransGrid","Allowed nominal rate of return",2019,7.1574051354929002E-2]
["TransGrid","Allowed nominal rate of return",2020,7.0377356243406006E-2]
["TransGrid","Allowed nominal rate of return",2021,6.8234158149908006E-2]
["TransGrid","Allowed nominal rate of return",2022,6.5517396408611997E-2]
["TransGrid","Allowed nominal rate of return",2023,6.3706709776812004E-2]
["TransGrid","Allowed nominal rate of return",2024,6.0383212862549003E-2]
["TransGrid","allowed nominal return on equity",2014,0.11855762367180001]
["TransGrid","allowed nominal return on equity",2015,7.0999999999999994E-2]
["TransGrid","allowed nominal return on equity",2016,7.0999999999999994E-2]
["TransGrid","allowed nominal return on equity",2017,7.0999999999999994E-2]
["TransGrid","allowed nominal return on equity",2018,7.0999999999999994E-2]
["TransGrid","allowed nominal return on equity",2019,7.3999999999999996E-2]
["TransGrid","allowed nominal return on equity",2020,7.3999999999999996E-2]
["TransGrid","allowed nominal return on equity",2021,7.3999999999999996E-2]
["TransGrid","allowed nominal return on equity",2022,7.3999999999999996E-2]
["TransGrid","allowed nominal return on equity",2023,7.3999999999999996E-2]
["TransGrid","allowed nominal return on equity",2024,7.4805835780955995E-2]
["TransGrid","Allowed real rate of return",2014,8.0353709008124996E-2]
["TransGrid","Allowed real rate of return",2015,4.8832621186796002E-2]
["TransGrid","Allowed real rate of return",2016,4.7918679869966001E-2]
["TransGrid","Allowed real rate of return",2017,4.7120955203597999E-2]
["TransGrid","Allowed real rate of return",2018,4.6074728455127001E-2]
["TransGrid","Allowed real rate of return",2019,4.5948816321914998E-2]
["TransGrid","Allowed real rate of return",2020,4.4780738545290001E-2]
["TransGrid","Allowed real rate of return",2021,4.2688792117319997E-2]
["TransGrid","Allowed real rate of return",2022,4.0036998035573E-2]
["TransGrid","Allowed real rate of return",2023,3.8269611510239998E-2]
["TransGrid","Allowed real rate of return",2024,3.0305455715869001E-2]
["TransGrid","allowed real return on equity",2014,9.1543554750756997E-2]
["TransGrid","allowed real return on equity",2015,4.5694200351492999E-2]
["TransGrid","allowed real return on equity",2016,4.5694200351492999E-2]
["TransGrid","allowed real return on equity",2017,4.5694200351492999E-2]
["TransGrid","allowed real return on equity",2018,4.5694200351492999E-2]
["TransGrid","allowed real return on equity",2019,4.8316751706839002E-2]
["TransGrid","allowed real return on equity",2020,4.8316751706839002E-2]
["TransGrid","allowed real return on equity",2021,4.8316751706839002E-2]
["TransGrid","allowed real return on equity",2022,4.8316751706839002E-2]
["TransGrid","allowed real return on equity",2023,4.8316751706839002E-2]
["TransGrid","allowed real return on equity",2024,4.4318981107744002E-2]
["TransGrid","CESS",2019,6890337.2381360596]
["TransGrid","cess",2020,7059147.1299999999]
["TransGrid","cess",2021,7232093]
["Transgrid","cess",2022,7409276]
["TransGrid","cess",2023,7590799]
["Transgrid","cess",2024,-6640143.7167559601]
["TransGrid","customer numbers at the end of the period",2014,3633476]
["TransGrid","customer numbers at the end of the period",2015,3704151]
["TransGrid","customer numbers at the end of the period",2016,3752132]
["TransGrid","customer numbers at the end of the period",2017,3806566]
["TransGrid","customer numbers at the end of the period",2018,3863312]
["TransGrid","customer numbers at the end of the period",2019,3909443]
["TransGrid","customer numbers at the end of the period",2020,3961070]
["TransGrid","customer numbers at the end of the period",2021,3991139]
["TransGrid","customer numbers at the end of the period",2022,4064709]
["TransGrid","customer numbers at the end of the period",2023,4093166]
["TransGrid","customer numbers at the end of the period",2024,4107291]
["TransGrid","customer numbers at the start of the period",2014,3566649]
["TransGrid","customer numbers at the start of the period",2015,3635903]
["TransGrid","customer numbers at the start of the period",2016,3705674]
["TransGrid","customer numbers at the start of the period",2017,3752921]
["TransGrid","customer numbers at the start of the period",2018,3807090]
["TransGrid","customer numbers at the start of the period",2019,3859603]
["TransGrid","customer numbers at the start of the period",2020,3915536]
["TransGrid","customer numbers at the start of the period",2021,3962822]
["TransGrid","customer numbers at the start of the period",2022,4016990]
["TransGrid","customer numbers at the start of the period",2023,4064531]
["TransGrid","customer numbers at the start of the period",2024,4080877]
["TransGrid","EBIT per customer - Excluding returns from capital base indexation",2014,133.35924200530334]
["TransGrid","EBIT per customer - Excluding returns from capital base indexation",2015,120.36998223232898]
["TransGrid","EBIT per customer - Excluding returns from capital base indexation",2016,84.91438587331227]
["TransGrid","EBIT per customer - Excluding returns from capital base indexation",2017,73.548533010358966]
["TransGrid","EBIT per customer - Excluding returns from capital base indexation",2018,76.875511672891193]
["TransGrid","EBIT per customer - Excluding returns from capital base indexation",2019,87.527289908133923]
["TransGrid","EBIT per customer - Excluding returns from capital base indexation",2020,82.353713312919069]
["TransGrid","EBIT per customer - Excluding returns from capital base indexation",2021,81.796882109906903]
["TransGrid","EBIT per customer - Excluding returns from capital base indexation",2022,78.751633109990038]
["TransGrid","EBIT per customer - Excluding returns from capital base indexation",2023,92.967088970676116]
["TransGrid","EBIT per customer - Excluding returns from capital base indexation",2024,87.865479715555736]
["TransGrid","EBIT per customer - Including returns from capital base indexation",2014,178.98861893335177]
["TransGrid","EBIT per customer - Including returns from capital base indexation",2015,148.80368672256122]
["TransGrid","EBIT per customer - Including returns from capital base indexation",2016,112.94632491021416]
["TransGrid","EBIT per customer - Including returns from capital base indexation",2017,98.090762613690302]
["TransGrid","EBIT per customer - Including returns from capital base indexation",2018,108.16485547517195]
["TransGrid","EBIT per customer - Including returns from capital base indexation",2019,116.78868306108441]
["TransGrid","EBIT per customer - Including returns from capital base indexation",2020,112.56054521019242]
["TransGrid","EBIT per customer - Including returns from capital base indexation",2021,96.161933204543644]
["TransGrid","EBIT per customer - Including returns from capital base indexation",2022,141.0914688552626]
["TransGrid","EBIT per customer - Including returns from capital base indexation",2023,241.01861702303262]
["TransGrid","EBIT per customer - Including returns from capital base indexation",2024,176.89873820431143]
["TransGrid","ebss",2014,-3000000]
["TransGrid","ebss",2015,21567504.528999999]
["TransGrid","ebss",2016,13855936.0901566]
["TransGrid","ebss",2017,16086683.8149681]
["TransGrid","ebss",2018,12724395.1224047]
["TransGrid","ebss",2019,-2179253.15940081]
["TransGrid","ebss",2020,11470778.060000001]
["TransGrid","ebss",2021,-1862762]
["TransGrid","ebss",2022,5302241]
["TransGrid","ebss",2023,-2451019]
["TransGrid","ebss",2024,15108553]
["Transgrid","Forecast expenditure",2014,187717561.60486931]
["Transgrid","Forecast expenditure",2015,171582799.63197723]
["Transgrid","Forecast expenditure",2016,173321847.98334625]
["Transgrid","Forecast expenditure",2017,180776028.02681366]
["Transgrid","Forecast expenditure",2018,176930751.60173708]
["Transgrid","Forecast expenditure",2019,177118362.44337091]
["Transgrid","Forecast expenditure",2020,183548566.74460042]
["TransGrid","Forecast expenditure",2021,191365838.03751996]
["TransGrid","Forecast expenditure",2022,207472115.90860492]
["Transgrid","Forecast Expenditure",2023,206577815.78298455]
["TransGrid","Forecast expenditure",2024,210700631.67579266]
["Transgrid","Forecast inflation",2014,2.4748502983199999E-2]
["Transgrid","Forecast inflation",2015,2.4199999999999999E-2]
["Transgrid","Forecast inflation",2016,2.4199999999999999E-2]
["Transgrid","Forecast inflation",2017,2.4199999999999999E-2]
["Transgrid","Forecast inflation",2018,2.4199999999999999E-2]
["Transgrid","Forecast inflation",2019,2.4499511480039999E-2]
["Transgrid","Forecast inflation",2020,2.4499511480039999E-2]
["Transgrid","Forecast inflation",2021,2.4499511480039999E-2]
["Transgrid","Forecast inflation",2022,2.4499511480039999E-2]
["TransGrid","Forecast inflation",2023,2.4499511480039999E-2]
["Transgrid","Forecast inflation",2024,2.9193048507912E-2]
["Transgrid","Forecast RAB",2014,6210414860.4130497]
["Transgrid","Forecast RAB",2015,6603621163.9070177]
["Transgrid","Forecast RAB",2016,6201100573.8640347]
["Transgrid","Forecast RAB",2017,6365947435.554698]
["Transgrid","Forecast RAB",2018,6433387518.6945314]
["Transgrid","Forecast RAB",2019,6530703336.350688]
["Transgrid","Forecast RAB",2020,6477136838.3494997]
["Transgrid","Forecast RAB",2021,6706907986.5521851]
["TransGrid","Forecast RAB",2022,7130569288.5959616]
["Transgrid","Forecast RAB",2023,8495038351.7034245]
["TransGrid","Forecast RAB",2024,9456792122.3095093]
["TransGrid","Inflation Rate",2014,2.9296875E-2]
["TransGrid","Inflation Rate",2015,1.7175572519080085E-2]
["TransGrid","Inflation Rate",2016,1.6885553470920023E-2]
["TransGrid","Inflation Rate",2017,1.4760147601480034E-2]
["TransGrid","Inflation Rate",2018,1.9090909090909047E-2]
["TransGrid","Inflation Rate",2019,1.7841213202497874E-2]
["TransGrid","Inflation Rate",2020,1.8404907975460238E-2]
["TransGrid","Inflation Rate",2021,8.6058519793459354E-3]
["TransGrid","Inflation Rate",2022,3.4982935153583528E-2]
["Transgrid","Inflation Rate",2023,7.8318219291014124E-2]
["TransGrid","Inflation Rate",2024,4.05198776758409E-2]
["TransGrid","Nominal return on assets",2014,0.11492173569632212]
["TransGrid","Nominal return on assets",2015,8.9885878686254431E-2]
["TransGrid","Nominal return on assets",2016,6.8035293816267786E-2]
["TransGrid","Nominal return on assets",2017,5.8993586072688405E-2]
["TransGrid","Nominal return on assets",2018,6.5995804698125507E-2]
["TransGrid","Nominal return on assets",2019,7.1208222494411874E-2]
["TransGrid","Nominal return on assets",2020,6.858271278850081E-2]
["TransGrid","Nominal return on assets",2021,5.7608939763188587E-2]
["TransGrid","Nominal return on assets",2022,7.9175596898517636E-2]
["TransGrid","Nominal return on assets",2023,0.12749715689899205]
["TransGrid","Nominal return on assets",2024,8.0508288191592614E-2]
["TransGrid","Nominal return on regulated equity",2014,0.13047251340515856]
["TransGrid","Nominal return on regulated equity",2015,9.3458846918191785E-2]
["TransGrid","Nominal return on regulated equity",2016,8.0162215260657629E-2]
["TransGrid","Nominal return on regulated equity",2017,7.7843422246002242E-2]
["TransGrid","Nominal return on regulated equity",2018,8.6229027473791478E-2]
["TransGrid","Nominal return on regulated equity",2019,0.10703565681204427]
["TransGrid","Nominal return on regulated equity",2020,0.10254876326189592]
["TransGrid","Nominal return on regulated equity",2021,7.573807046842039E-2]
["TransGrid","Nominal return on regulated equity",2022,0.12928833358758049]
["TransGrid","Nominal return on regulated equity",2023,0.2496327871266443]
["TransGrid","Nominal return on regulated equity",2024,0.11492490262062872]
["TransGrid","Nominal return on regulated equity - excluding impact of inflation",2014,0.12253829551127578]
["TransGrid","Nominal return on regulated equity - excluding impact of inflation",2015,0.10595183184996712]
["TransGrid","Nominal return on regulated equity - excluding impact of inflation",2016,9.4184680879020627E-2]
["TransGrid","Nominal return on regulated equity - excluding impact of inflation",2017,0.10215419285591223]
["TransGrid","Nominal return on regulated equity - excluding impact of inflation",2018,9.9474580429432649E-2]
["TransGrid","Nominal return on regulated equity - excluding impact of inflation",2019,0.12428153034472102]
["TransGrid","Nominal return on regulated equity - excluding impact of inflation",2020,0.11815338240803244]
["TransGrid","Nominal return on regulated equity - excluding impact of inflation",2021,0.11674436706045802]
["TransGrid","Nominal return on regulated equity - excluding impact of inflation",2022,0.10263839289714738]
["TransGrid","Nominal return on regulated equity - excluding impact of inflation",2023,0.11260851656636836]
["TransGrid","Nominal return on regulated equity - excluding impact of inflation",2024,8.8911725947295295E-2]
["TransGrid","Nominal return on regulated equity - excluding incentive schemes",2014,0.12895708841554696]
["TransGrid","Nominal return on regulated equity - excluding incentive schemes",2015,8.618638378631864E-2]
["TransGrid","Nominal return on regulated equity - excluding incentive schemes",2016,7.3052905610660551E-2]
["TransGrid","Nominal return on regulated equity - excluding incentive schemes",2017,6.7648121673171857E-2]
["TransGrid","Nominal return on regulated equity - excluding incentive schemes",2018,7.5939742999040424E-2]
["TransGrid","Nominal return on regulated equity - excluding incentive schemes",2019,9.9671006821511143E-2]
["TransGrid","Nominal return on regulated equity - excluding incentive schemes",2020,9.0252493699825076E-2]
["TransGrid","Nominal return on regulated equity - excluding incentive schemes",2021,6.9230107473769953E-2]
["TransGrid","Nominal return on regulated equity - excluding incentive schemes",2022,0.12278461720079618]
["TransGrid","Nominal return on regulated equity - excluding incentive schemes",2023,0.24501753032675727]
["TransGrid","Nominal return on regulated equity - excluding incentive schemes",2024,0.1106316978491579]
["TransGrid","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.12102287052166419]
["TransGrid","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,9.867936871809399E-2]
["TransGrid","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,8.7075371229023577E-2]
["TransGrid","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,9.1958892283081864E-2]
["TransGrid","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,8.9185295954681609E-2]
["TransGrid","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,0.1169168803541879]
["TransGrid","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,0.10585711284596158]
["TransGrid","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,0.11023640406580761]
["TransGrid","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,9.613467651036306E-2]
["TransGrid","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,0.10799325978465438]
["TransGrid","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,8.4618521175824468E-2]
["TransGrid","Nominal Straight Line Depreciation",2014,222310257.36000001]
["TransGrid","Nominal Straight Line Depreciation",2015,244163230.08000001]
["TransGrid","Nominal Straight Line Depreciation",2016,261875062.38999999]
["TransGrid","Nominal Straight Line Depreciation",2017,279708002.94999999]
["TransGrid","Nominal Straight Line Depreciation",2018,265038966.94009852]
["TransGrid","Nominal Straight Line Depreciation",2019,255967763.14920795]
["TransGrid","Nominal Straight Line Depreciation",2020,275187923.69358033]
["TransGrid","Nominal Straight Line Depreciation",2021,290061731.6933133]
["TransGrid","Nominal Straight Line Depreciation",2022,291553768.72997993]
["Transgrid","Nominal Straight Line Depreciation",2023,316749082]
["TransGrid","Nominal Straight Line Depreciation",2024,372809847.54006565]
["TransGrid","Number of entry points",2014,22]
["TransGrid","Number of entry points",2015,21]
["TransGrid","Number of entry points",2016,21]
["TransGrid","Number of entry points",2017,21]
["TransGrid","Number of entry points",2018,26]
["TransGrid","Number of entry points",2019,30]
["TransGrid","Number of entry points",2020,35]
["TransGrid","Number of entry points",2021,42]
["TransGrid","Number of entry points",2022,45]
["TransGrid","Number of entry points",2023,54]
["TransGrid","Number of entry points",2024,55]
["TransGrid","Number of exit points",2014,99]
["TransGrid","Number of exit points",2015,101]
["TransGrid","Number of exit points",2016,103]
["TransGrid","Number of exit points",2017,102]
["TransGrid","Number of exit points",2018,104]
["TransGrid","Number of exit points",2019,101]
["TransGrid","Number of exit points",2020,101]
["TransGrid","Number of exit points",2021,104]
["TransGrid","Number of exit points",2022,104]
["TransGrid","Number of exit points",2023,110]
["TransGrid","Number of exit points",2024,110]
["TransGrid","Opening Regulatory Asset Base (Nominal)",2014,5607223635]
["TransGrid","Opening Regulatory Asset Base (Nominal)",2015,6075834269]
["TransGrid","Opening Regulatory Asset Base (Nominal)",2016,6190608896]
["TransGrid","Opening Regulatory Asset Base (Nominal)",2017,6284920315]
["TransGrid","Opening Regulatory Asset Base (Nominal)",2018,6285975680]
["TransGrid","Opening Regulatory Asset Base (Nominal)",2019,6371225245]
["TransGrid","Opening Regulatory Asset Base (Nominal)",2020,6463915221.3794432]
["TransGrid","Opening Regulatory Asset Base (Nominal)",2021,6638694869.4271955]
["TransGrid","Opening Regulatory Asset Base (Nominal)",2022,7201087662.6253452]
["TransGrid","Opening Regulatory Asset Base (Nominal)",2023,7710900976.3212729]
["TransGrid","Opening Regulatory Asset Base (Nominal)",2024,8996185340.2057343]
["TransGrid","Operating expenditure ",2014,103544000]
["TransGrid","Operating expenditure ",2015,90352000]
["TransGrid","Operating expenditure ",2016,89978000]
["TransGrid","Operating expenditure ",2017,87480000]
["TransGrid","Operating expenditure ",2018,71393000]
["TransGrid","Operating expenditure ",2019,72419000]
["TransGrid","Operating expenditure ",2020,70643000]
["TransGrid","Operating expenditure ",2021,67361000]
["TransGrid","Operating expenditure ",2022,60176000]
["Transgrid","Operating expenditure ",2023,56967000]
["TransGrid","Operating expenditure ",2024,76136000]
["TransGrid","other",2014,0]
["TransGrid","other",2015,0]
["TransGrid","other",2016,0]
["TransGrid","other",2017,0]
["TransGrid","other",2018,0]
["TransGrid","other",2019,0]
["TransGrid","other",2020,0]
["TransGrid","other",2021,0]
["TransGrid","other",2022,0]
["TransGrid","other",2023,0]
["TransGrid","other",2024,936305.01898562605]
["TransGrid","Other costs of goods sold expenditure",2014,0]
["TransGrid","Other costs of goods sold expenditure",2015,0]
["TransGrid","Other costs of goods sold expenditure",2016,0]
["TransGrid","Other costs of goods sold expenditure",2017,0]
["TransGrid","Other costs of goods sold expenditure",2018,0]
["TransGrid","Other costs of goods sold expenditure",2019,0]
["TransGrid","Other costs of goods sold expenditure",2020,0]
["TransGrid","Other costs of goods sold expenditure",2021,0]
["TransGrid","Other costs of goods sold expenditure",2022,0]
["Transgrid","Other costs of goods sold expenditure",2023,0]
["TransGrid","Other costs of goods sold expenditure",2024,0]
["TransGrid","Other expenditure",2014,72093000]
["TransGrid","Other expenditure",2015,77877000]
["TransGrid","Other expenditure",2016,79557000]
["TransGrid","Other expenditure",2017,82886000]
["TransGrid","Other expenditure",2018,82163000]
["TransGrid","Other expenditure",2019,82029000]
["TransGrid","Other expenditure",2020,90809000]
["TransGrid","Other expenditure",2021,101183000]
["TransGrid","Other expenditure",2022,125388000]
["Transgrid","Other Expenditure",2023,150568000]
["TransGrid","Other expenditure",2024,141134000]
["TransGrid","Other revenue",2014,0]
["TransGrid","Other revenue",2015,37000]
["TransGrid","Other revenue",2016,5315000]
["TransGrid","Other revenue",2017,509000]
["TransGrid","Other revenue",2018,312000]
["TransGrid","Other revenue",2019,348000]
["TransGrid","Other revenue",2020,428000]
["TransGrid","Other Revenue",2021,337000]
["TransGrid","Other Revenue",2022,385000]
["Transgrid","Other Revenue",2023,108000]
["TransGrid","Other Revenue",2024,288000]
["TransGrid","Prescribed transmission revenue",2014,878065000]
["TransGrid","Prescribed transmission revenue",2015,854131000]
["TransGrid","Prescribed transmission revenue",2016,742743100]
["TransGrid","Prescribed transmission revenue",2017,727568639]
["TransGrid","Prescribed transmission revenue",2018,713126000]
["TransGrid","Prescribed transmission revenue",2019,750081000]
["TransGrid","Prescribed transmission revenue",2020,760557000]
["TransGrid","Prescribed transmission revenue",2021,783585279.14999998]
["TransGrid","Prescribed transmission revenue",2022,794968000]
