{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Introduction","Inputs","Summary","Data","Detailed"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":321,"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":27,"n_cols":7,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,2,1,9],[2,2,2,9],[5,2,5,9],[8,2,8,9],[4,2,4,9],[7,2,7,9],[20,2,20,9],[10,2,10,9],[11,2,11,9],[12,2,12,9],[14,2,14,9],[15,2,15,9],[17,2,17,9],[18,2,18,9]]}
[]
[null,null," Gas DNSP financial performance data"]
[null,null,"This workbook contains financial performance reporting for the gas distribution network service providers (DNSPs) under full regulation 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 financial performance measures. "]
[]
[null,null,"Coverage"]
[null,null,"The data covers the regulatory years from 2014 to 2024. Victorian Gas DNSPs reported on a calendar year basis for the years 2014 to 2024, and so for these DNSPs the label 2015 refers to the year ending 31 December 2015. All other Gas 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 Gas DNSPs having a six month regulatory period for the 2023 regulatory year to transition from calendar to financial regulatory years, the outturn financial performance measures have been annualised to represent a 12 month regulatory period.\n\nAll financial performance metrics relate to reference services for Gas DNSPs.\n\nUnless otherwise stated, all financial values are in nominal dollar terms."]
[]
[null,null,"Sources"]
[null,null,"Data sources for the financial and non-financial information used to determine the financial performance 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, DNSPs are also compensated for actual inflation outcomes through indexation of the capital asset base (CAB). This is the process of inflating the CAB by CPI each year to preserve its value in real terms. Indexation of the CAB impacts a DNSPs future returns via the return on capital and return of capital building blocks. This model allows users to calculate the returns achieved by DNSPs both including and excluding indexation of the CAB.  "]
[]
[null,null,"Returns from incentive scheme payments"]
[null,null,"The AER operates incentive schemes to  encourage specific efficient behaviours from DNSPs. Under these schemes, DNSPs earn rewards and in some cases penalties which can contribute to differences between allowed and actual returns."]
[]
[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 DNSPs bearing the risk from actual inflation differing from expected inflation, creating overperformance for DNSPs 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","financial performance measures","Segment"]
[null,null,5,"December 2025","Regulatory years 2014 to 2024","RoRE, RoA and EBIT per customer","Distribution only"]
[null,null,4,"June 2024","Regulatory years 2014 to 2023","RoRE, RoA and EBIT per customer","Distribution only"]
[null,null,3,"December 2023","Regulatory years 2014 to 2022","RoRE, RoA and EBIT per customer","Distribution and Transmission"]
[null,null,2,"December 2022","Regulatory years 2014 to 2021","RoRE, RoA and EBIT per customer","Distribution and Transmission"]
[null,null,1,"December 2021","Regulatory years 2014 to 2020","RoA and EBIT per customer","Distribution only"]

{"sheet":"Inputs","index":1,"n_rows":18,"n_cols":8,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
["Gas Dx","TNSP","Returns from indexation of the RAB","Incentive Schemes","Impact of inflation on returns","Summary headings","Benchmark","Capex"]
["AGN Victoria","Amadeus Gas Pipeline","Inclusive","Inclusive","Inclusive","Allowed nominal rate of return","Yes","Yes"]
["AGN South Australia","Roma Brisbane Pipeline","Exclusive","Exclusive","Exclusive","Allowed real rate of return","No","No"]
["AusNet Services","Victorian Transmission System",null,null,null,"Allowed nominal return on equity"]
["Evoenergy",null,null,null,null,"Allowed real return on equity"]
["Jemena Gas Networks",null,null,null,null,"Nominal return on assets"]
["Multinet Gas",null,null,null,null,"Real return on assets"]
[null,null,null,null,null,"EBIT per customer - Including returns from capital base indexation"]
[null,null,null,null,null,"EBIT per customer - Excluding returns from capital base indexation"]
[null,null,null,null,"Nominal return on regulated equity","Nominal return on regulated equity"]
[null,null,null,null,"Real return on regulated equity","Real return on regulated equity"]
[null,null,null,null,"Nominal return on regulated equity - excluding incentive schemes"]
[null,null,null,null,"Real return on regulated equity - excluding incentive schemes"]
[null,null,null,null,"Nominal return on regulated equity - excluding impact of inflation"]
[null,null,null,null,"Real return on regulated equity - excluding impact of inflation"]
[null,null,null,null,"Nominal return on regulated equity - excluding incentive schemes and impact of inflation"]
[null,null,null,null,"Real return on regulated equity - excluding incentive schemes and impact of inflation"]

{"sheet":"Summary","index":2,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":false,"merged":[[1,1,1,12],[5,1,5,12],[23,1,23,12],[41,1,41,12]]}
[]
[null,"Gas DNSP Profitability Reporting"]
[]
[null,"Returns from indexation of the RAB","Exclusive"]
[]
[null,"Return on assets"]
[]
[null,{"$f":"IF(C4=\"Inclusive\",Inputs!F7,Inputs!F8)","v":"Real return on assets"},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"AGN Victoria",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":6.5538094215458184E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":7.7361363081163301E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":7.2579218944899299E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":7.8313636770724532E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":5.5506148320038286E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":5.4163767234608313E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":5.5666405504046931E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":5.677770561939828E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":5.3677024480117644E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":5.3813148008700559E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B9,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":3.216210491390771E-2}]
[null,"AGN South Australia",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":0.10635756083855757},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":0.1033518650976851},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":0.10089560688089234},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":6.7001311161169558E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":6.1068774303274238E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":6.2841060385467953E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":6.6117542175999827E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":6.8821861041633028E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":4.5070740041396017E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":4.4577840291070155E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B10,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":4.2976244415349162E-2}]
[null,"AusNet Services",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":4.6228926818237447E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":4.946315567148038E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":5.6634526136099317E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":5.6346682630948712E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":3.643912972937581E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":4.5474133661181325E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":4.6645375328609795E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":4.5599985190742306E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":3.5855582847613164E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":3.7106856261386684E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B11,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":3.4805589803490654E-2}]
[null,"Evoenergy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":9.3861922003500506E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":9.9146542316932817E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":0.10302734922959941},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":5.8173527130209353E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":4.879179922985237E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":4.6363570648839302E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":4.4290862603836308E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":5.3667874724175293E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":5.4689861905266549E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":4.9894223655947131E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B12,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":3.4664520643965274E-2}]
[null,"Jemena Gas Networks",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":0.10545632585294043},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":0.12835517538448524},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":7.4352883715150503E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":7.3450596673620985E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":5.6831480419245198E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":4.8382062718624046E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":3.3907130863296997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":4.1673936777132346E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":3.1032086533860484E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":7.6299500853959992E-3},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B13,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":9.9965057454888401E-3}]
[null,"Multinet Gas",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B14,Data!$C:$C,C$8,Data!$B:$B,$B$8)","v":4.5141575867578131E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B14,Data!$C:$C,D$8,Data!$B:$B,$B$8)","v":4.6088215308715305E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B14,Data!$C:$C,E$8,Data!$B:$B,$B$8)","v":4.6588849887395381E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B14,Data!$C:$C,F$8,Data!$B:$B,$B$8)","v":4.9660354040075703E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B14,Data!$C:$C,G$8,Data!$B:$B,$B$8)","v":6.2343580147814867E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B14,Data!$C:$C,H$8,Data!$B:$B,$B$8)","v":6.4035619924002612E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B14,Data!$C:$C,I$8,Data!$B:$B,$B$8)","v":6.2970169744864746E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B14,Data!$C:$C,J$8,Data!$B:$B,$B$8)","v":6.2576289817109457E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B14,Data!$C:$C,K$8,Data!$B:$B,$B$8)","v":5.5160167374575082E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B14,Data!$C:$C,L$8,Data!$B:$B,$B$8)","v":5.6161952653495148E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B14,Data!$C:$C,M$8,Data!$B:$B,$B$8)","v":4.6239908370215181E-2}]
[]
[null,{"$f":"IF(C4 = \"Inclusive\", Inputs!F3,Inputs!F4)","v":"Allowed real rate of return"},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"AGN Victoria",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,C$16,Data!$B:$B,$B$16)","v":5.4407582317976474E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,D$16,Data!$B:$B,$B$16)","v":5.4402709173770346E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,E$16,Data!$B:$B,$B$16)","v":5.4398787103320176E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,F$16,Data!$B:$B,$B$16)","v":5.4394100741606818E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,G$16,Data!$B:$B,$B$16)","v":3.8426924098434997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,H$16,Data!$B:$B,$B$16)","v":3.835432325016E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,I$16,Data!$B:$B,$B$16)","v":3.7394341876867E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,J$16,Data!$B:$B,$B$16)","v":3.6055426316151003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,K$16,Data!$B:$B,$B$16)","v":3.5065338058347002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,L$16,Data!$B:$B,$B$16)","v":-5.1121661652136462E-3},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B17,Data!$C:$C,M$16,Data!$B:$B,$B$16)","v":2.8282344487652999E-2}]
[null,"AGN South Australia",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,C$16,Data!$B:$B,$B$16)","v":8.3666825250556007E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,D$16,Data!$B:$B,$B$16)","v":8.3666825250556007E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,E$16,Data!$B:$B,$B$16)","v":8.3666825250556007E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,F$16,Data!$B:$B,$B$16)","v":3.9611151596891998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,G$16,Data!$B:$B,$B$16)","v":3.9375223898174001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,H$16,Data!$B:$B,$B$16)","v":3.8816161120686997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,I$16,Data!$B:$B,$B$16)","v":3.8127857405432002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,J$16,Data!$B:$B,$B$16)","v":3.6499856794590002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,K$16,Data!$B:$B,$B$16)","v":3.0816315253395999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,L$16,Data!$B:$B,$B$16)","v":3.0010928998136E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B18,Data!$C:$C,M$16,Data!$B:$B,$B$16)","v":3.0561693022373999E-2}]
[null,"AusNet Services",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,C$16,Data!$B:$B,$B$16)","v":5.1484943562168997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,D$16,Data!$B:$B,$B$16)","v":5.1484943562168997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,E$16,Data!$B:$B,$B$16)","v":5.1484943562168997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,F$16,Data!$B:$B,$B$16)","v":5.1484943562168997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,G$16,Data!$B:$B,$B$16)","v":4.0825450939981002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,H$16,Data!$B:$B,$B$16)","v":4.0545029076382001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,I$16,Data!$B:$B,$B$16)","v":3.9638505261750001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,J$16,Data!$B:$B,$B$16)","v":3.8300756031182E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,K$16,Data!$B:$B,$B$16)","v":3.6716995735707997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,L$16,Data!$B:$B,$B$16)","v":-2.4535579207717955E-3},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B19,Data!$C:$C,M$16,Data!$B:$B,$B$16)","v":2.9840010673424001E-2}]
[null,"Evoenergy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,C$16,Data!$B:$B,$B$16)","v":7.7304343375319995E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,D$16,Data!$B:$B,$B$16)","v":7.7304343375319995E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,E$16,Data!$B:$B,$B$16)","v":4.1879518403582998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,F$16,Data!$B:$B,$B$16)","v":4.2024747693135002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,G$16,Data!$B:$B,$B$16)","v":4.1819439818227999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,H$16,Data!$B:$B,$B$16)","v":4.1292237382148003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,I$16,Data!$B:$B,$B$16)","v":4.0982789704168E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,J$16,Data!$B:$B,$B$16)","v":3.9679371902789001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,K$16,Data!$B:$B,$B$16)","v":3.0281621533504E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,L$16,Data!$B:$B,$B$16)","v":2.9222374444918001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B20,Data!$C:$C,M$16,Data!$B:$B,$B$16)","v":3.0047911170302002E-2}]
[null,"Jemena Gas Networks",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B21,Data!$C:$C,C$16,Data!$B:$B,$B$16)","v":8.3925756148141906E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B21,Data!$C:$C,D$16,Data!$B:$B,$B$16)","v":8.3925756148141906E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B21,Data!$C:$C,E$16,Data!$B:$B,$B$16)","v":3.0221284661509001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B21,Data!$C:$C,F$16,Data!$B:$B,$B$16)","v":3.0893588811963E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B21,Data!$C:$C,G$16,Data!$B:$B,$B$16)","v":3.1358811849060003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B21,Data!$C:$C,H$16,Data!$B:$B,$B$16)","v":3.1534238715139003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B21,Data!$C:$C,I$16,Data!$B:$B,$B$16)","v":3.1534238715139003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B21,Data!$C:$C,J$16,Data!$B:$B,$B$16)","v":2.5141435445497001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B21,Data!$C:$C,K$16,Data!$B:$B,$B$16)","v":2.3941637427963E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B21,Data!$C:$C,L$16,Data!$B:$B,$B$16)","v":2.3699499020551001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B21,Data!$C:$C,M$16,Data!$B:$B,$B$16)","v":2.4855379584388999E-2}]
[null,"Multinet Gas",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B22,Data!$C:$C,C$16,Data!$B:$B,$B$16)","v":5.3299249744452E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B22,Data!$C:$C,D$16,Data!$B:$B,$B$16)","v":5.3299249744452E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B22,Data!$C:$C,E$16,Data!$B:$B,$B$16)","v":5.3299249744452E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B22,Data!$C:$C,F$16,Data!$B:$B,$B$16)","v":5.3299249744452E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B22,Data!$C:$C,G$16,Data!$B:$B,$B$16)","v":4.0010777417119003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B22,Data!$C:$C,H$16,Data!$B:$B,$B$16)","v":3.9974350460437E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B22,Data!$C:$C,I$16,Data!$B:$B,$B$16)","v":3.9032388807741E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B22,Data!$C:$C,J$16,Data!$B:$B,$B$16)","v":3.7768857840393001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B22,Data!$C:$C,K$16,Data!$B:$B,$B$16)","v":3.6576957363435997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B22,Data!$C:$C,L$16,Data!$B:$B,$B$16)","v":-1.4397957770112431E-3},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B22,Data!$C:$C,M$16,Data!$B:$B,$B$16)","v":2.8296956631911001E-2}]
[]
[null,"Return on regulated equity"]
[]
[null,{"$f":"IF(C4=\"Inclusive\",Inputs!F11,Inputs!F12)","v":"Real return on regulated equity"},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"AGN Victoria",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,C$26,Data!$B:$B,$B$26)","v":0.13136382183518291},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,D$26,Data!$B:$B,$B$26)","v":8.9824516217096292E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,E$26,Data!$B:$B,$B$26)","v":8.2719714330708793E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,F$26,Data!$B:$B,$B$26)","v":8.5553721101814126E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,G$26,Data!$B:$B,$B$26)","v":6.082325458317836E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,H$26,Data!$B:$B,$B$26)","v":6.0766344763845473E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,I$26,Data!$B:$B,$B$26)","v":5.2370488673755475E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,J$26,Data!$B:$B,$B$26)","v":3.8691569644607342E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,K$26,Data!$B:$B,$B$26)","v":8.372117784278478E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,L$26,Data!$B:$B,$B$26)","v":8.8688864400129117E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B27,Data!$C:$C,M$26,Data!$B:$B,$B$26)","v":8.1181310735360362E-2}]
[null,"AGN South Australia",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,C$26,Data!$B:$B,$B$26)","v":0.29730021559813774},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,D$26,Data!$B:$B,$B$26)","v":0.2236684851921647},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,E$26,Data!$B:$B,$B$26)","v":0.11931528440988369},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,F$26,Data!$B:$B,$B$26)","v":8.2666167461793102E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,G$26,Data!$B:$B,$B$26)","v":7.9286887657289556E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,H$26,Data!$B:$B,$B$26)","v":8.6397618675053023E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,I$26,Data!$B:$B,$B$26)","v":9.2108958223436802E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,J$26,Data!$B:$B,$B$26)","v":8.4200230667165685E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,K$26,Data!$B:$B,$B$26)","v":8.6710757120627119E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,L$26,Data!$B:$B,$B$26)","v":0.12825724521811996},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B28,Data!$C:$C,M$26,Data!$B:$B,$B$26)","v":8.0267939149214262E-2}]
[null,"AusNet Services",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,C$26,Data!$B:$B,$B$26)","v":5.4812139500342527E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,D$26,Data!$B:$B,$B$26)","v":6.5861031350384958E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,E$26,Data!$B:$B,$B$26)","v":7.5919435044580999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,F$26,Data!$B:$B,$B$26)","v":6.2270566285019528E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,G$26,Data!$B:$B,$B$26)","v":3.5658971974946684E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,H$26,Data!$B:$B,$B$26)","v":6.5600884472204274E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,I$26,Data!$B:$B,$B$26)","v":6.025114517780162E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,J$26,Data!$B:$B,$B$26)","v":1.5325808162318256E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,K$26,Data!$B:$B,$B$26)","v":7.9487328966467999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,L$26,Data!$B:$B,$B$26)","v":0.13259356313198345},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B29,Data!$C:$C,M$26,Data!$B:$B,$B$26)","v":0.14141513594538349}]
[null,"Evoenergy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B30,Data!$C:$C,C$26,Data!$B:$B,$B$26)","v":8.2954358635740175E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B30,Data!$C:$C,D$26,Data!$B:$B,$B$26)","v":8.7737968470643204E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B30,Data!$C:$C,E$26,Data!$B:$B,$B$26)","v":8.3920654575412396E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B30,Data!$C:$C,F$26,Data!$B:$B,$B$26)","v":4.6684469149219344E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B30,Data!$C:$C,G$26,Data!$B:$B,$B$26)","v":3.8098627023143365E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B30,Data!$C:$C,H$26,Data!$B:$B,$B$26)","v":3.5448849887087935E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B30,Data!$C:$C,I$26,Data!$B:$B,$B$26)","v":3.3557246039043122E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B30,Data!$C:$C,J$26,Data!$B:$B,$B$26)","v":3.5705958786364234E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B30,Data!$C:$C,K$26,Data!$B:$B,$B$26)","v":4.5856046083386705E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B30,Data!$C:$C,L$26,Data!$B:$B,$B$26)","v":4.2452687562329235E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B30,Data!$C:$C,M$26,Data!$B:$B,$B$26)","v":2.6550750809169806E-2}]
[null,"Jemena Gas Networks",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B31,Data!$C:$C,C$26,Data!$B:$B,$B$26)","v":0.16829621789644131},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B31,Data!$C:$C,D$26,Data!$B:$B,$B$26)","v":0.20917540144615673},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B31,Data!$C:$C,E$26,Data!$B:$B,$B$26)","v":0.11231221427508799},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B31,Data!$C:$C,F$26,Data!$B:$B,$B$26)","v":0.11358810668034341},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B31,Data!$C:$C,G$26,Data!$B:$B,$B$26)","v":8.529032564510057E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B31,Data!$C:$C,H$26,Data!$B:$B,$B$26)","v":6.7199160295602925E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B31,Data!$C:$C,I$26,Data!$B:$B,$B$26)","v":3.3969445110715764E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B31,Data!$C:$C,J$26,Data!$B:$B,$B$26)","v":5.769805597771524E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B31,Data!$C:$C,K$26,Data!$B:$B,$B$26)","v":9.1237112228196665E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B31,Data!$C:$C,L$26,Data!$B:$B,$B$26)","v":9.1111300722041752E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B31,Data!$C:$C,M$26,Data!$B:$B,$B$26)","v":2.2909269354821116E-2}]
[null,"Multinet Gas",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,C$26,Data!$B:$B,$B$26)","v":0.2322136971484009},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,D$26,Data!$B:$B,$B$26)","v":0.12049584702555581},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,E$26,Data!$B:$B,$B$26)","v":8.8603269289232317E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,F$26,Data!$B:$B,$B$26)","v":0.1413961068540931},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,G$26,Data!$B:$B,$B$26)","v":9.1384586467891188E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,H$26,Data!$B:$B,$B$26)","v":9.7839867541097289E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,I$26,Data!$B:$B,$B$26)","v":8.9083162339864658E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,J$26,Data!$B:$B,$B$26)","v":5.8331997299572586E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,K$26,Data!$B:$B,$B$26)","v":9.4365562816222576E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,L$26,Data!$B:$B,$B$26)","v":0.10630832420852879},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B32,Data!$C:$C,M$26,Data!$B:$B,$B$26)","v":0.12602823928574955}]
[]
[null,{"$f":"IF(C4 = \"Inclusive\", Inputs!F5,Inputs!F6)","v":"Allowed real return on equity"},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"AGN Victoria",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,C$34,Data!$B:$B,$B$34)","v":5.6917073170730997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,D$34,Data!$B:$B,$B$34)","v":5.6917073170730997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,E$34,Data!$B:$B,$B$34)","v":5.6917073170730997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,F$34,Data!$B:$B,$B$34)","v":5.6917073170730997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,G$34,Data!$B:$B,$B$34)","v":4.7340665345846002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,H$34,Data!$B:$B,$B$34)","v":4.7340665345846002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,I$34,Data!$B:$B,$B$34)","v":4.7340665345846002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,J$34,Data!$B:$B,$B$34)","v":4.7340665345846002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,K$34,Data!$B:$B,$B$34)","v":4.7340665345846002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,L$34,Data!$B:$B,$B$34)","v":7.4727775613372379E-3},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B35,Data!$C:$C,M$34,Data!$B:$B,$B$34)","v":4.2055962549156001E-2}]
[null,"AGN South Australia",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,C$34,Data!$B:$B,$B$34)","v":7.6157971721111384E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,D$34,Data!$B:$B,$B$34)","v":7.6157971721111384E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,E$34,Data!$B:$B,$B$34)","v":7.6157971721111384E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,F$34,Data!$B:$B,$B$34)","v":4.5991583362303003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,G$34,Data!$B:$B,$B$34)","v":4.5991583362303003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,H$34,Data!$B:$B,$B$34)","v":4.5991583362303003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,I$34,Data!$B:$B,$B$34)","v":4.5991583362303003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,J$34,Data!$B:$B,$B$34)","v":4.5991583362303003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,K$34,Data!$B:$B,$B$34)","v":3.3043585385689002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,L$34,Data!$B:$B,$B$34)","v":3.3043585385689002E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B36,Data!$C:$C,M$34,Data!$B:$B,$B$34)","v":3.3043585385689002E-2}]
[null,"AusNet Services",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B37,Data!$C:$C,C$34,Data!$B:$B,$B$34)","v":5.3100487804878194E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B37,Data!$C:$C,D$34,Data!$B:$B,$B$34)","v":5.3100487804878194E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B37,Data!$C:$C,E$34,Data!$B:$B,$B$34)","v":5.3100487804878194E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B37,Data!$C:$C,F$34,Data!$B:$B,$B$34)","v":5.3100487804878194E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B37,Data!$C:$C,G$34,Data!$B:$B,$B$34)","v":4.7340665345846578E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B37,Data!$C:$C,H$34,Data!$B:$B,$B$34)","v":4.7340665345846578E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B37,Data!$C:$C,I$34,Data!$B:$B,$B$34)","v":4.7340665345846578E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B37,Data!$C:$C,J$34,Data!$B:$B,$B$34)","v":4.7340665345846578E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B37,Data!$C:$C,K$34,Data!$B:$B,$B$34)","v":4.7340665345846578E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B37,Data!$C:$C,L$34,Data!$B:$B,$B$34)","v":8.813864932123508E-3},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B37,Data!$C:$C,M$34,Data!$B:$B,$B$34)","v":4.2495408759764999E-2}]
[null,"Evoenergy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B38,Data!$C:$C,C$34,Data!$B:$B,$B$34)","v":8.1057354662504993E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B38,Data!$C:$C,D$34,Data!$B:$B,$B$34)","v":8.1057354662504993E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B38,Data!$C:$C,E$34,Data!$B:$B,$B$34)","v":4.7443469305549213E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B38,Data!$C:$C,F$34,Data!$B:$B,$B$34)","v":4.7443469305549213E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B38,Data!$C:$C,G$34,Data!$B:$B,$B$34)","v":4.7443469305549213E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B38,Data!$C:$C,H$34,Data!$B:$B,$B$34)","v":4.7443469305549213E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B38,Data!$C:$C,I$34,Data!$B:$B,$B$34)","v":4.7443469305549213E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B38,Data!$C:$C,J$34,Data!$B:$B,$B$34)","v":4.7443469305549213E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B38,Data!$C:$C,K$34,Data!$B:$B,$B$34)","v":3.0066825640714001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B38,Data!$C:$C,L$34,Data!$B:$B,$B$34)","v":3.0066825640714001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B38,Data!$C:$C,M$34,Data!$B:$B,$B$34)","v":3.0066825640714001E-2}]
