{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["AER only","Instructions","Contents","Business & other details","3.1 Revenue","3.2 Operating expenditure","3.2 Opex OLD CAM","3.2.3 Provisions","3.3 Assets (RAB)","3.4 Operational data","3.5 Physical assets","3.6 Quality of service","3.7 Operating environment","NSP amendments"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":3,"defined_names":439,"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":"AER only","index":0,"n_rows":130,"n_cols":32,"rows_kept":130,"cut":false,"hidden":true,"merged":[[0,1,0,11],[46,4,46,5],[100,1,102,1],[103,1,107,1],[111,1,112,1]]}
[null,"Data in these columns used for data validation and database purposes."]
[null,"Date last modified:"]
[null,"14 April 2015","merged cell C46/47"]
[null,"17 April 2015","adjusted dms_RYE to automate based on dms_Model (NB: EB & CA refer to CRCP_y5)"]
[null,"14 May 2015","adapted this cover for use in CA & EB RINs"]
[null,"October 2015","added full Trading Name for worksheet headings"]
[null,null,"added new formulas for distinguishing RYE for RFM vs PTRM and Reset (set by ref to CRCP or FRCP) and EB & CA (set by ref to CRY)"]
[]
[]
[]
[null,"dms_TradingName_List","dms_TradingNameFull_List","dms_ABN_List","dms_JurisdictionList","dms_Sector_List","dms_Segment_List","dms_FormControl_List","dms_RPT_List","dms_RPTMonth_List","dms_CRCPlength_List","dms_FRCPlength_List","dms_663_List","dms_DeterminationRef_List",null,null,null,"dms_Addr1_List","dms_Addr2_List","dms_Suburb_List","dms_State_List","dms_PostCode_List","dms_PAddr1_List","dms_PAddr2_List","dms_PSuburb_List","dms_PState_List","dms_PPostCode_List","dms_ContactName1_List","dms_ContactPh1_List","dms_ContactEmail_List"]
[null,"ActewAGL Distribution","ActewAGL Distribution",76670568688,"ACT","Electricity","Distribution","Revenue cap","Calendar","December",5,5,5,"2014-19 Distribution Determination",null,null,null,"40 Bunda Street",null,"CANBERRA","ACT","2601","GPO BOX 366",null,"CANBERRA","ACT",2601,"Robert Walker","02 6248 3847","robert.walker@actewagle.com.au"]
[null,"ActewAGL Distribution (Tx Assets)","ActewAGL Distribution (Tx Assets)",76670568688,"ACT","Electricity","Distribution","Revenue cap","Calendar","December",5,5,5,"distribution determination",null,null,null,null,null,null,"ACT"]
[null,"AGN","AGN",78551685,"SA","Gas","Distribution","Revenue cap","Financial","June",5,5,5,"distribution determination",null,null,null,null,null,null,"SA"]
[null,"Ausgrid","Ausgrid",67505337385,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2014-19 Distribution Determination",null,null,null,"570 George St",null,"SYDNEY","NSW",2000,null,null,null,null,null,"John Thomson","(02) 9269 2312","john.thomson@ausgrid.com.au"]
[null,"Ausgrid (Tx Assets)","Ausgrid (Tx Assets)",67505337385,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"distribution determination",null,null,null,null,null,null,"NSW"]
[null,"AusNet (D)","AusNet Services (D)",91064651118,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,2,"2016-20 Distribution Determination",null,null,null,"Level 32","2 Southbank Boulevard","SOUTHBANK","Vic","3006","Locked Bag 14051",null,"MELBOURNE CITY MAIL CENTRE","VIC",null,"Tom Hallam","03 9695 6617","Thomas.hallam@SP-Ausnet.com.au"]
[null,"AusNet (T)","AusNet (T)",48116124362,"Vic","Electricity","Transmission","Revenue cap","Financial","March",5,5,2,"transmission determination",null,null,null,"Level 32","2 Southbank Boulevard","SOUTHBANK","Vic","3006",null,null,null,null,null,"Tom Hallam","03 9695 6617","Thomas.hallam@SP-Ausnet.com.au"]
[null,"Australian Distribution Co.","Australian Distribution Co.",11222333444,"-","Electricity","Distribution","Revenue cap","Financial","June",5,5,2,"distribution determination",null,null,null,null,null,null,"-"]
[null,"Australian Transmission Co.","Australian Transmission Co.",11222333444,"-","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,"transmission determination",null,null,null,null,null,null,"-"]
[null,"CitiPower","CitiPower",76064651056,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,2,"2016-20 Distribution Determination",null,null,null,"40 Market Street",null,"MELBOURNE","Vic","3000","Locked Bag 14090",null,"MELBOURNE","VIC",null,"Hannah Williams","03 9683 4088","hwilliams@powercor.com.au"]
[null,"Directlink","Directlink",16779340889,"Qld","Electricity","Transmission","Revenue cap","Financial","June",10,5,5,"transmission determination",null,null,null,null,null,null,"NSW"]
[null,"ElectraNet","ElectraNet",41094482416,"SA","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,"transmission determination",null,null,null,"52-55 East Terrace","Rymill Park","ADELAIDE","SA","5000","PO Box 7096","Hutt Street Post Office","ADELAIDE","SA",null,"Bill Jackson","08 8404 7969","jackson.bill@electranet.com.au"]