["Transgrid","Prescribed transmission revenue",2023,903390000]
["TransGrid","Prescribed transmission revenue",2024,949535000]
["TransGrid","Real return on assets",2014,8.3187720448798727E-2]
["TransGrid","Real return on assets",2015,7.1482552404501881E-2]
["TransGrid","Real return on assets",2016,5.0300390413413915E-2]
["TransGrid","Real return on assets",2017,4.3590043002536071E-2]
["TransGrid","Real return on assets",2018,4.6026213352308748E-2]
["TransGrid","Real return on assets",2019,5.2431566534825232E-2]
["TransGrid","Real return on assets",2020,4.9270977015214538E-2]
["TransGrid","Real return on assets",2021,4.8584972700362765E-2]
["TransGrid","Real return on assets",2022,4.2698927918435929E-2]
["TransGrid","Real return on assets",2023,4.5607072873453516E-2]
["TransGrid","Real return on assets",2024,3.8431183655108926E-2]
["TransGrid","Real return on regulated equity",2014,9.8295876401216647E-2]
["TransGrid","Real return on regulated equity",2015,7.4995189090308972E-2]
["TransGrid","Real return on regulated equity",2016,6.2225942313524213E-2]
["TransGrid","Real return on regulated equity",2017,6.216569974060164E-2]
["TransGrid","Real return on regulated equity",2018,6.5880401624594701E-2]
["TransGrid","Real return on regulated equity",2019,8.7631000250921562E-2]
["TransGrid","Real return on regulated equity",2020,8.2623183202945899E-2]
["TransGrid","Real return on regulated equity",2021,6.6559417990020894E-2]
["TransGrid","Real return on regulated equity",2022,9.1117829319574961E-2]
["TransGrid","Real return on regulated equity",2023,0.15887199601270599]
["TransGrid","Real return on regulated equity",2024,7.1507547852889417E-2]
["TransGrid","Real return on regulated equity - excluding impact of inflation",2014,9.5428090154213149E-2]
["TransGrid","Real return on regulated equity - excluding impact of inflation",2015,7.9820183411410978E-2]
["TransGrid","Real return on regulated equity - excluding impact of inflation",2016,6.8331069009002751E-2]
["TransGrid","Real return on regulated equity - excluding impact of inflation",2017,7.6112275781988148E-2]
["TransGrid","Real return on regulated equity - excluding impact of inflation",2018,7.3495977767460127E-2]
["TransGrid","Real return on regulated equity - excluding impact of inflation",2019,9.7395867686194681E-2]
["TransGrid","Real return on regulated equity - excluding impact of inflation",2020,9.141426606704349E-2]
["TransGrid","Real return on regulated equity - excluding impact of inflation",2021,9.0038945403845799E-2]
["TransGrid","Real return on regulated equity - excluding impact of inflation",2022,7.6270296414513938E-2]
["TransGrid","Real return on regulated equity - excluding impact of inflation",2023,8.6001998145457337E-2]
["TransGrid","Real return on regulated equity - excluding impact of inflation",2024,5.8024757868274893E-2]
["TransGrid","Real return on regulated equity - excluding incentive schemes",2014,9.6823584950208805E-2]
["TransGrid","Real return on regulated equity - excluding incentive schemes",2015,6.7845525523514333E-2]
["TransGrid","Real return on regulated equity - excluding incentive schemes",2016,5.5234683930778024E-2]
["TransGrid","Real return on regulated equity - excluding incentive schemes",2017,5.2118694448830639E-2]
["TransGrid","Real return on regulated equity - excluding incentive schemes",2018,5.5783869133759607E-2]
["TransGrid","Real return on regulated equity - excluding incentive schemes",2019,8.0395441408338195E-2]
["TransGrid","Real return on regulated equity - excluding incentive schemes",2020,7.0549135379948613E-2]
["TransGrid","Real return on regulated equity - excluding incentive schemes",2021,6.0106983689864078E-2]
["TransGrid","Real return on regulated equity - excluding incentive schemes",2022,8.4833941763671247E-2]
["TransGrid","Real return on regulated equity - excluding incentive schemes",2023,0.15459194517305538]
["TransGrid","Real return on regulated equity - excluding incentive schemes",2024,6.7381528866053364E-2]
["TransGrid","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,9.394926390055193E-2]
["TransGrid","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,7.2719555475584827E-2]
["TransGrid","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,6.1389739532340906E-2]
["TransGrid","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,6.6157871785863978E-2]
["TransGrid","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,6.3449810539622745E-2]
["TransGrid","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,9.0207333276945606E-2]
["TransGrid","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,7.9412045056408656E-2]
["TransGrid","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,8.3686611486918194E-2]
["TransGrid","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,6.9922107553604937E-2]
["TransGrid","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,8.1497108948344305E-2]
["TransGrid","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,5.3853329798783968E-2]
["TransGrid","stpis",2014,8730800]
["TransGrid","stpis",2015,8730799]
["TransGrid","stpis",2016,12143096]
["TransGrid","stpis",2017,12091019]
["TransGrid","stpis",2018,15529004]
["TransGrid","stpis",2019,15804903]
["TransGrid","stpis",2020,16626168]
["TransGrid","stpis",2021,13595127]
["TransGrid","stpis",2022,8152882]
["TransGrid","stpis",2023,10690043]
["TransGrid","stpis",2024,8951722]
["United Energy","Allowed nominal rate of return",2014,0.106928017819213]
["United Energy","Allowed nominal rate of return",2015,0.106928017819213]
["United Energy","Allowed nominal rate of return",2016,7.2542150315538997E-2]
["United Energy","Allowed nominal rate of return",2017,7.1892068566312001E-2]
["United Energy","Allowed nominal rate of return",2018,7.1307438344064E-2]
["United Energy","Allowed nominal rate of return",2019,7.0685488722490003E-2]
["United Energy","Allowed nominal rate of return",2020,6.9135819200000004E-2]
["United Energy","Allowed nominal rate of return",2021,4.6222774916494E-2]
["United Energy","Allowed nominal rate of return",2022,5.1029087589022998E-2]
["United Energy","Allowed nominal rate of return",2023,5.0054098027927998E-2]
["United Energy","Allowed nominal rate of return",2024,5.0485645846529002E-2]
["United Energy","allowed nominal return on equity",2014,0.10275772881918301]
["United Energy","allowed nominal return on equity",2015,0.10275772881918301]
["United Energy","allowed nominal return on equity",2016,7.4999999999999997E-2]
["United Energy","allowed nominal return on equity",2017,7.4999999999999997E-2]
["United Energy","allowed nominal return on equity",2018,7.4999999999999997E-2]
["United Energy","allowed nominal return on equity",2019,7.4999999999999997E-2]
["United Energy","allowed nominal return on equity",2020,7.4999999999999997E-2]
["United Energy","allowed nominal return on equity",2021,4.5043781045141999E-2]
["United Energy","allowed nominal return on equity",2022,5.0395197404569998E-2]
["United Energy","allowed nominal return on equity",2023,5.0395197404569998E-2]
["United Energy","allowed nominal return on equity",2024,5.0395197404569998E-2]
["United Energy","Allowed real rate of return",2014,7.9141470216966006E-2]
["United Energy","Allowed real rate of return",2015,7.9141470216966006E-2]
["United Energy","Allowed real rate of return",2016,4.7921268909003001E-2]
["United Energy","Allowed real rate of return",2017,4.7286110196271998E-2]
["United Energy","Allowed real rate of return",2018,4.6714900529443E-2]
["United Energy","Allowed real rate of return",2019,4.6107228153635001E-2]
["United Energy","Allowed real rate of return",2020,4.4593132299999998E-2]
["United Energy","Allowed real rate of return",2021,2.3596861619100001E-2]
["United Energy","Allowed real rate of return",2022,3.0426864239841998E-2]
["United Energy","Allowed real rate of return",2023,2.947098637883E-2]
["United Energy","Allowed real rate of return",2024,2.9894075017137998E-2]
["United Energy","allowed real return on equity",2014,7.5075865470970005E-2]
["United Energy","allowed real return on equity",2015,7.5075865470970005E-2]
["United Energy","allowed real return on equity",2016,5.0322697104034003E-2]
["United Energy","allowed real return on equity",2017,5.0322697104034003E-2]
["United Energy","allowed real return on equity",2018,5.0322697104034003E-2]
["United Energy","allowed real return on equity",2019,5.0322697104034003E-2]
["United Energy","allowed real return on equity",2020,5.0322697104034003E-2]
["United Energy","allowed real return on equity",2021,2.2430904360104E-2]
["United Energy","allowed real return on equity",2022,2.9805399541336E-2]
["United Energy","allowed real return on equity",2023,2.9805399541336E-2]
["United Energy","allowed real return on equity",2024,2.9805399541336E-2]
["United Energy","Avoided TUOS expense",2014,0]
["United Energy","Avoided TUOS expense",2015,0]
["United Energy","Avoided TUOS expense",2016,203487.95]
["United Energy","Avoided TUOS expense",2017,152223]
["United Energy","Avoided TUOS expense",2018,182893.32]
["United Energy","Avoided TUOS expense",2019,182893.32]
["United Energy","Avoided TUOS expense",2020,125447]
["United Energy","Avoided TUOS expense",2021,111685.08]
["United Energy","Avoided TUOS expense",2022,0]
["United Energy","Avoided TUOS expense",2023,0]
["United Energy","Avoided TUOS expense",2024,0]
["United Energy","cess",2022,0]
["United Energy","cess",2023,12073737.156468377]
["United Energy","cess",2024,12562963.509138649]
["United Energy","Cross boundary charges (expense)",2014,0]
["United Energy","Cross boundary charges (expense)",2015,0]
["United Energy","Cross boundary charges (expense)",2016,0]
["United Energy","Cross boundary charges (expense)",2017,0]
["United Energy","Cross boundary charges (expense)",2018,1765529.54]
["United Energy","Cross boundary charges (expense)",2019,1672099.34]
["United Energy","Cross boundary charges (expense)",2020,1699559]
["United Energy","Cross boundary charges (expense)",2021,1947756.96]
["United Energy","Cross boundary charges (expense)",2022,-1121473]
["United Energy","Cross boundary charges (expense)",2023,-916110.06]
["United Energy","Cross boundary charges (expense)",2024,-6465200.9800000004]
["United Energy","Cross boundary revenue",2014,0]
["United Energy","Cross boundary revenue",2015,0]
["United Energy","Cross boundary revenue",2016,0]
["United Energy","Cross boundary revenue",2017,0]
["United Energy","Cross boundary revenue",2018,90555]
["United Energy","Cross boundary revenue",2019,96605]
["United Energy","Cross boundary revenue",2020,125467]
["United Energy","Cross boundary revenue",2021,75142.100000000006]
["United Energy","Cross boundary revenue",2022,0]
["United Energy","Cross boundary revenue",2023,4564366.13]
["United Energy","Cross boundary revenue",2024,4664233.25]
["United Energy","customer numbers at the end of the period",2014,658453]
["United Energy","customer numbers at the end of the period",2015,664549]
["United Energy","customer numbers at the end of the period",2016,669826]
["United Energy","customer numbers at the end of the period",2017,676807]
["United Energy","customer numbers at the end of the period",2018,685025]
["United Energy","customer numbers at the end of the period",2019,699144]
["United Energy","Customer numbers at the end of the period",2020,705240]
["United Energy","Customer numbers at the end of the period",2021,706921]
["United Energy","Customer numbers at the end of the period",2022,706957]
["United Energy","customer numbers at the end of the period",2023,711286]
["United Energy","Customer numbers at the end of the period",2024,716210]
["United Energy","customer numbers at the start of the period",2014,652478]
["United Energy","customer numbers at the start of the period",2015,658453]
["United Energy","customer numbers at the start of the period",2016,664549]
["United Energy","customer numbers at the start of the period",2017,669826]
["United Energy","customer numbers at the start of the period",2018,676807]
["United Energy","customer numbers at the start of the period",2019,685025]
["United Energy","Customer numbers at the start of the period",2020,699185]
["United Energy","Customer numbers at the start of the period",2021,704429]
["United Energy","Customer numbers at the start of the period",2022,706922]
["United Energy","customer numbers at the start of the period",2023,706957]
["United Energy","Customer numbers at the start of the period",2024,711370]
["United Energy","Distribution Revenue",2014,371896599.71999997]
["United Energy","Distribution Revenue",2015,401226155.90535301]
["United Energy","Distribution Revenue",2016,373292500.26999998]
["United Energy","Distribution Revenue",2017,402138656]
["United Energy","Distribution Revenue",2018,413537194.77034801]
["United Energy","Distribution Revenue",2019,431637567.91820002]
["United Energy","Distribution Revenue",2020,469850209]
["United Energy","Distribution Revenue",2021,413974726.17000002]
["United Energy","Distribution Revenue",2022,408478911.07999998]
["United Energy","Distribution Revenue",2023,454898700.23000002]
["United Energy","Distribution Revenue",2024,473540753.68000001]
["United Energy","EBIT per customer - Excluding returns from capital base indexation",2014,204.28628264192622]
["United Energy","EBIT per customer - Excluding returns from capital base indexation",2015,233.58389794085718]
["United Energy","EBIT per customer - Excluding returns from capital base indexation",2016,148.1959007755116]
["United Energy","EBIT per customer - Excluding returns from capital base indexation",2017,224.12108095290876]
["United Energy","EBIT per customer - Excluding returns from capital base indexation",2018,239.47798469211813]
["United Energy","EBIT per customer - Excluding returns from capital base indexation",2019,239.12200538094632]
["United Energy","EBIT per customer - Excluding returns from capital base indexation",2020,285.65524069671733]
["United Energy","EBIT per customer - Excluding returns from capital base indexation",2021,214.47658059522189]
["United Energy","EBIT per customer - Excluding returns from capital base indexation",2022,225.97023677805203]
["United Energy","EBIT per customer - Excluding returns from capital base indexation",2023,247.59850659969689]
["United Energy","EBIT per customer - Excluding returns from capital base indexation",2024,194.93561344109739]
["United Energy","EBIT per customer - Including returns from capital base indexation",2014,263.36600780416057]
["United Energy","EBIT per customer - Including returns from capital base indexation",2015,300.73383201269655]
["United Energy","EBIT per customer - Including returns from capital base indexation",2016,195.36615632214733]
["United Energy","EBIT per customer - Including returns from capital base indexation",2017,256.84177624180569]
["United Energy","EBIT per customer - Including returns from capital base indexation",2018,302.16141540643679]
["United Energy","EBIT per customer - Including returns from capital base indexation",2019,306.64165018360995]
["United Energy","EBIT per customer - Including returns from capital base indexation",2020,337.79614794490749]
["United Energy","EBIT per customer - Including returns from capital base indexation",2021,255.2024848904492]
["United Energy","EBIT per customer - Including returns from capital base indexation",2022,255.09949816953142]
["United Energy","EBIT per customer - Including returns from capital base indexation",2023,367.52117532407152]
["United Energy","EBIT per customer - Including returns from capital base indexation",2024,475.63334997181107]
["United Energy","ebss",2014,0]
["United Energy","ebss",2015,0]
["United Energy","ebss",2016,0]
["United Energy","ebss",2017,7610694]
["United Energy","ebss",2018,7757862.1150262197]
["United Energy","ebss",2019,7919046.2400000002]
["United Energy","ebss",2020,8045190]
["United Energy","ebss",2021,4022595]
["United Energy","ebss",2022,14605143]
["United Energy","ebss",2023,15012018]
["United Energy","ebss",2024,15859122]
["United Energy","f-factor",2014,891970]
["United Energy","f-factor",2015,35421.699999985904]
["United Energy","f-factor",2016,-2308581.5616162098]
["United Energy","f-factor",2017,555000]
["United Energy","f-factor",2018,1000000]
["United Energy","f-factor",2019,224400]
["United Energy","f-factor",2020,5100]
["United Energy","f-factor",2021,2550]
["United Energy","f-factor",2022,62400]
["United Energy","f-factor",2023,105900]
["United Energy","f-factor",2024,174900]
["United Energy","Forecast expenditure",2014,122622501.96356349]
["United Energy","Forecast expenditure",2015,126634016.64139573]
["United Energy","Forecast expenditure",2016,140966210.19701356]
["United Energy","Forecast expenditure",2017,146112981.37502581]
["United Energy","Forecast expenditure",2018,152280517.88876438]
["United Energy","Forecast expenditure",2019,156040848.14929438]
["United Energy","Forecast expenditure",2020,159052543.65089339]
["United Energy","Forecast expenditure",2021,163683566.53257757]
["United Energy","Forecast expenditure",2022,144434648.47017586]
["United Energy","Forecast Expenditure",2023,153465683.42929649]
["United Energy","Forecast expenditure",2024,162907117.60231295]
["United Energy","Forecast inflation",2014,2.5748753401775001E-2]
["United Energy","Forecast inflation",2015,2.5748753401775001E-2]
["United Energy","Forecast inflation",2016,2.3494972510833999E-2]
["United Energy","Forecast inflation",2017,2.3494972510833999E-2]
["United Energy","Forecast inflation",2018,2.3494972510833999E-2]
["United Energy","Forecast inflation",2019,2.3494972510833999E-2]
["United Energy","Forecast inflation",2020,2.3494972510833999E-2]
["United Energy","Forecast inflation",2021,1.1181037946111E-2]
["United Energy","Forecast inflation",2022,1.9993872504847E-2]
["United Energy","Forecast inflation",2023,1.9993872504847E-2]
["United Energy","Forecast inflation",2024,1.9993872504847E-2]
["United Energy","Forecast RAB",2014,1755778678.362967]
["United Energy","Forecast RAB",2015,1834783120.469131]
["United Energy","Forecast RAB",2016,1896215946.72209]
["United Energy","Forecast RAB",2017,2188695601.306963]
["United Energy","Forecast RAB",2018,2324368135.276947]
["United Energy","Forecast RAB",2019,2429731054.0217271]
["United Energy","Forecast RAB",2020,2508780949.43926]
["United Energy","Forecast RAB",2021,2578445090.9248614]
["United Energy","Forecast RAB",2022,2392514170.5951228]
["United Energy","Forecast RAB",2023,2806956352.609808]
["United Energy","Forecast RAB",2024,2806956352.609808]
["United Energy","Inflation Rate",2014,2.1611001964640053E-2]
["United Energy","Inflation Rate",2015,2.3076923076920108E-2]
["United Energy","Inflation Rate",2016,1.5108593012275628E-2]
["United Energy","Inflation Rate",2017,1.0232558139539938E-2]
["United Energy","Inflation Rate",2018,1.9337016574590082E-2]
["United Energy","Inflation Rate",2019,2.0776874435409987E-2]
["United Energy","Inflation Rate",2020,1.5929203499999999E-2]
["United Energy","Inflation Rate",2021,1.2195121951219523E-2]
["United Energy","Inflation Rate",2022,8.6058519793459354E-3]
["United Energy","Inflation Rate",2023,3.4982935153583528E-2]
["United Energy","Inflation Rate",2024,7.8318219291014096E-2]
["United Energy","Jurisdictional Scheme expense",2014,17703000]
["United Energy","Jurisdictional Scheme expense",2015,18508584.510000002]
["United Energy","Jurisdictional Scheme expense",2016,17324765.690000001]
["United Energy","Jurisdictional Scheme expense",2017,13521848]
["United Energy","Jurisdictional Scheme expense",2018,12942511]
["United Energy","Jurisdictional Scheme expense",2019,12883745.4]
["United Energy","Jurisdictional Scheme expense",2020,11613070]
["United Energy","Jurisdictional Scheme expense",2021,11688093.130000001]
["United Energy","Jurisdictional Scheme expense",2022,12194701.970000001]
["United Energy","Jurisdictional Scheme expense",2023,12286372.51]
["United Energy","Jurisdictional Scheme expense",2024,14884471.98]
["United Energy","Jurisdictional Scheme Revenue",2014,17701313.960000001]
["United Energy","Jurisdictional Scheme Revenue",2015,18508584.510000002]
["United Energy","Jurisdictional Scheme Revenue",2016,17325083]
["United Energy","Jurisdictional Scheme Revenue",2017,13521848]
["United Energy","Jurisdictional Scheme Revenue",2018,14519570.509999905]
["United Energy","Jurisdictional Scheme Revenue",2019,13174642.279999999]
["United Energy","Jurisdictional Scheme Revenue",2020,12639439]
["United Energy","Jurisdictional Scheme Revenue",2021,13129739.23]
["United Energy","Jurisdictional Scheme Revenue",2022,12326345.77]
["United Energy","Jurisdictional Scheme Revenue",2023,14592083.6]
["United Energy","Jurisdictional Scheme Revenue",2024,15220963.039999999]
["United Energy","Maintenance expenditure",2014,47845794.880498476]