[null,"Jemena Gas Networks",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B39,Data!$C:$C,C$34,Data!$B:$B,$B$34)","v":8.2358674463937742E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B39,Data!$C:$C,D$34,Data!$B:$B,$B$34)","v":8.2358674463937742E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B39,Data!$C:$C,E$34,Data!$B:$B,$B$34)","v":4.4368600682592997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B39,Data!$C:$C,F$34,Data!$B:$B,$B$34)","v":4.4368600682592997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B39,Data!$C:$C,G$34,Data!$B:$B,$B$34)","v":4.4368600682592997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B39,Data!$C:$C,H$34,Data!$B:$B,$B$34)","v":4.4368600682592997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B39,Data!$C:$C,I$34,Data!$B:$B,$B$34)","v":4.4368600682592997E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B39,Data!$C:$C,J$34,Data!$B:$B,$B$34)","v":2.3590427225610999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B39,Data!$C:$C,K$34,Data!$B:$B,$B$34)","v":2.3590427225610999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B39,Data!$C:$C,L$34,Data!$B:$B,$B$34)","v":2.3590427225610999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B39,Data!$C:$C,M$34,Data!$B:$B,$B$34)","v":2.3590427225610999E-2}]
[null,"Multinet Gas",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B40,Data!$C:$C,C$34,Data!$B:$B,$B$34)","v":5.2861463414634269E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B40,Data!$C:$C,D$34,Data!$B:$B,$B$34)","v":5.2861463414634269E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B40,Data!$C:$C,E$34,Data!$B:$B,$B$34)","v":5.2861463414634269E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B40,Data!$C:$C,F$34,Data!$B:$B,$B$34)","v":5.2861463414634269E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B40,Data!$C:$C,G$34,Data!$B:$B,$B$34)","v":4.6364578984853244E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B40,Data!$C:$C,H$34,Data!$B:$B,$B$34)","v":4.6364578984853244E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B40,Data!$C:$C,I$34,Data!$B:$B,$B$34)","v":4.6364578984853244E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B40,Data!$C:$C,J$34,Data!$B:$B,$B$34)","v":4.6364578984853244E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B40,Data!$C:$C,K$34,Data!$B:$B,$B$34)","v":4.6364578984853244E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B40,Data!$C:$C,L$34,Data!$B:$B,$B$34)","v":7.4727775613372379E-3},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B40,Data!$C:$C,M$34,Data!$B:$B,$B$34)","v":4.2055962549156001E-2}]
[]
[null,{"$f":"IF(C4=\"Inclusive\",Inputs!F9,Inputs!F10)","v":"EBIT per customer - Excluding returns from capital base indexation"}]
[]
[null,"EBIT per customer",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"AGN Victoria",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,C$44,Data!$B:$B,$B$42)","v":132.21725649643398},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,D$44,Data!$B:$B,$B$42)","v":164.68942406063752},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,E$44,Data!$B:$B,$B$42)","v":161.76148977560936},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,F$44,Data!$B:$B,$B$42)","v":177.08965700421547},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,G$44,Data!$B:$B,$B$42)","v":129.55694299284457},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,H$44,Data!$B:$B,$B$42)","v":126.87569741671702},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,I$44,Data!$B:$B,$B$42)","v":131.50847960592694},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,J$44,Data!$B:$B,$B$42)","v":133.62864655316025},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,K$44,Data!$B:$B,$B$42)","v":132.98292664750693},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,L$44,Data!$B:$B,$B$42)","v":141.16831149521693},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B45,Data!$C:$C,M$44,Data!$B:$B,$B$42)","v":89.527348395836412}]
[null,"AGN South Australia",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B46,Data!$C:$C,C$44,Data!$B:$B,$B$42)","v":296.91796229474397},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B46,Data!$C:$C,D$44,Data!$B:$B,$B$42)","v":301.99056537995369},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B46,Data!$C:$C,E$44,Data!$B:$B,$B$42)","v":307.70858995365347},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B46,Data!$C:$C,F$44,Data!$B:$B,$B$42)","v":214.64775679578918},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B46,Data!$C:$C,G$44,Data!$B:$B,$B$42)","v":203.34037065814979},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B46,Data!$C:$C,H$44,Data!$B:$B,$B$42)","v":217.51668992991691},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B46,Data!$C:$C,I$44,Data!$B:$B,$B$42)","v":237.4349003839568},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B46,Data!$C:$C,J$44,Data!$B:$B,$B$42)","v":251.78225715604836},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B46,Data!$C:$C,K$44,Data!$B:$B,$B$42)","v":169.27247539486291},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B46,Data!$C:$C,L$44,Data!$B:$B,$B$42)","v":178.6800155036384},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B46,Data!$C:$C,M$44,Data!$B:$B,$B$42)","v":177.13057885321075}]
[null,"AusNet Services",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B47,Data!$C:$C,C$44,Data!$B:$B,$B$42)","v":98.229359570007645},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B47,Data!$C:$C,D$44,Data!$B:$B,$B$42)","v":108.10429160632096},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B47,Data!$C:$C,E$44,Data!$B:$B,$B$42)","v":125.42653666040884},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B47,Data!$C:$C,F$44,Data!$B:$B,$B$42)","v":124.77044504269909},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B47,Data!$C:$C,G$44,Data!$B:$B,$B$42)","v":81.854862068653404},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B47,Data!$C:$C,H$44,Data!$B:$B,$B$42)","v":102.69217754294075},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B47,Data!$C:$C,I$44,Data!$B:$B,$B$42)","v":105.77029703920402},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B47,Data!$C:$C,J$44,Data!$B:$B,$B$42)","v":101.48332562836298},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B47,Data!$C:$C,K$44,Data!$B:$B,$B$42)","v":82.018810997176033},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B47,Data!$C:$C,L$44,Data!$B:$B,$B$42)","v":87.464054285429626},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B47,Data!$C:$C,M$44,Data!$B:$B,$B$42)","v":85.301417515787918}]
[null,"Evoenergy",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B48,Data!$C:$C,C$44,Data!$B:$B,$B$42)","v":232.5063785083251},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B48,Data!$C:$C,D$44,Data!$B:$B,$B$42)","v":247.56419353911252},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B48,Data!$C:$C,E$44,Data!$B:$B,$B$42)","v":257.19425650095582},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B48,Data!$C:$C,F$44,Data!$B:$B,$B$42)","v":145.52069431424897},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B48,Data!$C:$C,G$44,Data!$B:$B,$B$42)","v":122.13167609956201},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B48,Data!$C:$C,H$44,Data!$B:$B,$B$42)","v":114.54754498918271},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B48,Data!$C:$C,I$44,Data!$B:$B,$B$42)","v":108.6265595604853},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B48,Data!$C:$C,J$44,Data!$B:$B,$B$42)","v":130.20137391941464},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B48,Data!$C:$C,K$44,Data!$B:$B,$B$42)","v":134.49984526856502},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B48,Data!$C:$C,L$44,Data!$B:$B,$B$42)","v":131.45237674909234},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B48,Data!$C:$C,M$44,Data!$B:$B,$B$42)","v":94.650665885920191}]
[null,"Jemena Gas Networks",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B49,Data!$C:$C,C$44,Data!$B:$B,$B$42)","v":251.83486403996775},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B49,Data!$C:$C,D$44,Data!$B:$B,$B$42)","v":310.83210570076301},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B49,Data!$C:$C,E$44,Data!$B:$B,$B$42)","v":183.21492731977099},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B49,Data!$C:$C,F$44,Data!$B:$B,$B$42)","v":179.87689446090266},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B49,Data!$C:$C,G$44,Data!$B:$B,$B$42)","v":138.00302266915068},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B49,Data!$C:$C,H$44,Data!$B:$B,$B$42)","v":115.78534246110938},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B49,Data!$C:$C,I$44,Data!$B:$B,$B$42)","v":80.785674688198014},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B49,Data!$C:$C,J$44,Data!$B:$B,$B$42)","v":95.252243879212557},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B49,Data!$C:$C,K$44,Data!$B:$B,$B$42)","v":72.531196307489367},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B49,Data!$C:$C,L$44,Data!$B:$B,$B$42)","v":18.887334993049425},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B49,Data!$C:$C,M$44,Data!$B:$B,$B$42)","v":25.224979476489882}]
[null,"Multinet Gas",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B50,Data!$C:$C,C$44,Data!$B:$B,$B$42)","v":73.201790690434592},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B50,Data!$C:$C,D$44,Data!$B:$B,$B$42)","v":75.841354410291842},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B50,Data!$C:$C,E$44,Data!$B:$B,$B$42)","v":77.518892377396625},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B50,Data!$C:$C,F$44,Data!$B:$B,$B$42)","v":83.815691404373254},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B50,Data!$C:$C,G$44,Data!$B:$B,$B$42)","v":107.94679897900369},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B50,Data!$C:$C,H$44,Data!$B:$B,$B$42)","v":115.56212602856264},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B50,Data!$C:$C,I$44,Data!$B:$B,$B$42)","v":116.3518804348229},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B50,Data!$C:$C,J$44,Data!$B:$B,$B$42)","v":115.61129588264849},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B50,Data!$C:$C,K$44,Data!$B:$B,$B$42)","v":106.65759918585104},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B50,Data!$C:$C,L$44,Data!$B:$B,$B$42)","v":112.57246287398561},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,$B50,Data!$C:$C,M$44,Data!$B:$B,$B$42)","v":97.772666829085992}]

{"sheet":"Data","index":3,"n_rows":2073,"n_cols":4,"rows_kept":2073,"cut":false,"hidden":false,"merged":[]}
["Trading Name",null,"Year","Value"]
["AGN South Australia","Allowed nominal rate of return",2014,0.111300329294446]
["AGN South Australia","Allowed nominal rate of return",2015,0.111300329294446]
["AGN South Australia","Allowed nominal rate of return",2016,0.111300329294446]
["AGN South Australia","Allowed nominal rate of return",2017,6.4467019687873994E-2]
["AGN South Australia","Allowed nominal rate of return",2018,6.4225451238045003E-2]
["AGN South Australia","Allowed nominal rate of return",2019,6.3653021933438997E-2]
["AGN South Australia","Allowed nominal rate of return",2020,6.2948261693716007E-2]
["AGN South Australia","Allowed nominal rate of return",2021,6.1281337521527E-2]
["AGN South Australia","Allowed nominal rate of return",2022,5.1426325236488997E-2]
["AGN South Australia","Allowed nominal rate of return",2023,5.0604836191124998E-2]
["AGN South Australia","Allowed nominal rate of return",2024,5.1166612121043002E-2]
["AGN South Australia","allowed nominal return on equity",2014,0.1036]
["AGN South Australia","allowed nominal return on equity",2015,0.1036]
["AGN South Australia","allowed nominal return on equity",2016,0.1036]
["AGN South Australia","allowed nominal return on equity",2017,7.0999999999999994E-2]
["AGN South Australia","allowed nominal return on equity",2018,7.0999999999999994E-2]
["AGN South Australia","allowed nominal return on equity",2019,7.0999999999999994E-2]
["AGN South Australia","allowed nominal return on equity",2020,7.0999999999999994E-2]
["AGN South Australia","allowed nominal return on equity",2021,7.0999999999999994E-2]
["AGN South Australia","allowed nominal return on equity",2022,5.3698127123840998E-2]
["AGN South Australia","allowed nominal return on equity",2023,5.3698127123840998E-2]
["AGN South Australia","allowed nominal return on equity",2024,5.3698127123840998E-2]
["AGN South Australia","Allowed real rate of return",2014,8.3666825250556007E-2]
["AGN South Australia","Allowed real rate of return",2015,8.3666825250556007E-2]
["AGN South Australia","Allowed real rate of return",2016,8.3666825250556007E-2]
["AGN South Australia","Allowed real rate of return",2017,3.9611151596891998E-2]
["AGN South Australia","Allowed real rate of return",2018,3.9375223898174001E-2]
["AGN South Australia","Allowed real rate of return",2019,3.8816161120686997E-2]
["AGN South Australia","Allowed real rate of return",2020,3.8127857405432002E-2]
["AGN South Australia","Allowed real rate of return",2021,3.6499856794590002E-2]
["AGN South Australia","Allowed real rate of return",2022,3.0816315253395999E-2]
["AGN South Australia","Allowed real rate of return",2023,3.0010928998136E-2]
["AGN South Australia","Allowed real rate of return",2024,3.0561693022373999E-2]
["AGN South Australia","allowed real return on equity",2014,7.6157971721111384E-2]
["AGN South Australia","allowed real return on equity",2015,7.6157971721111384E-2]
["AGN South Australia","allowed real return on equity",2016,7.6157971721111384E-2]
["AGN South Australia","allowed real return on equity",2017,4.5991583362303003E-2]
["AGN South Australia","allowed real return on equity",2018,4.5991583362303003E-2]
["AGN South Australia","allowed real return on equity",2019,4.5991583362303003E-2]
["AGN South Australia","allowed real return on equity",2020,4.5991583362303003E-2]
["AGN South Australia","allowed real return on equity",2021,4.5991583362303003E-2]
["AGN South Australia","allowed real return on equity",2022,3.3043585385689002E-2]
["AGN South Australia","allowed real return on equity",2023,3.3043585385689002E-2]
["AGN South Australia","allowed real return on equity",2024,3.3043585385689002E-2]
["AGN South Australia","CESS",2024,0]
["AGN South Australia","Customer numbers at the end of the period",2014,423432]
["AGN South Australia","Customer numbers at the end of the period",2015,430217]
["AGN South Australia","Customer numbers at the end of the period",2016,435909]
["AGN South Australia","Customer numbers at the end of the period",2017,441894]
["AGN South Australia","Customer numbers at the end of the period",2018,448211]
["AGN South Australia","Customer numbers at the end of the period",2019,454391]
["AGN South Australia","Customer numbers at the end of the period",2020,461048]
["AGN South Australia","Customer numbers at the end of the period",2021,466417]
["AGN South Australia","Customer numbers at the end of the period",2022,471641]
["AGN South Australia","Customer numbers at the end of the period",2023,476885]
["AGN South Australia","Customer numbers at the end of the period",2024,483336]
["AGN South Australia","Customer numbers at the start of the period",2014,417192]
["AGN South Australia","Customer numbers at the start of the period",2015,423432]
["AGN South Australia","Customer numbers at the start of the period",2016,430217]
["AGN South Australia","Customer numbers at the start of the period",2017,435909]
["AGN South Australia","Customer numbers at the start of the period",2018,441894]
["AGN South Australia","Customer numbers at the start of the period",2019,448211]
["AGN South Australia","Customer numbers at the start of the period",2020,454391]
["AGN South Australia","Customer numbers at the start of the period",2021,461048]
["AGN South Australia","Customer numbers at the start of the period",2022,466417]
["AGN South Australia","Customer numbers at the start of the period",2023,471641]
["AGN South Australia","Customer numbers at the start of the period",2024,476885]
["AGN South Australia","EBIT per customer - Excluding returns from capital base indexation",2014,296.91796229474397]
["AGN South Australia","EBIT per customer - Excluding returns from capital base indexation",2015,301.99056537995369]
["AGN South Australia","EBIT per customer - Excluding returns from capital base indexation",2016,307.70858995365347]
["AGN South Australia","EBIT per customer - Excluding returns from capital base indexation",2017,214.64775679578918]
["AGN South Australia","EBIT per customer - Excluding returns from capital base indexation",2018,203.34037065814979]
["AGN South Australia","EBIT per customer - Excluding returns from capital base indexation",2019,217.51668992991691]
["AGN South Australia","EBIT per customer - Excluding returns from capital base indexation",2020,237.4349003839568]
["AGN South Australia","EBIT per customer - Excluding returns from capital base indexation",2021,251.78225715604836]
["AGN South Australia","EBIT per customer - Excluding returns from capital base indexation",2022,169.27247539486291]
["AGN South Australia","EBIT per customer - Excluding returns from capital base indexation",2023,178.6800155036384]
["AGN South Australia","EBIT per customer - Excluding returns from capital base indexation",2024,177.13057885321075]
["AGN South Australia","EBIT per customer - Including returns from capital base indexation",2014,376.37806214242283]
["AGN South Australia","EBIT per customer - Including returns from capital base indexation",2015,340.29338919327392]
["AGN South Australia","EBIT per customer - Including returns from capital base indexation",2016,347.16955233342139]
["AGN South Australia","EBIT per customer - Including returns from capital base indexation",2017,261.24593843095602]
["AGN South Australia","EBIT per customer - Including returns from capital base indexation",2018,265.71642313974132]
["AGN South Australia","EBIT per customer - Including returns from capital base indexation",2019,278.18936122629657]
["AGN South Australia","EBIT per customer - Including returns from capital base indexation",2020,302.33432357130982]
["AGN South Australia","EBIT per customer - Including returns from capital base indexation",2021,282.99798755268745]
["AGN South Australia","EBIT per customer - Including returns from capital base indexation",2022,296.21709261642161]
["AGN South Australia","EBIT per customer - Including returns from capital base indexation",2023,471.54686012931978]
["AGN South Australia","EBIT per customer - Including returns from capital base indexation",2024,337.6334572783162]
["AGN South Australia","EBSS",2014,1100898.93]
["AGN South Australia","EBSS",2015,-287511.93]
["AGN South Australia","EBSS",2016,0]
["AGN South Australia","EBSS",2017,5538825.1399999997]
["AGN South Australia","EBSS",2018,-2798603.48]
["AGN South Australia","EBSS",2019,-3710909.21]
["AGN South Australia","EBSS",2020,288652.968829814]
["AGN South Australia","EBSS",2021,0]
["AGN South Australia","EBSS",2022,0]
["AGN South Australia","EBSS",2023,0]
["AGN South Australia","EBSS",2024,0]
["AGN South Australia","Efficiency carryover",2014,0]
["AGN South Australia","Efficiency carryover",2015,0]
["AGN South Australia","Efficiency carryover",2016,0]
["AGN South Australia","Efficiency carryover",2017,0]
["AGN South Australia","Efficiency carryover",2018,0]
["AGN South Australia","Efficiency carryover",2019,0]
["AGN South Australia","Efficiency carryover",2020,0]
["AGN South Australia","Efficiency carryover",2021,0]
["AGN South Australia","Efficiency carryover",2022,4700521.29602597]
["AGN South Australia","Efficiency carryover",2023,857733.15718769096]
["AGN South Australia","Efficiency carryover",2024,4651071.7280673403]
["AGN South Australia","forecast inflation",2014,2.5499999999999998E-2]
["AGN South Australia","forecast inflation",2015,2.5499999999999998E-2]
["AGN South Australia","forecast inflation",2016,2.5499999999999998E-2]
["AGN South Australia","forecast inflation",2017,2.3908812494749999E-2]
["AGN South Australia","forecast inflation",2018,2.3908812494749999E-2]
["AGN South Australia","forecast inflation",2019,2.3908812494749999E-2]
["AGN South Australia","forecast inflation",2020,2.3908812494749999E-2]
["AGN South Australia","forecast inflation",2021,2.3908812494749999E-2]
["AGN South Australia","forecast inflation",2022,1.9993872504847E-2]
["AGN South Australia","Forecast inflation",2023,1.9993872504847E-2]
["AGN South Australia","forecast inflation",2024,1.9993872504847632E-2]
["AGN South Australia","Forecast Opening RAB",2014,1215808677.8082979]
["AGN South Australia","Forecast Opening RAB",2015,1313852112.5521579]
["AGN South Australia","Forecast Opening RAB",2016,1394606507.2960687]
["AGN South Australia","Forecast Opening RAB",2017,1470355919.9146469]
["AGN South Australia","Forecast Opening RAB",2018,1478041170.138953]
["AGN South Australia","Forecast Opening RAB",2019,1571956943.4744973]
["AGN South Australia","Forecast Opening RAB",2020,1666097064.4864912]
["AGN South Australia","Forecast Opening RAB",2021,1762292934.6039708]
["AGN South Australia","Forecast Opening RAB",2022,1826855831.6360543]
["AGN South Australia","Forecast Opening RAB",2023,1781785852.3460906]
["AGN South Australia","Forecast Opening RAB",2024,1941658745.649224]
["AGN South Australia","Forecast operating and maintenance expenditure",2014,72270760.801380202]
["AGN South Australia","Forecast operating and maintenance expenditure",2015,71629126.529136509]
["AGN South Australia","Forecast operating and maintenance expenditure",2016,69954849.579211369]
["AGN South Australia","Forecast operating and maintenance expenditure",2017,72486943.209473222]
["AGN South Australia","Forecast operating and maintenance expenditure",2018,75335408.362692788]
["AGN South Australia","Forecast operating and maintenance expenditure",2019,78198590.02123031]
["AGN South Australia","Forecast operating and maintenance expenditure",2020,79731491.201760173]
["AGN South Australia","Forecast operating and maintenance expenditure",2021,80635980.795889542]
["AGN South Australia","Forecast operating and maintenance expenditure",2022,74992511.315502241]
["AGN South Australia","Forecast operating and maintenance expenditure",2023,78485778.079170391]
["AGN South Australia","Forecast operating and maintenance expenditure",2024,83708154.048920363]
["AGN South Australia","Indexation",2014,33398004.9875466]
["AGN South Australia","Indexation",2015,16348623.5600629]
["AGN South Australia","Indexation",2016,17089101.304951299]
["AGN South Australia","Indexation",2017,20452077.774903499]
["AGN South Australia","Indexation",2018,27760631.3164129]
["AGN South Australia","Indexation",2019,27381657.491157498]
["AGN South Australia","Indexation",2020,29705744.404092699]
["AGN South Australia","Indexation",2021,14475667.921939099]
["AGN South Australia","Indexation",2022,59540766.702013701]
["AGN South Australia","Inflation rate",2014,2.9296900000000001E-2]
["AGN South Australia","Inflation rate",2015,1.32827E-2]
["AGN South Australia","Inflation rate",2016,1.31086E-2]
["AGN South Australia","Inflation rate",2017,1.47601E-2]
["AGN South Australia","Inflation rate",2018,1.9090900000000001E-2]
["AGN South Australia","Inflation rate",2019,1.7841200000000002E-2]
["AGN South Australia","Inflation rate",2020,1.8404899999999998E-2]
["AGN South Australia","Inflation rate",2021,8.6058999999999997E-3]
["AGN South Australia","Inflation rate",2022,3.4982899999999997E-2]
["AGN South Australia","Inflation Rate",2023,7.8318219291014124E-2]
["AGN South Australia","Inflation rate",2024,4.05198776758409E-2]
["AGN South Australia","Jurisdictional charges",2014,2390100]
["AGN South Australia","Jurisdictional charges",2015,2390100]
["AGN South Australia","Jurisdictional charges",2016,2390100]
["AGN South Australia","Jurisdictional charges",2017,2390100]
["AGN South Australia","Jurisdictional charges",2018,2390100]
["AGN South Australia","Jurisdictional charges",2019,2390100]
["AGN South Australia","Jurisdictional charges",2020,2390100]
["AGN South Australia","Jurisdictional charges",2021,2390100]
["AGN South Australia","Jurisdictional charges",2022,2390100]
["AGN South Australia","Jurisdictional charges",2023,2390100]
["AGN South Australia","Jurisdictional charges",2024,2390100]
["AGN South Australia","Nominal return on assets",2014,0.13877040766268872]
["AGN South Australia","Nominal return on assets",2015,0.11800735691621812]
["AGN South Australia","Nominal return on assets",2016,0.11532680703325121]
["AGN South Australia","Nominal return on assets",2017,8.2750357214039533E-2]
["AGN South Australia","Nominal return on assets",2018,8.1325532166620612E-2]
["AGN South Australia","Nominal return on assets",2019,8.1803420312017164E-2]
["AGN South Australia","Nominal return on assets",2020,8.5739328927994879E-2]
["AGN South Australia","Nominal return on assets",2021,7.8020035095571219E-2]
["AGN South Australia","Nominal return on assets",2022,8.1630345233190155E-2]
["AGN South Australia","Nominal return on assets",2023,0.12685711866909208]
["AGN South Australia","Nominal return on assets",2024,8.5237514257867047E-2]
["AGN South Australia","Nominal return on regulated equity",2014,0.33530709028449485]
["AGN South Australia","Nominal return on regulated equity",2015,0.23992210658042665]
["AGN South Australia","Nominal return on regulated equity",2016,0.13398794074709908]
["AGN South Australia","Nominal return on regulated equity",2017,9.8646428360145921E-2]
["AGN South Australia","Nominal return on regulated equity",2018,9.9891445700866097E-2]
["AGN South Australia","Nominal return on regulated equity",2019,0.10578025586935839]
["AGN South Australia","Nominal return on regulated equity",2020,0.11220911438864332]
["AGN South Australia","Nominal return on regulated equity",2021,9.3530749432264276E-2]
["AGN South Australia","Nominal return on regulated equity",2022,0.12472705086590229]
["AGN South Australia","Nominal return on regulated equity",2023,0.21662034356578813]
["AGN South Australia","Nominal return on regulated equity",2024,0.12404026390067317]
["AGN South Australia","Nominal straight line depreciation",2014,45418939.481971599]
["AGN South Australia","Nominal straight line depreciation",2015,49937690.376984097]
["AGN South Australia","Nominal straight line depreciation",2016,51882491.498900801]
["AGN South Australia","Nominal straight line depreciation",2017,43812296.970693097]
["AGN South Australia","Nominal straight line depreciation",2018,49012462.497663699]
["AGN South Australia","Nominal straight line depreciation",2019,56326799.427938603]
["AGN South Australia","Nominal straight line depreciation",2020,63170093.883705497]
["AGN South Australia","Nominal straight line depreciation",2021,64837537.433382802]
["AGN South Australia","Nominal straight line depreciation",2022,90737185.222774297]
["AGN South Australia","Nominal Straight Line Depreciation",2023,97067030.982244894]
["AGN South Australia","Nominal straight line depreciation",2024,113647490.30138175]
["AGN South Australia","Opening Regulatory Asset Base (Nominal)",2014,1139985236.9082601]
["AGN South Australia","Opening Regulatory Asset Base (Nominal)",2015,1230817802.3074]
["AGN South Australia","Opening Regulatory Asset Base (Nominal)",2016,1303654299.5491099]
["AGN South Australia","Opening Regulatory Asset Base (Nominal)",2017,1385628269.2493401]
["AGN South Australia","Opening Regulatory Asset Base (Nominal)",2018,1454128307.0501399]
["AGN South Australia","Opening Regulatory Asset Base (Nominal)",2019,1534741902.37918]
["AGN South Australia","Opening Regulatory Asset Base (Nominal)",2020,1614012112.62238]
["AGN South Australia","Opening Regulatory Asset Base (Nominal)",2021,1682072612.5285499]
["AGN South Australia","Opening Regulatory Asset Base (Nominal)",2022,1701994599.3845699]
["AGN South Australia","Opening Regulatory Asset Base (Nominal)",2023,1762906416.8552599]
["AGN South Australia","Opening Regulatory Asset Base (Nominal)",2024,1901760854.9707301]
["AGN South Australia","Operating and maintenance adjustment (f)",2014,4979586.8013802022]
["AGN South Australia","Operating and maintenance adjustment (f)",2015,3826972.5291365087]
["AGN South Australia","Operating and maintenance adjustment (f)",2016,6300360.5792113692]
["AGN South Australia","Operating and maintenance adjustment (f)",2017,11966367.209473222]
["AGN South Australia","Operating and maintenance adjustment (f)",2018,9483383.3626927882]
["AGN South Australia","Operating and maintenance adjustment (f)",2019,16699342.02123031]
["AGN South Australia","Operating and maintenance adjustment (f)",2020,17755071.201760173]
["AGN South Australia","Operating and maintenance adjustment (f)",2021,17972364.795889542]
["AGN South Australia","Operating and maintenance adjustment (f)",2022,17245672.724296421]
["AGN South Australia","Operating expenditure",2014,54352116]
["AGN South Australia","Operating expenditure",2015,57069168]
["AGN South Australia","Operating expenditure",2016,54323703]
["AGN South Australia","Operating expenditure",2017,49837181]
["AGN South Australia","Operating expenditure",2018,56049732]
["AGN South Australia","Operating expenditure",2019,51721814]
["AGN South Australia","Operating expenditure",2020,55815356.719999999]
["AGN South Australia","Operating expenditure",2021,52816332]
["AGN South Australia","Operating expenditure",2022,50668590.868128903]
["AGN South Australia","Operating expenditure",2023,55135362.864213049]
["AGN South Australia","Operating expenditure",2024,58983210.81687282]
["AGN South Australia","other",2023,0]
["AGN South Australia","other",2024,0]
["AGN South Australia","Other Revenue",2023,0]
["AGN South Australia","Other Revenue",2024,0]