[null,"Endeavour Energy","Endeavour Energy",59253130878,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2014-19 Distribution Determination",null,null,null,"51 Huntingwood Drive",null,"HUNTINGWOOD","NSW","2148","PO Box 811",null,"SEVEN HILLS","NSW",null,"Jon Hocking","02 9853 4386 / 0407 348 156","Jon.Hocking@Endeavourenergy.com.au"]
[null,"Energex","Energex",40078849055,"Qld","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2015-20 Distribution Determination",null,null,null,"26 Reddacliff Street",null,"NEWSTEAD","Qld","4006","26 Reddacliff Street",null,"NEWSTEAD","QLD","4006","Nicola Roscoe","07 3664 5891","nicolaroscoe@energex.com.au"]
[null,"Ergon Energy","Ergon Energy",50087646062,"Qld","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2015-20 Distribution Determination",null,null,null,"22 Walker Street",null,"TOWNSVILLE","Qld","4810",null,null,null,null,null,"Jenny Doyle, Group Manager Regulatory Affairs","(07) 3851 6416","jenny.doyle@ergon.com.au"]
[null,"Essential Energy","Essential Energy",37428185226,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2014-19 Distribution Determination",null,null,null,"8 Buller Street",null,"PORT MACQUARIE","NSW","2444","PO Box 5730",null,"Port MacQuarie","NSW",null,"Catherine Waddell","02 6338 3553","Catherine.waddell@essentialenergy.com.au"]
[null,"Jemena Electricity","Jemena Electricity",82064651083,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,2,"2016-20 Distribution Determination",null,null,null,"321 Ferntree Gully Road",null,"MT WAVERLEY","Vic","3149","321 Ferntree Gully Road",null,"MT WAVERLEY","VIC","3149","Anton Murashev","03 8544 9036","anton.murashev@jemena.com.au"]
[null,"Murraylink","Murraylink",79181207909,"SA","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,"transmission determination",null,null,null,null,null,null,"NSW"]
[null,"Powercor Australia","Powercor Australia",89064651109,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,2,"2016-20 Distribution Determination",null,null,null,"40 Market Street",null,"MELBOURNE","Vic","3000","Locked bag 14090",null,"MELBOURNE","VIC",3001,"Hannah Williams","03 9683 4088","hwilliams@powercor.com.au"]
[null,"Powerlink","Queensland Electricity Transmission Corporation Limited trading as Powerlink Queensland",82078849233,"Qld","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,"transmission determination",null,null,null,"33 Harold St",null,"VIRGINIA","Qld","4014","PO Box 1193",null,"VIRGINIA","QLD",4014,"Jennifer Harris","07 3860 2667","jharris@powerlink.com.au"]
[null,"Qld,SA &ACT Gas Reset","Qld,SA &ACT Gas Reset",22222222222,"-","Gas","Distribution","?",null,null,5,5,"x","n/a",null,null,null,null,null,null,"-"]
[null,"Roma to Brisbane Pipeline","APT Petroleum Pipelines Limited t/a Roma to Brisbane Pipeline","009 737 393","Qld","Gas","Distribution","?","Financial","June",5,5,"x","n/a"]
[null,"SA Power Networks","SA Power Networks",13332330749,"SA","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2015-20 Distribution Determination",null,null,null,"1 Anzac Highway",null,"KESWICK","SA","5035","GPO Box 77",null,"ADELAIDE","SA",null,"Damien O'Connor","08 8404 5066","damien.oconnor@sapowernetworks.com.au"]
[null,"TasNetworks (D)","TasNetworks (D)",24167357299,"Tas","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"distribution determination",null,null,null,"21 Kirksway Place",null,"HOBART","Tas","7000","GPO Box 191",null,"HOBART","Tas",null,"Leigh Mayne","03 6270 3691","rrp2012@auroraenergy.com.au"]
[null,"TasNetworks (T)","TasNetworks (T)",24167357299,"Tas","Electricity","Transmission","Revenue cap","Financial","March",5,5,5,"transmission determination",null,null,null,"1-7 Maria Street",null,"LENAH VALLEY","Tas","7008","PO Box 606",null,"MOONAH","Tas",null,"Heath Dillon","03 6274 3664","heath.dillon@transend.com.au"]
[null,"TransGrid","TransGrid",19622755774,"NSW","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,"transmission determination",null,null,null,"180 Thomas Street",null,"HAYMARKET","NSW","2000","PO Box A1000",null,"SYDNEY SOUTH","NSW",null,"Andrew Kingsmill","02 9284 3149","andrew.kingsmill@transgrid.com.au"]
[null,"United Energy","United Energy",70064651029,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,2,"2016-20 Distribution Determination",null,null,null,"6 Nexus Court",null,"MULGRAVE","Vic","3170","PO Box 449",null,"MOUNT WAVERLEY","VIC",null,"Mathew Abraham","03 8846 9758","mathew.abraham@ue.com.au"]
[null,"Victorian DNSP Backcasting","Victorian DNSP Backcasting",33333333666,"Vic","Electricity","Distribution","?","Calendar",null,5,5,"x","distribution determination",null,null,null,null,null,null,"Vic"]