["United Energy","Maintenance expenditure",2015,42885935.010113999]
["United Energy","Maintenance expenditure",2016,49810256.066284299]
["United Energy","Maintenance expenditure",2017,45300108.2689927]
["United Energy","Maintenance expenditure",2018,44421400.901897699]
["United Energy","Maintenance expenditure",2019,43758726.159999996]
["United Energy","Maintenance expenditure",2020,45605323]
["United Energy","Maintenance expenditure",2021,45711054]
["United Energy","Maintenance expenditure",2022,43755085.399999999]
["United Energy","Maintenance expenditure",2023,48681569.479999997]
["United Energy","Maintenance expenditure",2024,52916370.049999997]
["United Energy","Nominal return on assets",2014,9.6337674158873302E-2]
["United Energy","Nominal return on assets",2015,0.10335098021927677]
["United Energy","Nominal return on assets",2016,6.257561486656954E-2]
["United Energy","Nominal return on assets",2017,8.0320677322183662E-2]
["United Energy","Nominal return on assets",2018,9.3212835215497877E-2]
["United Energy","Nominal return on assets",2019,9.4358539372535979E-2]
["United Energy","Nominal return on assets",2020,0.10319773602169742]
["United Energy","Nominal return on assets",2021,7.6418816950812471E-2]
["United Energy","Nominal return on assets",2022,7.5365746207851983E-2]
["United Energy","Nominal return on assets",2023,0.10721050140637486]
["United Energy","Nominal return on assets",2024,0.13270772135754652]
["United Energy","Nominal return on regulated equity",2014,0.19580792302641575]
["United Energy","Nominal return on regulated equity",2015,0.26093427881217129]
["United Energy","Nominal return on regulated equity",2016,5.7695422256936232E-2]
["United Energy","Nominal return on regulated equity",2017,0.13203784886461967]
["United Energy","Nominal return on regulated equity",2018,0.21422623660831705]
["United Energy","Nominal return on regulated equity",2019,0.20188450350147258]
["United Energy","Nominal return on regulated equity",2020,0.2535720939156525]
["United Energy","Nominal return on regulated equity",2021,0.19661374305699156]
["United Energy","Nominal return on regulated equity",2022,0.18400137939888464]
["United Energy","Nominal return on regulated equity",2023,0.28669209579172045]
["United Energy","Nominal return on regulated equity",2024,0.32077147538836986]
["United Energy","Nominal return on regulated equity - excluding impact of inflation",2014,0.22207832727142571]
["United Energy","Nominal return on regulated equity - excluding impact of inflation",2015,0.27598848337758114]
["United Energy","Nominal return on regulated equity - excluding impact of inflation",2016,9.0728927952288263E-2]
["United Energy","Nominal return on regulated equity - excluding impact of inflation",2017,0.18611223334173543]
["United Energy","Nominal return on regulated equity - excluding impact of inflation",2018,0.2335953350620891]
["United Energy","Nominal return on regulated equity - excluding impact of inflation",2019,0.21391683779859855]
["United Energy","Nominal return on regulated equity - excluding impact of inflation",2020,0.29040080625135134]
["United Energy","Nominal return on regulated equity - excluding impact of inflation",2021,0.19162733540810778]
["United Energy","Nominal return on regulated equity - excluding impact of inflation",2022,0.23454898056788437]
["United Energy","Nominal return on regulated equity - excluding impact of inflation",2023,0.2277692596016688]
["United Energy","Nominal return on regulated equity - excluding impact of inflation",2024,0.13139399321164871]
["United Energy","Nominal return on regulated equity - excluding incentive schemes",2014,0.24714940546528727]
["United Energy","Nominal return on regulated equity - excluding incentive schemes",2015,0.31386922564457487]
["United Energy","Nominal return on regulated equity - excluding incentive schemes",2016,7.8340216734226392E-2]
["United Energy","Nominal return on regulated equity - excluding incentive schemes",2017,0.12125801616773987]
["United Energy","Nominal return on regulated equity - excluding incentive schemes",2018,0.18415704605075858]
["United Energy","Nominal return on regulated equity - excluding incentive schemes",2019,0.16216386129497382]
["United Energy","Nominal return on regulated equity - excluding incentive schemes",2020,0.20594154005391771]
["United Energy","Nominal return on regulated equity - excluding incentive schemes",2021,0.1711608752267362]
["United Energy","Nominal return on regulated equity - excluding incentive schemes",2022,0.14227252516261177]
["United Energy","Nominal return on regulated equity - excluding incentive schemes",2023,0.21884661381085105]
["United Energy","Nominal return on regulated equity - excluding incentive schemes",2024,0.25544328288976431]
["United Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.27341980971029728]
["United Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.32892343020998471]
["United Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.1113737224295784]
["United Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.17533240064485567]
["United Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,0.20352614450453063]
["United Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,0.17419619559209978]
["United Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,0.24277025238961658]
["United Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,0.16617446757785242]
["United Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,0.19282012633161152]
["United Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,0.15992377762079993]
["United Energy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,6.6065800713043119E-2]
["United Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2014,0.24715341555013218]
["United Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2015,0.31386922564457487]
["United Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2016,7.8339725532760751E-2]
["United Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2017,0.12125801616773987]
["United Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2018,0.19902789050733449]
["United Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2019,0.18513429472569656]
["United Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2020,0.21087072740726825]
["United Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2021,0.17969536893756008]
["United Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2022,0.10837341391442343]
["United Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2023,0.19946286487642129]
["United Energy","Nominal return on regulated equity - excluding incentive schemes and pass through revenues",2024,0.25669696147253024]
["United Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,0.27342381979514219]
["United Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,0.32892343020998471]
["United Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,0.11137323122811273]
["United Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,0.17533240064485567]
["United Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,0.21839698896110651]
["United Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,0.19716662902282256]
["United Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,0.24769943974296713]
["United Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,0.1747089612886763]
["United Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,0.15892101508342316]
["United Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,0.14054002868637019]
["United Energy","Nominal return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,6.7319479295809156E-2]
["United Energy","Nominal return on regulated equity - excluding pass through revenues",2014,0.19581193311126069]
["United Energy","Nominal return on regulated equity - excluding pass through revenues",2015,0.26093427881217141]
["United Energy","Nominal return on regulated equity - excluding pass through revenues",2016,5.7694931055470591E-2]
["United Energy","Nominal return on regulated equity - excluding pass through revenues",2017,0.13203784886461967]
["United Energy","Nominal return on regulated equity - excluding pass through revenues",2018,0.22909708106489296]
["United Energy","Nominal return on regulated equity - excluding pass through revenues",2019,0.2248549369321953]
["United Energy","Nominal return on regulated equity - excluding pass through revenues",2020,0.25850128126900301]
["United Energy","Nominal return on regulated equity - excluding pass through revenues",2021,0.20514823676781541]
["United Energy","Nominal return on regulated equity - excluding pass through revenues",2022,0.15010226815069627]
["United Energy","Nominal return on regulated equity - excluding pass through revenues",2023,0.26730834685728994]
["United Energy","Nominal return on regulated equity - excluding pass through revenues",2024,0.32202515397113585]
["United Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2014,0.22208233735627061]
["United Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2015,0.27598848337758131]
["United Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2016,9.0728436750822594E-2]
["United Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2017,0.18611223334173543]
["United Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2018,0.24846617951866498]
["United Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2019,0.23688727122932127]
["United Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2020,0.29532999360470191]
["United Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2021,0.20016182911893163]
["United Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2022,0.200649869319696]
["United Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2023,0.20838551066723887]
["United Energy","Nominal return on regulated equity - excluding pass through revenues and impact of inflation",2024,0.1326476717944147]
["United Energy","Nominal Straight Line Depreciation",2014,116124819.93447]
["United Energy","Nominal Straight Line Depreciation",2015,129142789.748197]
["United Energy","Nominal Straight Line Depreciation",2016,137064534.81631273]
["United Energy","Nominal Straight Line Depreciation",2017,120915512.92757814]
["United Energy","Nominal Straight Line Depreciation",2018,132948640.89358075]
["United Energy","Nominal Straight Line Depreciation",2019,141204284.93543041]
["United Energy","Nominal Straight Line Depreciation",2020,145978251.29225639]
["United Energy","Nominal Straight Line Depreciation",2021,137047548.41846681]
["United Energy","Nominal Straight Line Depreciation",2022,138491586.26724225]
["United Energy","Nominal Straight Line Depreciation",2023,159460882.6622631]
["United Energy","Nominal Straight Line Depreciation",2024,183225201.19187906]
["United Energy","Opening Regulatory Asset Base (Nominal)",2014,1791898481]
["United Energy","Opening Regulatory Asset Base (Nominal)",2015,1924855770]
["United Energy","Opening Regulatory Asset Base (Nominal)",2016,2083013610]
["United Energy","Opening Regulatory Asset Base (Nominal)",2017,2153067075.6078501]
["United Energy","Opening Regulatory Asset Base (Nominal)",2018,2207276946.9700799]
["United Energy","Opening Regulatory Asset Base (Nominal)",2019,2249101507.4812398]
["United Energy","Opening Regulatory Asset Base (Nominal)",2020,2298545362.3603802]
["United Energy","Opening Regulatory Asset Base (Nominal)",2021,2356618706.1098313]
["United Energy","Opening Regulatory Asset Base (Nominal)",2022,2392863081.1782598]
["United Energy","Opening Regulatory Asset Base (Nominal)",2023,2430892158.0332441]
["United Energy","Opening Regulatory Asset Base (Nominal)",2024,2558271104.3743873]
["United Energy","Operating expenditure",2014,74021914.140000015]
["United Energy","Operating expenditure",2015,74835559.555267006]
["United Energy","Operating expenditure",2016,88617687.228741303]
["United Energy","Operating expenditure",2017,87729868]
["United Energy","Operating expenditure",2018,65562749.096789896]
["United Energy","Operating expenditure",2019,68520872.496299997]
["United Energy","Operating expenditure",2020,74771784]
["United Energy","Operating expenditure",2021,75179062.049999997]
["United Energy","Operating expenditure",2022,88440526.670000002]
["United Energy","Operating expenditure",2023,86277345.629999995]
["United Energy","Operating expenditure",2024,97969118.810000002]
["United Energy","other",2014,0]
["United Energy","other",2015,0]
["United Energy","other",2016,0]
["United Energy","other",2017,-1040810]
["United Energy","other",2018,-571747.61466890399]
["United Energy","other",2019,-583626.74]
["United Energy","other",2020,-159307]
["United Energy","other",2021,139799]
["United Energy","other",2022,11027293]
["United Energy","other",2023,568527.01113838528]
["United Energy","other",2024,589003.11927279958]
["United Energy","Other Expenditure",2014,0]
["United Energy","Other Expenditure",2015,0]
["United Energy","Other Expenditure",2016,0]
["United Energy","Other Expenditure",2017,0]
["United Energy","Other Expenditure",2018,0]
["United Energy","Other Expenditure",2019,0]
["United Energy","Other Expenditure",2020,0]
["United Energy","Other Expenditure",2021,0]
["United Energy","Other Expenditure",2022,0]
["United Energy","Other Expenditure",2023,0]
["United Energy","Other Expenditure",2024,0]
["United Energy","Other Revenue ",2014,0]
["United Energy","Other Revenue ",2015,154110.48000000001]
["United Energy","Other Revenue ",2016,1074113.6100000001]
["United Energy","Other Revenue ",2017,2711255]
["United Energy","Other Revenue ",2018,1053072.0400000501]
["United Energy","Other Revenue ",2019,1571397.93]
["United Energy","Other Revenue ",2020,-65721]
["United Energy","Other Revenue ",2021,-14362.53]
["United Energy","Other Revenue ",2022,1081956.8700000001]
["United Energy","Other Revenue ",2023,1407428.01]
["United Energy","Other Revenue ",2024,841259.25]
["United Energy","Real return on assets",2014,7.3145915667047284E-2]
["United Energy","Real return on assets",2015,7.8463364124108259E-2]
["United Energy","Real return on assets",2016,4.6760535947625352E-2]
["United Energy","Real return on assets",2017,6.93782026900015E-2]
["United Energy","Real return on assets",2018,7.2474380346906536E-2]
["United Energy","Real return on assets",2019,7.2083985031326153E-2]
["United Energy","Real return on assets",2020,8.5900210586571074E-2]
["United Energy","Real return on assets",2021,6.344991554176653E-2]
["United Energy","Real return on assets",2022,6.6190270557614353E-2]
["United Energy","Real return on assets",2023,6.9786238786703592E-2]
["United Energy","Real return on assets",2024,5.0439194194727692E-2]
["United Energy","Real return on regulated equity",2014,0.1705119861931606]
["United Energy","Real return on regulated equity",2015,0.23249215222242667]
["United Energy","Real return on regulated equity",2016,4.1952978762879629E-2]
["United Energy","Real return on regulated equity",2017,0.12057153547832419]
["United Energy","Real return on regulated equity",2018,0.19119213455883163]
["United Energy","Real return on regulated equity",2019,0.17742136758949686]
["United Energy","Real return on regulated equity",2020,0.2339167823869456]
["United Energy","Real return on regulated equity",2021,0.18219671000811213]
["United Energy","Real return on regulated equity",2022,0.1738989785507713]
["United Energy","Real return on regulated equity",2023,0.24320126650280008]
["United Energy","Real return on regulated equity",2024,0.22484388352147744]
["United Energy","Real return on regulated equity - excluding impact of inflation",2014,0.19140123077756299]
["United Energy","Real return on regulated equity - excluding impact of inflation",2015,0.24395811269174397]
["United Energy","Real return on regulated equity - excluding impact of inflation",2016,6.569055759650308E-2]
["United Energy","Real return on regulated equity - excluding impact of inflation",2017,0.15888427906193753]
["United Energy","Real return on regulated equity - excluding impact of inflation",2018,0.20527737623941392]
["United Energy","Real return on regulated equity - excluding impact of inflation",2019,0.18605061128988484]
["United Energy","Real return on regulated equity - excluding impact of inflation",2020,0.26077884201594559]
["United Energy","Real return on regulated equity - excluding impact of inflation",2021,0.17845102972709551]
["United Energy","Real return on regulated equity - excluding impact of inflation",2022,0.21034940880198061]
["United Energy","Real return on regulated equity - excluding impact of inflation",2023,0.2037025836111917]
["United Energy","Real return on regulated equity - excluding impact of inflation",2024,0.109216460715819]
["United Energy","Real return on regulated equity - excluding incentive schemes",2014,0.22076739881120971]
["United Energy","Real return on regulated equity - excluding incentive schemes",2015,0.2842330776977085]
["United Energy","Real return on regulated equity - excluding incentive schemes",2016,6.2290501880507783E-2]
["United Energy","Real return on regulated equity - excluding incentive schemes",2017,0.10990089077377009]
["United Energy","Real return on regulated equity - excluding incentive schemes",2018,0.16169336225033265]
["United Energy","Real return on regulated equity - excluding incentive schemes",2019,0.13850919863144895]
["United Energy","Real return on regulated equity - excluding incentive schemes",2020,0.18703304905430615]
["United Energy","Real return on regulated equity - excluding incentive schemes",2021,0.15705050323605263]
["United Energy","Real return on regulated equity - excluding incentive schemes",2022,0.13252617255883525]
["United Energy","Real return on regulated equity - excluding incentive schemes",2023,0.17764899537206724]
["United Energy","Real return on regulated equity - excluding incentive schemes",2024,0.16426047564624152]
["United Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.24145391889305284]
["United Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.29556426542344466]
["United Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,8.5861437797941101E-2]
["United Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.14835190422238678]
["United Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,0.17589844291276277]
["United Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,0.14724178147310887]
["United Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,0.21424167755397688]
["United Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,0.15327960455682663]
["United Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,0.169438521627926]
["United Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,0.13718700561633818]
["United Energy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,4.5168828411738512E-2]
["United Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2014,0.22077132406733677]
["United Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2015,0.2842330776977085]
["United Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2016,6.2290017989947662E-2]
["United Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2017,0.10990089077377009]
["United Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2018,0.17628210396653982]
["United Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2019,0.16101209226667909]
["United Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2020,0.1918849494981254]
["United Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2021,0.16548217172144489]
["United Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2022,9.8916302874197989E-2]
["United Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2023,0.15892042673962564]
["United Energy","Real return on regulated equity - excluding incentive schemes and pass through revenues",2024,0.16542309959188006]
["United Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2014,0.24145782831515225]
["United Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2015,0.29556426542344466]
["United Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2016,8.5860957872314833E-2]
["United Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2017,0.14835190422238678]
["United Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2018,0.19042791775727011]
["United Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2019,0.16968491411925349]
["United Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2020,0.21905771230328133]
["United Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2021,0.1617197289169105]
["United Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2022,0.13620389918363554]
["United Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2023,0.11818321602804567]
["United Energy","Real return on regulated equity - excluding incentive schemes, pass through revenues and impact of inflation",2024,4.6397932445165033E-2]