["AGN South Australia","Real return on assets",2014,0.10635756083855757]
["AGN South Australia","Real return on assets",2015,0.1033518650976851]
["AGN South Australia","Real return on assets",2016,0.10089560688089234]
["AGN South Australia","Real return on assets",2017,6.7001311161169558E-2]
["AGN South Australia","Real return on assets",2018,6.1068774303274238E-2]
["AGN South Australia","Real return on assets",2019,6.2841060385467953E-2]
["AGN South Australia","Real return on assets",2020,6.6117542175999827E-2]
["AGN South Australia","Real return on assets",2021,6.8821861041633028E-2]
["AGN South Australia","Real return on assets",2022,4.5070740041396017E-2]
["AGN South Australia","Real return on assets",2023,4.4577840291070155E-2]
["AGN South Australia","Real return on assets",2024,4.2976244415349162E-2]
["AGN South Australia","Real return on regulated equity",2014,0.29730021559813774]
["AGN South Australia","Real return on regulated equity",2015,0.2236684851921647]
["AGN South Australia","Real return on regulated equity",2016,0.11931528440988369]
["AGN South Australia","Real return on regulated equity",2017,8.2666167461793102E-2]
["AGN South Australia","Real return on regulated equity",2018,7.9286887657289556E-2]
["AGN South Australia","Real return on regulated equity",2019,8.6397618675053023E-2]
["AGN South Australia","Real return on regulated equity",2020,9.2108958223436802E-2]
["AGN South Australia","Real return on regulated equity",2021,8.4200230667165685E-2]
["AGN South Australia","Real return on regulated equity",2022,8.6710757120627119E-2]
["AGN South Australia","Real return on regulated equity",2023,0.12825724521811996]
["AGN South Australia","Real return on regulated equity",2024,8.0267939149214262E-2]
["AGN South Australia","Revenue",2014,237508296.05000001]
["AGN South Australia","Revenue",2015,247186423.45000014]
["AGN South Australia","Revenue",2016,249596294.58999982]
["AGN South Australia","Revenue",2017,199002489.40000015]
["AGN South Australia","Revenue",2018,205810541.80999991]
["AGN South Australia","Revenue",2019,216587396.11000004]
["AGN South Australia","Revenue",2020,234323859.49000001]
["AGN South Australia","Revenue",2021,244713980]
["AGN South Australia","Revenue",2022,228446822.99288034]
["AGN South Australia","Revenue",2023,242826415.18926001]
["AGN South Australia","Revenue",2024,260457218.75675899]
["AGN South Australia","Unaccounted for gas",2014,10548958]
["AGN South Australia","Unaccounted for gas",2015,8892493]
["AGN South Australia","Unaccounted for gas",2016,7742795]
["AGN South Australia","Unaccounted for gas",2017,8753689]
["AGN South Australia","Unaccounted for gas",2018,7861107]
["AGN South Australia","Unaccounted for gas",2019,7983183]
["AGN South Australia","Unaccounted for gas",2020,4269725]
["AGN South Australia","Unaccounted for gas",2021,7910395]
["AGN South Australia","Unaccounted for gas",2022,5257247.04]
["AGN South Australia","Unaccounted for gas",2023,3492601.15]
["AGN South Australia","Unaccounted for gas",2024,394166.859999999]
["AGN Victoria","Allowed nominal rate of return",2014,8.0767771875926694E-2]
["AGN Victoria","Allowed nominal rate of return",2015,8.0762776903115424E-2]
["AGN Victoria","Allowed nominal rate of return",2016,8.0758756780903995E-2]
["AGN Victoria","Allowed nominal rate of return",2017,8.0753953260147809E-2]
["AGN Victoria","Allowed nominal rate of return",2018,6.3867876446566996E-2]
["AGN Victoria","Allowed nominal rate of return",2019,6.3793496912976005E-2]
["AGN Victoria","Allowed nominal rate of return",2020,6.2809996465007997E-2]
["AGN Victoria","Allowed nominal rate of return",2021,6.1438278127140998E-2]
["AGN Victoria","Allowed nominal rate of return",2022,6.0423933190699997E-2]
["AGN Victoria","Allowed nominal rate of return",2023,5.6793418723605806E-2]
["AGN Victoria","Allowed nominal rate of return",2024,5.8301040850111001E-2]
["AGN Victoria","allowed nominal return on equity",2014,8.3339999999999997E-2]
["AGN Victoria","allowed nominal return on equity",2015,8.3339999999999997E-2]
["AGN Victoria","allowed nominal return on equity",2016,8.3339999999999997E-2]
["AGN Victoria","allowed nominal return on equity",2017,8.3339999999999997E-2]
["AGN Victoria","allowed nominal return on equity",2018,7.2999999999999995E-2]
["AGN Victoria","allowed nominal return on equity",2019,7.2999999999999995E-2]
["AGN Victoria","allowed nominal return on equity",2020,7.2999999999999995E-2]
["AGN Victoria","allowed nominal return on equity",2021,7.2999999999999995E-2]
["AGN Victoria","allowed nominal return on equity",2022,7.2999999999999995E-2]
["AGN Victoria","allowed nominal return on equity",2023,6.9765681792863077E-2]
["AGN Victoria","allowed nominal return on equity",2024,7.2476752811812997E-2]
["AGN Victoria","Allowed real rate of return",2014,5.4407582317976474E-2]
["AGN Victoria","Allowed real rate of return",2015,5.4402709173770346E-2]
["AGN Victoria","Allowed real rate of return",2016,5.4398787103320176E-2]
["AGN Victoria","Allowed real rate of return",2017,5.4394100741606818E-2]
["AGN Victoria","Allowed real rate of return",2018,3.8426924098434997E-2]
["AGN Victoria","Allowed real rate of return",2019,3.835432325016E-2]
["AGN Victoria","Allowed real rate of return",2020,3.7394341876867E-2]
["AGN Victoria","Allowed real rate of return",2021,3.6055426316151003E-2]
["AGN Victoria","Allowed real rate of return",2022,3.5065338058347002E-2]
["AGN Victoria","Allowed real rate of return",2023,-5.1121661652136462E-3]
["AGN Victoria","Allowed real rate of return",2024,2.8282344487652999E-2]
["AGN Victoria","allowed real return on equity",2014,5.6917073170730997E-2]
["AGN Victoria","allowed real return on equity",2015,5.6917073170730997E-2]
["AGN Victoria","allowed real return on equity",2016,5.6917073170730997E-2]
["AGN Victoria","allowed real return on equity",2017,5.6917073170730997E-2]
["AGN Victoria","allowed real return on equity",2018,4.7340665345846002E-2]
["AGN Victoria","allowed real return on equity",2019,4.7340665345846002E-2]
["AGN Victoria","allowed real return on equity",2020,4.7340665345846002E-2]
["AGN Victoria","allowed real return on equity",2021,4.7340665345846002E-2]
["AGN Victoria","allowed real return on equity",2022,4.7340665345846002E-2]
["AGN Victoria","allowed real return on equity",2023,7.4727775613372379E-3]
["AGN Victoria","allowed real return on equity",2024,4.2055962549156001E-2]
["AGN Victoria","CESS",2024,-2614214.3510264801]
["AGN Victoria","Customer numbers at the end of the period",2014,632662.49680365203]
["AGN Victoria","Customer numbers at the end of the period",2015,646548.05570776202]
["AGN Victoria","Customer numbers at the end of the period",2016,662983]
["AGN Victoria","Customer numbers at the end of the period",2017,678177]
["AGN Victoria","Customer numbers at the end of the period",2018,694813]
["AGN Victoria","Customer numbers at the end of the period",2019,710178]
["AGN Victoria","Customer numbers at the end of the period",2020,724623]
["AGN Victoria","Customer numbers at the end of the period",2021,739621]
["AGN Victoria","Customer numbers at the end of the period",2022,751245]
["AGN Victoria","Customer numbers at the end of the period",2023,756668]
["AGN Victoria","Customer numbers at the end of the period",2024,762771]
["AGN Victoria","Customer numbers at the start of the period",2014,620145.81461187196]
["AGN Victoria","Customer numbers at the start of the period",2015,633115.45570776204]
["AGN Victoria","Customer numbers at the start of the period",2016,648163]
["AGN Victoria","Customer numbers at the start of the period",2017,662983]
["AGN Victoria","Customer numbers at the start of the period",2018,678177]
["AGN Victoria","Customer numbers at the start of the period",2019,694813]
["AGN Victoria","Customer numbers at the start of the period",2020,710178]
["AGN Victoria","Customer numbers at the start of the period",2021,724623]
["AGN Victoria","Customer numbers at the start of the period",2022,739621]
["AGN Victoria","Customer numbers at the start of the period",2023,751245]
["AGN Victoria","Customer numbers at the start of the period",2024,750443]
["AGN Victoria","EBIT per customer - Excluding returns from capital base indexation",2014,132.21725649643398]
["AGN Victoria","EBIT per customer - Excluding returns from capital base indexation",2015,164.68942406063752]
["AGN Victoria","EBIT per customer - Excluding returns from capital base indexation",2016,161.76148977560936]
["AGN Victoria","EBIT per customer - Excluding returns from capital base indexation",2017,177.08965700421547]
["AGN Victoria","EBIT per customer - Excluding returns from capital base indexation",2018,129.55694299284457]
["AGN Victoria","EBIT per customer - Excluding returns from capital base indexation",2019,126.87569741671702]
["AGN Victoria","EBIT per customer - Excluding returns from capital base indexation",2020,131.50847960592694]
["AGN Victoria","EBIT per customer - Excluding returns from capital base indexation",2021,133.62864655316025]
["AGN Victoria","EBIT per customer - Excluding returns from capital base indexation",2022,132.98292664750693]
["AGN Victoria","EBIT per customer - Excluding returns from capital base indexation",2023,141.16831149521693]
["AGN Victoria","EBIT per customer - Excluding returns from capital base indexation",2024,89.527348395836412]
["AGN Victoria","EBIT per customer - Including returns from capital base indexation",2014,174.89324955672947]
["AGN Victoria","EBIT per customer - Including returns from capital base indexation",2015,212.7081670093331]
["AGN Victoria","EBIT per customer - Including returns from capital base indexation",2016,194.7801347047988]
["AGN Victoria","EBIT per customer - Including returns from capital base indexation",2017,206.02760574269013]
["AGN Victoria","EBIT per customer - Including returns from capital base indexation",2018,173.83523996541237]
["AGN Victoria","EBIT per customer - Including returns from capital base indexation",2019,174.55385837767858]
["AGN Victoria","EBIT per customer - Including returns from capital base indexation",2020,168.55019580235154]
["AGN Victoria","EBIT per customer - Including returns from capital base indexation",2021,125.39953164801372]
["AGN Victoria","EBIT per customer - Including returns from capital base indexation",2022,224.74078551478041]
["AGN Victoria","EBIT per customer - Including returns from capital base indexation",2023,247.95992273415573]
["AGN Victoria","EBIT per customer - Including returns from capital base indexation",2024,291.70219340538728]
["AGN Victoria","EBSS",2014,0]
["AGN Victoria","EBSS",2015,0]
["AGN Victoria","EBSS",2016,0]
["AGN Victoria","EBSS",2017,0]
["AGN Victoria","EBSS",2018,13290010.72603455]
["AGN Victoria","EBSS",2019,5331032.4006910287]
["AGN Victoria","EBSS",2020,3403782.3101922488]
["AGN Victoria","EBSS",2021,-2265805.6659841333]
["AGN Victoria","EBSS",2022,0]
["AGN Victoria","EBSS",2023,0]
["AGN Victoria","EBSS",2024,0]
["AGN Victoria","Efficiency carryover",2023,-546879.06859846599]
["AGN Victoria","Efficiency carryover",2024,-1748739.29516263]
["AGN Victoria","forecast inflation",2014,2.5000000000000001E-2]
["AGN Victoria","forecast inflation",2015,2.5000000000000001E-2]
["AGN Victoria","forecast inflation",2016,2.5000000000000001E-2]
["AGN Victoria","forecast inflation",2017,2.5000000000000001E-2]
["AGN Victoria","forecast inflation",2018,2.4499511480039999E-2]
["AGN Victoria","forecast inflation",2019,2.4499511480039999E-2]
["AGN Victoria","forecast inflation",2020,2.4499511480039999E-2]
["AGN Victoria","forecast inflation",2021,2.4499511480039999E-2]
["AGN Victoria","forecast inflation",2022,2.4499511480039999E-2]
["AGN Victoria","Forecast inflation",2023,6.2062918992328596E-2]
["AGN Victoria","forecast inflation",2024,2.9193048507912156E-2]
["AGN Victoria","Forecast Opening RAB",2014,1228133962.279465]
["AGN Victoria","Forecast Opening RAB",2015,1307231905.666014]
["AGN Victoria","Forecast Opening RAB",2016,1361628858.3478191]
["AGN Victoria","Forecast Opening RAB",2017,1418629589.999083]
["AGN Victoria","Forecast Opening RAB",2018,1463310882.0795956]
["AGN Victoria","Forecast Opening RAB",2019,1646146421.2081742]
["AGN Victoria","Forecast Opening RAB",2020,1727007033.9923306]
["AGN Victoria","Forecast Opening RAB",2021,1759669798.4102786]
["AGN Victoria","Forecast Opening RAB",2022,1851360418.1740606]
["AGN Victoria","Forecast Opening RAB",2023,1949795912.5959175]
["AGN Victoria","Forecast Opening RAB",2024,1953145824.08658]
["AGN Victoria","Forecast operating and maintenance expenditure",2014,68035782.294246197]
["AGN Victoria","Forecast operating and maintenance expenditure",2015,70439377.074988231]
["AGN Victoria","Forecast operating and maintenance expenditure",2016,72415097.769939676]
["AGN Victoria","Forecast operating and maintenance expenditure",2017,74945040.169435829]
["AGN Victoria","Forecast operating and maintenance expenditure",2018,69387643.76270017]
["AGN Victoria","Forecast operating and maintenance expenditure",2019,71231456.501109794]
["AGN Victoria","Forecast operating and maintenance expenditure",2020,71786844.644384876]
["AGN Victoria","Forecast operating and maintenance expenditure",2021,75491625.849731639]
["AGN Victoria","Forecast operating and maintenance expenditure",2022,81108172.484278262]
["AGN Victoria","Forecast operating and maintenance expenditure",2023,83311834.384816617]
["AGN Victoria","Forecast operating and maintenance expenditure",2024,100993984.1623608]
["AGN Victoria","Indexation",2014,26732421.8321492]
["AGN Victoria","Indexation",2015,30723947.331686899]
["AGN Victoria","Indexation",2016,21646123.453710798]
["AGN Victoria","Indexation",2017,19405154.221744101]
["AGN Victoria","Indexation",2018,30396855.5346375]
["AGN Victoria","Indexation",2019,33493652.311594699]
["AGN Victoria","Indexation",2020,26573751.6254461]
["AGN Victoria","Indexation",2021,-6024751.6086197402]
["AGN Victoria","Indexation",2022,68399404.408415601]
["AGN Victoria","Inflation rate",2014,2.1610999999999998E-2]
["AGN Victoria","Inflation rate",2015,2.3076900000000001E-2]
["AGN Victoria","Inflation rate",2016,1.50376E-2]
["AGN Victoria","Inflation rate",2017,1.2963000000000001E-2]
["AGN Victoria","Inflation rate",2018,1.9337E-2]
["AGN Victoria","Inflation rate",2019,2.0776900000000001E-2]
["AGN Victoria","Inflation rate",2020,1.5929200000000001E-2]
["AGN Victoria","Inflation rate",2021,-3.4843000000000001E-3]
["AGN Victoria","Inflation rate",2022,3.8461500000000003E-2]
["AGN Victoria","Inflation Rate",2023,4.2436333872797827E-2]
["AGN Victoria","Inflation rate",2024,7.8318219291014124E-2]
["AGN Victoria","Jurisdictional charges",2014,2550541.2400000002]
["AGN Victoria","Jurisdictional charges",2015,2856305.93]
["AGN Victoria","Jurisdictional charges",2016,3108739.92]
["AGN Victoria","Jurisdictional charges",2017,3445330.22]
["AGN Victoria","Jurisdictional charges",2018,3582124.64]
["AGN Victoria","Jurisdictional charges",2019,4339236.2699999996]
["AGN Victoria","Jurisdictional charges",2020,4459785.04]
["AGN Victoria","Jurisdictional charges",2021,5182848]
["AGN Victoria","Jurisdictional charges",2022,5577593.7400000002]
["AGN Victoria","Jurisdictional charges",2023,5762096.053591161]
["AGN Victoria","Jurisdictional charges",2024,7841386.2000000002]
["AGN Victoria","Nominal return on assets",2014,8.8565437969548452E-2]
["AGN Victoria","Nominal return on assets",2015,0.102223523520851]
["AGN Victoria","Nominal return on assets",2016,8.8708236207705113E-2]
["AGN Victoria","Nominal return on assets",2017,9.2291816444183439E-2]
["AGN Victoria","Nominal return on assets",2018,7.5916470710102865E-2]
["AGN Victoria","Nominal return on assets",2019,7.6066022410065048E-2]
["AGN Victoria","Nominal return on assets",2020,7.2482326810602002E-2]
["AGN Victoria","Nominal return on assets",2021,5.3095575059708619E-2]
["AGN Victoria","Nominal return on assets",2022,9.4203023357159688E-2]
["AGN Victoria","Nominal return on assets",2023,9.8533114597141883E-2]
["AGN Victoria","Nominal return on assets",2024,0.11299920299042986]
["AGN Victoria","Nominal return on regulated equity",2014,0.15581372538886307]
["AGN Victoria","Nominal return on regulated equity",2015,0.1149742875953866]
["AGN Victoria","Nominal return on regulated equity",2016,9.9001220306928261E-2]
["AGN Victoria","Nominal return on regulated equity",2017,9.9625753988456967E-2]
["AGN Victoria","Nominal return on regulated equity",2018,8.1336393857053282E-2]
["AGN Victoria","Nominal return on regulated equity",2019,8.2805781032369422E-2]
["AGN Victoria","Nominal return on regulated equity",2020,6.9133908661937457E-2]
["AGN Victoria","Nominal return on regulated equity",2021,3.5072456608494638E-2]
["AGN Victoria","Nominal return on regulated equity",2022,0.12540271992438506]
["AGN Victoria","Nominal return on regulated equity",2023,0.13488882853341008]
["AGN Victoria","Nominal return on regulated equity",2024,0.16585750572287838]
["AGN Victoria","Nominal straight line depreciation",2014,45442527.569211498]
["AGN Victoria","Nominal straight line depreciation",2015,51135109.762907401]
["AGN Victoria","Nominal straight line depreciation",2016,55005729.173960298]
["AGN Victoria","Nominal straight line depreciation",2017,58411457.924674697]
["AGN Victoria","Nominal straight line depreciation",2018,77942633.313161507]
["AGN Victoria","Nominal straight line depreciation",2019,85434502.128600299]
["AGN Victoria","Nominal straight line depreciation",2020,95575444.201331094]
["AGN Victoria","Nominal straight line depreciation",2021,86939637.438246101]
["AGN Victoria","Nominal straight line depreciation",2022,94287763.870932996]
["AGN Victoria","Nominal Straight Line Depreciation",2023,61423709.877606936]
["AGN Victoria","Nominal straight line depreciation",2024,105938778.76905152]
["AGN Victoria","Opening Regulatory Asset Base (Nominal)",2014,1236982064.7783401]
["AGN Victoria","Opening Regulatory Asset Base (Nominal)",2015,1331371051.0399401]
["AGN Victoria","Opening Regulatory Asset Base (Nominal)",2016,1439467209.6719899]
["AGN Victoria","Opening Regulatory Asset Base (Nominal)",2017,1496969039.96346]
["AGN Victoria","Opening Regulatory Asset Base (Nominal)",2018,1571951671.9337499]
["AGN Victoria","Opening Regulatory Asset Base (Nominal)",2019,1612064048.2146599]
["AGN Victoria","Opening Regulatory Asset Base (Nominal)",2020,1668241074.2644401]
["AGN Victoria","Opening Regulatory Asset Base (Nominal)",2021,1729103711.67399]
["AGN Victoria","Opening Regulatory Asset Base (Nominal)",2022,1778384514.6187301]
["AGN Victoria","Opening Regulatory Asset Base (Nominal)",2023,1897341784.5287244]
["AGN Victoria","Opening Regulatory Asset Base (Nominal)",2024,1953145824.08658]
["AGN Victoria","Operating and maintenance adjustment (f)",2014,2633445.5203314945]
["AGN Victoria","Operating and maintenance adjustment (f)",2015,7591081.1690172926]
["AGN Victoria","Operating and maintenance adjustment (f)",2016,7246966.4505819306]
["AGN Victoria","Operating and maintenance adjustment (f)",2017,5857308.6246726513]
["AGN Victoria","Operating and maintenance adjustment (f)",2018,4058376.6918883398]
["AGN Victoria","Operating and maintenance adjustment (f)",2019,1809397.1320077628]
["AGN Victoria","Operating and maintenance adjustment (f)",2020,1241251.3646322787]
["AGN Victoria","Operating and maintenance adjustment (f)",2021,1350309.6705008745]
["AGN Victoria","Operating and maintenance adjustment (f)",2022,2838749.4719627351]
["AGN Victoria","Operating expenditure",2014,61511833.145120613]
["AGN Victoria","Operating expenditure",2015,59511645.884694502]
["AGN Victoria","Operating expenditure",2016,62400185.509374127]
["AGN Victoria","Operating expenditure",2017,65465719.561438546]
["AGN Victoria","Operating expenditure",2018,62428555.086965702]
["AGN Victoria","Operating expenditure",2019,62486415.106794298]
["AGN Victoria","Operating expenditure",2020,65198103.115137197]
["AGN Victoria","Operating expenditure",2021,69160175.059961095]
["AGN Victoria","Operating expenditure",2022,71960536.093084812]
["AGN Victoria","Operating expenditure",2023,72270752.831052214]
["AGN Victoria","Operating expenditure",2024,86426637.095744878]
["AGN Victoria","other",2023,0]
["AGN Victoria","other",2024,0]
["AGN Victoria","Other Revenue",2023,0]
["AGN Victoria","Other Revenue",2024,0]
["AGN Victoria","Real return on assets",2014,6.5538094215458184E-2]
["AGN Victoria","Real return on assets",2015,7.7361363081163301E-2]
["AGN Victoria","Real return on assets",2016,7.2579218944899299E-2]
["AGN Victoria","Real return on assets",2017,7.8313636770724532E-2]
["AGN Victoria","Real return on assets",2018,5.5506148320038286E-2]
["AGN Victoria","Real return on assets",2019,5.4163767234608313E-2]
["AGN Victoria","Real return on assets",2020,5.5666405504046931E-2]
["AGN Victoria","Real return on assets",2021,5.677770561939828E-2]
["AGN Victoria","Real return on assets",2022,5.3677024480117644E-2]
["AGN Victoria","Real return on assets",2023,5.3813148008700559E-2]
["AGN Victoria","Real return on assets",2024,3.216210491390771E-2]
["AGN Victoria","Real return on regulated equity",2014,0.13136382183518291]
["AGN Victoria","Real return on regulated equity",2015,8.9824516217096292E-2]
["AGN Victoria","Real return on regulated equity",2016,8.2719714330708793E-2]
["AGN Victoria","Real return on regulated equity",2017,8.5553721101814126E-2]
["AGN Victoria","Real return on regulated equity",2018,6.082325458317836E-2]
["AGN Victoria","Real return on regulated equity",2019,6.0766344763845473E-2]
["AGN Victoria","Real return on regulated equity",2020,5.2370488673755475E-2]
["AGN Victoria","Real return on regulated equity",2021,3.8691569644607342E-2]
["AGN Victoria","Real return on regulated equity",2022,8.372117784278478E-2]
["AGN Victoria","Real return on regulated equity",2023,8.8688864400129117E-2]
["AGN Victoria","Real return on regulated equity",2024,8.1181310735360362E-2]
["AGN Victoria","Revenue",2014,193666303.95997745]
["AGN Victoria","Revenue",2015,219356929.14081976]
["AGN Victoria","Revenue",2016,227136575.45999995]
["AGN Victoria","Revenue",2017,247228472.06000003]
["AGN Victoria","Revenue",2018,233272467.24000004]
["AGN Victoria","Revenue",2019,245012759.99999994]
["AGN Victoria","Revenue",2020,261074845.04000005]
["AGN Victoria","Revenue",2021,259631132.46999997]
["AGN Victoria","Revenue",2022,272404755.66364884]
["AGN Victoria","Revenue",2023,253009999.220801]
["AGN Victoria","Revenue",2024,268338989.602525]
["AGN Victoria","Unaccounted for gas",2014,1339963.08]
["AGN Victoria","Unaccounted for gas",2015,480344.22]
["AGN Victoria","Unaccounted for gas",2016,575455.72]
["AGN Victoria","Unaccounted for gas",2017,1153182.1599999999]
["AGN Victoria","Unaccounted for gas",2018,378960.62]
["AGN Victoria","Unaccounted for gas",2019,3623000]
["AGN Victoria","Unaccounted for gas",2020,1497263.66]
["AGN Victoria","Unaccounted for gas",2021,516000]
["AGN Victoria","Unaccounted for gas",2022,1449000]
["AGN Victoria","Unaccounted for gas",2023,7118674.4127071826]
["AGN Victoria","Unaccounted for gas",2024,395169.05]
["AusNet Services","Allowed nominal rate of return",2014,7.7772067151223007E-2]
["AusNet Services","Allowed nominal rate of return",2015,7.7772067151223007E-2]
["AusNet Services","Allowed nominal rate of return",2016,7.7772067151223007E-2]
["AusNet Services","Allowed nominal rate of return",2017,7.7772067151223007E-2]
["AusNet Services","Allowed nominal rate of return",2018,6.6325166024002999E-2]
["AusNet Services","Allowed nominal rate of return",2019,6.6037873961738006E-2]
["AusNet Services","Allowed nominal rate of return",2020,6.5109140756501996E-2]
["AusNet Services","Allowed nominal rate of return",2021,6.3738617323301994E-2]
["AusNet Services","Allowed nominal rate of return",2022,6.2116055674287997E-2]
["AusNet Services","Allowed nominal rate of return",2023,5.9533849375848477E-2]
["AusNet Services","Allowed nominal rate of return",2024,5.9904180060401997E-2]
["AusNet Services","allowed nominal return on equity",2014,7.9427999999999999E-2]
["AusNet Services","allowed nominal return on equity",2015,7.9427999999999999E-2]
["AusNet Services","allowed nominal return on equity",2016,7.9427999999999999E-2]
["AusNet Services","allowed nominal return on equity",2017,7.9427999999999999E-2]
["AusNet Services","allowed nominal return on equity",2018,7.2999999999999995E-2]
["AusNet Services","allowed nominal return on equity",2019,7.2999999999999995E-2]
["AusNet Services","allowed nominal return on equity",2020,7.2999999999999995E-2]
["AusNet Services","allowed nominal return on equity",2021,7.2999999999999995E-2]
["AusNet Services","allowed nominal return on equity",2022,7.2999999999999995E-2]
["AusNet Services","allowed nominal return on equity",2023,7.1148043013596188E-2]
["AusNet Services","allowed nominal return on equity",2024,7.2929027796965001E-2]
["AusNet Services","Allowed real rate of return",2014,5.1484943562168997E-2]
["AusNet Services","Allowed real rate of return",2015,5.1484943562168997E-2]
["AusNet Services","Allowed real rate of return",2016,5.1484943562168997E-2]
["AusNet Services","Allowed real rate of return",2017,5.1484943562168997E-2]
["AusNet Services","Allowed real rate of return",2018,4.0825450939981002E-2]
["AusNet Services","Allowed real rate of return",2019,4.0545029076382001E-2]
["AusNet Services","Allowed real rate of return",2020,3.9638505261750001E-2]
["AusNet Services","Allowed real rate of return",2021,3.8300756031182E-2]
["AusNet Services","Allowed real rate of return",2022,3.6716995735707997E-2]
["AusNet Services","Allowed real rate of return",2023,-2.4535579207717955E-3]
["AusNet Services","Allowed real rate of return",2024,2.9840010673424001E-2]
["AusNet Services","allowed real return on equity",2014,5.3100487804878194E-2]
["AusNet Services","allowed real return on equity",2015,5.3100487804878194E-2]
["AusNet Services","allowed real return on equity",2016,5.3100487804878194E-2]
["AusNet Services","allowed real return on equity",2017,5.3100487804878194E-2]
["AusNet Services","allowed real return on equity",2018,4.7340665345846578E-2]
["AusNet Services","allowed real return on equity",2019,4.7340665345846578E-2]
["AusNet Services","allowed real return on equity",2020,4.7340665345846578E-2]
["AusNet Services","allowed real return on equity",2021,4.7340665345846578E-2]
["AusNet Services","allowed real return on equity",2022,4.7340665345846578E-2]
["AusNet Services","allowed real return on equity",2023,8.813864932123508E-3]
["AusNet Services","allowed real return on equity",2024,4.2495408759764999E-2]
["AusNet Services","CESS",2024,1545580.0860343401]
["AusNet Services","Customer numbers at the end of the period",2014,651196]
["AusNet Services","Customer numbers at the end of the period",2015,666391]
["AusNet Services","Customer numbers at the end of the period",2016,682008]
["AusNet Services","Customer numbers at the end of the period",2017,700050]
["AusNet Services","Customer numbers at the end of the period",2018,718175]
["AusNet Services","Customer numbers at the end of the period",2019,738791]
["AusNet Services","Customer numbers at the end of the period",2020,759219]
["AusNet Services","Customer numbers at the end of the period",2021,778752]
["AusNet Services","Customer numbers at the end of the period",2022,796710]
["AusNet Services","Customer numbers at the end of the period",2023,804690]
["AusNet Services","Customer numbers at the end of the period",2024,823858]
["AusNet Services","Customer numbers at the start of the period",2014,636518]
["AusNet Services","Customer numbers at the start of the period",2015,651196]
["AusNet Services","Customer numbers at the start of the period",2016,666391]
["AusNet Services","Customer numbers at the start of the period",2017,682008]
["AusNet Services","Customer numbers at the start of the period",2018,700050]
["AusNet Services","Customer numbers at the start of the period",2019,718175]
["AusNet Services","Customer numbers at the start of the period",2020,738791]
["AusNet Services","Customer numbers at the start of the period",2021,759219]
["AusNet Services","Customer numbers at the start of the period",2022,778752]
["AusNet Services","Customer numbers at the start of the period",2023,796710]
["AusNet Services","Customer numbers at the start of the period",2024,804690]
["AusNet Services","EBIT per customer - Excluding returns from capital base indexation",2014,98.229359570007645]
["AusNet Services","EBIT per customer - Excluding returns from capital base indexation",2015,108.10429160632096]
["AusNet Services","EBIT per customer - Excluding returns from capital base indexation",2016,125.42653666040884]
["AusNet Services","EBIT per customer - Excluding returns from capital base indexation",2017,124.77044504269909]
["AusNet Services","EBIT per customer - Excluding returns from capital base indexation",2018,81.854862068653404]
["AusNet Services","EBIT per customer - Excluding returns from capital base indexation",2019,102.69217754294075]
["AusNet Services","EBIT per customer - Excluding returns from capital base indexation",2020,105.77029703920402]
["AusNet Services","EBIT per customer - Excluding returns from capital base indexation",2021,101.48332562836298]
["AusNet Services","EBIT per customer - Excluding returns from capital base indexation",2022,82.018810997176033]
["AusNet Services","EBIT per customer - Excluding returns from capital base indexation",2023,87.464054285429626]
["AusNet Services","EBIT per customer - Excluding returns from capital base indexation",2024,85.301417515787918]
["AusNet Services","EBIT per customer - Including returns from capital base indexation",2014,143.17802522686279]
["AusNet Services","EBIT per customer - Including returns from capital base indexation",2015,157.40240555131254]
["AusNet Services","EBIT per customer - Including returns from capital base indexation",2016,158.23641029260125]
["AusNet Services","EBIT per customer - Including returns from capital base indexation",2017,153.10753901787643]
["AusNet Services","EBIT per customer - Including returns from capital base indexation",2018,124.46841972693608]
["AusNet Services","EBIT per customer - Including returns from capital base indexation",2019,148.65670980259665]
["AusNet Services","EBIT per customer - Including returns from capital base indexation",2020,141.32406667044808]