["United Energy","Real return on regulated equity - excluding pass through revenues",2014,0.17051591144928763]
["United Energy","Real return on regulated equity - excluding pass through revenues",2015,0.23249215222242681]
["United Energy","Real return on regulated equity - excluding pass through revenues",2016,4.1952494872319515E-2]
["United Energy","Real return on regulated equity - excluding pass through revenues",2017,0.12057153547832419]
["United Energy","Real return on regulated equity - excluding pass through revenues",2018,0.2057808762750388]
["United Energy","Real return on regulated equity - excluding pass through revenues",2019,0.19992426122472703]
["United Energy","Real return on regulated equity - excluding pass through revenues",2020,0.2387686828307648]
["United Energy","Real return on regulated equity - excluding pass through revenues",2021,0.19062837849350436]
["United Energy","Real return on regulated equity - excluding pass through revenues",2022,0.14028910886613405]
["United Energy","Real return on regulated equity - excluding pass through revenues",2023,0.22447269787035781]
["United Energy","Real return on regulated equity - excluding pass through revenues",2024,0.22600650746711592]
["United Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2014,0.19140514019966232]
["United Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2015,0.24395811269174414]
["United Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2016,6.5690077670876812E-2]
["United Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2017,0.15888427906193753]
["United Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2018,0.21980685108392131]
["United Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2019,0.20849374393602943]
["United Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2020,0.26559487676524995]
["United Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2021,0.18689115408717935]
["United Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2022,0.17711478635769012]
["United Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2023,0.18469879402289904]
["United Energy","Real return on regulated equity - excluding pass through revenues and impact of inflation",2024,0.11044556474924545]
["United Energy","s-factor true up",2014,0]
["United Energy","s-factor true up",2015,-12207329.4187715]
["United Energy","s-factor true up",2016,0]
["United Energy","s-factor true up",2017,583609]
["United Energy","s-factor true up",2018,594894.64769821602]
["United Energy","s-factor true up",2019,607254.69999999995]
["United Energy","s-factor true up",2020,616928]
["United Energy","s-factor true up",2021,308464]
["United Energy","s-factor true up",2022,0]
["United Energy","s-factor true up",2023,0]
["United Energy","s-factor true up",2024,0]
["United Energy","stpis",2014,-12765566.3107513]
["United Energy","stpis",2015,-11162137.4109088]
["United Energy","stpis",2016,-11005421.859084001]
["United Energy","stpis",2017,-766459]
["United Energy","stpis",2018,8594405.9378599096]
["United Energy","stpis",2019,16443780.67]
["United Energy","stpis",2020,18919916]
["United Energy","stpis",2021,9459958]
["United Energy","stpis",2022,0]
["United Energy","stpis",2023,20160314]
["United Energy","stpis",2024,29605249]
["United Energy","TUOS (costs) expense",2014,109583000]
["United Energy","TUOS (costs) expense",2015,115656488.84]
["United Energy","TUOS (costs) expense",2016,112284174.58]
["United Energy","TUOS (costs) expense",2017,106892516]
["United Energy","TUOS (costs) expense",2018,104363068.68000001]
["United Energy","TUOS (costs) expense",2019,113596093.05]
["United Energy","TUOS (costs) expense",2020,127795141]
["United Energy","TUOS (costs) expense",2021,130122043.18000001]
["United Energy","TUOS (costs) expense",2022,133747820.77]
["United Energy","TUOS (costs) expense",2023,131278895.31]
["United Energy","TUOS (costs) expense",2024,144630378.69999999]
["United Energy","TUOS Revenue",2014,109583225.67]
["United Energy","TUOS Revenue",2015,115656488.84]
["United Energy","TUOS Revenue",2016,112487662]
["United Energy","TUOS Revenue",2017,107044739]
["United Energy","TUOS Revenue",2018,96050792.536538735]
["United Energy","TUOS Revenue",2019,100831135.1066]
["United Energy","TUOS Revenue",2020,125629862]
["United Energy","TUOS Revenue",2021,125992758.86]
["United Energy","TUOS Revenue",2022,153368320.56]
["United Energy","TUOS Revenue",2023,137183801.96000001]
["United Energy","TUOS Revenue",2024,132036222.05]

{"sheet":"Detailed - DNSP","index":5,"n_rows":115,"n_cols":13,"rows_kept":115,"cut":false,"hidden":false,"merged":[[22,1,23,12],[33,1,34,12],[76,1,77,12],[1,1,1,12],[46,1,47,12],[56,1,57,12],[67,1,68,12],[15,1,15,12],[36,1,36,12],[13,1,13,7],[92,1,93,12],[100,1,101,12],[107,1,108,12],[114,1,115,12],[81,1,81,12]]}
[]
[null,"Electricity DNSP Profitability Reporting - Detailed calculations"]
[]
[null,"Network Service Provider","Evoenergy"]
[]
[null,"Returns from indexation of the RAB","Exclusive"]
[]
[null,"Returns from incentive scheme payments","Inclusive"]
[]
[null,"Returns from pass-through revenues","Inclusive"]
[]
[null,"Impact of inflation on returns","Inclusive"]
[]
[null,"Users can select options from the drop-down lists above to view detailed calculations for individual NSPs, to view returns calculated including or excluding returns from RAB indexation, incentive scheme payments, pass through revenues and impact of inflation on returns."]
[]
[null,"Summary"]
[]
[null,"Returns on assets",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Return on assets",{"$f":"IFERROR(IF($C$6=\"Inclusive\",C80/C105,C80/C106), 0)","v":8.3918556139177716E-2},6.9442245073686418E-2,7.3967655569539839E-2,7.9107584727850511E-2,0.10228111402758497,0.10861201107323121,4.1325584434540069E-2,-1.8403794228366507E-2,0.1584512173222489,0.12325452780124464,-8.7967445918177692E-2]
[null,"Allowed rate of return ",{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,'Detailed - DNSP'!C$18),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,'Detailed - DNSP'!C$18))","v":6.9104413904183995E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,'Detailed - DNSP'!D$18),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,'Detailed - DNSP'!D$18))","v":4.6123466378985997E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,'Detailed - DNSP'!E$18),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,'Detailed - DNSP'!E$18))","v":4.5140152236492002E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,'Detailed - DNSP'!F$18),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,'Detailed - DNSP'!F$18))","v":4.4780364263113E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,'Detailed - DNSP'!G$18),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,'Detailed - DNSP'!G$18))","v":4.4151741809216001E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,'Detailed - DNSP'!H$18),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,'Detailed - DNSP'!H$18))","v":4.3238863585089E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,'Detailed - DNSP'!I$18),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,'Detailed - DNSP'!I$18))","v":3.2347114764088997E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,'Detailed - DNSP'!J$18),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,'Detailed - DNSP'!J$18))","v":3.0450290101883999E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,'Detailed - DNSP'!K$18),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,'Detailed - DNSP'!K$18))","v":2.8088563494713E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,'Detailed - DNSP'!L$18),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,'Detailed - DNSP'!L$18))","v":2.6510886972422001E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,'Detailed - DNSP'!M$18),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,'Detailed - DNSP'!M$18))","v":2.6833021712481E-2}]
[null,"Difference",{"$f":"C19-C20","v":1.4814142234993721E-2},{"$f":"D19-D20","v":2.3318778694700421E-2},2.8827503333047837E-2,3.4327220464737511E-2,5.8129372218368967E-2,6.5373147488142214E-2,8.9784696704510725E-3,-4.8854084330250507E-2,{"$f":"K19-K20","v":0.1303626538275359},{"$f":"L19-L20","v":9.6743640828822641E-2},{"$f":"M19-M20","v":-0.1148004676306587}]
[]
[null,"Source:\nPost Tax Revenue Model - Pre-tax real WACC - 2014 to 2024"]
[]
[]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"EBIT per Customer ($)",{"$f":"IFERROR(C80/C99,0)","v":383.99367542030808},331.4617946080615,361.16019456854934,381.61633494408778,482.79092882598485,526.15955004455532,197.66267712412639,-86.548551521149804,741.79659208601572,608.40664436913949,-450.6359102015702]
[]
[null,"Return on regulated equity",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Return on regulated equity",{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$11,Data!$C:$C,'Detailed - DNSP'!C$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$12,Data!$C:$C,'Detailed - DNSP'!C$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$13,Data!$C:$C,'Detailed - DNSP'!C$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$14,Data!$C:$C,'Detailed - DNSP'!C$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$15,Data!$C:$C,'Detailed - DNSP'!C$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$16,Data!$C:$C,'Detailed - DNSP'!C$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$17,Data!$C:$C,'Detailed - DNSP'!C$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$18,Data!$C:$C,'Detailed - DNSP'!C$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$19,Data!$C:$C,'Detailed - DNSP'!C$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$20,Data!$C:$C,'Detailed - DNSP'!C$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$21,Data!$C:$C,'Detailed - DNSP'!C$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$22,Data!$C:$C,'Detailed - DNSP'!C$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$23,Data!$C:$C,'Detailed - DNSP'!C$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$24,Data!$C:$C,'Detailed - DNSP'!C$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$25,Data!$C:$C,'Detailed - DNSP'!C$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$26,Data!$C:$C,'Detailed - DNSP'!C$29)))))))))))))))))","v":6.9160290448486081E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$11,Data!$C:$C,'Detailed - DNSP'!D$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$12,Data!$C:$C,'Detailed - DNSP'!D$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$13,Data!$C:$C,'Detailed - DNSP'!D$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$14,Data!$C:$C,'Detailed - DNSP'!D$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$15,Data!$C:$C,'Detailed - DNSP'!D$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$16,Data!$C:$C,'Detailed - DNSP'!D$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$17,Data!$C:$C,'Detailed - DNSP'!D$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$18,Data!$C:$C,'Detailed - DNSP'!D$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$19,Data!$C:$C,'Detailed - DNSP'!D$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$20,Data!$C:$C,'Detailed - DNSP'!D$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$21,Data!$C:$C,'Detailed - DNSP'!D$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$22,Data!$C:$C,'Detailed - DNSP'!D$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$23,Data!$C:$C,'Detailed - DNSP'!D$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$24,Data!$C:$C,'Detailed - DNSP'!D$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$25,Data!$C:$C,'Detailed - DNSP'!D$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$26,Data!$C:$C,'Detailed - DNSP'!D$29)))))))))))))))))","v":5.4446171670021921E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$11,Data!$C:$C,'Detailed - DNSP'!E$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$12,Data!$C:$C,'Detailed - DNSP'!E$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$13,Data!$C:$C,'Detailed - DNSP'!E$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$14,Data!$C:$C,'Detailed - DNSP'!E$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$15,Data!$C:$C,'Detailed - DNSP'!E$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$16,Data!$C:$C,'Detailed - DNSP'!E$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$17,Data!$C:$C,'Detailed - DNSP'!E$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$18,Data!$C:$C,'Detailed - DNSP'!E$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$19,Data!$C:$C,'Detailed - DNSP'!E$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$20,Data!$C:$C,'Detailed - DNSP'!E$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$21,Data!$C:$C,'Detailed - DNSP'!E$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$22,Data!$C:$C,'Detailed - DNSP'!E$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$23,Data!$C:$C,'Detailed - DNSP'!E$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$24,Data!$C:$C,'Detailed - DNSP'!E$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$25,Data!$C:$C,'Detailed - DNSP'!E$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$26,Data!$C:$C,'Detailed - DNSP'!E$29)))))))))))))))))","v":5.76854546266145E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$11,Data!$C:$C,'Detailed - DNSP'!F$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$12,Data!$C:$C,'Detailed - DNSP'!F$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$13,Data!$C:$C,'Detailed - DNSP'!F$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$14,Data!$C:$C,'Detailed - DNSP'!F$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$15,Data!$C:$C,'Detailed - DNSP'!F$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$16,Data!$C:$C,'Detailed - DNSP'!F$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$17,Data!$C:$C,'Detailed - DNSP'!F$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$18,Data!$C:$C,'Detailed - DNSP'!F$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$19,Data!$C:$C,'Detailed - DNSP'!F$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$20,Data!$C:$C,'Detailed - DNSP'!F$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$21,Data!$C:$C,'Detailed - DNSP'!F$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$22,Data!$C:$C,'Detailed - DNSP'!F$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$23,Data!$C:$C,'Detailed - DNSP'!F$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$24,Data!$C:$C,'Detailed - DNSP'!F$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$25,Data!$C:$C,'Detailed - DNSP'!F$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$26,Data!$C:$C,'Detailed - DNSP'!F$29)))))))))))))))))","v":6.2368974010082914E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$11,Data!$C:$C,'Detailed - DNSP'!G$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$12,Data!$C:$C,'Detailed - DNSP'!G$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$13,Data!$C:$C,'Detailed - DNSP'!G$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$14,Data!$C:$C,'Detailed - DNSP'!G$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$15,Data!$C:$C,'Detailed - DNSP'!G$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$16,Data!$C:$C,'Detailed - DNSP'!G$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$17,Data!$C:$C,'Detailed - DNSP'!G$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$18,Data!$C:$C,'Detailed - DNSP'!G$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$19,Data!$C:$C,'Detailed - DNSP'!G$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$20,Data!$C:$C,'Detailed - DNSP'!G$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$21,Data!$C:$C,'Detailed - DNSP'!G$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$22,Data!$C:$C,'Detailed - DNSP'!G$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$23,Data!$C:$C,'Detailed - DNSP'!G$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$24,Data!$C:$C,'Detailed - DNSP'!G$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$25,Data!$C:$C,'Detailed - DNSP'!G$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$26,Data!$C:$C,'Detailed - DNSP'!G$29)))))))))))))))))","v":8.1026132091505873E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$11,Data!$C:$C,'Detailed - DNSP'!H$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$12,Data!$C:$C,'Detailed - DNSP'!H$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$13,Data!$C:$C,'Detailed - DNSP'!H$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$14,Data!$C:$C,'Detailed - DNSP'!H$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$15,Data!$C:$C,'Detailed - DNSP'!H$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$16,Data!$C:$C,'Detailed - DNSP'!H$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$17,Data!$C:$C,'Detailed - DNSP'!H$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$18,Data!$C:$C,'Detailed - DNSP'!H$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$19,Data!$C:$C,'Detailed - DNSP'!H$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$20,Data!$C:$C,'Detailed - DNSP'!H$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$21,Data!$C:$C,'Detailed - DNSP'!H$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$22,Data!$C:$C,'Detailed - DNSP'!H$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$23,Data!$C:$C,'Detailed - DNSP'!H$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$24,Data!$C:$C,'Detailed - DNSP'!H$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$25,Data!$C:$C,'Detailed - DNSP'!H$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$26,Data!$C:$C,'Detailed - DNSP'!H$29)))))))))))))))))","v":8.6797153341323735E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$11,Data!$C:$C,'Detailed - DNSP'!I$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$12,Data!$C:$C,'Detailed - DNSP'!I$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$13,Data!$C:$C,'Detailed - DNSP'!I$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$14,Data!$C:$C,'Detailed - DNSP'!I$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$15,Data!$C:$C,'Detailed - DNSP'!I$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$16,Data!$C:$C,'Detailed - DNSP'!I$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$17,Data!$C:$C,'Detailed - DNSP'!I$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$18,Data!$C:$C,'Detailed - DNSP'!I$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$19,Data!$C:$C,'Detailed - DNSP'!I$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$20,Data!$C:$C,'Detailed - DNSP'!I$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$21,Data!$C:$C,'Detailed - DNSP'!I$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$22,Data!$C:$C,'Detailed - DNSP'!I$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$23,Data!$C:$C,'Detailed - DNSP'!I$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$24,Data!$C:$C,'Detailed - DNSP'!I$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$25,Data!$C:$C,'Detailed - DNSP'!I$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$26,Data!$C:$C,'Detailed - DNSP'!I$29)))))))))))))))))","v":3.3997911984879788E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$11,Data!$C:$C,'Detailed - DNSP'!J$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$12,Data!$C:$C,'Detailed - DNSP'!J$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$13,Data!$C:$C,'Detailed - DNSP'!J$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$14,Data!$C:$C,'Detailed - DNSP'!J$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$15,Data!$C:$C,'Detailed - DNSP'!J$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$16,Data!$C:$C,'Detailed - DNSP'!J$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$17,Data!$C:$C,'Detailed - DNSP'!J$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$18,Data!$C:$C,'Detailed - DNSP'!J$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$19,Data!$C:$C,'Detailed - DNSP'!J$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$20,Data!$C:$C,'Detailed - DNSP'!J$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$21,Data!$C:$C,'Detailed - DNSP'!J$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$22,Data!$C:$C,'Detailed - DNSP'!J$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$23,Data!$C:$C,'Detailed - DNSP'!J$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$24,Data!$C:$C,'Detailed - DNSP'!J$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$25,Data!$C:$C,'Detailed - DNSP'!J$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$26,Data!$C:$C,'Detailed - DNSP'!J$29)))))))))))))))))","v":-1.8814950177188528E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$11,Data!$C:$C,'Detailed - DNSP'!K$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$12,Data!$C:$C,'Detailed - DNSP'!K$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$13,Data!$C:$C,'Detailed - DNSP'!K$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$14,Data!$C:$C,'Detailed - DNSP'!K$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$15,Data!