["AusNet Services","EBIT per customer - Including returns from capital base indexation",2021,93.701860337201907]
["AusNet Services","EBIT per customer - Including returns from capital base indexation",2022,166.74008936326382]
["AusNet Services","EBIT per customer - Including returns from capital base indexation",2023,183.41820372852894]
["AusNet Services","EBIT per customer - Including returns from capital base indexation",2024,263.30269203935035]
["AusNet Services","EBSS",2023,0]
["AusNet Services","Efficiency carryover",2014,3848455.7054530401]
["AusNet Services","Efficiency carryover",2015,3980832.3335568202]
["AusNet Services","Efficiency carryover",2016,4138321.85368856]
["AusNet Services","Efficiency carryover",2017,4371517.3123936197]
["AusNet Services","Efficiency carryover",2018,1866623.63475656]
["AusNet Services","Efficiency carryover",2019,1913249.44003185]
["AusNet Services","Efficiency carryover",2020,1916685.6019796401]
["AusNet Services","Efficiency carryover",2021,2003146.7789467401]
["AusNet Services","Efficiency carryover",2022,1974878.0708684099]
["AusNet Services","Efficiency carryover",2023,10456269.749643315]
["AusNet Services","Efficiency carryover",2024,5429965.7454081802]
["AusNet Services","forecast inflation",2014,2.5000000000000001E-2]
["AusNet Services","forecast inflation",2015,2.5000000000000001E-2]
["AusNet Services","forecast inflation",2016,2.5000000000000001E-2]
["AusNet Services","forecast inflation",2017,2.5000000000000001E-2]
["AusNet Services","forecast inflation",2018,2.4499511480039999E-2]
["AusNet Services","forecast inflation",2019,2.4499511480039999E-2]
["AusNet Services","forecast inflation",2020,2.4499511480039999E-2]
["AusNet Services","forecast inflation",2021,2.4499511480039999E-2]
["AusNet Services","forecast inflation",2022,2.4499511480039999E-2]
["AusNet Services","Forecast inflation",2023,6.2062918992328596E-2]
["AusNet Services","forecast inflation",2024,2.9193048507912156E-2]
["AusNet Services","Forecast Opening RAB",2014,1358836847.132551]
["AusNet Services","Forecast Opening RAB",2015,1442361648.7585773]
["AusNet Services","Forecast Opening RAB",2016,1509950498.2721269]
["AusNet Services","Forecast Opening RAB",2017,1560354904.2683675]
["AusNet Services","Forecast Opening RAB",2018,1608681032.3003359]
["AusNet Services","Forecast Opening RAB",2019,1622971769.1962261]
["AusNet Services","Forecast Opening RAB",2020,1684445112.0571482]
["AusNet Services","Forecast Opening RAB",2021,1707861938.3692822]
["AusNet Services","Forecast Opening RAB",2022,1793942266.6503129]
["AusNet Services","Forecast Opening RAB",2023,1914265810.4541426]
["AusNet Services","Forecast Opening RAB",2024,1850678055.8023901]
["AusNet Services","Forecast operating and maintenance expenditure",2014,55560890.138657935]
["AusNet Services","Forecast operating and maintenance expenditure",2015,60323904.694700293]
["AusNet Services","Forecast operating and maintenance expenditure",2016,54749378.735068932]
["AusNet Services","Forecast operating and maintenance expenditure",2017,58611042.643330418]
["AusNet Services","Forecast operating and maintenance expenditure",2018,54057904.780250147]
["AusNet Services","Forecast operating and maintenance expenditure",2019,55614341.574844889]
["AusNet Services","Forecast operating and maintenance expenditure",2020,56097717.521552846]
["AusNet Services","Forecast operating and maintenance expenditure",2021,59395850.879878864]
["AusNet Services","Forecast operating and maintenance expenditure",2022,63818906.156225324]
["AusNet Services","Forecast operating and maintenance expenditure",2023,66492315.245618604]
["AusNet Services","Forecast operating and maintenance expenditure",2024,75760689.081152499]
["AusNet Services","Indexation",2014,28940515.6547864]
["AusNet Services","Indexation",2015,32477309.506525099]
["AusNet Services","Indexation",2016,22120391.549727201]
["AusNet Services","Indexation",2017,19581697.764860298]
["AusNet Services","Indexation",2018,30217832.305964999]
["AusNet Services","Indexation",2019,33484339.153813601]
["AusNet Services","Indexation",2020,26629957.140413102]
["AusNet Services","Indexation",2021,-5983869.2824844802]
["AusNet Services","Indexation",2022,66737644.066243596]
["AusNet Services","Inflation rate",2014,2.1610999999999998E-2]
["AusNet Services","Inflation rate",2015,2.3076900000000001E-2]
["AusNet Services","Inflation rate",2016,1.50376E-2]
["AusNet Services","Inflation rate",2017,1.2963000000000001E-2]
["AusNet Services","Inflation rate",2018,1.9337E-2]
["AusNet Services","Inflation rate",2019,2.0776900000000001E-2]
["AusNet Services","Inflation rate",2020,1.5929200000000001E-2]
["AusNet Services","Inflation rate",2021,-3.4843000000000001E-3]
["AusNet Services","Inflation rate",2022,3.8461500000000003E-2]
["AusNet Services","Inflation Rate",2023,4.2436333872797827E-2]
["AusNet Services","Inflation rate",2024,7.8318219291014124E-2]
["AusNet Services","Jurisdictional charges",2014,0]
["AusNet Services","Jurisdictional charges",2015,0]
["AusNet Services","Jurisdictional charges",2016,0]
["AusNet Services","Jurisdictional charges",2017,0]
["AusNet Services","Jurisdictional charges",2018,0]
["AusNet Services","Jurisdictional charges",2019,0]
["AusNet Services","Jurisdictional charges",2020,0]
["AusNet Services","Jurisdictional charges",2021,0]
["AusNet Services","Jurisdictional charges",2022,5566249.1699999999]
["AusNet Services","Jurisdictional charges",2023,5686364.3209944759]
["AusNet Services","Jurisdictional charges",2024,8039170.8799999999]
["AusNet Services","Nominal return on assets",2014,6.8838980155706372E-2]
["AusNet Services","Nominal return on assets",2015,7.368151196859557E-2]
["AusNet Services","Nominal return on assets",2016,7.2523773486323537E-2]
["AusNet Services","Nominal return on assets",2017,7.0040104677893705E-2]
["AusNet Services","Nominal return on assets",2018,5.6480753180952754E-2]
["AusNet Services","Nominal return on assets",2019,6.7195845188846332E-2]
["AusNet Services","Nominal return on assets",2020,6.3317598841294287E-2]
["AusNet Services","Nominal return on assets",2021,4.1956801162342204E-2]
["AusNet Services","Nominal return on assets",2022,7.5696142347306636E-2]
["AusNet Services","Nominal return on assets",2023,8.1117869075462617E-2]
["AusNet Services","Nominal return on assets",2024,0.11584972090928765]
["AusNet Services","Nominal return on regulated equity",2014,7.7607684647084424E-2]
["AusNet Services","Nominal return on regulated equity",2015,9.0457799784754669E-2]
["AusNet Services","Nominal return on regulated equity",2016,9.2098681141007402E-2]
["AusNet Services","Nominal return on regulated equity",2017,7.6040779635772243E-2]
["AusNet Services","Nominal return on regulated equity",2018,5.5685509516026237E-2]
["AusNet Services","Nominal return on regulated equity",2019,8.7740767488794821E-2]
["AusNet Services","Nominal return on regulated equity",2020,7.7140097719567854E-2]
["AusNet Services","Nominal return on regulated equity",2021,1.17881084489383E-2]
["AusNet Services","Nominal return on regulated equity",2022,0.12100603086951181]
["AusNet Services","Nominal return on regulated equity",2023,0.18065668171923396]
["AusNet Services","Nominal return on regulated equity",2024,0.23080873686443673]
["AusNet Services","Nominal straight line depreciation",2014,54815094.842440702]
["AusNet Services","Nominal straight line depreciation",2015,61378882.815684803]
["AusNet Services","Nominal straight line depreciation",2016,66238616.495098099]
["AusNet Services","Nominal straight line depreciation",2017,70461747.703233093]
["AusNet Services","Nominal straight line depreciation",2018,79444828.621458307]
["AusNet Services","Nominal straight line depreciation",2019,70288129.826985896]
["AusNet Services","Nominal straight line depreciation",2020,74267086.189468205]
["AusNet Services","Nominal straight line depreciation",2021,77199070.910193205]
["AusNet Services","Nominal straight line depreciation",2022,84053778.607778803]
["AusNet Services","Nominal Straight Line Depreciation",2023,77335464.274816692]
["AusNet Services","Nominal straight line depreciation",2024,106986331.99372651]
["AusNet Services","Opening Regulatory Asset Base (Nominal)",2014,1339156588.02581]
["AusNet Services","Opening Regulatory Asset Base (Nominal)",2015,1407350078.6162701]
["AusNet Services","Opening Regulatory Asset Base (Nominal)",2016,1471006038.05709]
["AusNet Services","Opening Regulatory Asset Base (Nominal)",2017,1510588113.2895801]
["AusNet Services","Opening Regulatory Asset Base (Nominal)",2018,1562693613.53669]
["AusNet Services","Opening Regulatory Asset Base (Nominal)",2019,1611615801.88146]
["AusNet Services","Opening Regulatory Asset Base (Nominal)",2020,1671769531.5929201]
["AusNet Services","Opening Regulatory Asset Base (Nominal)",2021,1717370484.0731699]
["AusNet Services","Opening Regulatory Asset Base (Nominal)",2022,1735178745.72226]
["AusNet Services","Opening Regulatory Asset Base (Nominal)",2023,1810488335.0524027]
["AusNet Services","Opening Regulatory Asset Base (Nominal)",2024,1850678055.8023901]
["AusNet Services","Operating and maintenance adjustment (f)",2014,6326025.4263990223]
["AusNet Services","Operating and maintenance adjustment (f)",2015,10111862.541376069]
["AusNet Services","Operating and maintenance adjustment (f)",2016,4136768.7816462368]
["AusNet Services","Operating and maintenance adjustment (f)",2017,2396243.6962745115]
["AusNet Services","Operating and maintenance adjustment (f)",2018,-2110646.2703338563]
["AusNet Services","Operating and maintenance adjustment (f)",2019,-383787.96515510231]
["AusNet Services","Operating and maintenance adjustment (f)",2020,514425.18537013978]
["AusNet Services","Operating and maintenance adjustment (f)",2021,7209292.4100615531]
["AusNet Services","Operating and maintenance adjustment (f)",2022,308034.28962060809]
["AusNet Services","Operating expenditure",2014,50880036.712258801]
["AusNet Services","Operating expenditure",2015,52650548.153324299]
["AusNet Services","Operating expenditure",2016,52842114.953422703]
["AusNet Services","Operating expenditure",2017,56450875.947055899]
["AusNet Services","Operating expenditure",2018,56461201.050584003]
["AusNet Services","Operating expenditure",2019,54836228.539999999]
["AusNet Services","Operating expenditure",2020,55339524.376182698]
["AusNet Services","Operating expenditure",2021,56492855.549817294]
["AusNet Services","Operating expenditure",2022,62169412.9766047]
["AusNet Services","Operating expenditure",2023,48752511.574585639]
["AusNet Services","Operating expenditure",2024,56918261.040022798]
["AusNet Services","other",2023,0]
["AusNet Services","other",2024,0]
["AusNet Services","Other Revenue",2023,0]
["AusNet Services","Other Revenue",2024,0]
["AusNet Services","Real return on assets",2014,4.6228926818237447E-2]
["AusNet Services","Real return on assets",2015,4.946315567148038E-2]
["AusNet Services","Real return on assets",2016,5.6634526136099317E-2]
["AusNet Services","Real return on assets",2017,5.6346682630948712E-2]
["AusNet Services","Real return on assets",2018,3.643912972937581E-2]
["AusNet Services","Real return on assets",2019,4.5474133661181325E-2]
["AusNet Services","Real return on assets",2020,4.6645375328609795E-2]
["AusNet Services","Real return on assets",2021,4.5599985190742306E-2]
["AusNet Services","Real return on assets",2022,3.5855582847613164E-2]
["AusNet Services","Real return on assets",2023,3.7106856261386684E-2]
["AusNet Services","Real return on assets",2024,3.4805589803490654E-2]
["AusNet Services","Real return on regulated equity",2014,5.4812139500342527E-2]
["AusNet Services","Real return on regulated equity",2015,6.5861031350384958E-2]
["AusNet Services","Real return on regulated equity",2016,7.5919435044580999E-2]
["AusNet Services","Real return on regulated equity",2017,6.2270566285019528E-2]
["AusNet Services","Real return on regulated equity",2018,3.5658971974946684E-2]
["AusNet Services","Real return on regulated equity",2019,6.5600884472204274E-2]
["AusNet Services","Real return on regulated equity",2020,6.025114517780162E-2]
["AusNet Services","Real return on regulated equity",2021,1.5325808162318256E-2]
["AusNet Services","Real return on regulated equity",2022,7.9487328966467999E-2]
["AusNet Services","Real return on regulated equity",2023,0.13259356313198345]
["AusNet Services","Real return on regulated equity",2024,0.14141513594538349]
["AusNet Services","Revenue",2014,168126416.31936592]
["AusNet Services","Revenue",2015,183596998.6113579]
["AusNet Services","Revenue",2016,201844092.7517001]
["AusNet Services","Revenue",2017,213246517.51770031]
["AusNet Services","Revenue",2018,193950336.35070032]
["AusNet Services","Revenue",2019,202140810.94]
["AusNet Services","Revenue",2020,211081248.92949992]
["AusNet Services","Revenue",2021,211743542.95000002]
["AusNet Services","Revenue",2022,216492118.14999998]
["AusNet Services","Revenue",2023,201885771.52845302]
["AusNet Services","Revenue",2024,241495641.69999999]
["AusNet Services","Unaccounted for gas",2014,-814376]
["AusNet Services","Unaccounted for gas",2015,-1650836.99]
["AusNet Services","Unaccounted for gas",2016,-1799147]
["AusNet Services","Unaccounted for gas",2017,113898]
["AusNet Services","Unaccounted for gas",2018,0.79999999998835802]
["AusNet Services","Unaccounted for gas",2019,2206947]
["AusNet Services","Unaccounted for gas",2020,2252157.0299999998]
["AusNet Services","Unaccounted for gas",2021,12410.59]
["AusNet Services","Unaccounted for gas",2022,93917.39]
["AusNet Services","Unaccounted for gas",2023,78963.091712707188]
["AusNet Services","Unaccounted for gas",2024,93151.34]
["Evoenergy","Allowed nominal rate of return",2014,0.104452412828378]
["Evoenergy","Allowed nominal rate of return",2015,0.104452412828378]
["Evoenergy","Allowed nominal rate of return",2016,6.5310918354423E-2]
["Evoenergy","Allowed nominal rate of return",2017,6.5459413785124002E-2]
["Evoenergy","Allowed nominal rate of return",2018,6.5249488628808999E-2]
["Evoenergy","Allowed nominal rate of return",2019,6.4710429647978004E-2]
["Evoenergy","Allowed nominal rate of return",2020,6.4394022631438994E-2]
["Evoenergy","Allowed nominal rate of return",2021,6.3061291552212004E-2]
["Evoenergy","Allowed nominal rate of return",2022,5.0880940918532E-2]
["Evoenergy","Allowed nominal rate of return",2023,4.9800515378706001E-2]
["Evoenergy","Allowed nominal rate of return",2024,5.0642557780124997E-2]
["Evoenergy","allowed nominal return on equity",2014,0.10829999999999999]
["Evoenergy","allowed nominal return on equity",2015,0.10829999999999999]
["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",2020,7.0999999999999994E-2]
["Evoenergy","allowed nominal return on equity",2021,7.0999999999999994E-2]
["Evoenergy","allowed nominal return on equity",2022,5.0661850424047999E-2]
["Evoenergy","allowed nominal return on equity",2023,5.0661850424047999E-2]
["Evoenergy","allowed nominal return on equity",2024,5.0661850424047999E-2]
["Evoenergy","Allowed real rate of return",2014,7.7304343375319995E-2]
["Evoenergy","Allowed real rate of return",2015,7.7304343375319995E-2]
["Evoenergy","Allowed real rate of return",2016,4.1879518403582998E-2]
["Evoenergy","Allowed real rate of return",2017,4.2024747693135002E-2]
["Evoenergy","Allowed real rate of return",2018,4.1819439818227999E-2]
["Evoenergy","Allowed real rate of return",2019,4.1292237382148003E-2]
["Evoenergy","Allowed real rate of return",2020,4.0982789704168E-2]
["Evoenergy","Allowed real rate of return",2021,3.9679371902789001E-2]
["Evoenergy","Allowed real rate of return",2022,3.0281621533504E-2]
["Evoenergy","Allowed real rate of return",2023,2.9222374444918001E-2]
["Evoenergy","Allowed real rate of return",2024,3.0047911170302002E-2]
["Evoenergy","allowed real return on equity",2014,8.1057354662504993E-2]
["Evoenergy","allowed real return on equity",2015,8.1057354662504993E-2]
["Evoenergy","allowed real return on equity",2016,4.7443469305549213E-2]
["Evoenergy","allowed real return on equity",2017,4.7443469305549213E-2]
["Evoenergy","allowed real return on equity",2018,4.7443469305549213E-2]
["Evoenergy","allowed real return on equity",2019,4.7443469305549213E-2]
["Evoenergy","allowed real return on equity",2020,4.7443469305549213E-2]
["Evoenergy","allowed real return on equity",2021,4.7443469305549213E-2]
["Evoenergy","allowed real return on equity",2022,3.0066825640714001E-2]
["Evoenergy","allowed real return on equity",2023,3.0066825640714001E-2]
["Evoenergy","allowed real return on equity",2024,3.0066825640714001E-2]
["Evoenergy","CESS",2024,0]
["Evoenergy","Customer numbers at the end of the period",2014,132101.419178082]
["Evoenergy","Customer numbers at the end of the period",2015,136243.58630136901]
["Evoenergy","Customer numbers at the end of the period",2016,139409.56501983601]
["Evoenergy","Customer numbers at the end of the period",2017,144274]
["Evoenergy","Customer numbers at the end of the period",2018,149730.79178082099]
["Evoenergy","Customer numbers at the end of the period",2019,152544.83619430001]
["Evoenergy","Customer numbers at the end of the period",2020,155889]
["Evoenergy","Customer numbers at the end of the period",2021,157708]
["Evoenergy","Customer numbers at the end of the period",2022,157309]
["Evoenergy","Customer numbers at the end of the period",2023,154604]
["Evoenergy","Customer numbers at the end of the period",2024,153498]
["Evoenergy","Customer numbers at the start of the period",2014,127464]
["Evoenergy","Customer numbers at the start of the period",2015,132101]
["Evoenergy","Customer numbers at the start of the period",2016,136244]
["Evoenergy","Customer numbers at the start of the period",2017,139410]
["Evoenergy","Customer numbers at the start of the period",2018,144274]
["Evoenergy","Customer numbers at the start of the period",2019,149731]
["Evoenergy","Customer numbers at the start of the period",2020,152543]
["Evoenergy","Customer numbers at the start of the period",2021,155058]
["Evoenergy","Customer numbers at the start of the period",2022,157205]
["Evoenergy","Customer numbers at the start of the period",2023,157309]
["Evoenergy","Customer numbers at the start of the period",2024,154607]
["Evoenergy","EBIT per customer - Excluding returns from capital base indexation",2014,232.5063785083251]
["Evoenergy","EBIT per customer - Excluding returns from capital base indexation",2015,247.56419353911252]
["Evoenergy","EBIT per customer - Excluding returns from capital base indexation",2016,257.19425650095582]
["Evoenergy","EBIT per customer - Excluding returns from capital base indexation",2017,145.52069431424897]
["Evoenergy","EBIT per customer - Excluding returns from capital base indexation",2018,122.13167609956201]
["Evoenergy","EBIT per customer - Excluding returns from capital base indexation",2019,114.54754498918271]
["Evoenergy","EBIT per customer - Excluding returns from capital base indexation",2020,108.6265595604853]
["Evoenergy","EBIT per customer - Excluding returns from capital base indexation",2021,130.20137391941464]
["Evoenergy","EBIT per customer - Excluding returns from capital base indexation",2022,134.49984526856502]
["Evoenergy","EBIT per customer - Excluding returns from capital base indexation",2023,131.45237674909234]
["Evoenergy","EBIT per customer - Excluding returns from capital base indexation",2024,94.650665885920191]
["Evoenergy","EBIT per customer - Including returns from capital base indexation",2014,291.74166827303236]
["Evoenergy","EBIT per customer - Including returns from capital base indexation",2015,308.22778407825695]
["Evoenergy","EBIT per customer - Including returns from capital base indexation",2016,298.64687436084319]
["Evoenergy","EBIT per customer - Including returns from capital base indexation",2017,181.90605289553599]
["Evoenergy","EBIT per customer - Including returns from capital base indexation",2018,169.02328845630393]
["Evoenergy","EBIT per customer - Including returns from capital base indexation",2019,157.85406251981084]
["Evoenergy","EBIT per customer - Including returns from capital base indexation",2020,152.95016219667724]
["Evoenergy","EBIT per customer - Including returns from capital base indexation",2021,137.8976356467814]
["Evoenergy","EBIT per customer - Including returns from capital base indexation",2022,218.00971220983547]
["Evoenergy","EBIT per customer - Including returns from capital base indexation",2023,323.7258048278552]
["Evoenergy","EBIT per customer - Including returns from capital base indexation",2024,200.98076509601185]
["Evoenergy","EBSS",2014,0]
["Evoenergy","EBSS",2015,0]
["Evoenergy","EBSS",2016,-362158.84476919897]
["Evoenergy","EBSS",2017,1821992.68563778]
["Evoenergy","EBSS",2018,-1837718.7459648]
["Evoenergy","EBSS",2019,-3280510.6096176002]
["Evoenergy","EBSS",2020,0]
["Evoenergy","EBSS",2021,0]
["Evoenergy","EBSS",2022,0]
["Evoenergy","EBSS",2023,0]
["Evoenergy","EBSS",2024,0]
["Evoenergy","Efficiency carryover",2023,-1399613.6419517356]
["Evoenergy","Efficiency carryover",2024,-86061.201841339382]
["Evoenergy","forecast inflation",2014,2.52E-2]
["Evoenergy","forecast inflation",2015,2.52E-2]
["Evoenergy","forecast inflation",2016,2.2489548490925E-2]
["Evoenergy","forecast inflation",2017,2.2489548490925E-2]
["Evoenergy","forecast inflation",2018,2.2489548490925E-2]
["Evoenergy","forecast inflation",2019,2.2489548490925E-2]
["Evoenergy","forecast inflation",2020,2.2489548490925E-2]
["Evoenergy","forecast inflation",2021,2.2489548490925E-2]
["Evoenergy","forecast inflation",2022,1.9993872504847E-2]
["Evoenergy","Forecast inflation",2023,1.9993872504847E-2]
["Evoenergy","forecast inflation",2024,1.9993872504847632E-2]
["Evoenergy","Forecast Opening RAB",2014,337276173.55276126]
["Evoenergy","Forecast Opening RAB",2015,344430501.29227108]
["Evoenergy","Forecast Opening RAB",2016,352431594.38027644]
["Evoenergy","Forecast Opening RAB",2017,362924849.35002065]
["Evoenergy","Forecast Opening RAB",2018,373568021.28694487]
["Evoenergy","Forecast Opening RAB",2019,384793460.04117888]
["Evoenergy","Forecast Opening RAB",2020,394625592.74695849]
["Evoenergy","Forecast Opening RAB",2021,400342099.46755826]
["Evoenergy","Forecast Opening RAB",2022,402818332.4586643]
["Evoenergy","Forecast Opening RAB",2023,389656456.00427133]
["Evoenergy","Forecast Opening RAB",2024,416848839.14458525]
["Evoenergy","Forecast operating and maintenance expenditure",2014,25354055.403779168]
["Evoenergy","Forecast operating and maintenance expenditure",2015,26307397.459868934]
["Evoenergy","Forecast operating and maintenance expenditure",2016,28165509.677532289]
["Evoenergy","Forecast operating and maintenance expenditure",2017,30905983.838277243]
["Evoenergy","Forecast operating and maintenance expenditure",2018,31845166.557280835]
["Evoenergy","Forecast operating and maintenance expenditure",2019,32999103.103400026]
["Evoenergy","Forecast operating and maintenance expenditure",2020,34432552.303350881]
["Evoenergy","Forecast operating and maintenance expenditure",2021,34746910.317898363]
["Evoenergy","Forecast operating and maintenance expenditure",2022,34090677.16873467]
["Evoenergy","Forecast operating and maintenance expenditure",2023,36858675.925460212]
["Evoenergy","Forecast operating and maintenance expenditure",2024,38332623.867821388]
["Evoenergy","Indexation",2014,7687712.1457686098]
["Evoenergy","Indexation",2015,8132582.7415875001]
["Evoenergy","Indexation",2016,5103606.9771953896]
["Evoenergy","Indexation",2017,5160972.0318883099]
["Evoenergy","Indexation",2018,6893179.36360576]
["Evoenergy","Indexation",2019,6545256.8996176701]
["Evoenergy","Indexation",2020,6835408.7041428899]
["Evoenergy","Indexation",2021,3237152.0458122101]
["Evoenergy","Indexation",2022,13072179.8668928]
["Evoenergy","Inflation rate",2014,2.4498900000000001E-2]
["Evoenergy","Inflation rate",2015,2.4899999999999922E-2]
["Evoenergy","Inflation rate",2016,1.6885553470919357E-2]
["Evoenergy","Inflation rate",2017,1.4760147601476037E-2]
["Evoenergy","Inflation rate",2018,1.9090909090909047E-2]
["Evoenergy","Inflation rate",2019,1.7841213202497874E-2]
["Evoenergy","Inflation rate",2020,1.8404907975460238E-2]
["Evoenergy","Inflation rate",2021,8.6058519793459354E-3]
["Evoenergy","Inflation rate",2022,3.4982899999999997E-2]
["Evoenergy","Inflation Rate",2023,7.8318219291014124E-2]
["Evoenergy","Inflation rate",2024,4.0519877675840865E-2]
["Evoenergy","Jurisdictional charges",2014,6625992]
["Evoenergy","Jurisdictional charges",2015,5697353]
["Evoenergy","Jurisdictional charges",2016,6681314]
["Evoenergy","Jurisdictional charges",2017,6921280]
["Evoenergy","Jurisdictional charges",2018,7698973]
["Evoenergy","Jurisdictional charges",2019,7938185]
["Evoenergy","Jurisdictional charges",2020,8035175]
["Evoenergy","Jurisdictional charges",2021,8197832]
["Evoenergy","Jurisdictional charges",2022,8499370]
["Evoenergy","Jurisdictional charges",2023,8672911]
["Evoenergy","Jurisdictional charges",2024,8372472]
["Evoenergy","Nominal return on assets",2014,0.12066033584447207]
["Evoenergy","Nominal return on assets",2015,0.12651529122062435]
["Evoenergy","Nominal return on assets",2016,0.12165257651490224]
["Evoenergy","Nominal return on assets",2017,7.3792324578625765E-2]
["Evoenergy","Nominal return on assets",2018,6.8814188124240422E-2]
["Evoenergy","Nominal return on assets",2019,6.5031966200112187E-2]
["Evoenergy","Nominal return on assets",2020,6.3510939829673915E-2]
["Evoenergy","Nominal return on assets",2021,5.7329365325707614E-2]
["Evoenergy","Nominal return on assets",2022,9.1747461754244433E-2]
["Evoenergy","Nominal return on assets",2023,0.13249701340145048]
["Evoenergy","Nominal return on assets",2024,7.6589000455991277E-2]
["Evoenergy","Nominal return on regulated equity",2014,0.10948554917252133]
["Evoenergy","Nominal return on regulated equity",2015,0.11482264388556213]
["Evoenergy","Nominal return on regulated equity",2016,0.10222325474647942]
["Evoenergy","Nominal return on regulated equity",2017,6.2133686406034415E-2]
["Evoenergy","Nominal return on regulated equity",2018,5.7916873539039695E-2]
["Evoenergy","Nominal return on regulated equity",2019,5.3922513578204677E-2]
["Evoenergy","Nominal return on regulated equity",2020,5.257977203976183E-2]
["Evoenergy","Nominal return on regulated equity",2021,4.4619090961806232E-2]
["Evoenergy","Nominal return on regulated equity",2022,8.2443123557917219E-2]
["Evoenergy","Nominal return on regulated equity",2023,0.12398776590118181]
["Evoenergy","Nominal return on regulated equity",2024,6.8146461659999963E-2]
["Evoenergy","Nominal straight line depreciation",2014,13215795.200454401]
["Evoenergy","Nominal straight line depreciation",2015,13734106.450857401]
["Evoenergy","Nominal straight line depreciation",2016,11831158.1464427]
["Evoenergy","Nominal straight line depreciation",2017,13366258.677078299]
["Evoenergy","Nominal straight line depreciation",2018,14285628.9992528]
["Evoenergy","Nominal straight line depreciation",2019,15275460.527195301]
["Evoenergy","Nominal straight line depreciation",2020,16316161.490820199]
["Evoenergy","Nominal straight line depreciation",2021,17289386.542360183]
["Evoenergy","Nominal straight line depreciation",2022,15105743.832601268]
["Evoenergy","Nominal Straight Line Depreciation",2023,16833670.295530181]
["Evoenergy","Nominal straight line depreciation",2024,19594352.863609273]
["Evoenergy","Opening Regulatory Asset Base (Nominal)",2014,313798432.13187897]
["Evoenergy","Opening Regulatory Asset Base (Nominal)",2015,326882451.94342202]
["Evoenergy","Opening Regulatory Asset Base (Nominal)",2016,338353193.81629801]
["Evoenergy","Opening Regulatory Asset Base (Nominal)",2017,349655855.16033798]
["Evoenergy","Opening Regulatory Asset Base (Nominal)",2018,361071299.99838102]
["Evoenergy","Opening Regulatory Asset Base (Nominal)",2019,366861649.22352302]
["Evoenergy","Opening Regulatory Asset Base (Nominal)",2020,371390539.591766]
["Evoenergy","Opening Regulatory Asset Base (Nominal)",2021,376157067.72320598]
["Evoenergy","Opening Regulatory Asset Base (Nominal)",2022,373673044]
["Evoenergy","Opening Regulatory Asset Base (Nominal)",2023,381043634]
["Evoenergy","Opening Regulatory Asset Base (Nominal)",2024,404256344]
["Evoenergy","Operating and maintenance adjustment (f)",2014,704133.40377916768]
["Evoenergy","Operating and maintenance adjustment (f)",2015,-1298134.540131066]
["Evoenergy","Operating and maintenance adjustment (f)",2016,2585771.6775322892]
["Evoenergy","Operating and maintenance adjustment (f)",2017,3382705.8382772431]
["Evoenergy","Operating and maintenance adjustment (f)",2018,2262108.5572808348]
["Evoenergy","Operating and maintenance adjustment (f)",2019,3177606.1034000255]
["Evoenergy","Operating and maintenance adjustment (f)",2020,3242942.3033508807]
["Evoenergy","Operating and maintenance adjustment (f)",2021,4562893.3178983629]
["Evoenergy","Operating and maintenance adjustment (f)",2022,4157294.1687346697]
["Evoenergy","Operating expenditure",2014,17769956]
["Evoenergy","Operating expenditure",2015,20705411]
["Evoenergy","Operating expenditure",2016,17556762]
["Evoenergy","Operating expenditure",2017,18379007]
["Evoenergy","Operating expenditure",2018,20004413]
["Evoenergy","Operating expenditure",2019,21522937]
["Evoenergy","Operating expenditure",2020,21712528]
["Evoenergy","Operating expenditure",2021,19431867]
["Evoenergy","Operating expenditure",2022,18593448]
["Evoenergy","Operating expenditure",2023,17874686]
["Evoenergy","Operating expenditure",2024,21215251]
["Evoenergy","other",2023,0]
["Evoenergy","other",2024,0]
["Evoenergy","Other Revenue",2023,110552.740000002]
["Evoenergy","Other Revenue",2024,205726.52000000299]
["Evoenergy","Real return on assets",2014,9.3861922003500506E-2]
["Evoenergy","Real return on assets",2015,9.9146542316932817E-2]
["Evoenergy","Real return on assets",2016,0.10302734922959941]
["Evoenergy","Real return on assets",2017,5.8173527130209353E-2]
["Evoenergy","Real return on assets",2018,4.879179922985237E-2]
["Evoenergy","Real return on assets",2019,4.6363570648839302E-2]
["Evoenergy","Real return on assets",2020,4.4290862603836308E-2]
["Evoenergy","Real return on assets",2021,5.3667874724175293E-2]
["Evoenergy","Real return on assets",2022,5.4689861905266549E-2]