$C:$C,'Detailed - DNSP'!K$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$16,Data!$C:$C,'Detailed - DNSP'!K$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$17,Data!$C:$C,'Detailed - DNSP'!K$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$18,Data!$C:$C,'Detailed - DNSP'!K$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$19,Data!$C:$C,'Detailed - DNSP'!K$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$20,Data!$C:$C,'Detailed - DNSP'!K$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$21,Data!$C:$C,'Detailed - DNSP'!K$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$22,Data!$C:$C,'Detailed - DNSP'!K$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$23,Data!$C:$C,'Detailed - DNSP'!K$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$24,Data!$C:$C,'Detailed - DNSP'!K$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$25,Data!$C:$C,'Detailed - DNSP'!K$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$26,Data!$C:$C,'Detailed - DNSP'!K$29)))))))))))))))))","v":0.13743883130746634},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$11,Data!$C:$C,'Detailed - DNSP'!L$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$12,Data!$C:$C,'Detailed - DNSP'!L$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$13,Data!$C:$C,'Detailed - DNSP'!L$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$14,Data!$C:$C,'Detailed - DNSP'!L$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$15,Data!$C:$C,'Detailed - DNSP'!L$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$16,Data!$C:$C,'Detailed - DNSP'!L$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$17,Data!$C:$C,'Detailed - DNSP'!L$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$18,Data!$C:$C,'Detailed - DNSP'!L$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$19,Data!$C:$C,'Detailed - DNSP'!L$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$20,Data!$C:$C,'Detailed - DNSP'!L$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$21,Data!$C:$C,'Detailed - DNSP'!L$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$22,Data!$C:$C,'Detailed - DNSP'!L$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$23,Data!$C:$C,'Detailed - DNSP'!L$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$24,Data!$C:$C,'Detailed - DNSP'!L$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$25,Data!$C:$C,'Detailed - DNSP'!L$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$26,Data!$C:$C,'Detailed - DNSP'!L$29)))))))))))))))))","v":0.10014770994301783},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$11,Data!$C:$C,'Detailed - DNSP'!M$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$12,Data!$C:$C,'Detailed - DNSP'!M$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$13,Data!$C:$C,'Detailed - DNSP'!M$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$14,Data!$C:$C,'Detailed - DNSP'!M$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$15,Data!$C:$C,'Detailed - DNSP'!M$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$16,Data!$C:$C,'Detailed - DNSP'!M$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$17,Data!$C:$C,'Detailed - DNSP'!M$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$18,Data!$C:$C,'Detailed - DNSP'!M$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$19,Data!$C:$C,'Detailed - DNSP'!M$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$20,Data!$C:$C,'Detailed - DNSP'!M$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$21,Data!$C:$C,'Detailed - DNSP'!M$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\",$C$12=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$22,Data!$C:$C,'Detailed - DNSP'!M$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$23,Data!$C:$C,'Detailed - DNSP'!M$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$24,Data!$C:$C,'Detailed - DNSP'!M$29),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$25,Data!$C:$C,'Detailed - DNSP'!M$29),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\",$C$12=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,Inputs!$G$26,Data!$C:$C,'Detailed - DNSP'!M$29)))))))))))))))))","v":-8.8722514093127203E-2}]
[null,"Allowed return on equity",{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,'Detailed - DNSP'!C$29),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,'Detailed - DNSP'!C$29))","v":7.6259728822290998E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,'Detailed - DNSP'!D$29),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,'Detailed - DNSP'!D$29))","v":4.5694200351492999E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,'Detailed - DNSP'!E$29),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,'Detailed - DNSP'!E$29))","v":4.5694200351492999E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,'Detailed - DNSP'!F$29),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,'Detailed - DNSP'!F$29))","v":4.5694200351492999E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,'Detailed - DNSP'!G$29),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,'Detailed - DNSP'!G$29))","v":4.5694200351492999E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,'Detailed - DNSP'!H$29),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,'Detailed - DNSP'!H$29))","v":4.5694200351492999E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,'Detailed - DNSP'!I$29),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,'Detailed - DNSP'!I$29))","v":3.1165498206232999E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,'Detailed - DNSP'!J$29),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,'Detailed - DNSP'!J$29))","v":3.1165498206232999E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,'Detailed - DNSP'!K$29),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,'Detailed - DNSP'!K$29))","v":3.1165498206232999E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,'Detailed - DNSP'!L$29),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,'Detailed - DNSP'!L$29))","v":3.1165498206232999E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,'Detailed - DNSP'!M$29),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,'Detailed - DNSP'!M$29))","v":3.1165498206232999E-2}]
[null,"Difference",{"$f":"C30-C31","v":-7.0994383738049172E-3},8.7519713185289227E-3,1.1991254275121502E-2,1.6674773658589916E-2,3.5331931740012874E-2,4.1102952989830736E-2,2.8324137786467883E-3,-4.9980448383421527E-2,{"$f":"K30-K31","v":0.10627333310123334},{"$f":"L30-L31","v":6.8982211736784829E-2},{"$f":"M30-M31","v":-0.11988801229936021}]
[]
[null,"Source:\nPost Tax Revenue Model - Post tax real return on equity - 2014 to 2024"]
[]
[]
[null,"Detailed calculations"]
[]
[null,"Revenue",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Distribution Revenue",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B40,Data!$C:$C,'Detailed - DNSP'!C$39)-IF($C$8=\"Exclusive\",C$91,0)","v":188933000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B40,Data!$C:$C,'Detailed - DNSP'!D$39)-IF($C$8=\"Exclusive\",D$91,0)","v":186033481.28756499},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B40,Data!$C:$C,'Detailed - DNSP'!E$39)-IF($C$8=\"Exclusive\",E$91,0)","v":160131305.91184601},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B40,Data!$C:$C,'Detailed - DNSP'!F$39)-IF($C$8=\"Exclusive\",F$91,0)","v":168320973.31343201},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B40,Data!$C:$C,'Detailed - DNSP'!G$39)-IF($C$8=\"Exclusive\",G$91,0)","v":181412097.19825801},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B40,Data!$C:$C,'Detailed - DNSP'!H$39)-IF($C$8=\"Exclusive\",H$91,0)","v":185173304},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B40,Data!$C:$C,'Detailed - DNSP'!I$39)-IF($C$8=\"Exclusive\",I$91,0)","v":186218916.78},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B40,Data!$C:$C,'Detailed - DNSP'!J$39)-IF($C$8=\"Exclusive\",J$91,0)","v":167432991.34999999},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B40,Data!$C:$C,'Detailed - DNSP'!K$39)-IF($C$8=\"Exclusive\",K$91,0)","v":175575801.84},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B40,Data!$C:$C,'Detailed - DNSP'!L$39)-IF($C$8=\"Exclusive\",L$91,0)","v":171145482},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B40,Data!$C:$C,'Detailed - DNSP'!M$39)-IF($C$8=\"Exclusive\",M$91,0)","v":142584834}]
[null,"TUOS Revenue",{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B41,Data!$C:$C,'Detailed - DNSP'!C$39), 0)","v":37525000},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B41,Data!$C:$C,'Detailed - DNSP'!D$39), 0)","v":60136594.442545801},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B41,Data!$C:$C,'Detailed - DNSP'!E$39), 0)","v":64791435.2385787},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B41,Data!$C:$C,'Detailed - DNSP'!F$39), 0)","v":61787564.126154102},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B41,Data!$C:$C,'Detailed - DNSP'!G$39), 0)","v":33782647.431741998},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B41,Data!$C:$C,'Detailed - DNSP'!H$39), 0)","v":20553610},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B41,Data!$C:$C,'Detailed - DNSP'!I$39), 0)","v":12078188.119999997},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B41,Data!$C:$C,'Detailed - DNSP'!J$39), 0)","v":17440849.090000004},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B41,Data!$C:$C,'Detailed - DNSP'!K$39), 0)","v":24826772.990000002},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B41,Data!$C:$C,'Detailed - DNSP'!L$39), 0)","v":28409218},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B41,Data!$C:$C,'Detailed - DNSP'!M$39), 0)","v":46572997}]
[null,"Cross boundary revenue",{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B42,Data!$C:$C,'Detailed - DNSP'!C$39), 0)","v":0},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B42,Data!$C:$C,'Detailed - DNSP'!D$39), 0)","v":0},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B42,Data!$C:$C,'Detailed - DNSP'!E$39), 0)","v":0},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B42,Data!$C:$C,'Detailed - DNSP'!F$39), 0)","v":0},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B42,Data!$C:$C,'Detailed - DNSP'!G$39), 0)","v":0},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B42,Data!$C:$C,'Detailed - DNSP'!H$39), 0)","v":0},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B42,Data!$C:$C,'Detailed - DNSP'!I$39), 0)","v":0},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B42,Data!$C:$C,'Detailed - DNSP'!J$39), 0)","v":0},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B42,Data!$C:$C,'Detailed - DNSP'!K$39), 0)","v":0},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B42,Data!$C:$C,'Detailed - DNSP'!L$39), 0)","v":0},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B42,Data!$C:$C,'Detailed - DNSP'!M$39), 0)","v":0}]
[null,"Jurisdictional Scheme Revenue",{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B43,Data!$C:$C,'Detailed - DNSP'!C$39), 0)","v":23121000},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B43,Data!$C:$C,'Detailed - DNSP'!D$39), 0)","v":26267878.099888999},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B43,Data!$C:$C,'Detailed - DNSP'!E$39), 0)","v":30303507.669574801},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B43,Data!$C:$C,'Detailed - DNSP'!F$39), 0)","v":29362825.590413701},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B43,Data!$C:$C,'Detailed - DNSP'!G$39), 0)","v":65856734},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B43,Data!$C:$C,'Detailed - DNSP'!H$39), 0)","v":58897950},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B43,Data!$C:$C,'Detailed - DNSP'!I$39), 0)","v":77520403.430000007},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B43,Data!$C:$C,'Detailed - DNSP'!J$39), 0)","v":66936333.359999999},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B43,Data!$C:$C,'Detailed - DNSP'!K$39), 0)","v":150441750.72999999},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B43,Data!$C:$C,'Detailed - DNSP'!L$39), 0)","v":129894931},{"$f":"IF($C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B43,Data!$C:$C,'Detailed - DNSP'!M$39), 0)","v":-35352752}]
[null,"Other Revenue ",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B44,Data!$C:$C,'Detailed - DNSP'!C$39)","v":1440544.92},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B44,Data!$C:$C,'Detailed - DNSP'!D$39)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B44,Data!$C:$C,'Detailed - DNSP'!E$39)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B44,Data!$C:$C,'Detailed - DNSP'!F$39)","v":1462252.74},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B44,Data!$C:$C,'Detailed - DNSP'!G$39)","v":1000625},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B44,Data!$C:$C,'Detailed - DNSP'!H$39)","v":18143576},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B44,Data!$C:$C,'Detailed - DNSP'!I$39)","v":513993.43},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B44,Data!$C:$C,'Detailed - DNSP'!J$39)","v":2332048.2000000002},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B44,Data!$C:$C,'Detailed - DNSP'!K$39)","v":4309603.49},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B44,Data!$C:$C,'Detailed - DNSP'!L$39)","v":5243401},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B44,Data!$C:$C,'Detailed - DNSP'!M$39)","v":-4433518}]
[null,"Total revenue",{"$f":"SUM(C40:C44)","v":251019544.91999999},272437953.8299998,255226248.81999952,260933615.7699998,282052103.63,282768440,276331501.76000005,254142222,{"$f":"SUM(K40:K44)","v":355153929.05000001},{"$f":"SUM(L40:L44)","v":334693032},{"$f":"SUM(M40:M44)","v":149371561}]
[]
[null,"Source:\nAnnual RIN Financial - Income Statement - 2014 to 2024"]
[]
[]
[null,"Cost of Goods Sold expenditure",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"TUOS (costs) expense",{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B51,Data!$C:$C,'Detailed - DNSP'!C$50), 0)","v":42112609.350000001},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B51,Data!$C:$C,'Detailed - DNSP'!D$50), 0)","v":59678062.049999997},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B51,Data!$C:$C,'Detailed - DNSP'!E$50), 0)","v":59155870.049999997},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B51,Data!$C:$C,'Detailed - DNSP'!F$50), 0)","v":46940357.030000001},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B51,Data!$C:$C,'Detailed - DNSP'!G$50), 0)","v":26934666.961741995},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B51,Data!$C:$C,'Detailed - DNSP'!H$50), 0)","v":21017709},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B51,Data!$C:$C,'Detailed - DNSP'!I$50), 0)","v":14975156.600000001},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B51,Data!$C:$C,'Detailed - DNSP'!J$50), 0)","v":16067634.140000001},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B51,Data!$C:$C,'Detailed - DNSP'!K$50), 0)","v":23023594.210000001},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B51,Data!$C:$C,'Detailed - DNSP'!L$50), 0)","v":27159562},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B51,Data!$C:$C,'Detailed - DNSP'!M$50), 0)","v":17370096}]
[null,"Avoided TUOS expense",{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B52,Data!$C:$C,'Detailed - DNSP'!C$50), 0)","v":0},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B52,Data!$C:$C,'Detailed - DNSP'!D$50), 0)","v":22215.18},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B52,Data!$C:$C,'Detailed - DNSP'!E$50), 0)","v":41170.559999999998},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B52,Data!$C:$C,'Detailed - DNSP'!F$50), 0)","v":60499.98},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B52,Data!$C:$C,'Detailed - DNSP'!G$50), 0)","v":258789.17},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B52,Data!$C:$C,'Detailed - DNSP'!H$50), 0)","v":271612},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B52,Data!$C:$C,'Detailed - DNSP'!I$50), 0)","v":407513.44},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B52,Data!$C:$C,'Detailed - DNSP'!J$50), 0)","v":106602.56},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B52,Data!$C:$C,'Detailed - DNSP'!K$50), 0)","v":61612.99},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B52,Data!$C:$C,'Detailed - DNSP'!L$50), 0)","v":273650},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B52,Data!$C:$C,'Detailed - DNSP'!M$50), 0)","v":197958}]
[null,"Cross boundary charges (expense)",{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B53,Data!$C:$C,'Detailed - DNSP'!C$50), 0)","v":0},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B53,Data!$C:$C,'Detailed - DNSP'!D$50), 0)","v":0},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B53,Data!$C:$C,'Detailed - DNSP'!E$50), 0)","v":0},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B53,Data!$C:$C,'Detailed - DNSP'!F$50), 0)","v":0},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B53,Data!$C:$C,'Detailed - DNSP'!G$50), 0)","v":0},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B53,Data!$C:$C,'Detailed - DNSP'!H$50), 0)","v":0},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B53,Data!$C:$C,'Detailed - DNSP'!I$50), 0)","v":0},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B53,Data!$C:$C,'Detailed - DNSP'!J$50), 0)","v":0},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B53,Data!$C:$C,'Detailed - DNSP'!K$50), 0)","v":0},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B53,Data!$C:$C,'Detailed - DNSP'!L$50), 0)","v":0},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B53,Data!$C:$C,'Detailed - DNSP'!M$50), 0)","v":0}]
[null,"Jurisdictional Scheme expense",{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B54,Data!$C:$C,'Detailed - DNSP'!C$50), 0)","v":19438000},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B54,Data!$C:$C,'Detailed - DNSP'!D$50), 0)","v":25367304.440000001},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B54,Data!$C:$C,'Detailed - DNSP'!E$50), 0)","v":27931234.870000001},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B54,Data!$C:$C,'Detailed - DNSP'!F$50), 0)","v":30159642.140000001},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B54,Data!$C:$C,'Detailed - DNSP'!G$50), 0)","v":40037499},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B54,Data!$C:$C,'Detailed - DNSP'!H$50), 0)","v":36593213},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B54,Data!$C:$C,'Detailed - DNSP'!I$50), 0)","v":97428794.120000005},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B54,Data!$C:$C,'Detailed - DNSP'!J$50), 0)","v":127238714.23},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B54,Data!$C:$C,'Detailed - DNSP'!K$50), 0)","v":35061407.600000001},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B54,Data!$C:$C,'Detailed - DNSP'!L$50), 0)","v":28205030},{"$f":"IF( $C$10 = \"Inclusive\", SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B54,Data!$C:$C,'Detailed - DNSP'!M$50), 0)","v":86935207}]
[null,"Total costs of goods sold expenditure",{"$f":"SUM(C51:C54)","v":61550609.350000001},85067581.670000002,87128275.480000004,77160499.150000006,67230955.131742001,57882534,112811464.16000001,143412950.93000001,58146614.799999997,55638242,104503261]
[]
[null,"Source:\nAnnual RIN Financial - Income Statement - 2014 to 2024"]
[]
[]
[null,"Total Gross Profit",{"$f":"C45-C55","v":189468935.56999999},187370372.15999979,168097973.3399995,183773116.6199998,214821148.49825799,224885906,163520037.60000002,110729271.06999999,297007314.25,279054790,44868300]
[]
[null,"Expenditure",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Operating expenditure",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B63,Data!$C:$C,'Detailed - DNSP'!C$62)","v":64533080.276856318},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B63,Data!$C:$C,'Detailed - DNSP'!D$62)","v":60018345.930742599},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B63,Data!$C:$C,'Detailed - DNSP'!E$62)","v":27764048.184851799},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B63,Data!$C:$C,'Detailed - DNSP'!F$62)","v":34908479.997571602},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B63,Data!$C:$C,'Detailed - DNSP'!G$62)","v":42864127},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B63,Data!$C:$C,'Detailed - DNSP'!H$62)","v":40700721},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B63,Data!$C:$C,'Detailed - DNSP'!I$62)","v":38513468.100000001},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B63,Data!$C:$C,'Detailed - DNSP'!J$62)","v":42094353.32},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B63,Data!$C:$C,'Detailed - DNSP'!K$62)","v":47214325},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B63,Data!$C:$C,'Detailed - DNSP'!L$62)","v":46247960},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B63,Data!$C:$C,'Detailed - DNSP'!M$62)","v":40333365}]
[null,"Maintenance expenditure",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B64,Data!$C:$C,'Detailed - DNSP'!C$62)","v":22199727.549987987},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B64,Data!$C:$C,'Detailed - DNSP'!D$62)","v":13542148.939999999},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B64,Data!$C:$C,'Detailed - DNSP'!E$62)","v":12806426.699999999},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B64,Data!$C:$C,'Detailed - DNSP'!F$62)","v":13463368.390000001},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B64,Data!$C:$C,'Detailed - DNSP'!G$62)","v":13985835},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B64,Data!$C:$C,'Detailed - DNSP'!H$62)","v":15727128},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B64,Data!$C:$C,'Detailed - DNSP'!I$62)","v":16797927.949999999},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B64,Data!$C:$C,'Detailed - DNSP'!J$62)","v":15177903.9},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B64,Data!$C:$C,'Detailed - DNSP'!K$62)","v":15366538},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B64,Data!$C:$C,'Detailed - DNSP'!L$62)","v":16723162},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B64,Data!$C:$C,'Detailed - DNSP'!M$62)","v":12672639}]
[null,"Other Expenditure",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B65,Data!$C:$C,'Detailed - DNSP'!C$62)","v":-11237446.920000002},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B65,Data!$C:$C,'Detailed - DNSP'!D$62)","v":1437894.07},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B65,Data!$C:$C,'Detailed - DNSP'!E$62)","v":2878772.76},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B65,Data!$C:$C,'Detailed - DNSP'!F$62)","v":3903205.6},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B65,Data!$C:$C,'Detailed - DNSP'!G$62)","v":1686005},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B65,Data!$C:$C,'Detailed - DNSP'!H$62)","v":2507503},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B65,Data!$C:$C,'Detailed - DNSP'!I$62)","v":1566526.16},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B65,Data!$C:$C,'Detailed - DNSP'!J$62)","v":2676640.0499999998},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B65,Data!$C:$C,'Detailed - DNSP'!K$62)","v":1134023.55},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B65,Data!$C:$C,'Detailed - DNSP'!L$62)","v":2935575},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B65,Data!$C:$C,'Detailed - DNSP'!M$62)","v":6800682}]
[null,"Total Expenditure",{"$f":"SUM(C63:C65)","v":75495360.906844303},74998388.940742597,43449247.644851796,52275053.987571605,58535967,58935352,56877922.209999993,59948897.269999996,63714886.549999997,65906697,59806686]
[]
[null,"Source:\nAnnual RIN Financial - Income Statement - 2014 to 2024\nAnnual RIN Financial - Opex - 2014 to 2024"]
[]
[]
[null,"Total Earnings before Interest, Tax, Depreciation & Amortisation (EBITDA)",{"$f":"C60-C66","v":113973574.66315569},112371983.21925719,124648725.69514769,131498062.6324282,156285181.49825799,165950554,106642115.39000003,50780373.799999997,233292427.69999999,213148093,-14938386]
[]
[null,"Depreciation",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Nominal Straight Line Depreciation",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B74,Data!$C:$C,'Detailed - DNSP'!C$73)","v":45342769.048959456},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B74,Data!$C:$C,'Detailed - DNSP'!D$73)","v":52136757.132312611},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B74,Data!$C:$C,'Detailed - DNSP'!E$73)","v":57847994.367456958},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B74,Data!$C:$C,'Detailed - DNSP'!F$73)","v":58837740.034571476},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B74,Data!$C:$C,'Detailed - DNSP'!G$73)","v":60917075.372617081},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B74,Data!$C:$C,'Detailed - DNSP'!H$73)","v":61544188.325108841},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B74,Data!$C:$C,'Detailed - DNSP'!I$73)","v":65679095.170827448},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B74,Data!$C:$C,'Detailed - DNSP'!J$73)","v":69172243.918174654},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B74,Data!$C:$C,'Detailed - DNSP'!K$73)","v":72361882.436715111},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B74,Data!$C:$C,'Detailed - DNSP'!L$73)","v":78428913.940663621},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B74,Data!$C:$C,'Detailed - DNSP'!M$73)","v":86669196.488609239}]
[null,"Indexation of opening Regulatory Asset Base",{"$f":"IF(AND($C$12=\"exclusive\",$C$6=\"Inclusive\"),C105*C113,IF($C$6=\"Inclusive\",C105*C112,\"n/a\"))","v":"n/a"},{"$f":"IF(AND($C$12=\"exclusive\",$C$6=\"Inclusive\"),D105*D113,IF($C$6=\"Inclusive\",D105*D112,\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[]
[null,"Source:\nRoll Forward Model - Nominal straight line depreciation - 2014 to 2024\nWhere not available - Post Tax Revenue Model - Nominal straight line depreciation - 2014 to 2024 (updated for actual inflation)"]
[]
[]
[null,"Total Earnings before Interest & Tax (EBIT)",{"$f":"IF($C$6=\"Inclusive\",C71-C74+C75,C71-C74)","v":68630805.614196241},{"$f":"IF($C$6=\"Inclusive\",D71-D74+D75,D71-D74)","v":60235226.08694458},66800731.327690735,72660322.59785673,95368106.125640914,104406365.67489116,40963020.219172582,-18391870.118174657,160930545.26328486,134719179.05933636,-101607582.48860924]
[]
[null,"Supplementary Information"]
[]
[null,"Incentive Schemes",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"ebss",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B85,Data!$C:$C,'Detailed - DNSP'!C$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B85,Data!$C:$C,'Detailed - DNSP'!D$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B85,Data!$C:$C,'Detailed - DNSP'!E$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B85,Data!$C:$C,'Detailed - DNSP'!F$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B85,Data!$C:$C,'Detailed - DNSP'!G$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B85,Data!$C:$C,'Detailed - DNSP'!H$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B85,Data!$C:$C,'Detailed - DNSP'!I$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B85,Data!$C:$C,'Detailed - DNSP'!J$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B85,Data!$C:$C,'Detailed - DNSP'!K$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B85,Data!$C:$C,'Detailed - DNSP'!L$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B85,Data!$C:$C,'Detailed - DNSP'!M$84)","v":0}]
[null,"stpis",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B86,Data!$C:$C,'Detailed - DNSP'!C$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B86,Data!$C:$C,'Detailed - DNSP'!D$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B86,Data!$C:$C,'Detailed - DNSP'!E$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B86,Data!$C:$C,'Detailed - DNSP'!F$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B86,Data!$C:$C,'Detailed - DNSP'!G$84)","v":-291486.38613783708},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B86,Data!$C:$C,'Detailed - DNSP'!H$84)","v":-913257},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B86,Data!$C:$C,'Detailed - DNSP'!I$84)","v":1301666},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B86,Data!$C:$C,'Detailed - DNSP'!J$84)","v":-1338666.1399999999},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B86,Data!$C:$C,'Detailed - DNSP'!K$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B86,Data!$C:$C,'Detailed - DNSP'!L$84)","v":-1249854.46},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B86,Data!$C:$C,'Detailed - DNSP'!M$84)","v":-4756482}]
[null,"f-factor",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B87,Data!$C:$C,'Detailed - DNSP'!C$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B87,Data!$C:$C,'Detailed - DNSP'!D$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B87,Data!$C:$C,'Detailed - DNSP'!E$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B87,Data!$C:$C,'Detailed - DNSP'!F$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B87,Data!$C:$C,'Detailed - DNSP'!G$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B87,Data!$C:$C,'Detailed - DNSP'!H$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B87,Data!$C:$C,'Detailed - DNSP'!I$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B87,Data!$C:$C,'Detailed - DNSP'!J$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B87,Data!$C:$C,'Detailed - DNSP'!K$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B87,Data!$C:$C,'Detailed - DNSP'!L$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B87,Data!$C:$C,'Detailed - DNSP'!M$84)","v":0}]
[null,"s-factor true up",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B88,Data!$C:$C,'Detailed - DNSP'!C$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B88,Data!$C:$C,'Detailed - DNSP'!D$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B88,Data!$C:$C,'Detailed - DNSP'!E$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B88,Data!$C:$C,'Detailed - DNSP'!F$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B88,Data!$C:$C,'Detailed - DNSP'!G$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B88,Data!$C:$C,'Detailed - DNSP'!H$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B88,Data!$C:$C,'Detailed - DNSP'!I$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B88,Data!$C:$C,'Detailed - DNSP'!J$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B88,Data!$C:$C,'Detailed - DNSP'!K$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B88,Data!$C:$C,'Detailed - DNSP'!L$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B88,Data!$C:$C,'Detailed - DNSP'!M$84)","v":0}]
[null,"cess",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B89,Data!$C:$C,'Detailed - DNSP'!C$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B89,Data!$C:$C,'Detailed - DNSP'!D$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B89,Data!$C:$C,'Detailed - DNSP'!E$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B89,Data!$C:$C,'Detailed - DNSP'!F$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B89,Data!$C:$C,'Detailed - DNSP'!G$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B89,Data!$C:$C,'Detailed - DNSP'!H$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B89,Data!$C:$C,'Detailed - DNSP'!I$84)","v":-227292},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B89,Data!$C:$C,'Detailed - DNSP'!J$84)","v":-768050.51},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B89,Data!$C:$C,'Detailed - DNSP'!K$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B89,Data!$C:$C,'Detailed - DNSP'!L$84)","v":-248640.76704043153},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B89,Data!$C:$C,'Detailed - DNSP'!M$84)","v":-263372.84740481048}]
[null,"other",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B90,Data!$C:$C,'Detailed - DNSP'!C$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B90,Data!$C:$C,'Detailed - DNSP'!D$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B90,Data!$C:$C,'Detailed - DNSP'!E$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B90,Data!$C:$C,'Detailed - DNSP'!F$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B90,Data!$C:$C,'Detailed - DNSP'!G$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B90,Data!$C:$C,'Detailed - DNSP'!H$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B90,Data!$C:$C,'Detailed - DNSP'!I$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B90,Data!$C:$C,'Detailed - DNSP'!J$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B90,Data!$C:$C,'Detailed - DNSP'!K$84)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B90,Data!$C:$C,'Detailed - DNSP'!L$84)","v":362039.11570605979},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B90,Data!$C:$C,'Detailed - DNSP'!M$84)","v":384582.07150636363}]
[null,"Total Revenue (penalties) allowed (deducted) through incentive schemes",{"$f":"SUM(C85:C90)","v":0},0,0,0,-291486.38613783708,-913257,1074374,-2106716.65,{"$f":"SUM(K85:K90)","v":0},{"$f":"SUM(L85:L90)","v":-1136456.1113343716},{"$f":"SUM(M85:M90)","v":-4635272.7758984473}]
[]
[null,"Source:\nEconomic Benchmarking RIN - Revenue - 2014 to 2024"]
[]
[]
[null,"Customer Numbers",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Customer numbers at the start of the period",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B97,Data!$C:$C,'Detailed - DNSP'!C$96)","v":177256},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B97,Data!$C:$C,'Detailed - DNSP'!D$96)","v":180202},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B97,Data!$C:$C,'Detailed - DNSP'!E$96)","v":183547},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B97,Data!$C:$C,'Detailed - DNSP'!F$96)","v":186379},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B97,Data!$C:$C,'Detailed - DNSP'!G$96)","v":194605},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B97,Data!$C:$C,'Detailed - DNSP'!H$96)","v":196541},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B97,Data!$C:$C,'Detailed - DNSP'!I$96)","v":205038},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B97,Data!$C:$C,'Detailed - DNSP'!J$96)","v":209974},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B97,Data!$C:$C,'Detailed - DNSP'!K$96)","v":215376},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B97,Data!$C:$C,'Detailed - DNSP'!L$96)","v":219178},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B97,Data!$C:$C,'Detailed - DNSP'!M$96)","v":224018}]
[null,"Customer numbers at the end of the period",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B98,Data!$C:$C,'Detailed - DNSP'!C$96)","v":180202},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B98,Data!$C:$C,'Detailed - DNSP'!D$96)","v":183250},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B98,Data!$C:$C,'Detailed - DNSP'!E$96)","v":186376},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B98,Data!$C:$C,'Detailed - DNSP'!F$96)","v":194424},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B98,Data!$C:$C,'Detailed - DNSP'!G$96)","v":200465},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B98,Data!$C:$C,'Detailed - DNSP'!H$96)","v":200321},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B98,Data!$C:$C,'Detailed - DNSP'!I$96)","v":209436},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B98,Data!$C:$C,'Detailed - DNSP'!J$96)","v":215033},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B98,Data!$C:$C,'Detailed - DNSP'!K$96)","v":218518},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B98,Data!$C:$C,'Detailed - DNSP'!L$96)","v":223681},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B98,Data!$C:$C,'Detailed - DNSP'!M$96)","v":226934}]
[null,"Average Customer Numbers for regulatory year",{"$f":"AVERAGE(C97:C98)","v":178729},181726,184961.5,190401.5,197535,198431,207237,212503.5,{"$f":"AVERAGE(K97:K98)","v":216947},{"$f":"AVERAGE(L97:L98)","v":221429.5},{"$f":"AVERAGE(M97:M98)","v":225476}]
[]
[null,"Source:\nAnnual RIN Non - Financial - STPIS - 2014 to 2024"]
[]
[]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Opening Regulatory Asset Base (Nominal)",{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B105,Data!$C:$C,'Detailed - DNSP'!C$104))","v":798269623},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B105,Data!$C:$C,'Detailed - DNSP'!D$104))","v":847515634},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B105,Data!$C:$C,'Detailed - DNSP'!E$104))","v":889404008},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B105,Data!$C:$C,'Detailed - DNSP'!F$104))","v":906597953},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B105,Data!$C:$C,'Detailed - DNSP'!G$104))","v":914653766},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B105,Data!$C:$C,'Detailed - DNSP'!H$104))","v":943459747},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B105,Data!$C:$C,'Detailed - DNSP'!I$104))","v":973312905.87688959},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B105,Data!$C:$C,'Detailed - DNSP'!J$104))","v":990825189.22266507},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B105,Data!$C:$C,'Detailed - DNSP'!K$104))","v":981317883.56191325},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B105,Data!$C:$C,'Detailed - DNSP'!L$104))","v":1013630342.2911472},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B105,Data!$C:$C,'Detailed - DNSP'!M$104))","v":1110078661.7230418}]
[null,"Opening RAB in common real dollar terms (for calculating real returns on assets)",{"$f":"C105*(1+C112)","v":817826339.86663258},867414727.49085081,903107321.88731873,918500076.16622424,932411687.45894146,961278266.03353834,991226640.34088159,999352084.13852668,1015647263.4476115,1093016065.7187309,1155058913.3066206]
[]
[null,"Source:\nRoll Forward Model - Opening Regulatory Asset Base - 2014 to 2024\nWhere not available  - Annual RIN - Assets - 2021 to 2024"]
[]
[]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Inflation rate",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B112,Data!$C:$C,'Detailed - DNSP'!C$111)","v":2.4498886470383247E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B112,Data!$C:$C,'Detailed - DNSP'!D$111)","v":2.3479323203671822E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B112,Data!$C:$C,'Detailed - DNSP'!E$111)","v":1.5407299454534104E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B112,Data!$C:$C,'Detailed - DNSP'!F$111)","v":1.3128336686443195E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B112,Data!$C:$C,'Detailed - DNSP'!G$111)","v":1.9414910995885507E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B112,Data!$C:$C,'Detailed - DNSP'!H$111)","v":1.888635852265827E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B112,Data!$C:$C,'Detailed - DNSP'!I$111)","v":1.8404907975460238E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B112,Data!$C:$C,'Detailed - DNSP'!J$111)","v":8.6058519793499322E-3},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B112,Data!$C:$C,'Detailed - DNSP'!K$111)","v":3.4982935153583528E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B112,Data!$C:$C,'Detailed - DNSP'!L$111)","v":7.8318219291014124E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,'Detailed - DNSP'!$B112,Data!$C:$C,'Detailed - DNSP'!M$111)","v":4.05198776758409E-2}]
[null,"Forecast inflation",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Forecast inflation\",Data!$C:$C,'Detailed - DNSP'!C$111)","v":2.4748502983199999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Forecast inflation\",Data!$C:$C,'Detailed - DNSP'!D$111)","v":2.4199999999999999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Forecast inflation\",Data!$C:$C,'Detailed - DNSP'!E$111)","v":2.4199999999999999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Forecast inflation\",Data!$C:$C,'Detailed - DNSP'!F$111)","v":2.4199999999999999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Forecast inflation\",Data!$C:$C,'Detailed - DNSP'!G$111)","v":2.4199999999999999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Forecast inflation\",Data!$C:$C,'Detailed - DNSP'!H$111)","v":2.4199999999999999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Forecast inflation\",Data!$C:$C,'Detailed - DNSP'!I$111)","v":2.4248746575396E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Forecast inflation\",Data!$C:$C,'Detailed - DNSP'!J$111)","v":2.4248746575396E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Forecast inflation\",Data!$C:$C,'Detailed - DNSP'!K$111)","v":2.4248746575396E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Forecast inflation\",Data!$C:$C,'Detailed - DNSP'!L$111)","v":2.4248746575396E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - DNSP'!$C$4,Data!$B:$B,\"Forecast inflation\",Data!$C:$C,'Detailed - DNSP'!M$111)","v":2.4248746575396E-2}]
[]
[null,"Source:\nRoll Forward Model - Inflation Rate - 2014 to 2024\nWhere not available  - Australian Bureau of Statistics - Inflation Rate 2024\nPost Tax Revenue Model - Forecast inflation rate - 2014 to 2024"]

{"sheet":"Detailed - TNSP","index":6,"n_rows":109,"n_cols":13,"rows_kept":109,"cut":false,"hidden":false,"merged":[[89,1,90,12],[101,1,102,12],[108,1,109,12],[1,1,1,12],[13,1,13,12],[34,1,34,12],[11,1,11,6],[81,1,82,12],[72,1,72,12],[20,1,21,12],[31,1,32,12],[41,1,42,12],[48,1,49,12],[58,1,59,12],[67,1,68,12]]}
[]
[null,"Electricity TNSP Profitability Reporting - Detailed calculations"]
[]
[null,"Network Service Provider","TransGrid"]
[]
[null,"Returns from indexation of the RAB","Exclusive"]
[]
[null,"Returns from incentive scheme payments","Inclusive"]
[]
[null,"Impact of inflation on returns","Inclusive"]
[]
[null,"Users can select options from the drop-down lists above to view detailed calculations for individual NSPs, to view returns calculated including or excluding returns from RAB indexation, incentive scheme payments and impact of inflation on returns."]