["Evoenergy","Real return on assets",2023,4.9894223655947131E-2]
["Evoenergy","Real return on assets",2024,3.4664520643965274E-2]
["Evoenergy","Real return on regulated equity",2014,8.2954358635740175E-2]
["Evoenergy","Real return on regulated equity",2015,8.7737968470643204E-2]
["Evoenergy","Real return on regulated equity",2016,8.3920654575412396E-2]
["Evoenergy","Real return on regulated equity",2017,4.6684469149219344E-2]
["Evoenergy","Real return on regulated equity",2018,3.8098627023143365E-2]
["Evoenergy","Real return on regulated equity",2019,3.5448849887087935E-2]
["Evoenergy","Real return on regulated equity",2020,3.3557246039043122E-2]
["Evoenergy","Real return on regulated equity",2021,3.5705958786364234E-2]
["Evoenergy","Real return on regulated equity",2022,4.5856046083386705E-2]
["Evoenergy","Real return on regulated equity",2023,4.2452687562329235E-2]
["Evoenergy","Real return on regulated equity",2024,2.6550750809169806E-2]
["Evoenergy","Revenue",2014,68841001]
["Evoenergy","Revenue",2015,74555894]
["Evoenergy","Revenue",2016,72859152]
["Evoenergy","Revenue",2017,61634094]
["Evoenergy","Revenue",2018,61823568]
["Evoenergy","Revenue",2019,63667442]
["Evoenergy","Revenue",2020,64655473]
["Evoenergy","Revenue",2021,67864322]
["Evoenergy","Revenue",2022,66190170]
["Evoenergy","Revenue",2023,68830782.150000006]
["Evoenergy","Revenue",2024,68619411.049999997]
["Evoenergy","Unaccounted for gas",2014,1053950]
["Evoenergy","Unaccounted for gas",2015,1202768]
["Evoenergy","Unaccounted for gas",2016,1341661]
["Evoenergy","Unaccounted for gas",2017,2326602]
["Evoenergy","Unaccounted for gas",2018,1880904]
["Evoenergy","Unaccounted for gas",2019,1618382]
["Evoenergy","Unaccounted for gas",2020,1839655]
["Evoenergy","Unaccounted for gas",2021,2583955]
["Evoenergy","Unaccounted for gas",2022,2840566]
["Evoenergy","Unaccounted for gas",2023,5059215]
["Evoenergy","Unaccounted for gas",2024,5061890]
["Jemena Gas Networks","Allowed nominal rate of return",2014,0.11210782580799375]
["Jemena Gas Networks","Allowed nominal rate of return",2015,0.11210782580799375]
["Jemena Gas Networks","Allowed nominal rate of return",2016,5.6491927420377001E-2]
["Jemena Gas Networks","Allowed nominal rate of return",2017,5.7181375326667998E-2]
["Jemena Gas Networks","Allowed nominal rate of return",2018,5.7658461551211002E-2]
["Jemena Gas Networks","Allowed nominal rate of return",2019,5.7838361802374998E-2]
["Jemena Gas Networks","Allowed nominal rate of return",2020,5.7838361802374998E-2]
["Jemena Gas Networks","Allowed nominal rate of return",2021,4.8453050094998E-2]
["Jemena Gas Networks","Allowed nominal rate of return",2022,4.7225968789446002E-2]
["Jemena Gas Networks","Allowed nominal rate of return",2023,4.6978324178645003E-2]
["Jemena Gas Networks","Allowed nominal rate of return",2024,4.8160489351956E-2]
["Jemena Gas Networks","allowed nominal return on equity",2014,0.1105]
["Jemena Gas Networks","allowed nominal return on equity",2015,0.1105]
["Jemena Gas Networks","allowed nominal return on equity",2016,7.0999999999999994E-2]
["Jemena Gas Networks","allowed nominal return on equity",2017,7.0999999999999994E-2]
["Jemena Gas Networks","allowed nominal return on equity",2018,7.0999999999999994E-2]
["Jemena Gas Networks","allowed nominal return on equity",2019,7.0999999999999994E-2]
["Jemena Gas Networks","allowed nominal return on equity",2020,7.0999999999999994E-2]
["Jemena Gas Networks","allowed nominal return on equity",2021,4.6866772101898324E-2]
["Jemena Gas Networks","allowed nominal return on equity",2022,4.6866772101898324E-2]
["Jemena Gas Networks","allowed nominal return on equity",2023,4.6866772101897998E-2]
["Jemena Gas Networks","allowed nominal return on equity",2024,4.6866772101897998E-2]
["Jemena Gas Networks","Allowed real rate of return",2014,8.3925756148141906E-2]
["Jemena Gas Networks","Allowed real rate of return",2015,8.3925756148141906E-2]
["Jemena Gas Networks","Allowed real rate of return",2016,3.0221284661509001E-2]
["Jemena Gas Networks","Allowed real rate of return",2017,3.0893588811963E-2]
["Jemena Gas Networks","Allowed real rate of return",2018,3.1358811849060003E-2]
["Jemena Gas Networks","Allowed real rate of return",2019,3.1534238715139003E-2]
["Jemena Gas Networks","Allowed real rate of return",2020,3.1534238715139003E-2]
["Jemena Gas Networks","Allowed real rate of return",2021,2.5141435445497001E-2]
["Jemena Gas Networks","Allowed real rate of return",2022,2.3941637427963E-2]
["Jemena Gas Networks","Allowed real rate of return",2023,2.3699499020551001E-2]
["Jemena Gas Networks","Allowed real rate of return",2024,2.4855379584388999E-2]
["Jemena Gas Networks","allowed real return on equity",2014,8.2358674463937742E-2]
["Jemena Gas Networks","allowed real return on equity",2015,8.2358674463937742E-2]
["Jemena Gas Networks","allowed real return on equity",2016,4.4368600682592997E-2]
["Jemena Gas Networks","allowed real return on equity",2017,4.4368600682592997E-2]
["Jemena Gas Networks","allowed real return on equity",2018,4.4368600682592997E-2]
["Jemena Gas Networks","allowed real return on equity",2019,4.4368600682592997E-2]
["Jemena Gas Networks","allowed real return on equity",2020,4.4368600682592997E-2]
["Jemena Gas Networks","allowed real return on equity",2021,2.3590427225610999E-2]
["Jemena Gas Networks","allowed real return on equity",2022,2.3590427225610999E-2]
["Jemena Gas Networks","allowed real return on equity",2023,2.3590427225610999E-2]
["Jemena Gas Networks","allowed real return on equity",2024,2.3590427225610999E-2]
["Jemena Gas Networks","CESS",2024,0]
["Jemena Gas Networks","Customer numbers at the end of the period",2014,1208080]
["Jemena Gas Networks","Customer numbers at the end of the period",2015,1248704]
["Jemena Gas Networks","Customer numbers at the end of the period",2016,1294379]
["Jemena Gas Networks","Customer numbers at the end of the period",2017,1342650]
["Jemena Gas Networks","Customer numbers at the end of the period",2018,1390296.24516129]
["Jemena Gas Networks","Customer numbers at the end of the period",2019,1435823.7]
["Jemena Gas Networks","Customer numbers at the end of the period",2020,1451669]
["Jemena Gas Networks","Customer numbers at the end of the period",2021,1476686]
["Jemena Gas Networks","Customer numbers at the end of the period",2022,1494328]
["Jemena Gas Networks","Customer numbers at the end of the period",2023,1513170]
["Jemena Gas Networks","Customer numbers at the end of the period",2024,1535290]
["Jemena Gas Networks","Customer numbers at the start of the period",2014,1172673]
["Jemena Gas Networks","Customer numbers at the start of the period",2015,1208080]
["Jemena Gas Networks","Customer numbers at the start of the period",2016,1248708]
["Jemena Gas Networks","Customer numbers at the start of the period",2017,1294375]
["Jemena Gas Networks","Customer numbers at the start of the period",2018,1342650]
["Jemena Gas Networks","Customer numbers at the start of the period",2019,1390296.24516129]
["Jemena Gas Networks","Customer numbers at the start of the period",2020,1435824]
["Jemena Gas Networks","Customer numbers at the start of the period",2021,1451669]
["Jemena Gas Networks","Customer numbers at the start of the period",2022,1476686]
["Jemena Gas Networks","Customer numbers at the start of the period",2023,1494328]
["Jemena Gas Networks","Customer numbers at the start of the period",2024,1513170]
["Jemena Gas Networks","EBIT per customer - Excluding returns from capital base indexation",2014,251.83486403996775]
["Jemena Gas Networks","EBIT per customer - Excluding returns from capital base indexation",2015,310.83210570076301]
["Jemena Gas Networks","EBIT per customer - Excluding returns from capital base indexation",2016,183.21492731977099]
["Jemena Gas Networks","EBIT per customer - Excluding returns from capital base indexation",2017,179.87689446090266]
["Jemena Gas Networks","EBIT per customer - Excluding returns from capital base indexation",2018,138.00302266915068]
["Jemena Gas Networks","EBIT per customer - Excluding returns from capital base indexation",2019,115.78534246110938]
["Jemena Gas Networks","EBIT per customer - Excluding returns from capital base indexation",2020,80.785674688198014]
["Jemena Gas Networks","EBIT per customer - Excluding returns from capital base indexation",2021,95.252243879212557]
["Jemena Gas Networks","EBIT per customer - Excluding returns from capital base indexation",2022,72.531196307489367]
["Jemena Gas Networks","EBIT per customer - Excluding returns from capital base indexation",2023,18.887334993049425]
["Jemena Gas Networks","EBIT per customer - Excluding returns from capital base indexation",2024,25.224979476489882]
["Jemena Gas Networks","EBIT per customer - Including returns from capital base indexation",2014,315.63774187776744]
["Jemena Gas Networks","EBIT per customer - Including returns from capital base indexation",2015,351.72317519976684]
["Jemena Gas Networks","EBIT per customer - Including returns from capital base indexation",2016,224.13227152128363]
["Jemena Gas Networks","EBIT per customer - Including returns from capital base indexation",2017,215.49788320051869]
["Jemena Gas Networks","EBIT per customer - Including returns from capital base indexation",2018,183.4927264468964]
["Jemena Gas Networks","EBIT per customer - Including returns from capital base indexation",2019,157.73353376232564]
["Jemena Gas Networks","EBIT per customer - Including returns from capital base indexation",2020,123.84391684201397]
["Jemena Gas Networks","EBIT per customer - Including returns from capital base indexation",2021,114.75452793280829]
["Jemena Gas Networks","EBIT per customer - Including returns from capital base indexation",2022,151.5329073000556]
["Jemena Gas Networks","EBIT per customer - Including returns from capital base indexation",2023,198.67705151773396]
["Jemena Gas Networks","EBIT per customer - Including returns from capital base indexation",2024,123.49031605166232]
["Jemena Gas Networks","EBSS",2023,0]
["Jemena Gas Networks","EBSS",2024,0]
["Jemena Gas Networks","Efficiency carryover",2014,0]
["Jemena Gas Networks","Efficiency carryover",2015,0]
["Jemena Gas Networks","Efficiency carryover",2016,0]
["Jemena Gas Networks","Efficiency carryover",2017,0]
["Jemena Gas Networks","Efficiency carryover",2018,0]
["Jemena Gas Networks","Efficiency carryover",2019,0]
["Jemena Gas Networks","Efficiency carryover",2020,0]
["Jemena Gas Networks","Efficiency carryover",2021,-2501363.9914406301]
["Jemena Gas Networks","Efficiency carryover",2022,-2507703.6779080802]
["Jemena Gas Networks","Efficiency carryover",2023,-2449336.8992626001]
["Jemena Gas Networks","Efficiency carryover",2024,-2782687.3652961999]
["Jemena Gas Networks","forecast inflation",2014,2.5999999999999999E-2]
["Jemena Gas Networks","forecast inflation",2015,2.5999999999999999E-2]
["Jemena Gas Networks","forecast inflation",2016,2.5499999999999998E-2]
["Jemena Gas Networks","forecast inflation",2017,2.5499999999999998E-2]
["Jemena Gas Networks","forecast inflation",2018,2.5499999999999998E-2]
["Jemena Gas Networks","forecast inflation",2019,2.5499999999999998E-2]
["Jemena Gas Networks","forecast inflation",2020,2.5499999999999998E-2]
["Jemena Gas Networks","forecast inflation",2021,2.2739900899011001E-2]
["Jemena Gas Networks","forecast inflation",2022,2.2739900899011001E-2]
["Jemena Gas Networks","Forecast inflation",2023,2.2739900899011001E-2]
["Jemena Gas Networks","forecast inflation",2024,2.2739900899011012E-2]
["Jemena Gas Networks","Forecast Opening RAB",2014,2763723662.3562684]
["Jemena Gas Networks","Forecast Opening RAB",2015,2905897687.2015305]
["Jemena Gas Networks","Forecast Opening RAB",2016,3037011625.6300125]
["Jemena Gas Networks","Forecast Opening RAB",2017,3214928632.3729129]
["Jemena Gas Networks","Forecast Opening RAB",2018,3316765649.0976572]
["Jemena Gas Networks","Forecast Opening RAB",2019,3412159657.0892696]
["Jemena Gas Networks","Forecast Opening RAB",2020,3470487971.7790875]
["Jemena Gas Networks","Forecast Opening RAB",2021,3448447556.7927828]
["Jemena Gas Networks","Forecast Opening RAB",2022,3392006696.2640877]
["Jemena Gas Networks","Forecast Opening RAB",2023,3544120420.5863729]
["Jemena Gas Networks","Forecast Opening RAB",2024,3828124338.7630272]
["Jemena Gas Networks","Forecast operating and maintenance expenditure",2014,158558976.77693823]
["Jemena Gas Networks","Forecast operating and maintenance expenditure",2015,164707708.39540428]
["Jemena Gas Networks","Forecast operating and maintenance expenditure",2016,158018673.99660465]
["Jemena Gas Networks","Forecast operating and maintenance expenditure",2017,162607233.80113682]
["Jemena Gas Networks","Forecast operating and maintenance expenditure",2018,166813903.03314358]
["Jemena Gas Networks","Forecast operating and maintenance expenditure",2019,174745406.49512678]
["Jemena Gas Networks","Forecast operating and maintenance expenditure",2020,177161624.90568513]
["Jemena Gas Networks","Forecast operating and maintenance expenditure",2021,207776992.26398495]
["Jemena Gas Networks","Forecast operating and maintenance expenditure",2022,224344186.03341931]
["Jemena Gas Networks","Forecast operating and maintenance expenditure",2023,240663171.22644678]
["Jemena Gas Networks","Forecast operating and maintenance expenditure",2024,255594212.13846037]
["Jemena Gas Networks","Indexation",2014,74037015.098306105]
["Jemena Gas Networks","Indexation",2015,48117583.889480203]
["Jemena Gas Networks","Indexation",2016,50323006.883962601]
["Jemena Gas Networks","Indexation",2017,45634011.974955298]
["Jemena Gas Networks","Indexation",2018,60364927.7239279]
["Jemena Gas Networks","Indexation",2019,57805934.068793699]
["Jemena Gas Networks","Indexation",2020,60357656.355173498]
["Jemena Gas Networks","Indexation",2021,28141527.694153499]
["Jemena Gas Networks","Indexation",2022,115663926.85025901]
["Jemena Gas Networks","Inflation rate",2014,2.7451E-2]
["Jemena Gas Networks","Inflation rate",2015,1.7175599999999999E-2]
["Jemena Gas Networks","Inflation rate",2016,1.6885600000000001E-2]
["Jemena Gas Networks","Inflation rate",2017,1.47601E-2]
["Jemena Gas Networks","Inflation rate",2018,1.9090900000000001E-2]
["Jemena Gas Networks","Inflation rate",2019,1.7841200000000002E-2]
["Jemena Gas Networks","Inflation rate",2020,1.8404899999999998E-2]
["Jemena Gas Networks","Inflation rate",2021,8.6058999999999997E-3]
["Jemena Gas Networks","Inflation rate",2022,3.4982899999999997E-2]
["Jemena Gas Networks","Inflation Rate",2023,7.8318219291014124E-2]
["Jemena Gas Networks","Inflation rate",2024,4.0519877675840865E-2]
["Jemena Gas Networks","Jurisdictional charges",2014,3908299.2]
["Jemena Gas Networks","Jurisdictional charges",2015,3378594.16]
["Jemena Gas Networks","Jurisdictional charges",2016,5572854.5700000003]
["Jemena Gas Networks","Jurisdictional charges",2017,4820297.76]
["Jemena Gas Networks","Jurisdictional charges",2018,4394696.87]
["Jemena Gas Networks","Jurisdictional charges",2019,4676242.55]
["Jemena Gas Networks","Jurisdictional charges",2020,3519041.02]
["Jemena Gas Networks","Jurisdictional charges",2021,4647027.6100000003]
["Jemena Gas Networks","Jurisdictional charges",2022,3619633.09]
["Jemena Gas Networks","Jurisdictional charges",2023,4382988.0999999996]
["Jemena Gas Networks","Jurisdictional charges",2024,4330477.1399999997]
["Jemena Gas Networks","Nominal return on assets",2014,0.13580220745392949]
["Jemena Gas Networks","Nominal return on assets",2015,0.14773535253481901]
["Jemena Gas Networks","Nominal return on assets",2016,9.2493976768411049E-2]
["Jemena Gas Networks","Nominal return on assets",2017,8.9294834825583286E-2]
["Jemena Gas Networks","Nominal return on assets",2018,7.7007344528780955E-2]
["Jemena Gas Networks","Nominal return on assets",2019,6.7086456775999559E-2]
["Jemena Gas Networks","Nominal return on assets",2020,5.293608821612289E-2]
["Jemena Gas Networks","Nominal return on assets",2021,5.0638478509642669E-2]
["Jemena Gas Networks","Nominal return on assets",2022,6.710057891386588E-2]
["Jemena Gas Networks","Nominal return on assets",2023,8.6545733480377682E-2]
["Jemena Gas Networks","Nominal return on assets",2024,5.0921440611322755E-2]
["Jemena Gas Networks","Nominal return on regulated equity",2014,0.20036711737391652]
["Jemena Gas Networks","Nominal return on regulated equity",2015,0.22994371447123538]
["Jemena Gas Networks","Nominal return on regulated equity",2016,0.13109427340045141]
["Jemena Gas Networks","Nominal return on regulated equity",2017,0.13002477849375593]
["Jemena Gas Networks","Nominal return on regulated equity",2018,0.10600949472295862]
["Jemena Gas Networks","Nominal return on regulated equity",2019,8.6239273954268822E-2]
["Jemena Gas Networks","Nominal return on regulated equity",2020,5.2999549351033973E-2]
["Jemena Gas Networks","Nominal return on regulated equity",2021,6.6800499677653849E-2]
["Jemena Gas Networks","Nominal return on regulated equity",2022,0.12941175100156446]
["Jemena Gas Networks","Nominal return on regulated equity",2023,0.17656519484289429]
["Jemena Gas Networks","Nominal return on regulated equity",2024,6.4357427822562221E-2]
["Jemena Gas Networks","Nominal straight line depreciation",2014,112742128.928068]
["Jemena Gas Networks","Nominal straight line depreciation",2015,124046829.724755]
["Jemena Gas Networks","Nominal straight line depreciation",2016,144220721.30219799]
["Jemena Gas Networks","Nominal straight line depreciation",2017,158633949.89486501]
["Jemena Gas Networks","Nominal straight line depreciation",2018,174012073.976392]
["Jemena Gas Networks","Nominal straight line depreciation",2019,186056680.96060699]
["Jemena Gas Networks","Nominal straight line depreciation",2020,234058677.14668617]
["Jemena Gas Networks","Nominal straight line depreciation",2021,147996613.9792054]
["Jemena Gas Networks","Nominal straight line depreciation",2022,162083892.74685091]
["Jemena Gas Networks","Nominal Straight Line Depreciation",2023,182110010.35153645]
["Jemena Gas Networks","Nominal straight line depreciation",2024,198978683.98525909]
["Jemena Gas Networks","Opening Regulatory Asset Base (Nominal)",2014,2766727857.2907205]
["Jemena Gas Networks","Opening Regulatory Asset Base (Nominal)",2015,2924512834.7202024]
["Jemena Gas Networks","Opening Regulatory Asset Base (Nominal)",2016,3081216128.339891]
["Jemena Gas Networks","Opening Regulatory Asset Base (Nominal)",2017,3182005468.4956732]
["Jemena Gas Networks","Opening Regulatory Asset Base (Nominal)",2018,3256025518.2544975]
["Jemena Gas Networks","Opening Regulatory Asset Base (Nominal)",2019,3322383586.8609886]
["Jemena Gas Networks","Opening Regulatory Asset Base (Nominal)",2020,3377643258.3564301]
["Jemena Gas Networks","Opening Regulatory Asset Base (Nominal)",2021,3318049885.5301223]
["Jemena Gas Networks","Opening Regulatory Asset Base (Nominal)",2022,3354713151.0376234]
["Jemena Gas Networks","Opening Regulatory Asset Base (Nominal)",2023,3452052522.1555634]
["Jemena Gas Networks","Opening Regulatory Asset Base (Nominal)",2024,3696432036.7945652]
["Jemena Gas Networks","Operating and maintenance adjustment (f)",2014,681533.16784372926]
["Jemena Gas Networks","Operating and maintenance adjustment (f)",2015,9594551.1467042863]
["Jemena Gas Networks","Operating and maintenance adjustment (f)",2016,-5479377.7279405296]
["Jemena Gas Networks","Operating and maintenance adjustment (f)",2017,-13072670.403134167]
["Jemena Gas Networks","Operating and maintenance adjustment (f)",2018,-7147537.758394599]
["Jemena Gas Networks","Operating and maintenance adjustment (f)",2019,-7326240.3409299552]
["Jemena Gas Networks","Operating and maintenance adjustment (f)",2020,-854567.3414875865]
["Jemena Gas Networks","Operating and maintenance adjustment (f)",2021,41854813.795646191]
["Jemena Gas Networks","Operating and maintenance adjustment (f)",2022,49920403.202220142]
["Jemena Gas Networks","Operating expenditure",2014,140456943.94251224]
["Jemena Gas Networks","Operating expenditure",2015,135494043.45870012]
["Jemena Gas Networks","Operating expenditure",2016,136361001.8745448]
["Jemena Gas Networks","Operating expenditure",2017,150456804.0296711]
["Jemena Gas Networks","Operating expenditure",2018,148265341.59153789]
["Jemena Gas Networks","Operating expenditure",2019,155312600.02485758]
["Jemena Gas Networks","Operating expenditure",2020,147245182.22123978]
["Jemena Gas Networks","Operating expenditure",2021,136574026.76037398]
["Jemena Gas Networks","Operating expenditure",2022,143662144.39323398]
["Jemena Gas Networks","Operating expenditure",2023,171568720.87323448]
["Jemena Gas Networks","Operating expenditure",2024,181738378.32729071]
["Jemena Gas Networks","other",2023,0]
["Jemena Gas Networks","other",2024,0]
["Jemena Gas Networks","Other Revenue",2023,0]
["Jemena Gas Networks","Other Revenue",2024,0]
["Jemena Gas Networks","Real return on assets",2014,0.10545632585294043]
["Jemena Gas Networks","Real return on assets",2015,0.12835517538448524]
["Jemena Gas Networks","Real return on assets",2016,7.4352883715150503E-2]
["Jemena Gas Networks","Real return on assets",2017,7.3450596673620985E-2]
["Jemena Gas Networks","Real return on assets",2018,5.6831480419245198E-2]
["Jemena Gas Networks","Real return on assets",2019,4.8382062718624046E-2]
["Jemena Gas Networks","Real return on assets",2020,3.3907130863296997E-2]
["Jemena Gas Networks","Real return on assets",2021,4.1673936777132346E-2]
["Jemena Gas Networks","Real return on assets",2022,3.1032086533860484E-2]
["Jemena Gas Networks","Real return on assets",2023,7.6299500853959992E-3]
["Jemena Gas Networks","Real return on assets",2024,9.9965057454888401E-3]
["Jemena Gas Networks","Real return on regulated equity",2014,0.16829621789644131]
["Jemena Gas Networks","Real return on regulated equity",2015,0.20917540144615673]
["Jemena Gas Networks","Real return on regulated equity",2016,0.11231221427508799]
["Jemena Gas Networks","Real return on regulated equity",2017,0.11358810668034341]
["Jemena Gas Networks","Real return on regulated equity",2018,8.529032564510057E-2]
["Jemena Gas Networks","Real return on regulated equity",2019,6.7199160295602925E-2]
["Jemena Gas Networks","Real return on regulated equity",2020,3.3969445110715764E-2]
["Jemena Gas Networks","Real return on regulated equity",2021,5.769805597771524E-2]
["Jemena Gas Networks","Real return on regulated equity",2022,9.1237112228196665E-2]
["Jemena Gas Networks","Real return on regulated equity",2023,9.1111300722041752E-2]
["Jemena Gas Networks","Real return on regulated equity",2024,2.2909269354821116E-2]
["Jemena Gas Networks","Revenue",2014,570397876.60445297]
["Jemena Gas Networks","Revenue",2015,660983658.95942676]
["Jemena Gas Networks","Revenue",2016,540684522.96317005]
["Jemena Gas Networks","Revenue",2017,571480629.99241698]
["Jemena Gas Networks","Revenue",2018,536550936.08021176]
["Jemena Gas Networks","Revenue",2019,531739960.63999987]
["Jemena Gas Networks","Revenue",2020,528816095.91754162]
["Jemena Gas Networks","Revenue",2021,453471810.66203511]
["Jemena Gas Networks","Revenue",2022,444340101.31323445]
["Jemena Gas Networks","Revenue",2023,435619342.35323399]
["Jemena Gas Networks","Revenue",2024,494086406.69]
["Jemena Gas Networks","Unaccounted for gas",2014,13512200.5]
["Jemena Gas Networks","Unaccounted for gas",2015,16240519.630000001]
["Jemena Gas Networks","Unaccounted for gas",2016,21564195.280000001]
["Jemena Gas Networks","Unaccounted for gas",2017,20399644.5]
["Jemena Gas Networks","Unaccounted for gas",2018,21301402.329999998]
["Jemena Gas Networks","Unaccounted for gas",2019,22082804.2611995]
["Jemena Gas Networks","Unaccounted for gas",2020,27359160.448391199]
["Jemena Gas Networks","Unaccounted for gas",2021,24787950]
["Jemena Gas Networks","Unaccounted for gas",2022,27228831.25]
["Jemena Gas Networks","Unaccounted for gas",2023,49155811.920000002]
["Jemena Gas Networks","Unaccounted for gas",2024,70590196.769999996]
["Multinet Gas","Allowed nominal rate of return",2014,7.9631730988063004E-2]
["Multinet Gas","Allowed nominal rate of return",2015,7.9631730988063004E-2]
["Multinet Gas","Allowed nominal rate of return",2016,7.9631730988063004E-2]
["Multinet Gas","Allowed nominal rate of return",2017,7.9631730988063004E-2]
["Multinet Gas","Allowed nominal rate of return",2018,6.5490533397815007E-2]
["Multinet Gas","Allowed nominal rate of return",2019,6.5453213998489995E-2]
["Multinet Gas","Allowed nominal rate of return",2020,6.4488174745470001E-2]
["Multinet Gas","Allowed nominal rate of return",2021,6.3193687886682004E-2]
["Multinet Gas","Allowed nominal rate of return",2022,6.1972586430307001E-2]
["Multinet Gas","Allowed nominal rate of return",2023,6.0578811475343372E-2]
["Multinet Gas","Allowed nominal rate of return",2024,5.8316079567404998E-2]
["Multinet Gas","allowed nominal return on equity",2014,7.9183000000000003E-2]
["Multinet Gas","allowed nominal return on equity",2015,7.9183000000000003E-2]
["Multinet Gas","allowed nominal return on equity",2016,7.9183000000000003E-2]
["Multinet Gas","allowed nominal return on equity",2017,7.9183000000000003E-2]
["Multinet Gas","allowed nominal return on equity",2018,7.1999999999999995E-2]
["Multinet Gas","allowed nominal return on equity",2019,7.1999999999999995E-2]
["Multinet Gas","allowed nominal return on equity",2020,7.1999999999999995E-2]
["Multinet Gas","allowed nominal return on equity",2021,7.1999999999999995E-2]
["Multinet Gas","allowed nominal return on equity",2022,7.1999999999999995E-2]
["Multinet Gas","allowed nominal return on equity",2023,6.9765681792863077E-2]
["Multinet Gas","allowed nominal return on equity",2024,7.2476752811812997E-2]
["Multinet Gas","Allowed real rate of return",2014,5.3299249744452E-2]
["Multinet Gas","Allowed real rate of return",2015,5.3299249744452E-2]
["Multinet Gas","Allowed real rate of return",2016,5.3299249744452E-2]
["Multinet Gas","Allowed real rate of return",2017,5.3299249744452E-2]
["Multinet Gas","Allowed real rate of return",2018,4.0010777417119003E-2]
["Multinet Gas","Allowed real rate of return",2019,3.9974350460437E-2]
["Multinet Gas","Allowed real rate of return",2020,3.9032388807741E-2]
["Multinet Gas","Allowed real rate of return",2021,3.7768857840393001E-2]
["Multinet Gas","Allowed real rate of return",2022,3.6576957363435997E-2]
["Multinet Gas","Allowed real rate of return",2023,-1.4397957770112431E-3]
["Multinet Gas","Allowed real rate of return",2024,2.8296956631911001E-2]
["Multinet Gas","allowed real return on equity",2014,5.2861463414634269E-2]
["Multinet Gas","allowed real return on equity",2015,5.2861463414634269E-2]
["Multinet Gas","allowed real return on equity",2016,5.2861463414634269E-2]
["Multinet Gas","allowed real return on equity",2017,5.2861463414634269E-2]
["Multinet Gas","allowed real return on equity",2018,4.6364578984853244E-2]
["Multinet Gas","allowed real return on equity",2019,4.6364578984853244E-2]
["Multinet Gas","allowed real return on equity",2020,4.6364578984853244E-2]
["Multinet Gas","allowed real return on equity",2021,4.6364578984853244E-2]
["Multinet Gas","allowed real return on equity",2022,4.6364578984853244E-2]
["Multinet Gas","allowed real return on equity",2023,7.4727775613372379E-3]
["Multinet Gas","allowed real return on equity",2024,4.2055962549156001E-2]
["Multinet Gas","CESS",2024,21915.940013592]
["Multinet Gas","Customer numbers at the end of the period",2014,687431]
["Multinet Gas","Customer numbers at the end of the period",2015,691124]
["Multinet Gas","Customer numbers at the end of the period",2016,694508]
["Multinet Gas","Customer numbers at the end of the period",2017,699438]
["Multinet Gas","Customer numbers at the end of the period",2018,705044]
["Multinet Gas","Customer numbers at the end of the period",2019,711476]
["Multinet Gas","Customer numbers at the end of the period",2020,717604]
["Multinet Gas","Customer numbers at the end of the period",2021,719436]
["Multinet Gas","Customer numbers at the end of the period",2022,719790]
["Multinet Gas","Customer numbers at the end of the period",2023,721162]
["Multinet Gas","Customer numbers at the end of the period",2024,723323]
["Multinet Gas","Customer numbers at the start of the period",2014,682733]
["Multinet Gas","Customer numbers at the start of the period",2015,687431]
["Multinet Gas","Customer numbers at the start of the period",2016,691124]
["Multinet Gas","Customer numbers at the start of the period",2017,694508]
["Multinet Gas","Customer numbers at the start of the period",2018,699438]
["Multinet Gas","Customer numbers at the start of the period",2019,705044]
["Multinet Gas","Customer numbers at the start of the period",2020,711476]
["Multinet Gas","Customer numbers at the start of the period",2021,717604]
["Multinet Gas","Customer numbers at the start of the period",2022,719436]
["Multinet Gas","Customer numbers at the start of the period",2023,719790]
["Multinet Gas","Customer numbers at the start of the period",2024,721162]
["Multinet Gas","EBIT per customer - Excluding returns from capital base indexation",2014,73.201790690434592]
["Multinet Gas","EBIT per customer - Excluding returns from capital base indexation",2015,75.841354410291842]
["Multinet Gas","EBIT per customer - Excluding returns from capital base indexation",2016,77.518892377396625]
["Multinet Gas","EBIT per customer - Excluding returns from capital base indexation",2017,83.815691404373254]
["Multinet Gas","EBIT per customer - Excluding returns from capital base indexation",2018,107.94679897900369]
["Multinet Gas","EBIT per customer - Excluding returns from capital base indexation",2019,115.56212602856264]
["Multinet Gas","EBIT per customer - Excluding returns from capital base indexation",2020,116.3518804348229]
["Multinet Gas","EBIT per customer - Excluding returns from capital base indexation",2021,115.61129588264849]
["Multinet Gas","EBIT per customer - Excluding returns from capital base indexation",2022,106.65759918585104]
["Multinet Gas","EBIT per customer - Excluding returns from capital base indexation",2023,112.57246287398561]
["Multinet Gas","EBIT per customer - Excluding returns from capital base indexation",2024,97.772666829085992]
["Multinet Gas","EBIT per customer - Including returns from capital base indexation",2014,107.50496356147481]
["Multinet Gas","EBIT per customer - Including returns from capital base indexation",2015,112.95942372060459]
["Multinet Gas","EBIT per customer - Including returns from capital base indexation",2016,102.16917867040748]
["Multinet Gas","EBIT per customer - Including returns from capital base indexation",2017,105.41438378832073]
["Multinet Gas","EBIT per customer - Including returns from capital base indexation",2018,140.79331705758696]
["Multinet Gas","EBIT per customer - Including returns from capital base indexation",2019,152.29406218984548]
["Multinet Gas","EBIT per customer - Including returns from capital base indexation",2020,145.32325256863049]
["Multinet Gas","EBIT per customer - Including returns from capital base indexation",2021,109.15145449315285]
["Multinet Gas","EBIT per customer - Including returns from capital base indexation",2022,178.27227759188034]
["Multinet Gas","EBIT per customer - Including returns from capital base indexation",2023,194.17023214139149]
["Multinet Gas","EBIT per customer - Including returns from capital base indexation",2024,251.34619350979352]
["Multinet Gas","EBSS",2014,0]
["Multinet Gas","EBSS",2015,0]
["Multinet Gas","EBSS",2016,0]
["Multinet Gas","EBSS",2017,0]
["Multinet Gas","EBSS",2018,-2154569.13]
["Multinet Gas","EBSS",2019,4859879.46]
["Multinet Gas","EBSS",2020,-2403012.8349785702]
["Multinet Gas","EBSS",2021,-5943877.8480795901]
["Multinet Gas","EBSS",2022,0]
["Multinet Gas","EBSS",2023,0]
["Multinet Gas","EBSS",2024,0]
["Multinet Gas","Efficiency carryover",2023,-8588236.7287079506]
["Multinet Gas","Efficiency carryover",2024,5445231.8888838198]
["Multinet Gas","forecast inflation",2014,2.5000000000000001E-2]
["Multinet Gas","forecast inflation",2015,2.5000000000000001E-2]
["Multinet Gas","forecast inflation",2016,2.5000000000000001E-2]
["Multinet Gas","forecast inflation",2017,2.5000000000000001E-2]
["Multinet Gas","forecast inflation",2018,2.4499511480039999E-2]
["Multinet Gas","forecast inflation",2019,2.4499511480039999E-2]
["Multinet Gas","forecast inflation",2020,2.4499511480039999E-2]
["Multinet Gas","forecast inflation",2021,2.4499511480039999E-2]
["Multinet Gas","forecast inflation",2022,2.4499511480039999E-2]
["Multinet Gas","Forecast inflation",2023,6.2062918992328596E-2]
["Multinet Gas","forecast inflation",2024,2.9193048507912E-2]
["Multinet Gas","Forecast Opening RAB",2014,1106023610.0085983]
["Multinet Gas","Forecast Opening RAB",2015,1116074033.3955059]
["Multinet Gas","Forecast Opening RAB",2016,1122666866.4294336]
["Multinet Gas","Forecast Opening RAB",2017,1140560278.2250769]
["Multinet Gas","Forecast Opening RAB",2018,1132454203.5320537]
["Multinet Gas","Forecast Opening RAB",2019,1251379930.0347579]
["Multinet Gas","Forecast Opening RAB",2020,1288275242.3317373]
["Multinet Gas","Forecast Opening RAB",2021,1301357325.7292523]
["Multinet Gas","Forecast Opening RAB",2022,1355852936.7232034]
["Multinet Gas","Forecast Opening RAB",2023,1437154294.1821725]
["Multinet Gas","Forecast Opening RAB",2024,1416239143.94102]
["Multinet Gas","Forecast operating and maintenance expenditure",2014,64371616.388484403]
["Multinet Gas","Forecast operating and maintenance expenditure",2015,67726239.985575482]
["Multinet Gas","Forecast operating and maintenance expenditure",2016,68207050.432871491]
["Multinet Gas","Forecast operating and maintenance expenditure",2017,70415802.575350419]
["Multinet Gas","Forecast operating and maintenance expenditure",2018,76541659.741644979]
["Multinet Gas","Forecast operating and maintenance expenditure",2019,78731813.171904445]
["Multinet Gas","Forecast operating and maintenance expenditure",2020,79492262.726830542]
["Multinet Gas","Forecast operating and maintenance expenditure",2021,83745009.780800104]
["Multinet Gas","Forecast operating and maintenance expenditure",2022,90149902.295252606]
["Multinet Gas","Forecast operating and maintenance expenditure",2023,93811871.342256978]
["Multinet Gas","Forecast operating and maintenance expenditure",2024,89097290.459815443]
["Multinet Gas","Indexation",2014,23500488.413249802]
["Multinet Gas","Indexation",2015,25584675.6037114]
["Multinet Gas","Indexation",2016,17078105.917133499]
["Multinet Gas","Indexation",2017,15053662.4164494]
["Multinet Gas","Indexation",2018,23066191.473048899]
["Multinet Gas","Indexation",2019,26015729.094930898]
["Multinet Gas","Indexation",2020,20701208.844755501]
["Multinet Gas","Indexation",2021,-4641552.6203405298]
["Multinet Gas","Indexation",2022,51534905.106705204]
["Multinet Gas","Inflation rate",2014,2.1610999999999998E-2]
["Multinet Gas","Inflation rate",2015,2.3076900000000001E-2]
["Multinet Gas","Inflation rate",2016,1.50376E-2]
["Multinet Gas","Inflation rate",2017,1.2963000000000001E-2]
["Multinet Gas","Inflation rate",2018,1.9337E-2]
["Multinet Gas","Inflation rate",2019,2.0776900000000001E-2]
["Multinet Gas","Inflation rate",2020,1.5929200000000001E-2]
["Multinet Gas","Inflation rate",2021,-3.4843000000000001E-3]
["Multinet Gas","Inflation rate",2022,3.8461500000000003E-2]
["Multinet Gas","Inflation Rate",2023,4.2436333872797799E-2]
["Multinet Gas","Inflation rate",2024,7.8318219291014124E-2]
["Multinet Gas","Jurisdictional charges",2014,0]
["Multinet Gas","Jurisdictional charges",2015,25130]
["Multinet Gas","Jurisdictional charges",2016,14953]
["Multinet Gas","Jurisdictional charges",2017,105000]
["Multinet Gas","Jurisdictional charges",2018,167152.13]
["Multinet Gas","Jurisdictional charges",2019,178385]
["Multinet Gas","Jurisdictional charges",2020,349080.09]
["Multinet Gas","Jurisdictional charges",2021,202984]
["Multinet Gas","Jurisdictional charges",2022,243278.98]
["Multinet Gas","Jurisdictional charges",2023,241775.19337016574]
["Multinet Gas","Jurisdictional charges",2024,7600178.3600000003]
["Multinet Gas","Nominal return on assets",2014,6.772813046365235E-2]
["Multinet Gas","Nominal return on assets",2015,7.0228688444573001E-2]
["Multinet Gas","Nominal return on assets",2016,6.2327034376462087E-2]
["Multinet Gas","Nominal return on assets",2017,6.3267101209497204E-2]
["Multinet Gas","Nominal return on assets",2018,8.288611795713316E-2]
["Multinet Gas","Nominal return on assets",2019,8.6142981595601617E-2]
["Multinet Gas","Nominal return on assets",2020,7.9902434172764644E-2]
["Multinet Gas","Nominal return on assets",2021,5.8873955250499703E-2]
["Multinet Gas","Nominal return on assets",2022,9.5743210152052297E-2]
["Multinet Gas","Nominal return on assets",2023,0.10098159390004494]
["Multinet Gas","Nominal return on assets",2024,0.12817955494496422]
["Multinet Gas","Nominal return on regulated equity",2014,0.25884306735747498]
["Multinet Gas","Nominal return on regulated equity",2015,0.14635341763777987]
["Multinet Gas","Nominal return on regulated equity",2016,0.10497324981149607]
["Multinet Gas","Nominal return on regulated equity",2017,0.15619202458724266]
["Multinet Gas","Nominal return on regulated equity",2018,0.11248869021642081]
["Multinet Gas","Nominal return on regulated equity",2019,0.1206495766850119]
["Multinet Gas","Nominal return on regulated equity",2020,0.10643138584940881]
["Multinet Gas","Nominal return on regulated equity",2021,5.4644451121381686E-2]
["Multinet Gas","Nominal return on regulated equity",2022,0.13645650391047873]
["Multinet Gas","Nominal return on regulated equity",2023,0.15325599362089737]
["Multinet Gas","Nominal return on regulated equity",2024,0.21421676585800542]
["Multinet Gas","Nominal straight line depreciation",2014,55276226.283572398]
["Multinet Gas","Nominal straight line depreciation",2015,58693216.108965203]
["Multinet Gas","Nominal straight line depreciation",2016,61463796.162053198]
["Multinet Gas","Nominal straight line depreciation",2017,64692635.424374901]
["Multinet Gas","Nominal straight line depreciation",2018,62871326.468185499]
["Multinet Gas","Nominal straight line depreciation",2019,66299293.4890102]
["Multinet Gas","Nominal straight line depreciation",2020,70227007.442101702]
["Multinet Gas","Nominal straight line depreciation",2021,72410111.090399399]
["Multinet Gas","Nominal straight line depreciation",2022,77846103.9961766]
["Multinet Gas","Nominal Straight Line Depreciation",2023,65723625.083706193]
["Multinet Gas","Nominal straight line depreciation",2024,85819219.510485634]
["Multinet Gas","Opening Regulatory Asset Base (Nominal)",2014,1087431691.12202]
["Multinet Gas","Opening Regulatory Asset Base (Nominal)",2015,1108669276.16097]
["Multinet Gas","Opening Regulatory Asset Base (Nominal)",2016,1135694043.4895599]
["Multinet Gas","Opening Regulatory Asset Base (Nominal)",2017,1161282529.2692299]
["Multinet Gas","Opening Regulatory Asset Base (Nominal)",2018,1192851616.1774001]
["Multinet Gas","Opening Regulatory Asset Base (Nominal)",2019,1252148352.52565]
["Multinet Gas","Opening Regulatory Asset Base (Nominal)",2020,1299575888.5876801]
["Multinet Gas","Opening Regulatory Asset Base (Nominal)",2021,1332125602.0378301]
["Multinet Gas","Opening Regulatory Asset Base (Nominal)",2022,1339907532.7742801]
["Multinet Gas","Opening Regulatory Asset Base (Nominal)",2023,1385351396.9166901]
["Multinet Gas","Opening Regulatory Asset Base (Nominal)",2024,1416239143.94102]
["Multinet Gas","Operating and maintenance adjustment (f)",2014,-3051630.5415156037]
["Multinet Gas","Operating and maintenance adjustment (f)",2015,-4257203.0144245178]
["Multinet Gas","Operating and maintenance adjustment (f)",2016,-9370998.4271285087]
["Multinet Gas","Operating and maintenance adjustment (f)",2017,-7059940.4099748284]
["Multinet Gas","Operating and maintenance adjustment (f)",2018,16469344.271644972]
["Multinet Gas","Operating and maintenance adjustment (f)",2019,17586904.331904441]
["Multinet Gas","Operating and maintenance adjustment (f)",2020,13736916.526830539]
["Multinet Gas","Operating and maintenance adjustment (f)",2021,20083782.720800072]
["Multinet Gas","Operating and maintenance adjustment (f)",2022,20874958.643057004]
["Multinet Gas","Operating expenditure",2014,65650499.000000007]
["Multinet Gas","Operating expenditure",2015,66810112.799999997]
["Multinet Gas","Operating expenditure",2016,72312178]
["Multinet Gas","Operating expenditure",2017,67537786.699999958]
["Multinet Gas","Operating expenditure",2018,59665843.340000004]
["Multinet Gas","Operating expenditure",2019,60727203.840000004]
["Multinet Gas","Operating expenditure",2020,65166946.109999895]
["Multinet Gas","Operating expenditure",2021,66097404.060000002]
["Multinet Gas","Operating expenditure",2022,68031664.472195596]
["Multinet Gas","Operating expenditure",2023,62771972.016574591]
["Multinet Gas","Operating expenditure",2024,66584474.548508197]
["Multinet Gas","other",2023,0]
["Multinet Gas","other",2024,0]
["Multinet Gas","Other Revenue",2023,0]
["Multinet Gas","Other Revenue",2024,655825.94999999995]
["Multinet Gas","Real return on assets",2014,4.5141575867578131E-2]
["Multinet Gas","Real return on assets",2015,4.6088215308715305E-2]
["Multinet Gas","Real return on assets",2016,4.6588849887395381E-2]
["Multinet Gas","Real return on assets",2017,4.9660354040075703E-2]
["Multinet Gas","Real return on assets",2018,6.2343580147814867E-2]
["Multinet Gas","Real return on assets",2019,6.4035619924002612E-2]
["Multinet Gas","Real return on assets",2020,6.2970169744864746E-2]
["Multinet Gas","Real return on assets",2021,6.2576289817109457E-2]
["Multinet Gas","Real return on assets",2022,5.5160167374575082E-2]
["Multinet Gas","Real return on assets",2023,5.6161952653495148E-2]
["Multinet Gas","Real return on assets",2024,4.6239908370215181E-2]
["Multinet Gas","Real return on regulated equity",2014,0.2322136971484009]
["Multinet Gas","Real return on regulated equity",2015,0.12049584702555581]
["Multinet Gas","Real return on regulated equity",2016,8.8603269289232317E-2]
["Multinet Gas","Real return on regulated equity",2017,0.1413961068540931]
["Multinet Gas","Real return on regulated equity",2018,9.1384586467891188E-2]
["Multinet Gas","Real return on regulated equity",2019,9.7839867541097289E-2]
["Multinet Gas","Real return on regulated equity",2020,8.9083162339864658E-2]
["Multinet Gas","Real return on regulated equity",2021,5.8331997299572586E-2]
["Multinet Gas","Real return on regulated equity",2022,9.4365562816222576E-2]
["Multinet Gas","Real return on regulated equity",2023,0.10630832420852879]
["Multinet Gas","Real return on regulated equity",2024,0.12602823928574955]
["Multinet Gas","Revenue",2014,172848702.6833567]
["Multinet Gas","Revenue",2015,182952398.07350513]
["Multinet Gas","Revenue",2016,192748173.96339163]
["Multinet Gas","Revenue",2017,200585652.29488033]
["Multinet Gas","Revenue",2018,198748310.00000003]
["Multinet Gas","Revenue",2019,209292233.70999998]
["Multinet Gas","Revenue",2020,219120426.28799996]
["Multinet Gas","Revenue",2021,219140366.46799999]
["Multinet Gas","Revenue",2022,223873242.37130001]
["Multinet Gas","Revenue",2023,209843130.05524862]
["Multinet Gas","Revenue",2024,228465621.7913]
["Multinet Gas","Unaccounted for gas",2014,1772748.23]
["Multinet Gas","Unaccounted for gas",2015,5148200]
["Multinet Gas","Unaccounted for gas",2016,5250917.8600000003]
["Multinet Gas","Unaccounted for gas",2017,9832956.2853252403]
["Multinet Gas","Unaccounted for gas",2018,239320]
["Multinet Gas","Unaccounted for gas",2019,239320]
["Multinet Gas","Unaccounted for gas",2020,239320]
["Multinet Gas","Unaccounted for gas",2021,-2639161]
["Multinet Gas","Unaccounted for gas",2022,1000000]
["Multinet Gas","Unaccounted for gas",2023,0]
["Multinet Gas","Unaccounted for gas",2024,-1498000]
["AGN South Australia","Nominal return on regulated equity - excluding incentive schemes",2014,0.33209812463938188]
["AGN South Australia","Nominal return on regulated equity - excluding incentive schemes",2015,0.24068666303319752]
["AGN South Australia","Nominal return on regulated equity - excluding incentive schemes",2016,0.13398794074709908]
["AGN South Australia","Nominal return on regulated equity - excluding incentive schemes",2017,9.2221224624176742E-2]
["AGN South Australia","Nominal return on regulated equity - excluding incentive schemes",2018,0.10302878918264058]
["AGN South Australia","Nominal return on regulated equity - excluding incentive schemes",2019,0.10983191226289009]
["AGN South Australia","Nominal return on regulated equity - excluding incentive schemes",2020,0.11190535172224149]
["AGN South Australia","Nominal return on regulated equity - excluding incentive schemes",2021,9.3530749432264276E-2]
["AGN South Australia","Nominal return on regulated equity - excluding incentive schemes",2022,0.119762737835057]
["AGN South Australia","Nominal return on regulated equity - excluding incentive schemes",2023,0.21573396409501155]
["AGN South Australia","Nominal return on regulated equity - excluding incentive schemes",2024,0.11990123851232778]
["AGN South Australia","Real return on regulated equity - excluding incentive schemes",2014,0.29418258681181475]
["AGN South Australia","Real return on regulated equity - excluding incentive schemes",2015,0.22442301939349948]
["AGN South Australia","Real return on regulated equity - excluding incentive schemes",2016,0.11931528440988369]
["AGN South Australia","Real return on regulated equity - excluding incentive schemes",2017,7.6334420937694297E-2]
["AGN South Australia","Real return on regulated equity - excluding incentive schemes",2018,8.2365458451881562E-2]
["AGN South Australia","Real return on regulated equity - excluding incentive schemes",2019,9.0378255726816834E-2]
["AGN South Australia","Real return on regulated equity - excluding incentive schemes",2020,9.1810685241441314E-2]
["AGN South Australia","Real return on regulated equity - excluding incentive schemes",2021,8.4200230667165685E-2]
["AGN South Australia","Real return on regulated equity - excluding incentive schemes",2022,8.1914240162863555E-2]
["AGN South Australia","Real return on regulated equity - excluding incentive schemes",2023,0.12743524346119947]
["AGN South Australia","Real return on regulated equity - excluding incentive schemes",2024,7.6290095498989602E-2]
["AGN South Australia","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.31581850319814458]
["AGN South Australia","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.29228325217601409]
["AGN South Australia","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.15871858731323085]
["AGN South Australia","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.11015460296887061]
["AGN South Australia","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,0.11260664914750325]
["AGN South Australia","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,0.12223105368091511]
["AGN South Australia","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,0.12330582354475503]
["AGN South Australia","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,0.12404379393321878]
["AGN South Australia","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,8.8988407052388308E-2]
["AGN South Australia","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,9.3392209303638507E-2]
["AGN South Australia","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,8.0223287168234764E-2]
["AGN South Australia","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.28309946679487519]
["AGN South Australia","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.26014944141980895]
["AGN South Australia","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.12990598470329678]
["AGN South Australia","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,8.4231905636189458E-2]
["AGN South Australia","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,8.6626695239238452E-2]
["AGN South Australia","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,9.6026364834777986E-2]
["AGN South Australia","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,9.7076038253664954E-2]
["AGN South Australia","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,9.7796776643117547E-2]
["AGN South Australia","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,6.7642106886493553E-2]
["AGN South Australia","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,7.1959586010594129E-2]
["AGN South Australia","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,5.9048800475123328E-2]
["AGN South Australia","Nominal return on regulated equity - excluding impact of inflation",2014,0.31902746884325761]
["AGN South Australia","Nominal return on regulated equity - excluding impact of inflation",2015,0.29151869572324324]
["AGN South Australia","Nominal return on regulated equity - excluding impact of inflation",2016,0.15871858731323085]
["AGN South Australia","Nominal return on regulated equity - excluding impact of inflation",2017,0.11657980670483978]
["AGN South Australia","Nominal return on regulated equity - excluding impact of inflation",2018,0.10946930566572877]
["AGN South Australia","Nominal return on regulated equity - excluding impact of inflation",2019,0.11817939728738346]
["AGN South Australia","Nominal return on regulated equity - excluding impact of inflation",2020,0.12360958621115684]
["AGN South Australia","Nominal return on regulated equity - excluding impact of inflation",2021,0.12404379393321878]
["AGN South Australia","Nominal return on regulated equity - excluding impact of inflation",2022,9.3952720083233646E-2]
["AGN South Australia","Nominal return on regulated equity - excluding impact of inflation",2023,9.4278588774415098E-2]
["AGN South Australia","Nominal return on regulated equity - excluding impact of inflation",2024,8.4362312556580152E-2]
["AGN South Australia","Real return on regulated equity - excluding impact of inflation",2014,0.2862286385599781]
["AGN South Australia","Real return on regulated equity - excluding impact of inflation",2015,0.25940389636591243]
["AGN South Australia","Real return on regulated equity - excluding impact of inflation",2016,0.12990598470329678]
["AGN South Australia","Real return on regulated equity - excluding impact of inflation",2017,9.0507077465518837E-2]
["AGN South Australia","Real return on regulated equity - excluding impact of inflation",2018,8.3562610387648645E-2]
["AGN South Australia","Real return on regulated equity - excluding impact of inflation",2019,9.2069316761659178E-2]
["AGN South Australia","Real return on regulated equity - excluding impact of inflation",2020,9.7372707901093536E-2]
["AGN South Australia","Real return on regulated equity - excluding impact of inflation",2021,9.7796776643117547E-2]
["AGN South Australia","Real return on regulated equity - excluding impact of inflation",2022,7.2509109683926251E-2]
["AGN South Australia","Real return on regulated equity - excluding impact of inflation",2023,7.2828590712161467E-2]
["AGN South Australia","Real return on regulated equity - excluding impact of inflation",2024,6.310669288008551E-2]
["AGN Victoria","Nominal return on regulated equity - excluding incentive schemes",2014,0.15581372538886307]
["AGN Victoria","Nominal return on regulated equity - excluding incentive schemes",2015,0.1149742875953866]
["AGN Victoria","Nominal return on regulated equity - excluding incentive schemes",2016,9.9001220306928261E-2]
["AGN Victoria","Nominal return on regulated equity - excluding incentive schemes",2017,9.9625753988456967E-2]
["AGN Victoria","Nominal return on regulated equity - excluding incentive schemes",2018,6.816045421103227E-2]
["AGN Victoria","Nominal return on regulated equity - excluding incentive schemes",2019,7.7473788091346238E-2]
["AGN Victoria","Nominal return on regulated equity - excluding incentive schemes",2020,6.5998626221105805E-2]
["AGN Victoria","Nominal return on regulated equity - excluding incentive schemes",2021,3.7033161971866742E-2]
["AGN Victoria","Nominal return on regulated equity - excluding incentive schemes",2022,0.12540271992438506]
["AGN Victoria","Nominal return on regulated equity - excluding incentive schemes",2023,0.13536146342299829]
["AGN Victoria","Nominal return on regulated equity - excluding incentive schemes",2024,0.16961800584545556]
["AGN Victoria","Real return on regulated equity - excluding incentive schemes",2014,0.13136382183518291]
["AGN Victoria","Real return on regulated equity - excluding incentive schemes",2015,8.9824516217096292E-2]
["AGN Victoria","Real return on regulated equity - excluding incentive schemes",2016,8.2719714330708793E-2]
["AGN Victoria","Real return on regulated equity - excluding incentive schemes",2017,8.5553721101814126E-2]
["AGN Victoria","Real return on regulated equity - excluding incentive schemes",2018,4.78972648015644E-2]
["AGN Victoria","Real return on regulated equity - excluding incentive schemes",2019,5.5542879243590096E-2]
["AGN Victoria","Real return on regulated equity - excluding incentive schemes",2020,4.9284365702950368E-2]
["AGN Victoria","Real return on regulated equity - excluding incentive schemes",2021,4.0659130580548541E-2]
["AGN Victoria","Real return on regulated equity - excluding incentive schemes",2022,8.372117784278478E-2]
["AGN Victoria","Real return on regulated equity - excluding incentive schemes",2023,8.9142258889778461E-2]
["AGN Victoria","Real return on regulated equity - excluding incentive schemes",2024,8.4668685849034739E-2]
["AGN Victoria","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.17189929924516495]
["AGN Victoria","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.11891706812653749]
["AGN Victoria","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.11866822978926897]
["AGN Victoria","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.1235933010743873]
["AGN Victoria","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,7.7972117442513825E-2]
["AGN Victoria","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,8.4793506875222219E-2]
["AGN Victoria","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,8.2059029898872399E-2]
["AGN Victoria","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,8.8095857328940236E-2]
["AGN Victoria","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,9.6822093834257453E-2]
["AGN Victoria","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,0.1721208824869172]
["AGN Victoria","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,7.515807996029783E-2]
["AGN Victoria","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.14331638950747799]
["AGN Victoria","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,9.1626407928329281E-2]
["AGN Victoria","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,9.1383638818799018E-2]
["AGN Victoria","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,9.6188586414036395E-2]
["AGN Victoria","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,5.2193881366741503E-2]
["AGN Victoria","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,5.8852146555032216E-2]
["AGN Victoria","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,5.6183060873966878E-2]
["AGN Victoria","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,6.207552579212651E-2]
["AGN Victoria","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,7.0593086227768803E-2]
["AGN Victoria","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,0.10362659455148868]
["AGN Victoria","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,4.4661233885153181E-2]
["AGN Victoria","Nominal return on regulated equity - excluding impact of inflation",2014,0.17189929924516495]
["AGN Victoria","Nominal return on regulated equity - excluding impact of inflation",2015,0.11891706812653749]
["AGN Victoria","Nominal return on regulated equity - excluding impact of inflation",2016,0.11866822978926897]
["AGN Victoria","Nominal return on regulated equity - excluding impact of inflation",2017,0.1235933010743873]
["AGN Victoria","Nominal return on regulated equity - excluding impact of inflation",2018,9.1148057088534851E-2]
["AGN Victoria","Nominal return on regulated equity - excluding impact of inflation",2019,9.0125499816245402E-2]
["AGN Victoria","Nominal return on regulated equity - excluding impact of inflation",2020,8.5194312339704065E-2]
["AGN Victoria","Nominal return on regulated equity - excluding impact of inflation",2021,8.6135151965568146E-2]
["AGN Victoria","Nominal return on regulated equity - excluding impact of inflation",2022,9.6822093834257453E-2]
["AGN Victoria","Nominal return on regulated equity - excluding impact of inflation",2023,0.171648247597329]
["AGN Victoria","Nominal return on regulated equity - excluding impact of inflation",2024,7.1397579837720673E-2]
["AGN Victoria","Real return on regulated equity - excluding impact of inflation",2014,0.14331638950747799]
["AGN Victoria","Real return on regulated equity - excluding impact of inflation",2015,9.1626407928329281E-2]
["AGN Victoria","Real return on regulated equity - excluding impact of inflation",2016,9.1383638818799018E-2]
["AGN Victoria","Real return on regulated equity - excluding impact of inflation",2017,9.6188586414036395E-2]
["AGN Victoria","Real return on regulated equity - excluding impact of inflation",2018,6.5054736348493958E-2]
["AGN Victoria","Real return on regulated equity - excluding impact of inflation",2019,6.4056632141677672E-2]
["AGN Victoria","Real return on regulated equity - excluding impact of inflation",2020,5.9243367302324539E-2]
["AGN Victoria","Real return on regulated equity - excluding impact of inflation",2021,6.016170802901253E-2]
["AGN Victoria","Real return on regulated equity - excluding impact of inflation",2022,7.0593086227768803E-2]
["AGN Victoria","Real return on regulated equity - excluding impact of inflation",2023,0.10318157864787667]
["AGN Victoria","Real return on regulated equity - excluding impact of inflation",2024,4.1007400303563223E-2]
["AusNet Services","Nominal return on regulated equity - excluding incentive schemes",2014,7.2389247068621959E-2]
["AusNet Services","Nominal return on regulated equity - excluding incentive schemes",2015,8.4529235020525867E-2]
["AusNet Services","Nominal return on regulated equity - excluding incentive schemes",2016,8.7279144846760304E-2]
["AusNet Services","Nominal return on regulated equity - excluding incentive schemes",2017,7.1670247014470376E-2]
["AusNet Services","Nominal return on regulated equity - excluding incentive schemes",2018,5.2994933525163303E-2]
["AusNet Services","Nominal return on regulated equity - excluding incentive schemes",2019,8.4947559267008393E-2]
["AusNet Services","Nominal return on regulated equity - excluding incentive schemes",2020,7.4427413858307159E-2]
["AusNet Services","Nominal return on regulated equity - excluding incentive schemes",2021,8.8581190173757825E-3]
["AusNet Services","Nominal return on regulated equity - excluding incentive schemes",2022,0.11826121772813235]
["AusNet Services","Nominal return on regulated equity - excluding incentive schemes",2023,0.16036378009629845]
["AusNet Services","Nominal return on regulated equity - excluding incentive schemes",2024,0.22132854815024741]
["AusNet Services","Real return on regulated equity - excluding incentive schemes",2014,4.970409193775515E-2]
["AusNet Services","Real return on regulated equity - excluding incentive schemes",2015,6.0066193480202576E-2]
["AusNet Services","Real return on regulated equity - excluding incentive schemes",2016,7.1171299316163547E-2]
["AusNet Services","Real return on regulated equity - excluding incentive schemes",2017,5.7955963855017771E-2]
["AusNet Services","Real return on regulated equity - excluding incentive schemes",2018,3.3019436678118533E-2]
["AusNet Services","Real return on regulated equity - excluding incentive schemes",2019,6.286452922965674E-2]
["AusNet Services","Real return on regulated equity - excluding incentive schemes",2020,5.7580994677884197E-2]
["AusNet Services","Real return on regulated equity - excluding incentive schemes",2021,1.2385574073118742E-2]
["AusNet Services","Real return on regulated equity - excluding incentive schemes",2022,7.6844175473170989E-2]
["AusNet Services","Real return on regulated equity - excluding incentive schemes",2023,0.11312676121464761]
["AusNet Services","Real return on regulated equity - excluding incentive schemes",2024,0.13262349304759172]
["AusNet Services","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,8.0329881985371984E-2]