[]
[null,"Summary"]
[]
[null,"Returns on assets",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Return on assets",{"$f":"IF($C$6=\"Inclusive\",C71/C99,C71/C100)","v":8.3187720448798727E-2},7.1482552404501881E-2,5.0300390413413915E-2,4.3590043002536071E-2,4.6026213352308748E-2,5.2431566534825232E-2,4.9270977015214538E-2,4.8584972700362765E-2,4.2698927918435929E-2,4.5607072871553307E-2,3.8431183655108926E-2]
[null,"Allowed rate of return",{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,'Detailed - TNSP'!C$16),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,'Detailed - TNSP'!C$16))","v":8.0353709008124996E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,'Detailed - TNSP'!D$16),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,'Detailed - TNSP'!D$16))","v":4.8832621186796002E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,'Detailed - TNSP'!E$16),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,'Detailed - TNSP'!E$16))","v":4.7918679869966001E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,'Detailed - TNSP'!F$16),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,'Detailed - TNSP'!F$16))","v":4.7120955203597999E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,'Detailed - TNSP'!G$16),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,'Detailed - TNSP'!G$16))","v":4.6074728455127001E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,'Detailed - TNSP'!H$16),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,'Detailed - TNSP'!H$16))","v":4.5948816321914998E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,'Detailed - TNSP'!I$16),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,'Detailed - TNSP'!I$16))","v":4.4780738545290001E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,'Detailed - TNSP'!J$16),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,'Detailed - TNSP'!J$16))","v":4.2688792117319997E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,'Detailed - TNSP'!K$16),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,'Detailed - TNSP'!K$16))","v":4.0036998035573E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,'Detailed - TNSP'!L$16),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,'Detailed - TNSP'!L$16))","v":3.8269611510239998E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,'Detailed - TNSP'!M$16),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,'Detailed - TNSP'!M$16))","v":3.0305455715869001E-2}]
[null,"Difference",{"$f":"C17-C18","v":2.834011440673731E-3},2.2649931217705879E-2,2.3817105434479138E-3,-3.5309122010619282E-3,-4.8515102818252887E-5,{"$f":"H17-H18","v":6.4827502129102335E-3},4.4902384699245373E-3,{"$f":"J17-J18","v":5.8961805830427677E-3},{"$f":"K17-K18","v":2.661929882862929E-3},{"$f":"L17-L18","v":7.3374613613133091E-3},{"$f":"M17-M18","v":8.1257279392399247E-3}]
[]
[null,"Source:\nPost Tax Revenue Model - Pre-tax real WACC - 2014 to 2024"]
[]
[]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"EBIT per Customer ($)",{"$f":"C71/(C88+C96)","v":133.35924200530334},120.36998223232898,84.91438587331227,73.548533010358966,76.875511672891193,87.527289908133923,82.353713312919069,81.796882109906903,78.751633109990038,92.967088970676116,87.865479715555736]
[]
[null,"Return on regulated equity",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Return on regulated equity",{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$11,Data!$C:$C,'Detailed - TNSP'!C$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$12,Data!$C:$C,'Detailed - TNSP'!C$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$13,Data!$C:$C,'Detailed - TNSP'!C$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$14,Data!$C:$C,'Detailed - TNSP'!C$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$25,Data!$C:$C,'Detailed - TNSP'!C$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$26,Data!$C:$C,'Detailed - TNSP'!C$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$23,Data!$C:$C,'Detailed - TNSP'!C$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$24,Data!$C:$C,'Detailed - TNSP'!C$27)))))))))","v":9.8295876401216647E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$11,Data!$C:$C,'Detailed - TNSP'!D$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$12,Data!$C:$C,'Detailed - TNSP'!D$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$13,Data!$C:$C,'Detailed - TNSP'!D$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$14,Data!$C:$C,'Detailed - TNSP'!D$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$25,Data!$C:$C,'Detailed - TNSP'!D$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$26,Data!$C:$C,'Detailed - TNSP'!D$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$23,Data!$C:$C,'Detailed - TNSP'!D$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$24,Data!$C:$C,'Detailed - TNSP'!D$27)))))))))","v":7.4995189090308972E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$11,Data!$C:$C,'Detailed - TNSP'!E$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$12,Data!$C:$C,'Detailed - TNSP'!E$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$13,Data!$C:$C,'Detailed - TNSP'!E$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$14,Data!$C:$C,'Detailed - TNSP'!E$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$25,Data!$C:$C,'Detailed - TNSP'!E$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$26,Data!$C:$C,'Detailed - TNSP'!E$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$23,Data!$C:$C,'Detailed - TNSP'!E$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$24,Data!$C:$C,'Detailed - TNSP'!E$27)))))))))","v":6.2225942313524213E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$11,Data!$C:$C,'Detailed - TNSP'!F$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$12,Data!$C:$C,'Detailed - TNSP'!F$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$13,Data!$C:$C,'Detailed - TNSP'!F$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$14,Data!$C:$C,'Detailed - TNSP'!F$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$25,Data!$C:$C,'Detailed - TNSP'!F$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$26,Data!$C:$C,'Detailed - TNSP'!F$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$23,Data!$C:$C,'Detailed - TNSP'!F$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$24,Data!$C:$C,'Detailed - TNSP'!F$27)))))))))","v":6.216569974060164E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$11,Data!$C:$C,'Detailed - TNSP'!G$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$12,Data!$C:$C,'Detailed - TNSP'!G$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$13,Data!$C:$C,'Detailed - TNSP'!G$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$14,Data!$C:$C,'Detailed - TNSP'!G$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$25,Data!$C:$C,'Detailed - TNSP'!G$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$26,Data!$C:$C,'Detailed - TNSP'!G$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$23,Data!$C:$C,'Detailed - TNSP'!G$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$24,Data!$C:$C,'Detailed - TNSP'!G$27)))))))))","v":6.5880401624594701E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$11,Data!$C:$C,'Detailed - TNSP'!H$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$12,Data!$C:$C,'Detailed - TNSP'!H$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$13,Data!$C:$C,'Detailed - TNSP'!H$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$14,Data!$C:$C,'Detailed - TNSP'!H$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$25,Data!$C:$C,'Detailed - TNSP'!H$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$26,Data!$C:$C,'Detailed - TNSP'!H$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$23,Data!$C:$C,'Detailed - TNSP'!H$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$24,Data!$C:$C,'Detailed - TNSP'!H$27)))))))))","v":8.7631000250921562E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$11,Data!$C:$C,'Detailed - TNSP'!I$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$12,Data!$C:$C,'Detailed - TNSP'!I$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$13,Data!$C:$C,'Detailed - TNSP'!I$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$14,Data!$C:$C,'Detailed - TNSP'!I$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$25,Data!$C:$C,'Detailed - TNSP'!I$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$26,Data!$C:$C,'Detailed - TNSP'!I$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$23,Data!$C:$C,'Detailed - TNSP'!I$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$24,Data!$C:$C,'Detailed - TNSP'!I$27)))))))))","v":8.2623183202945899E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$11,Data!$C:$C,'Detailed - TNSP'!J$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$12,Data!$C:$C,'Detailed - TNSP'!J$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$13,Data!$C:$C,'Detailed - TNSP'!J$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$14,Data!$C:$C,'Detailed - TNSP'!J$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$25,Data!$C:$C,'Detailed - TNSP'!J$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$26,Data!$C:$C,'Detailed - TNSP'!J$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$23,Data!$C:$C,'Detailed - TNSP'!J$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$24,Data!$C:$C,'Detailed - TNSP'!J$27)))))))))","v":6.6559417990020894E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$11,Data!$C:$C,'Detailed - TNSP'!K$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$12,Data!$C:$C,'Detailed - TNSP'!K$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$13,Data!$C:$C,'Detailed - TNSP'!K$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$14,Data!$C:$C,'Detailed - TNSP'!K$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$25,Data!$C:$C,'Detailed - TNSP'!K$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$26,Data!$C:$C,'Detailed - TNSP'!K$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$23,Data!$C:$C,'Detailed - TNSP'!K$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$24,Data!$C:$C,'Detailed - TNSP'!K$27)))))))))","v":9.1117829319574961E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$11,Data!$C:$C,'Detailed - TNSP'!L$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$12,Data!$C:$C,'Detailed - TNSP'!L$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$13,Data!$C:$C,'Detailed - TNSP'!L$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$14,Data!$C:$C,'Detailed - TNSP'!L$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$25,Data!$C:$C,'Detailed - TNSP'!L$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$26,Data!$C:$C,'Detailed - TNSP'!L$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$23,Data!$C:$C,'Detailed - TNSP'!L$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$24,Data!$C:$C,'Detailed - TNSP'!L$27)))))))))","v":0.15887199601270599},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$11,Data!$C:$C,'Detailed - TNSP'!M$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$12,Data!$C:$C,'Detailed - TNSP'!M$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$13,Data!$C:$C,'Detailed - TNSP'!M$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$14,Data!$C:$C,'Detailed - TNSP'!M$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$25,Data!$C:$C,'Detailed - TNSP'!M$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$26,Data!$C:$C,'Detailed - TNSP'!M$27),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$23,Data!$C:$C,'Detailed - TNSP'!M$27),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,Inputs!$G$24,Data!$C:$C,'Detailed - TNSP'!M$27)))))))))","v":7.1507547852889417E-2}]
[null,"Allowed return on equity",{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,'Detailed - TNSP'!C$27),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,'Detailed - TNSP'!C$27))","v":9.1543554750756997E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,'Detailed - TNSP'!D$27),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,'Detailed - TNSP'!D$27))","v":4.5694200351492999E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,'Detailed - TNSP'!E$27),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,'Detailed - TNSP'!E$27))","v":4.5694200351492999E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,'Detailed - TNSP'!F$27),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,'Detailed - TNSP'!F$27))","v":4.5694200351492999E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,'Detailed - TNSP'!G$27),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,'Detailed - TNSP'!G$27))","v":4.5694200351492999E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,'Detailed - TNSP'!H$27),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,'Detailed - TNSP'!H$27))","v":4.8316751706839002E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,'Detailed - TNSP'!I$27),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,'Detailed - TNSP'!I$27))","v":4.8316751706839002E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,'Detailed - TNSP'!J$27),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,'Detailed - TNSP'!J$27))","v":4.8316751706839002E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,'Detailed - TNSP'!K$27),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,'Detailed - TNSP'!K$27))","v":4.8316751706839002E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,'Detailed - TNSP'!L$27),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,'Detailed - TNSP'!L$27))","v":4.8316751706839002E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,'Detailed - TNSP'!M$27),SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,'Detailed - TNSP'!M$27))","v":4.4318981107744002E-2}]
[null,"Difference",{"$f":"C28-C29","v":6.75232165045965E-3},2.9300988738815974E-2,1.6531741962031214E-2,1.6471499389108642E-2,2.0186201273101702E-2,{"$f":"H28-H29","v":3.931424854408256E-2},3.4306431496106897E-2,1.8242666283181892E-2,{"$f":"K28-K29","v":4.2801077612735959E-2},{"$f":"L28-L29","v":0.110555244305867},{"$f":"M28-M29","v":2.7188566745145415E-2}]
[]
[null,"Source:\nPost Tax Revenue Model - Post tax real return on equity - 2014 to 2024"]
[]
[]
[null,"Detailed calculations"]
[]
[null,"Revenue",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Prescribed transmission revenue",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B38,Data!$C:$C,'Detailed - TNSP'!C$37)-IF($C$8=\"Exclusive\",C$80,0)","v":878065000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B38,Data!$C:$C,'Detailed - TNSP'!D$37)-IF($C$8=\"Exclusive\",D$80,0)","v":854131000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B38,Data!$C:$C,'Detailed - TNSP'!E$37)-IF($C$8=\"Exclusive\",E$80,0)","v":742743100},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B38,Data!$C:$C,'Detailed - TNSP'!F$37)-IF($C$8=\"Exclusive\",F$80,0)","v":727568639},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B38,Data!$C:$C,'Detailed - TNSP'!G$37)-IF($C$8=\"Exclusive\",G$80,0)","v":713126000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B38,Data!$C:$C,'Detailed - TNSP'!H$37)-IF($C$8=\"Exclusive\",H$80,0)","v":750081000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B38,Data!$C:$C,'Detailed - TNSP'!I$37)-IF($C$8=\"Exclusive\",I$80,0)","v":760557000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B38,Data!$C:$C,'Detailed - TNSP'!J$37)-IF($C$8=\"Exclusive\",J$80,0)","v":783585279.14999998},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B38,Data!$C:$C,'Detailed - TNSP'!K$37)-IF($C$8=\"Exclusive\",K$80,0)","v":794968000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B38,Data!$C:$C,'Detailed - TNSP'!L$37)-IF($C$8=\"Exclusive\",L$80,0)","v":903390000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B38,Data!$C:$C,'Detailed - TNSP'!M$37)-IF($C$8=\"Exclusive\",M$80,0)","v":949535000}]
[null,"Other Revenue",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B39,Data!$C:$C,'Detailed - TNSP'!C$37)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B39,Data!$C:$C,'Detailed - TNSP'!D$37)","v":37000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B39,Data!$C:$C,'Detailed - TNSP'!E$37)","v":5315000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B39,Data!$C:$C,'Detailed - TNSP'!F$37)","v":509000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B39,Data!$C:$C,'Detailed - TNSP'!G$37)","v":312000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B39,Data!$C:$C,'Detailed - TNSP'!H$37)","v":348000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B39,Data!$C:$C,'Detailed - TNSP'!I$37)","v":428000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B39,Data!$C:$C,'Detailed - TNSP'!J$37)","v":337000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B39,Data!$C:$C,'Detailed - TNSP'!K$37)","v":385000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B39,Data!$C:$C,'Detailed - TNSP'!L$37)","v":108000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B39,Data!$C:$C,'Detailed - TNSP'!M$37)","v":288000}]
[null,"Total revenue",{"$f":"SUM(C38:C39)","v":878065000},854168000,748058100,728077639,713438000,{"$f":"SUM(H38:H39)","v":750429000},760985000,{"$f":"SUM(J38:J39)","v":783922279.14999998},{"$f":"SUM(K38:K39)","v":795353000},{"$f":"SUM(L38:L39)","v":903498000},{"$f":"SUM(M38:M39)","v":949823000}]
[]
[null,"Source:\nTNSP Regulatory Accounts - 2014 to 2024"]
[]
[]
[null,"Cost of Goods Sold expenditure",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Other costs of goods sold expenditure",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B46,Data!$C:$C,'Detailed - TNSP'!C$45)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B46,Data!$C:$C,'Detailed - TNSP'!D$45)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B46,Data!$C:$C,'Detailed - TNSP'!E$45)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B46,Data!$C:$C,'Detailed - TNSP'!F$45)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B46,Data!$C:$C,'Detailed - TNSP'!G$45)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B46,Data!$C:$C,'Detailed - TNSP'!H$45)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B46,Data!$C:$C,'Detailed - TNSP'!I$45)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B46,Data!$C:$C,'Detailed - TNSP'!J$45)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B46,Data!$C:$C,'Detailed - TNSP'!K$45)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B46,Data!$C:$C,'Detailed - TNSP'!L$45)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B46,Data!$C:$C,'Detailed - TNSP'!M$45)","v":0}]
[null,"Total costs of goods sold expenditure",{"$f":"SUM(C46:C46)","v":0},0,0,0,0,{"$f":"SUM(H46:H46)","v":0},0,{"$f":"SUM(J46:J46)","v":0},{"$f":"SUM(K46:K46)","v":0},{"$f":"SUM(L46:L46)","v":0},{"$f":"SUM(M46:M46)","v":0}]
[]
[null,"Source:\nTNSP Regulatory Accounts - 2014 to 2024"]
[]
[]
[null,"Total Gross Profit",{"$f":"C40-C47","v":878065000},{"$f":"D40-D47","v":854168000},748058100,728077639,713438000,{"$f":"H40-H47","v":750429000},760985000,{"$f":"J40-J47","v":783922279.14999998},{"$f":"K40-K47","v":795353000},{"$f":"L40-L47","v":903498000},{"$f":"M40-M47","v":949823000}]
[]
[null,"Expenditure",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Operating expenditure ",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B55,Data!$C:$C,'Detailed - TNSP'!C$54)","v":103544000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B55,Data!$C:$C,'Detailed - TNSP'!D$54)","v":90352000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B55,Data!$C:$C,'Detailed - TNSP'!E$54)","v":89978000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B55,Data!$C:$C,'Detailed - TNSP'!F$54)","v":87480000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B55,Data!$C:$C,'Detailed - TNSP'!G$54)","v":71393000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B55,Data!$C:$C,'Detailed - TNSP'!H$54)","v":72419000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B55,Data!$C:$C,'Detailed - TNSP'!I$54)","v":70643000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B55,Data!$C:$C,'Detailed - TNSP'!J$54)","v":67361000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B55,Data!$C:$C,'Detailed - TNSP'!K$54)","v":60176000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B55,Data!$C:$C,'Detailed - TNSP'!L$54)","v":56967000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B55,Data!$C:$C,'Detailed - TNSP'!M$54)","v":76136000}]