["AusNet Services","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,8.8559927749453177E-2]
["AusNet Services","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.10930119354436428]
["AusNet Services","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,9.5126832023531366E-2]
["AusNet Services","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,6.7176020392180069E-2]
["AusNet Services","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,9.5628932576659428E-2]
["AusNet Services","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,9.9156465576872091E-2]
["AusNet Services","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,9.4583670841607542E-2]
["AusNet Services","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,7.7198268277530249E-2]
["AusNet Services","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,0.23913212029132033]
["AusNet Services","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,8.0199119205793257E-2]
["AusNet Services","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,5.3980372668655595E-2]
["AusNet Services","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,6.2009685609222633E-2]
["AusNet Services","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,8.224506687255051E-2]
["AusNet Services","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,6.8416421486372059E-2]
["AusNet Services","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,4.1655958283950349E-2]
["AusNet Services","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,6.9428457797761703E-2]
["AusNet Services","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,7.2871634647223155E-2]
["AusNet Services","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,6.8408192074509336E-2]
["AusNet Services","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,5.1438537751334973E-2]
["AusNet Services","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,0.16672195039724455]
["AusNet Services","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,4.9559284112759894E-2]
["AusNet Services","Nominal return on regulated equity - excluding impact of inflation",2014,8.5548319563834435E-2]
["AusNet Services","Nominal return on regulated equity - excluding impact of inflation",2015,9.4488492513681979E-2]
["AusNet Services","Nominal return on regulated equity - excluding impact of inflation",2016,0.11412072983861135]
["AusNet Services","Nominal return on regulated equity - excluding impact of inflation",2017,9.9497364644833219E-2]
["AusNet Services","Nominal return on regulated equity - excluding impact of inflation",2018,6.9866596383043003E-2]
["AusNet Services","Nominal return on regulated equity - excluding impact of inflation",2019,9.8422140798445842E-2]
["AusNet Services","Nominal return on regulated equity - excluding impact of inflation",2020,0.10186914943813279]
["AusNet Services","Nominal return on regulated equity - excluding impact of inflation",2021,9.7513660273170058E-2]
["AusNet Services","Nominal return on regulated equity - excluding impact of inflation",2022,7.9943081418909712E-2]
["AusNet Services","Nominal return on regulated equity - excluding impact of inflation",2023,0.25942502191425582]
["AusNet Services","Nominal return on regulated equity - excluding impact of inflation",2024,8.9679307919982534E-2]
["AusNet Services","Real return on regulated equity - excluding impact of inflation",2014,5.9071531281789685E-2]
["AusNet Services","Real return on regulated equity - excluding impact of inflation",2015,6.7793651232860491E-2]
["AusNet Services","Real return on regulated equity - excluding impact of inflation",2016,8.6947053501084254E-2]
["AusNet Services","Real return on regulated equity - excluding impact of inflation",2017,7.2680355751056816E-2]
["AusNet Services","Real return on regulated equity - excluding impact of inflation",2018,4.4282192811847775E-2]
["AusNet Services","Real return on regulated equity - excluding impact of inflation",2019,7.2154870246461875E-2]
["AusNet Services","Real return on regulated equity - excluding impact of inflation",2020,7.5519448365886449E-2]
["AusNet Services","Real return on regulated equity - excluding impact of inflation",2021,7.12681147965121E-2]
["AusNet Services","Real return on regulated equity - excluding impact of inflation",2022,5.4117712422110727E-2]
["AusNet Services","Real return on regulated equity - excluding impact of inflation",2023,0.18582901200352792]
["AusNet Services","Real return on regulated equity - excluding impact of inflation",2024,5.8770567387489862E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes",2014,0.10948554917252133]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes",2015,0.11482264388556213]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes",2016,0.10310094781436863]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes",2017,5.7860816439255579E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes",2018,6.209036883400746E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes",2019,6.1255028998063801E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes",2020,5.257977203976183E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes",2021,5.0025310125542184E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes",2022,8.2281614254497565E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes",2023,0.12682684110404571]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes",2024,6.8332850288644886E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes",2014,8.2954358635740175E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes",2015,8.7737968470643204E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes",2016,8.4783773404166901E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes",2017,4.2473750018320933E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes",2018,4.2193939087786132E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes",2019,4.2652837429298332E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes",2020,3.3557246039043122E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes",2021,4.1066049800238952E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes",2022,4.5699995869011523E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes",2023,4.498544209419518E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes",2024,2.6729881100328926E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.1101866491725213]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.1151226438855622]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.10870494283437428]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,6.5590217328704542E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,6.5489008234023413E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,6.5903364286490934E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,5.6664412555226598E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,6.3909006637121249E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,6.7290783834114243E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,6.8498084495300648E-2]
["Evoenergy","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,4.7806244873782176E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,8.2897628923645453E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,8.7712294074875352E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,8.4319095946450609E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,4.2152674226735215E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,4.2053691215289755E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,4.2458933550606592E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,3.3423191576617765E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,4.0508441584881261E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,4.6369799470577212E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,4.7553434680288408E-2]
["Evoenergy","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,2.7267195537787274E-2]
["Evoenergy","Nominal return on regulated equity - excluding impact of inflation",2014,0.1101866491725213]
["Evoenergy","Nominal return on regulated equity - excluding impact of inflation",2015,0.1151226438855622]
["Evoenergy","Nominal return on regulated equity - excluding impact of inflation",2016,0.10782724976648507]
["Evoenergy","Nominal return on regulated equity - excluding impact of inflation",2017,6.9863087295483378E-2]
["Evoenergy","Nominal return on regulated equity - excluding impact of inflation",2018,6.1315512939055641E-2]
["Evoenergy","Nominal return on regulated equity - excluding impact of inflation",2019,5.857084886663181E-2]
["Evoenergy","Nominal return on regulated equity - excluding impact of inflation",2020,5.6664412555226598E-2]
["Evoenergy","Nominal return on regulated equity - excluding impact of inflation",2021,6.3909006637121249E-2]
["Evoenergy","Nominal return on regulated equity - excluding impact of inflation",2022,6.7290783834114243E-2]
["Evoenergy","Nominal return on regulated equity - excluding impact of inflation",2023,6.5282037087400713E-2]
["Evoenergy","Nominal return on regulated equity - excluding impact of inflation",2024,4.7619856245137246E-2]
["Evoenergy","Real return on regulated equity - excluding impact of inflation",2014,8.2897628923645453E-2]
["Evoenergy","Real return on regulated equity - excluding impact of inflation",2015,8.7712294074875352E-2]
["Evoenergy","Real return on regulated equity - excluding impact of inflation",2016,8.3460707643915319E-2]
["Evoenergy","Real return on regulated equity - excluding impact of inflation",2017,4.6331562874629056E-2]
["Evoenergy","Real return on regulated equity - excluding impact of inflation",2018,3.7971991503906545E-2]
["Evoenergy","Real return on regulated equity - excluding impact of inflation",2019,3.5287696024823519E-2]
["Evoenergy","Real return on regulated equity - excluding impact of inflation",2020,3.3423191576617765E-2]
["Evoenergy","Real return on regulated equity - excluding impact of inflation",2021,4.0508441584881261E-2]
["Evoenergy","Real return on regulated equity - excluding impact of inflation",2022,4.6369799470577212E-2]
["Evoenergy","Real return on regulated equity - excluding impact of inflation",2023,4.4400428084276071E-2]
["Evoenergy","Real return on regulated equity - excluding impact of inflation",2024,2.708446049038233E-2]
["Jemena Gas Networks","Nominal return on regulated equity - excluding incentive schemes",2014,0.20036711737391652]
["Jemena Gas Networks","Nominal return on regulated equity - excluding incentive schemes",2015,0.22994371447123538]
["Jemena Gas Networks","Nominal return on regulated equity - excluding incentive schemes",2016,0.13109427340045141]
["Jemena Gas Networks","Nominal return on regulated equity - excluding incentive schemes",2017,0.13002477849375593]
["Jemena Gas Networks","Nominal return on regulated equity - excluding incentive schemes",2018,0.10600949472295862]
["Jemena Gas Networks","Nominal return on regulated equity - excluding incentive schemes",2019,8.6239273954268822E-2]
["Jemena Gas Networks","Nominal return on regulated equity - excluding incentive schemes",2020,5.2999549351033973E-2]
["Jemena Gas Networks","Nominal return on regulated equity - excluding incentive schemes",2021,6.8885222744828903E-2]
["Jemena Gas Networks","Nominal return on regulated equity - excluding incentive schemes",2022,0.13151808460970177]
["Jemena Gas Networks","Nominal return on regulated equity - excluding incentive schemes",2023,0.17839525565574316]
["Jemena Gas Networks","Nominal return on regulated equity - excluding incentive schemes",2024,6.6147786958708668E-2]
["Jemena Gas Networks","Real return on regulated equity - excluding incentive schemes",2014,0.16829621789644131]
["Jemena Gas Networks","Real return on regulated equity - excluding incentive schemes",2015,0.20917540144615673]
["Jemena Gas Networks","Real return on regulated equity - excluding incentive schemes",2016,0.11231221427508799]
["Jemena Gas Networks","Real return on regulated equity - excluding incentive schemes",2017,0.11358810668034341]
["Jemena Gas Networks","Real return on regulated equity - excluding incentive schemes",2018,8.529032564510057E-2]
["Jemena Gas Networks","Real return on regulated equity - excluding incentive schemes",2019,6.7199160295602925E-2]
["Jemena Gas Networks","Real return on regulated equity - excluding incentive schemes",2020,3.3969445110715764E-2]
["Jemena Gas Networks","Real return on regulated equity - excluding incentive schemes",2021,5.976499120700058E-2]
["Jemena Gas Networks","Real return on regulated equity - excluding incentive schemes",2022,9.3272250787623426E-2]
["Jemena Gas Networks","Real return on regulated equity - excluding incentive schemes",2023,9.2808444274018562E-2]
["Jemena Gas Networks","Real return on regulated equity - excluding incentive schemes",2024,2.4629908407047103E-2]
["Jemena Gas Networks","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.1962733087524462]
["Jemena Gas Networks","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.25448520431670485]
["Jemena Gas Networks","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.15340661291864621]
["Jemena Gas Networks","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.15657947941654524]
["Jemena Gas Networks","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,0.12248458673648856]
["Jemena Gas Networks","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,0.10733021253997721]
["Jemena Gas Networks","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,7.3650808026696893E-2]
["Jemena Gas Networks","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,0.11352924886496212]
["Jemena Gas Networks","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,9.2114294344829983E-2]
["Jemena Gas Networks","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,1.4659456771309861E-2]
["Jemena Gas Networks","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,1.7849302295498651E-2]
["Jemena Gas Networks","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.1659583905969261]
["Jemena Gas Networks","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.22269513091296764]
["Jemena Gas Networks","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.12472609743407723]
["Jemena Gas Networks","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.12782006769043908]
["Jemena Gas Networks","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,9.4572975852256005E-2]
["Jemena Gas Networks","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,7.9795429097978751E-2]
["Jemena Gas Networks","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,4.6953493931445031E-2]
["Jemena Gas Networks","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,8.8770710799632682E-2]
["Jemena Gas Networks","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,6.7831902700615607E-2]
["Jemena Gas Networks","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,-7.9007811473848343E-3]
["Jemena Gas Networks","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,-4.781859590315604E-3]
["Jemena Gas Networks","Nominal return on regulated equity - excluding impact of inflation",2014,0.1962733087524462]
["Jemena Gas Networks","Nominal return on regulated equity - excluding impact of inflation",2015,0.25448520431670485]
["Jemena Gas Networks","Nominal return on regulated equity - excluding impact of inflation",2016,0.15340661291864621]
["Jemena Gas Networks","Nominal return on regulated equity - excluding impact of inflation",2017,0.15657947941654524]
["Jemena Gas Networks","Nominal return on regulated equity - excluding impact of inflation",2018,0.12248458673648856]
["Jemena Gas Networks","Nominal return on regulated equity - excluding impact of inflation",2019,0.10733021253997721]
["Jemena Gas Networks","Nominal return on regulated equity - excluding impact of inflation",2020,7.3650808026696893E-2]
["Jemena Gas Networks","Nominal return on regulated equity - excluding impact of inflation",2021,0.11144452579778706]
["Jemena Gas Networks","Nominal return on regulated equity - excluding impact of inflation",2022,9.0007960736692649E-2]
["Jemena Gas Networks","Nominal return on regulated equity - excluding impact of inflation",2023,1.2829395958460988E-2]
["Jemena Gas Networks","Nominal return on regulated equity - excluding impact of inflation",2024,1.6058943159352194E-2]
["Jemena Gas Networks","Real return on regulated equity - excluding impact of inflation",2014,0.1659583905969261]
["Jemena Gas Networks","Real return on regulated equity - excluding impact of inflation",2015,0.22269513091296764]
["Jemena Gas Networks","Real return on regulated equity - excluding impact of inflation",2016,0.12472609743407723]
["Jemena Gas Networks","Real return on regulated equity - excluding impact of inflation",2017,0.12782006769043908]
["Jemena Gas Networks","Real return on regulated equity - excluding impact of inflation",2018,9.4572975852256005E-2]
["Jemena Gas Networks","Real return on regulated equity - excluding impact of inflation",2019,7.9795429097978751E-2]
["Jemena Gas Networks","Real return on regulated equity - excluding impact of inflation",2020,4.6953493931445031E-2]
["Jemena Gas Networks","Real return on regulated equity - excluding impact of inflation",2021,8.673234008060382E-2]
["Jemena Gas Networks","Real return on regulated equity - excluding impact of inflation",2022,6.5772401935772273E-2]
["Jemena Gas Networks","Real return on regulated equity - excluding impact of inflation",2023,-9.6901518478338979E-3]
["Jemena Gas Networks","Real return on regulated equity - excluding impact of inflation",2024,-6.5324113528631433E-3]
["Multinet Gas","Nominal return on regulated equity - excluding incentive schemes",2014,0.25884306735747498]
["Multinet Gas","Nominal return on regulated equity - excluding incentive schemes",2015,0.14635341763777987]
["Multinet Gas","Nominal return on regulated equity - excluding incentive schemes",2016,0.10497324981149607]
["Multinet Gas","Nominal return on regulated equity - excluding incentive schemes",2017,0.15619202458724266]
["Multinet Gas","Nominal return on regulated equity - excluding incentive schemes",2018,0.11579847318273072]
["Multinet Gas","Nominal return on regulated equity - excluding incentive schemes",2019,0.11331852800939922]
["Multinet Gas","Nominal return on regulated equity - excluding incentive schemes",2020,0.10983744146355769]
["Multinet Gas","Nominal return on regulated equity - excluding incentive schemes",2021,6.2620597762331115E-2]
["Multinet Gas","Nominal return on regulated equity - excluding incentive schemes",2022,0.13645650391047873]
["Multinet Gas","Nominal return on regulated equity - excluding incentive schemes",2023,0.16470184920242181]
["Multinet Gas","Nominal return on regulated equity - excluding incentive schemes",2024,0.2067356207663992]
["Multinet Gas","Real return on regulated equity - excluding incentive schemes",2014,0.2322136971484009]
["Multinet Gas","Real return on regulated equity - excluding incentive schemes",2015,0.12049584702555581]
["Multinet Gas","Real return on regulated equity - excluding incentive schemes",2016,8.8603269289232317E-2]
["Multinet Gas","Real return on regulated equity - excluding incentive schemes",2017,0.1413961068540931]
["Multinet Gas","Real return on regulated equity - excluding incentive schemes",2018,9.4631582276254789E-2]
["Multinet Gas","Real return on regulated equity - excluding incentive schemes",2019,9.0658035080338539E-2]
["Multinet Gas","Real return on regulated equity - excluding incentive schemes",2020,9.2435812912511739E-2]
["Multinet Gas","Real return on regulated equity - excluding incentive schemes",2021,6.6336032400022518E-2]
["Multinet Gas","Real return on regulated equity - excluding incentive schemes",2022,9.4365562816222576E-2]
["Multinet Gas","Real return on regulated equity - excluding incentive schemes",2023,0.11728823272630028]
["Multinet Gas","Real return on regulated equity - excluding incentive schemes",2024,0.11909044953336553]
["Multinet Gas","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.31728986374031765]
["Multinet Gas","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.1620067998298064]
["Multinet Gas","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.22398274979245342]
["Multinet Gas","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.30869673872851916]
["Multinet Gas","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2018,0.12733493637527063]
["Multinet Gas","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2019,0.12189345146326092]
["Multinet Gas","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2020,0.12908962722206407]
["Multinet Gas","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2021,0.1236250375413514]
["Multinet Gas","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2022,0.10598044235465844]
["Multinet Gas","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2023,0.2060915982890198]
["Multinet Gas","Nominal return on regulated equity - excluding incentive schemes and impact of inflation",2024,9.7995007709072268E-2]
["Multinet Gas","Real return on regulated equity - excluding incentive schemes and impact of inflation",2014,0.28516084267348063]
["Multinet Gas","Real return on regulated equity - excluding incentive schemes and impact of inflation",2015,0.13366517056566488]
["Multinet Gas","Real return on regulated equity - excluding incentive schemes and impact of inflation",2016,0.1941295119926375]
["Multinet Gas","Real return on regulated equity - excluding incentive schemes and impact of inflation",2017,0.276777306076604]
["Multinet Gas","Real return on regulated equity - excluding incentive schemes and impact of inflation",2018,0.10037625566718893]
["Multinet Gas","Real return on regulated equity - excluding incentive schemes and impact of inflation",2019,9.5064896461025256E-2]
["Multinet Gas","Real return on regulated equity - excluding incentive schemes and impact of inflation",2020,0.1020889854705038]
["Multinet Gas","Real return on regulated equity - excluding incentive schemes and impact of inflation",2021,9.6755074014735265E-2]
["Multinet Gas","Real return on regulated equity - excluding incentive schemes and impact of inflation",2022,7.9532425307755658E-2]
["Multinet Gas","Real return on regulated equity - excluding incentive schemes and impact of inflation",2023,0.13561219087974916]
["Multinet Gas","Real return on regulated equity - excluding incentive schemes and impact of inflation",2024,6.6850392451549251E-2]
["Multinet Gas","Nominal return on regulated equity - excluding impact of inflation",2014,0.31728986374031765]
["Multinet Gas","Nominal return on regulated equity - excluding impact of inflation",2015,0.1620067998298064]
["Multinet Gas","Nominal return on regulated equity - excluding impact of inflation",2016,0.22398274979245342]
["Multinet Gas","Nominal return on regulated equity - excluding impact of inflation",2017,0.30869673872851899]
["Multinet Gas","Nominal return on regulated equity - excluding impact of inflation",2018,0.12402515340896073]
["Multinet Gas","Nominal return on regulated equity - excluding impact of inflation",2019,0.1292245001388736]
["Multinet Gas","Nominal return on regulated equity - excluding impact of inflation",2020,0.12568357160791516]
["Multinet Gas","Nominal return on regulated equity - excluding impact of inflation",2021,0.11564889090040199]
["Multinet Gas","Nominal return on regulated equity - excluding impact of inflation",2022,0.10598044235465844]
["Multinet Gas","Nominal return on regulated equity - excluding impact of inflation",2023,0.19464574270749541]
["Multinet Gas","Nominal return on regulated equity - excluding impact of inflation",2024,0.10547615280067847]
["Multinet Gas","Real return on regulated equity - excluding impact of inflation",2014,0.28516084267348063]
["Multinet Gas","Real return on regulated equity - excluding impact of inflation",2015,0.13366517056566488]
["Multinet Gas","Real return on regulated equity - excluding impact of inflation",2016,0.1941295119926375]
["Multinet Gas","Real return on regulated equity - excluding impact of inflation",2017,0.276777306076604]
["Multinet Gas","Real return on regulated equity - excluding impact of inflation",2018,9.714562165592576E-2]
["Multinet Gas","Real return on regulated equity - excluding impact of inflation",2019,0.10222063308506904]
["Multinet Gas","Real return on regulated equity - excluding impact of inflation",2020,9.8764381040748306E-2]
["Multinet Gas","Real return on regulated equity - excluding impact of inflation",2021,8.8969666065221734E-2]
["Multinet Gas","Real return on regulated equity - excluding impact of inflation",2022,7.9532425307755658E-2]
["Multinet Gas","Real return on regulated equity - excluding impact of inflation",2023,0.12483518758093887]
["Multinet Gas","Real return on regulated equity - excluding impact of inflation",2024,7.411933495213463E-2]

{"sheet":"Detailed","index":4,"n_rows":101,"n_cols":13,"rows_kept":101,"cut":false,"hidden":false,"merged":[[67,1,68,12],[81,1,82,12],[89,1,90,12],[100,1,101,12],[11,1,11,12],[32,1,32,12],[72,1,72,12],[18,1,19,12],[26,1,27,12],[39,1,40,12],[47,1,48,12],[58,1,59,12]]}
[]
[null,"Gas DNSP Profitability Reporting - Detailed calculations"]
[]
[null,"Network Service Provider","AusNet Services"]
[]
[null,"Returns from indexation of the RAB","Exclusive"]
[]
[null,"Returns from incentive scheme payments","Inclusive"]
[]
[null,"Impact of inflation on returns","Inclusive"]
[]
[null,"Summary"]
[]
[null,"Returns on assets",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Return on Assets",{"$f":"IF($C$6=\"Inclusive\",C71/C94,C71/C95)","v":4.6228926818237447E-2},{"$f":"IF($C$6=\"Inclusive\", D71/D94, D71/D95)","v":4.946315567148038E-2},5.6634526136099317E-2,5.6346682630948712E-2,3.643912972937581E-2,4.5474133661181325E-2,4.6645375328609795E-2,4.5599985190742306E-2,{"$f":"IF($C$6=\"Inclusive\", K71/K94, K71/K95)","v":3.5855582847613164E-2},{"$f":"IF($C$6=\"Inclusive\", L71/L94, L71/L95)","v":3.7106856261386684E-2},3.4805589803490654E-2]
[null,"Allowed rate of return",{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,Detailed!C$14),SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,Detailed!C$14))","v":5.1484943562168997E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,Detailed!D$14),SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,Detailed!D$14))","v":5.1484943562168997E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,Detailed!E$14),SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,Detailed!E$14))","v":5.1484943562168997E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,Detailed!F$14),SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,Detailed!F$14))","v":5.1484943562168997E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,Detailed!G$14),SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,Detailed!G$14))","v":4.0825450939981002E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,Detailed!H$14),SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,Detailed!H$14))","v":4.0545029076382001E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,Detailed!I$14),SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,Detailed!I$14))","v":3.9638505261750001E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,Detailed!J$14),SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,Detailed!J$14))","v":3.8300756031182E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,Detailed!K$14),SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,Detailed!K$14))","v":3.6716995735707997E-2},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,Detailed!L$14),SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,Detailed!L$14))","v":-2.4535579207717955E-3},{"$f":"IF($C$6=\"Exclusive\",SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"Allowed real rate of return\",Data!$C:$C,Detailed!M$14),SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"Allowed nominal rate of return\",Data!$C:$C,Detailed!M$14))","v":2.9840010673424001E-2}]
[null,"Difference",{"$f":"C15-C16","v":-5.2560167439315505E-3},{"$f":"D15-D16","v":-2.0217878906886172E-3},5.1495825739303197E-3,4.8617390687797149E-3,-4.3863212106051916E-3,{"$f":"H15-H16","v":4.9291045847993237E-3},7.0068700668597939E-3,7.2992291595603068E-3,{"$f":"K15-K16","v":-8.6141288809483268E-4},3.9560414182158478E-2,4.9655791300666531E-3]
[]
[null,"Source:\nPost Tax Revenue Model - Pre-tax real WACC - 2014 to 2024"]
[]
[]