[null,"Other Expenditure",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B56,Data!$C:$C,'Detailed - TNSP'!C$54)","v":72093000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B56,Data!$C:$C,'Detailed - TNSP'!D$54)","v":77877000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B56,Data!$C:$C,'Detailed - TNSP'!E$54)","v":79557000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B56,Data!$C:$C,'Detailed - TNSP'!F$54)","v":82886000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B56,Data!$C:$C,'Detailed - TNSP'!G$54)","v":82163000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B56,Data!$C:$C,'Detailed - TNSP'!H$54)","v":82029000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B56,Data!$C:$C,'Detailed - TNSP'!I$54)","v":90809000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B56,Data!$C:$C,'Detailed - TNSP'!J$54)","v":101183000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B56,Data!$C:$C,'Detailed - TNSP'!K$54)","v":125388000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B56,Data!$C:$C,'Detailed - TNSP'!L$54)","v":150568000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B56,Data!$C:$C,'Detailed - TNSP'!M$54)","v":141134000}]
[null,"Total Expenditure",{"$f":"SUM(C55:C56)","v":175637000},168229000,169535000,170366000,153556000,154448000,161452000,168544000,185564000,207535000,217270000]
[]
[null,"Source:\nTNSP Regulatory Accounts - 2014 to 2024"]
[]
[]
[null,"Total Earnings before Interest, Tax, Depreciation & Amortisation (EBITDA)",{"$f":"C52-C57","v":702428000},685939000,578523100,557711639,559882000,595981000,599533000,615378279.14999998,609789000,695963000,732553000]
[]
[null,"Depreciation",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Nominal Straight Line Depreciation",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B65,Data!$C:$C,'Detailed - TNSP'!C$64)","v":222310257.36000001},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B65,Data!$C:$C,'Detailed - TNSP'!D$64)","v":244163230.08000001},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B65,Data!$C:$C,'Detailed - TNSP'!E$64)","v":261875062.38999999},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B65,Data!$C:$C,'Detailed - TNSP'!F$64)","v":279708002.94999999},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B65,Data!$C:$C,'Detailed - TNSP'!G$64)","v":265038966.94009852},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B65,Data!$C:$C,'Detailed - TNSP'!H$64)","v":255967763.14920795},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B65,Data!$C:$C,'Detailed - TNSP'!I$64)","v":275187923.69358033},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B65,Data!$C:$C,'Detailed - TNSP'!J$64)","v":290061731.6933133},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B65,Data!$C:$C,'Detailed - TNSP'!K$64)","v":291553768.72997993},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B65,Data!$C:$C,'Detailed - TNSP'!L$64)","v":316749082},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B65,Data!$C:$C,'Detailed - TNSP'!M$64)","v":372809847.54006565}]
[null,"Indexation of opening Regulatory Asset Base",{"$f":"IF(AND($C$10=\"exclusive\",$C$6=\"Inclusive\"),C99*C107,IF($C$6=\"Inclusive\",C99*C106,\"n/a\"))","v":"n/a"},{"$f":"IF(AND($C$10=\"exclusive\",$C$6=\"Inclusive\"),D99*D107,IF($C$6=\"Inclusive\",D99*D106,\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[]
[null,"Source:\nRoll Forward Model - Nominal straight line depreciation - 2014 to 2024\nWhere not available  - Post Tax Revenue Model (Return on debt updates) - Nominal straight line depreciation - 2024"]
[]
[]
[null,"Total Earnings before Interest & Tax (EBIT)",{"$f":"IF($C$6=\"Inclusive\",C62-C65+C66,C62-C65)","v":480117742.63999999},{"$f":"IF($C$6=\"Inclusive\",D62-D65+D66,D62-D65)","v":441775769.91999996},316648037.61000001,278003636.05000001,294843033.05990148,{"$f":"IF($C$6=\"Inclusive\",H62-H65+H66,H62-H65)","v":340013236.85079205},324345076.30641967,{"$f":"IF($C$6=\"Inclusive\",J62-J65+J66,J62-J65)","v":325316547.45668668},{"$f":"IF($C$6=\"Inclusive\",K62-K65+K66,K62-K65)","v":318235231.27002007},{"$f":"IF($C$6=\"Inclusive\",L62-L65+L66,L62-L65)","v":379213918},{"$f":"IF($C$6=\"Inclusive\",M62-M65+M66,M62-M65)","v":359743152.45993435}]
[]
[null,"Supplementary Information"]
[]
[null,"Incentive Schemes",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"ebss",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B76,Data!$C:$C,'Detailed - TNSP'!C$75)","v":-3000000},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B76,Data!$C:$C,'Detailed - TNSP'!D$75)","v":21567504.528999999},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B76,Data!$C:$C,'Detailed - TNSP'!E$75)","v":13855936.0901566},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B76,Data!$C:$C,'Detailed - TNSP'!F$75)","v":16086683.8149681},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B76,Data!$C:$C,'Detailed - TNSP'!G$75)","v":12724395.1224047},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B76,Data!$C:$C,'Detailed - TNSP'!H$75)","v":-2179253.15940081},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B76,Data!$C:$C,'Detailed - TNSP'!I$75)","v":11470778.060000001},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B76,Data!$C:$C,'Detailed - TNSP'!J$75)","v":-1862762},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B76,Data!$C:$C,'Detailed - TNSP'!K$75)","v":5302241},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B76,Data!$C:$C,'Detailed - TNSP'!L$75)","v":-2451019},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B76,Data!$C:$C,'Detailed - TNSP'!M$75)","v":15108553}]
[null,"stpis",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B77,Data!$C:$C,'Detailed - TNSP'!C$75)","v":8730800},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B77,Data!$C:$C,'Detailed - TNSP'!D$75)","v":8730799},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B77,Data!$C:$C,'Detailed - TNSP'!E$75)","v":12143096},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B77,Data!$C:$C,'Detailed - TNSP'!F$75)","v":12091019},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B77,Data!$C:$C,'Detailed - TNSP'!G$75)","v":15529004},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B77,Data!$C:$C,'Detailed - TNSP'!H$75)","v":15804903},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B77,Data!$C:$C,'Detailed - TNSP'!I$75)","v":16626168},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B77,Data!$C:$C,'Detailed - TNSP'!J$75)","v":13595127},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B77,Data!$C:$C,'Detailed - TNSP'!K$75)","v":8152882},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B77,Data!$C:$C,'Detailed - TNSP'!L$75)","v":10690043},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B77,Data!$C:$C,'Detailed - TNSP'!M$75)","v":8951722}]
[null,"cess",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B78,Data!$C:$C,'Detailed - TNSP'!C$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B78,Data!$C:$C,'Detailed - TNSP'!D$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B78,Data!$C:$C,'Detailed - TNSP'!E$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B78,Data!$C:$C,'Detailed - TNSP'!F$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B78,Data!$C:$C,'Detailed - TNSP'!G$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B78,Data!$C:$C,'Detailed - TNSP'!H$75)","v":6890337.2381360596},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B78,Data!$C:$C,'Detailed - TNSP'!I$75)","v":7059147.1299999999},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B78,Data!$C:$C,'Detailed - TNSP'!J$75)","v":7232093},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B78,Data!$C:$C,'Detailed - TNSP'!K$75)","v":7409276},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B78,Data!$C:$C,'Detailed - TNSP'!L$75)","v":7590799},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B78,Data!$C:$C,'Detailed - TNSP'!M$75)","v":-6640143.7167559601}]
[null,"other",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B79,Data!$C:$C,'Detailed - TNSP'!C$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B79,Data!$C:$C,'Detailed - TNSP'!D$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B79,Data!$C:$C,'Detailed - TNSP'!E$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B79,Data!$C:$C,'Detailed - TNSP'!F$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B79,Data!$C:$C,'Detailed - TNSP'!G$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B79,Data!$C:$C,'Detailed - TNSP'!H$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B79,Data!$C:$C,'Detailed - TNSP'!I$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B79,Data!$C:$C,'Detailed - TNSP'!J$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B79,Data!$C:$C,'Detailed - TNSP'!K$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B79,Data!$C:$C,'Detailed - TNSP'!L$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B79,Data!$C:$C,'Detailed - TNSP'!M$75)","v":936305.01898562605}]
[null,"Total Revenue (penalties) allowed (deducted) through incentive schemes",{"$f":"SUM(C76:C79)","v":5730800},30298303.528999999,25999032.0901566,28177702.814968102,28253399.122404702,{"$f":"SUM(H76:H79)","v":20515987.078735251},35156093.190000005,{"$f":"SUM(J76:J79)","v":18964458},{"$f":"SUM(K76:K79)","v":20864399},{"$f":"SUM(L76:L79)","v":15829823},{"$f":"SUM(M76:M79)","v":18356436.302229665}]
[]
[null,"Source:\nEconomic Benchmarking RIN - Revenue - 2014 to 2024"]
[]
[]
[null,"Customer Numbers",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Customer numbers at the start of the period",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B86,Data!$C:$C,'Detailed - TNSP'!C$85)","v":3566649},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B86,Data!$C:$C,'Detailed - TNSP'!D$85)","v":3635903},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B86,Data!$C:$C,'Detailed - TNSP'!E$85)","v":3705674},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B86,Data!$C:$C,'Detailed - TNSP'!F$85)","v":3752921},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B86,Data!$C:$C,'Detailed - TNSP'!G$85)","v":3807090},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B86,Data!$C:$C,'Detailed - TNSP'!H$85)","v":3859603},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B86,Data!$C:$C,'Detailed - TNSP'!I$85)","v":3915536},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B86,Data!$C:$C,'Detailed - TNSP'!J$85)","v":3962822},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B86,Data!$C:$C,'Detailed - TNSP'!K$85)","v":4016990},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B86,Data!$C:$C,'Detailed - TNSP'!L$85)","v":4064531},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B86,Data!$C:$C,'Detailed - TNSP'!M$85)","v":4080877}]
[null,"Customer numbers at the end of the period",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B87,Data!$C:$C,'Detailed - TNSP'!C$85)","v":3633476},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B87,Data!$C:$C,'Detailed - TNSP'!D$85)","v":3704151},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B87,Data!$C:$C,'Detailed - TNSP'!E$85)","v":3752132},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B87,Data!$C:$C,'Detailed - TNSP'!F$85)","v":3806566},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B87,Data!$C:$C,'Detailed - TNSP'!G$85)","v":3863312},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B87,Data!$C:$C,'Detailed - TNSP'!H$85)","v":3909443},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B87,Data!$C:$C,'Detailed - TNSP'!I$85)","v":3961070},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B87,Data!$C:$C,'Detailed - TNSP'!J$85)","v":3991139},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B87,Data!$C:$C,'Detailed - TNSP'!K$85)","v":4064709},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B87,Data!$C:$C,'Detailed - TNSP'!L$85)","v":4093166},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B87,Data!$C:$C,'Detailed - TNSP'!M$85)","v":4107291}]
[null,"Average Customer Numbers for regulatory year",{"$f":"AVERAGE(C86:C87)","v":3600062.5},3670027,3728903,3779743.5,3835201,{"$f":"AVERAGE(H86:H87)","v":3884523},3938303,{"$f":"AVERAGE(J86:J87)","v":3976980.5},{"$f":"AVERAGE(K86:K87)","v":4040849.5},{"$f":"AVERAGE(L86:L87)","v":4078848.5},{"$f":"AVERAGE(M86:M87)","v":4094084}]
[]
[null,"Source:\nThis is the cumulative total of all DNSPs in the TNSP's jurisdiction. DNSP Annual RIN Non - Financial - STPIS - 2014 to 2024"]
[]
[]
[null,"Connection Point",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Number of entry points",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B94,Data!$C:$C,'Detailed - TNSP'!C$85)","v":22},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B94,Data!$C:$C,'Detailed - TNSP'!D$85)","v":21},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B94,Data!$C:$C,'Detailed - TNSP'!E$85)","v":21},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B94,Data!$C:$C,'Detailed - TNSP'!F$85)","v":21},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B94,Data!$C:$C,'Detailed - TNSP'!G$85)","v":26},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B94,Data!$C:$C,'Detailed - TNSP'!H$85)","v":30},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B94,Data!$C:$C,'Detailed - TNSP'!I$85)","v":35},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B94,Data!$C:$C,'Detailed - TNSP'!J$85)","v":42},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B94,Data!$C:$C,'Detailed - TNSP'!K$85)","v":45},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B94,Data!$C:$C,'Detailed - TNSP'!L$85)","v":54},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B94,Data!$C:$C,'Detailed - TNSP'!M$85)","v":55}]
[null,"Number of exit points",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B95,Data!$C:$C,'Detailed - TNSP'!C$85)","v":99},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B95,Data!$C:$C,'Detailed - TNSP'!D$85)","v":101},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B95,Data!$C:$C,'Detailed - TNSP'!E$85)","v":103},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B95,Data!$C:$C,'Detailed - TNSP'!F$85)","v":102},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B95,Data!$C:$C,'Detailed - TNSP'!G$85)","v":104},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B95,Data!$C:$C,'Detailed - TNSP'!H$85)","v":101},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B95,Data!$C:$C,'Detailed - TNSP'!I$85)","v":101},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B95,Data!$C:$C,'Detailed - TNSP'!J$85)","v":104},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B95,Data!$C:$C,'Detailed - TNSP'!K$85)","v":104},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B95,Data!$C:$C,'Detailed - TNSP'!L$85)","v":110},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B95,Data!$C:$C,'Detailed - TNSP'!M$85)","v":110}]
[null,"Total Connection Point",{"$f":"SUM(C94:C95)","v":121},{"$f":"SUM(D94:D95)","v":122},124,123,130,{"$f":"SUM(H94:H95)","v":131},136,{"$f":"SUM(J94:J95)","v":146},{"$f":"SUM(K94:K95)","v":149},{"$f":"SUM(L94:L95)","v":164},{"$f":"SUM(M94:M95)","v":165}]
[]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Opening Regulatory Asset Base (Nominal)",{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B99,Data!$C:$C,'Detailed - TNSP'!C$98))","v":5607223635},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B99,Data!$C:$C,'Detailed - TNSP'!D$98))","v":6075834269},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B99,Data!$C:$C,'Detailed - TNSP'!E$98))","v":6190608896},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B99,Data!$C:$C,'Detailed - TNSP'!F$98))","v":6284920315},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B99,Data!$C:$C,'Detailed - TNSP'!G$98))","v":6285975680},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B99,Data!$C:$C,'Detailed - TNSP'!H$98))","v":6371225245},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B99,Data!$C:$C,'Detailed - TNSP'!I$98))","v":6463915221.3794432},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B99,Data!$C:$C,'Detailed - TNSP'!J$98))","v":6638694869.4271955},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B99,Data!$C:$C,'Detailed - TNSP'!K$98))","v":7201087662.6253452},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B99,Data!$C:$C,'Detailed - TNSP'!L$98))","v":7710900976.3212729},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B99,Data!$C:$C,'Detailed - TNSP'!M$98))","v":8996185340.2057343}]
[null,"Opening RAB in common real dollar terms (for calculating real returns on assets)",{"$f":"C99*(1+C106)","v":5771497764.9316406},6180190201.1011219,6295140753.530961,6377686666.5129404,6405980670.2545452,6484895632.9571819,6582882986.1901083,6695826494.8095293,7453002845.3622379,8314805009.9160976,9360709669.7400627]
[]
[null,"Source: \nRoll Forward Model - Opening Regulatory Asset Base - 2014 to 2024\nWhere not available  - Post Tax Revenue Model (Return on debt updates) - Opening Regulatory Asset Base - 2024"]
[]
[]
[null,"Consumer price index",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Inflation Rate",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B106,Data!$C:$C,'Detailed - TNSP'!C$105)","v":2.9296875E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B106,Data!$C:$C,'Detailed - TNSP'!D$105)","v":1.7175572519080085E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B106,Data!$C:$C,'Detailed - TNSP'!E$105)","v":1.6885553470920023E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B106,Data!$C:$C,'Detailed - TNSP'!F$105)","v":1.4760147601480034E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B106,Data!$C:$C,'Detailed - TNSP'!G$105)","v":1.9090909090909047E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B106,Data!$C:$C,'Detailed - TNSP'!H$105)","v":1.7841213202497874E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B106,Data!$C:$C,'Detailed - TNSP'!I$105)","v":1.8404907975460238E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B106,Data!$C:$C,'Detailed - TNSP'!J$105)","v":8.6058519793459354E-3},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B106,Data!$C:$C,'Detailed - TNSP'!K$105)","v":3.4982935153583528E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B106,Data!$C:$C,'Detailed - TNSP'!L$105)","v":7.8318219291014124E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B106,Data!$C:$C,'Detailed - TNSP'!M$105)","v":4.05198776758409E-2}]
[null,"Forecast inflation",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B107,Data!$C:$C,'Detailed - TNSP'!C$105)","v":2.4748502983199999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B107,Data!$C:$C,'Detailed - TNSP'!D$105)","v":2.4199999999999999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B107,Data!$C:$C,'Detailed - TNSP'!E$105)","v":2.4199999999999999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B107,Data!$C:$C,'Detailed - TNSP'!F$105)","v":2.4199999999999999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B107,Data!$C:$C,'Detailed - TNSP'!G$105)","v":2.4199999999999999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B107,Data!$C:$C,'Detailed - TNSP'!H$105)","v":2.4499511480039999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B107,Data!$C:$C,'Detailed - TNSP'!I$105)","v":2.4499511480039999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B107,Data!$C:$C,'Detailed - TNSP'!J$105)","v":2.4499511480039999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B107,Data!$C:$C,'Detailed - TNSP'!K$105)","v":2.4499511480039999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B107,Data!$C:$C,'Detailed - TNSP'!L$105)","v":2.4499511480039999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,'Detailed - TNSP'!$C$4,Data!$B:$B,'Detailed - TNSP'!$B107,Data!$C:$C,'Detailed - TNSP'!M$105)","v":2.9193048507912E-2}]
[]
[null,"Source:\nRoll Forward Model - Inflation Rate - 2014 to 2024\nWhere not available  - Australian Bureau of Statistics - Inflation Rate - 2024\nPost Tax Revenue Model - Forecast inflation rate - 2014 to 2024"]