[null,"Return on regulated equity",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Return on regulated equity",{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$11,Data!$C:$C,C$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$12,Data!$C:$C,C$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$13,Data!$C:$C,C$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$14,Data!$C:$C,C$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$15,Data!$C:$C,C$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$16,Data!$C:$C,C$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$17,Data!$C:$C,C$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$18,Data!$C:$C,C$22)))))))))","v":5.4812139500342527E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$11,Data!$C:$C,D$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$12,Data!$C:$C,D$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$13,Data!$C:$C,D$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$14,Data!$C:$C,D$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$15,Data!$C:$C,D$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$16,Data!$C:$C,D$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$17,Data!$C:$C,D$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$18,Data!$C:$C,D$22)))))))))","v":6.5861031350384958E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$11,Data!$C:$C,E$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$12,Data!$C:$C,E$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$13,Data!$C:$C,E$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$14,Data!$C:$C,E$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$15,Data!$C:$C,E$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$16,Data!$C:$C,E$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$17,Data!$C:$C,E$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$18,Data!$C:$C,E$22)))))))))","v":7.5919435044580999E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$11,Data!$C:$C,F$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$12,Data!$C:$C,F$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$13,Data!$C:$C,F$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$14,Data!$C:$C,F$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$15,Data!$C:$C,F$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$16,Data!$C:$C,F$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$17,Data!$C:$C,F$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$18,Data!$C:$C,F$22)))))))))","v":6.2270566285019528E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$11,Data!$C:$C,G$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$12,Data!$C:$C,G$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$13,Data!$C:$C,G$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$14,Data!$C:$C,G$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$15,Data!$C:$C,G$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$16,Data!$C:$C,G$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$17,Data!$C:$C,G$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$18,Data!$C:$C,G$22)))))))))","v":3.5658971974946684E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$11,Data!$C:$C,H$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$12,Data!$C:$C,H$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$13,Data!$C:$C,H$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$14,Data!$C:$C,H$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$15,Data!$C:$C,H$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$16,Data!$C:$C,H$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$17,Data!$C:$C,H$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$18,Data!$C:$C,H$22)))))))))","v":6.5600884472204274E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$11,Data!$C:$C,I$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$12,Data!$C:$C,I$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$13,Data!$C:$C,I$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$14,Data!$C:$C,I$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$15,Data!$C:$C,I$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$16,Data!$C:$C,I$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$17,Data!$C:$C,I$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$18,Data!$C:$C,I$22)))))))))","v":6.025114517780162E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$11,Data!$C:$C,J$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$12,Data!$C:$C,J$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$13,Data!$C:$C,J$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$14,Data!$C:$C,J$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$15,Data!$C:$C,J$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$16,Data!$C:$C,J$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$17,Data!$C:$C,J$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$18,Data!$C:$C,J$22)))))))))","v":1.5325808162318256E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$11,Data!$C:$C,K$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$12,Data!$C:$C,K$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$13,Data!$C:$C,K$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$14,Data!$C:$C,K$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$15,Data!$C:$C,K$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$16,Data!$C:$C,K$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$17,Data!$C:$C,K$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$18,Data!$C:$C,K$22)))))))))","v":7.9487328966467999E-2},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$11,Data!$C:$C,L$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$12,Data!$C:$C,L$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$13,Data!$C:$C,L$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$14,Data!$C:$C,L$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$15,Data!$C:$C,L$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$16,Data!$C:$C,L$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$17,Data!$C:$C,L$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$18,Data!$C:$C,L$22)))))))))","v":0.13259356313198345},{"$f":"IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$11,Data!$C:$C,M$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$12,Data!$C:$C,M$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$13,Data!$C:$C,M$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Inclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$14,Data!$C:$C,M$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$15,Data!$C:$C,M$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Inclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$16,Data!$C:$C,M$22),IF(AND($C$6=\"Inclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$17,Data!$C:$C,M$22),IF(AND($C$6=\"Exclusive\",$C$8=\"Exclusive\",$C$10=\"Exclusive\"),SUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,Inputs!$E$18,Data!$C:$C,M$22)))))))))","v":0.14141513594538349}]
[null,"Allowed return on equity",{"$f":"IF($C$6=\"Exclusive\",\nSUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,C$22),\nSUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,C$22))","v":5.3100487804878194E-2},{"$f":"IF($C$6=\"Exclusive\",\nSUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,D$22),\nSUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,D$22))","v":5.3100487804878194E-2},{"$f":"IF($C$6=\"Exclusive\",\nSUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,E$22),\nSUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,E$22))","v":5.3100487804878194E-2},{"$f":"IF($C$6=\"Exclusive\",\nSUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,F$22),\nSUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,F$22))","v":5.3100487804878194E-2},{"$f":"IF($C$6=\"Exclusive\",\nSUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,G$22),\nSUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,G$22))","v":4.7340665345846578E-2},{"$f":"IF($C$6=\"Exclusive\",\nSUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,H$22),\nSUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,H$22))","v":4.7340665345846578E-2},{"$f":"IF($C$6=\"Exclusive\",\nSUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,I$22),\nSUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,I$22))","v":4.7340665345846578E-2},{"$f":"IF($C$6=\"Exclusive\",\nSUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,J$22),\nSUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,J$22))","v":4.7340665345846578E-2},{"$f":"IF($C$6=\"Exclusive\",\nSUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,K$22),\nSUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,K$22))","v":4.7340665345846578E-2},{"$f":"IF($C$6=\"Exclusive\",\nSUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,L$22),\nSUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,L$22))","v":8.813864932123508E-3},{"$f":"IF($C$6=\"Exclusive\",\nSUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,\"allowed real return on equity\",Data!$C:$C,M$22),\nSUMIFS(Data!$D:$D,Data!$A:$A,$C$4,Data!$B:$B,\"allowed nominal return on equity\",Data!$C:$C,M$22))","v":4.2495408759764999E-2}]
[null,"Difference",{"$f":"C23-C24","v":1.7116516954643335E-3},{"$f":"D23-D24","v":1.2760543545506764E-2},2.2818947239702805E-2,9.1700784801413346E-3,-1.1681693370899894E-2,{"$f":"H23-H24","v":1.8260219126357696E-2},1.2910479831955042E-2,-3.2014857183528325E-2,{"$f":"K23-K24","v":3.2146663620621421E-2},0.12377969819985994,9.8919727185618492E-2]
[]
[null,"Source:\nPost Tax Revenue Model - Post tax real return on equity - 2014 to 2024"]
[]
[]
[null,"EBIT per customer ($)",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"EBIT per Customer ($)",{"$f":"C71/C88","v":98.229359570007645},108.10429160632096,125.42653666040884,124.77044504269909,81.854862068653404,102.69217754294075,105.77029703920402,101.48332562836298,82.018810997176033,{"$f":"L71/L88","v":87.464054285429626},85.301417515787918]
[]
[null,"Detailed calculations"]
[]
[null,"Revenue",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Revenue",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B36,Data!$C:$C,Detailed!C$35)-IF($C$8=\"Exclusive\",C$80,0)","v":168126416.31936592},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B36,Data!$C:$C,Detailed!D$35)-IF($C$8=\"Exclusive\",D$80,0)","v":183596998.6113579},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B36,Data!$C:$C,Detailed!E$35)-IF($C$8=\"Exclusive\",E$80,0)","v":201844092.7517001},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B36,Data!$C:$C,Detailed!F$35)-IF($C$8=\"Exclusive\",F$80,0)","v":213246517.51770031},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B36,Data!$C:$C,Detailed!G$35)-IF($C$8=\"Exclusive\",G$80,0)","v":193950336.35070032},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B36,Data!$C:$C,Detailed!H$35)-IF($C$8=\"Exclusive\",H$80,0)","v":202140810.94},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B36,Data!$C:$C,Detailed!I$35)-IF($C$8=\"Exclusive\",I$80,0)","v":211081248.92949992},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B36,Data!$C:$C,Detailed!J$35)-IF($C$8=\"Exclusive\",J$80,0)","v":211743542.95000002},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B36,Data!$C:$C,Detailed!K$35)-IF($C$8=\"Exclusive\",K$80,0)","v":216492118.14999998},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B36,Data!$C:$C,Detailed!L$35)-IF($C$8=\"Exclusive\",L$80,0)","v":201885771.52845302},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B36,Data!$C:$C,Detailed!M$35)-IF($C$8=\"Exclusive\",M$80,0)","v":241495641.69999999}]
[null,"Other Revenue",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B37,Data!$C:$C,Detailed!C$35)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B37,Data!$C:$C,Detailed!D$35)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B37,Data!$C:$C,Detailed!E$35)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B37,Data!$C:$C,Detailed!F$35)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B37,Data!$C:$C,Detailed!G$35)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B37,Data!$C:$C,Detailed!H$35)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B37,Data!$C:$C,Detailed!I$35)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B37,Data!$C:$C,Detailed!J$35)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B37,Data!$C:$C,Detailed!K$35)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B37,Data!$C:$C,Detailed!L$35)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B37,Data!$C:$C,Detailed!M$35)","v":0}]
[null,"Total revenue",{"$f":"SUM(C36:C37)","v":168126416.31936592},{"$f":"SUM(D36:D37)","v":183596998.6113579},201844092.7517001,213246517.51770031,193950336.35070032,202140810.94,211081248.92949992,211743542.95000002,{"$f":"SUM(K36:K37)","v":216492118.14999998},201885771.52845302,241495641.69999999]
[]
[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,"Unaccounted for gas",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B44,Data!$C:$C,Detailed!C$43)","v":-814376},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B44,Data!$C:$C,Detailed!D$43)","v":-1650836.99},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B44,Data!$C:$C,Detailed!E$43)","v":-1799147},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B44,Data!$C:$C,Detailed!F$43)","v":113898},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B44,Data!$C:$C,Detailed!G$43)","v":0.79999999998835802},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B44,Data!$C:$C,Detailed!H$43)","v":2206947},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B44,Data!$C:$C,Detailed!I$43)","v":2252157.0299999998},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B44,Data!$C:$C,Detailed!J$43)","v":12410.59},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B44,Data!$C:$C,Detailed!K$43)","v":93917.39},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B44,Data!$C:$C,Detailed!L$43)","v":78963.091712707188},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B44,Data!$C:$C,Detailed!M$43)","v":93151.34}]
[null,"Jurisdictional charges",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B45,Data!$C:$C,Detailed!C$43)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B45,Data!$C:$C,Detailed!D$43)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B45,Data!$C:$C,Detailed!E$43)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B45,Data!$C:$C,Detailed!F$43)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B45,Data!$C:$C,Detailed!G$43)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B45,Data!$C:$C,Detailed!H$43)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B45,Data!$C:$C,Detailed!I$43)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B45,Data!$C:$C,Detailed!J$43)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B45,Data!$C:$C,Detailed!K$43)","v":5566249.1699999999},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B45,Data!$C:$C,Detailed!L$43)","v":5686364.3209944759},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B45,Data!$C:$C,Detailed!M$43)","v":8039170.8799999999}]
[null,"Total costs of goods sold expenditure",{"$f":"SUM(C44:C45)","v":-814376},-1650836.99,-1799147,113898,0.79999999998835802,2206947,2252157.0299999998,12410.59,{"$f":"SUM(K44:K45)","v":5660166.5599999996},5765327.4127071835,8132322.2199999997]
[]
[null,"Source:\nAnnual RIN Financial - Opex - 2014 to 2024"]
[]
[]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Total Gross Profit",{"$f":"C38-C46","v":168940792.31936592},{"$f":"D38-D46","v":185247835.60135791},203643239.7517001,213132619.51770031,{"$f":"G38-G46","v":193950335.55070031},199933863.94,208829091.89949992,{"$f":"J38-J46","v":211731132.36000001},{"$f":"K38-K46","v":210831951.58999997},{"$f":"L38-L46","v":196120444.11574584},{"$f":"M38-M46","v":233363319.47999999}]
[]
[null,"Expenditure",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Operating expenditure",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B55,Data!$C:$C,Detailed!C$54)","v":50880036.712258801},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B55,Data!$C:$C,Detailed!D$54)","v":52650548.153324299},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B55,Data!$C:$C,Detailed!E$54)","v":52842114.953422703},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B55,Data!$C:$C,Detailed!F$54)","v":56450875.947055899},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B55,Data!$C:$C,Detailed!G$54)","v":56461201.050584003},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B55,Data!$C:$C,Detailed!H$54)","v":54836228.539999999},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B55,Data!$C:$C,Detailed!I$54)","v":55339524.376182698},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B55,Data!$C:$C,Detailed!J$54)","v":56492855.549817294},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B55,Data!$C:$C,Detailed!K$54)","v":62169412.9766047},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B55,Data!$C:$C,Detailed!L$54)","v":48752511.574585639},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B55,Data!$C:$C,Detailed!M$54)","v":56918261.040022798}]
[null,"Other expenditure",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B56,Data!$C:$C,Detailed!C$54)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B56,Data!$C:$C,Detailed!D$54)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B56,Data!$C:$C,Detailed!E$54)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B56,Data!$C:$C,Detailed!F$54)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B56,Data!$C:$C,Detailed!G$54)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B56,Data!$C:$C,Detailed!H$54)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B56,Data!$C:$C,Detailed!I$54)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B56,Data!$C:$C,Detailed!J$54)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B56,Data!$C:$C,Detailed!K$54)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B56,Data!$C:$C,Detailed!L$54)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B56,Data!$C:$C,Detailed!M$54)","v":0}]
[null,"Total expenditure",{"$f":"SUM(C55:C56)","v":50880036.712258801},52650548.153324299,52842114.953422703,56450875.947055899,56461201.050584003,54836228.539999999,55339524.376182698,56492855.549817294,62169412.9766047,48752511.574585639,56918261.040022798]
[]
[null,"Source:\nAnnual RIN Financial - Opex - 2014 to 2024"]
[]
[]
[null,"Total Earnings before Interest, Tax, Depreciation & Amortisation (EBITDA)",{"$f":"C52-C57","v":118060755.60710712},132597287.4480336,150801124.79827741,156681743.57064441,137489134.50011629,145097635.40000001,153489567.52331722,155238276.81018272,148662538.61339527,147367932.5411602,176445058.4399772]
[]
[null,"Depreciation",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Nominal Straight Line Depreciation",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B65,Data!$C:$C,Detailed!C$64)","v":54815094.842440702},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B65,Data!$C:$C,Detailed!D$64)","v":61378882.815684803},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B65,Data!$C:$C,Detailed!E$64)","v":66238616.495098099},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B65,Data!$C:$C,Detailed!F$64)","v":70461747.703233093},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B65,Data!$C:$C,Detailed!G$64)","v":79444828.621458307},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B65,Data!$C:$C,Detailed!H$64)","v":70288129.826985896},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B65,Data!$C:$C,Detailed!I$64)","v":74267086.189468205},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B65,Data!$C:$C,Detailed!J$64)","v":77199070.910193205},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B65,Data!$C:$C,Detailed!K$64)","v":84053778.607778803},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B65,Data!$C:$C,Detailed!L$64)","v":77335464.274816692},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B65,Data!$C:$C,Detailed!M$64)","v":106986331.99372651}]
[null,"Indexation of opening Regulatory Asset Base",{"$f":"IF(AND($C$10=\"exclusive\",$C$6=\"Inclusive\"),C94*C99,IF($C$6=\"Inclusive\",C94*C98,\"n/a\"))","v":"n/a"},{"$f":"IF(AND($C$10=\"exclusive\",$C$6=\"Inclusive\"),D94*D99,IF($C$6=\"Inclusive\",D94*D98,\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[]
[null,"Source:\nRoll Forward Model - Nominal straight line depreciation - 2014 to 2024\nWhere not available - Post Tax Revenue Model - Nominal straight line depreciation (updated for CPI) - 2021 to 2024"]
[]
[]
[null,"Total Earnings before Interest & Tax (EBIT)",{"$f":"IF($C$6=\"Inclusive\",C62-C65+C66,C62-C65)","v":63245660.764666416},{"$f":"IF($C$6=\"Inclusive\",D62-D65+D66,D62-D65)","v":71218404.632348806},{"$f":"IF($C$6=\"Inclusive\",E62-E65+E66,E62-E65)","v":84562508.303179309},{"$f":"IF($C$6=\"Inclusive\",F62-F65+F66,F62-F65)","v":86219995.867411315},{"$f":"IF($C$6=\"Inclusive\",G62-G65+G66,G62-G65)","v":58044305.878657982},74809505.57301411,79222481.333849013,78039205.899989516,{"$f":"IF($C$6=\"Inclusive\",K62-K65+K66,K62-K65)","v":64608760.005616471},70032468.266343504,{"$f":"IF($C$6=\"Inclusive\",M62-M65+M66,M62-M65)","v":69458726.446250692}]
[]
[null,"Supplementary Information"]
[]
[null,"Incentive schemes",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"EBSS",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B76,Data!$C:$C,Detailed!C$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B76,Data!$C:$C,Detailed!D$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B76,Data!$C:$C,Detailed!E$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B76,Data!$C:$C,Detailed!F$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B76,Data!$C:$C,Detailed!G$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B76,Data!$C:$C,Detailed!H$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B76,Data!$C:$C,Detailed!I$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B76,Data!$C:$C,Detailed!J$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B76,Data!$C:$C,Detailed!K$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B76,Data!$C:$C,Detailed!L$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B76,Data!$C:$C,Detailed!M$75)","v":0}]
[null,"Efficiency carryover",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B77,Data!$C:$C,Detailed!C$75)","v":3848455.7054530401},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B77,Data!$C:$C,Detailed!D$75)","v":3980832.3335568202},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B77,Data!$C:$C,Detailed!E$75)","v":4138321.85368856},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B77,Data!$C:$C,Detailed!F$75)","v":4371517.3123936197},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B77,Data!$C:$C,Detailed!G$75)","v":1866623.63475656},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B77,Data!$C:$C,Detailed!H$75)","v":1913249.44003185},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B77,Data!$C:$C,Detailed!I$75)","v":1916685.6019796401},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B77,Data!$C:$C,Detailed!J$75)","v":2003146.7789467401},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B77,Data!$C:$C,Detailed!K$75)","v":1974878.0708684099},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B77,Data!$C:$C,Detailed!L$75)","v":10456269.749643315},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B77,Data!$C:$C,Detailed!M$75)","v":5429965.7454081802}]
[null,"CESS",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B78,Data!$C:$C,Detailed!C$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B78,Data!$C:$C,Detailed!D$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B78,Data!$C:$C,Detailed!E$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B78,Data!$C:$C,Detailed!F$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B78,Data!$C:$C,Detailed!G$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B78,Data!$C:$C,Detailed!H$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B78,Data!$C:$C,Detailed!I$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B78,Data!$C:$C,Detailed!J$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B78,Data!$C:$C,Detailed!K$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B78,Data!$C:$C,Detailed!L$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B78,Data!$C:$C,Detailed!M$75)","v":1545580.0860343401}]
[null,"other",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B79,Data!$C:$C,Detailed!C$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B79,Data!$C:$C,Detailed!D$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B79,Data!$C:$C,Detailed!E$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B79,Data!$C:$C,Detailed!F$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B79,Data!$C:$C,Detailed!G$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B79,Data!$C:$C,Detailed!H$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B79,Data!$C:$C,Detailed!I$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B79,Data!$C:$C,Detailed!J$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B79,Data!$C:$C,Detailed!K$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B79,Data!$C:$C,Detailed!L$75)","v":0},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B79,Data!$C:$C,Detailed!M$75)","v":0}]
[null,"Total revenue (penalties) allowed (deducted) through incentive schemes",{"$f":"SUM(C76:C79)","v":3848455.7054530401},{"$f":"SUM(D76:D79)","v":3980832.3335568202},4138321.85368856,4371517.3123936197,1866623.63475656,1913249.44003185,1916685.6019796401,2003146.7789467401,{"$f":"SUM(K76:K79)","v":1974878.0708684099},10456269.749643315,{"$f":"SUM(M76:M79)","v":6975545.83144252}]
[]
[null,"Source:\nAnnual RIN - Revenue - 2014 to 2024"]
[]
[]
[null,"Customer Numbers",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Customer numbers at the start of the period",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B86,Data!$C:$C,Detailed!C$85)","v":636518},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B86,Data!$C:$C,Detailed!D$85)","v":651196},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B86,Data!$C:$C,Detailed!E$85)","v":666391},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B86,Data!$C:$C,Detailed!F$85)","v":682008},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B86,Data!$C:$C,Detailed!G$85)","v":700050},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B86,Data!$C:$C,Detailed!H$85)","v":718175},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B86,Data!$C:$C,Detailed!I$85)","v":738791},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B86,Data!$C:$C,Detailed!J$85)","v":759219},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B86,Data!$C:$C,Detailed!K$85)","v":778752},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B86,Data!$C:$C,Detailed!L$85)","v":796710},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B86,Data!$C:$C,Detailed!M$85)","v":804690}]
[null,"Customer numbers at the end of the period",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B87,Data!$C:$C,Detailed!C$85)","v":651196},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B87,Data!$C:$C,Detailed!D$85)","v":666391},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B87,Data!$C:$C,Detailed!E$85)","v":682008},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B87,Data!$C:$C,Detailed!F$85)","v":700050},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B87,Data!$C:$C,Detailed!G$85)","v":718175},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B87,Data!$C:$C,Detailed!H$85)","v":738791},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B87,Data!$C:$C,Detailed!I$85)","v":759219},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B87,Data!$C:$C,Detailed!J$85)","v":778752},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B87,Data!$C:$C,Detailed!K$85)","v":796710},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B87,Data!$C:$C,Detailed!L$85)","v":804690},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B87,Data!$C:$C,Detailed!M$85)","v":823858}]
[null,"Average Customer Numbers for regulatory year",{"$f":"AVERAGE(C86:C87)","v":643857},658793.5,674199.5,691029,709112.5,{"$f":"AVERAGE(H86:H87)","v":728483},749005,768985.5,{"$f":"AVERAGE(K86:K87)","v":787731},800700,814274]
[]
[null,"Source:\nAnnual RIN - Customer numbers - 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:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B94,Data!$C:$C,Detailed!C$93))","v":1339156588.02581},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B94,Data!$C:$C,Detailed!D$93))","v":1407350078.6162701},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B94,Data!$C:$C,Detailed!E$93))","v":1471006038.05709},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B94,Data!$C:$C,Detailed!F$93))","v":1510588113.2895801},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B94,Data!$C:$C,Detailed!G$93))","v":1562693613.53669},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B94,Data!$C:$C,Detailed!H$93))","v":1611615801.88146},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B94,Data!$C:$C,Detailed!I$93))","v":1671769531.5929201},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B94,Data!$C:$C,Detailed!J$93))","v":1717370484.0731699},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B94,Data!$C:$C,Detailed!K$93))","v":1735178745.72226},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B94,Data!$C:$C,Detailed!L$93))","v":1810488335.0524027},{"$f":"IF($F$6=\"Yes\",#REF!,SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B94,Data!$C:$C,Detailed!M$93))","v":1850678055.8023901}]
[null,"Opening RAB in common real dollar terms (for calculating real returns on assets)",{"$f":"C94*(1+C98)","v":1368097101.0496359},1439827355.6454897,1493126438.4549775,1530169867.0021529,1592911419.941649,1645100182.2355709,1698399482.8155699,1711386650.0955138,1801916323.0508566,1887318822.5114923,1995619865.6137893]
[]
[null,"Inflation",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"Inflation Rate",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B98,Data!$C:$C,Detailed!C$97)","v":2.1610999999999998E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B98,Data!$C:$C,Detailed!D$97)","v":2.3076900000000001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B98,Data!$C:$C,Detailed!E$97)","v":1.50376E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B98,Data!$C:$C,Detailed!F$97)","v":1.2963000000000001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B98,Data!$C:$C,Detailed!G$97)","v":1.9337E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B98,Data!$C:$C,Detailed!H$97)","v":2.0776900000000001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B98,Data!$C:$C,Detailed!I$97)","v":1.5929200000000001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B98,Data!$C:$C,Detailed!J$97)","v":-3.4843000000000001E-3},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B98,Data!$C:$C,Detailed!K$97)","v":3.8461500000000003E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B98,Data!$C:$C,Detailed!L$97)","v":4.2436333872797827E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B98,Data!$C:$C,Detailed!M$97)","v":7.8318219291014124E-2}]
[null,"Forecast inflation",{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B99,Data!$C:$C,Detailed!C$97)","v":2.5000000000000001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B99,Data!$C:$C,Detailed!D$97)","v":2.5000000000000001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B99,Data!$C:$C,Detailed!E$97)","v":2.5000000000000001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B99,Data!$C:$C,Detailed!F$97)","v":2.5000000000000001E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B99,Data!$C:$C,Detailed!G$97)","v":2.4499511480039999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B99,Data!$C:$C,Detailed!H$97)","v":2.4499511480039999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B99,Data!$C:$C,Detailed!I$97)","v":2.4499511480039999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B99,Data!$C:$C,Detailed!J$97)","v":2.4499511480039999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B99,Data!$C:$C,Detailed!K$97)","v":2.4499511480039999E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B99,Data!$C:$C,Detailed!L$97)","v":6.2062918992328596E-2},{"$f":"SUMIFS(Data!$D:$D,Data!$A:$A,Detailed!$C$4,Data!$B:$B,Detailed!$B99,Data!$C:$C,Detailed!M$97)","v":2.9193048507912156E-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"]