[null,"Victorian DNSP Reset ","Victorian DNSP Reset ",33333333333,"Vic","Electricity","Distribution","?","Calendar",null,5,5,"x","distribution determination",null,null,null,null,null,null,"Vic"]
[null,"Western Power (D)","Western Power (D)",18540492861,"WA","Electricity","Distribution","Revenue cap","Financial","June",5,4,"x","distribution determination",null,null,null,null,null,null,"WA",null,null,null,null,null,null,"Judy Hunter","08 9326 6239"]
[null,"Western Power (T)","Western Power (T)",18540492861,"WA","Electricity","Transmission","Revenue cap","Financial","June",5,4,"x","transmission determination",null,null,null,null,null,null,"WA",null,null,null,null,null,null,"Judy Hunter","08 9326 6239"]
[]
[]
[]
[]
[null,"dms_Model_List ","DELETE NR 'CRY' IF NOT AN ANNUAL RIN (EB, CA , ARR)",null,"dms_RYE_Formula_Result",null,null,null,null,null,null,null,null,"dms_0203_ProjectType",null,null,null,"dms_020303_01_UOM","dms_020501_01_UOM","dms_020501_02_UOM","dms_020501_03_UOM","dms_020501_04_UOM","dms_020603_01_UOM","dms_040102_01_UOM","dms_040102_04_UOM"]
[null,"ARR","ANNUAL REPORTING STATEMENT",null,{"$f":"LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)","v":"2016"},"=LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)",null,"Formula errors are OK",null,null,null,null,null,"New line on new route - single circuit",null,null,null,"Circuit line length in km","0's","0's","0's","0's","0's","0's","days"]
[null,"CA","CATEGORY ANALYSIS",null,{"$f":"LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)","v":"2016"},"=LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)",null,"Formula errors are OK",null,null,null,null,null,"New line on new route - dual circuit",null,null,null,"Circuit line length in km","0's","0's","0's","0's","0's","0's","0's"]
[null,"CPI","CPI",null,null,null,null,null,null,null,null,null,null,"New line on new route - other",null,null,null,"Circuit line length in km","MVA added","MVA added","MVA added","MVA added","0's","0's","$0s"]
[null,"EB","ECONOMIC BENCHMARKING",null,{"$f":"LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)","v":"2016"},"=LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)",null,"Formula errors are OK",null,null,null,null,null,"Line rebuild over existing route - single circuit",null,null,null,"Circuit line length in km","0's","0's","0's","0's","0's","$0s","0's"]
[null,"PTRM","POST TAX REVENUE MODEL",null,{"$f":"LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)","v":"2019"},"=LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)",null,null,null,null,null,null,null,"Line rebuild over existing route - dual circuit",null,null,null,"Number","total spend $0s","total spend $0s","total spend $0s","total spend $0s","(per cent)"]
[null,"Reset","REGULATORY REPORTING STATEMENT",null,{"$f":"LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)","v":"2019"},"=LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)",null,"Formula errors are OK",null,null,null,null,null,"Reconductor - Single circuit",null,null,null,"Number","net circuit km added","net circuit km added","net circuit km added","net circuit km added"]
[null,"RFM","ROLL FORWARD MODEL",null,{"$f":"LEFT(dms_CRCP_FinalYear_Result,2)&RIGHT(dms_CRCP_FinalYear_Result,2)","v":"2016"},"=LEFT(dms_CRCP_FinalYear_Result,2)&RIGHT(dms_CRCP_FinalYear_Result,2)",null,null,null,null,null,null,null,"Reconductor - Dual circuit",null,null,null,"Number","total spend $0s","total spend $0s","total spend $0s","total spend $0s"]
[null,"WACC","WEIGHTED AVERAGE COST OF CAPITAL",null,{"$f":"LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)","v":"2019"},"=LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)",null,null,null,null,null,null,null,"Other",null,null,null,null,"net circuit km added","net circuit km added","net circuit km added","net circuit km added"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total spend $0s","total spend $0s","total spend $0s","total spend $0s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0's",null,"$0s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0's"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0's"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$0s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[]
[]
[]
[null,"dms_SourceList","dms_FormControl_Choices",null,"dms_FRCPlength_Num_List","dms_FinalYear_List","dms_CRCPlength_Num_List","dms_CFinalYear_List","dms_RCP_fyear_list","dms_CRY_ListF","dms_CRY_ListC","dms_RCP_cyear_list"]
[null,"After appeal","Revenue cap",null,1,"FRCP_y1",1,"CRCP_y1","dms_fy1","2005-06",2006,"dms_cy1"]
[null,"Draft decision","Revenue yield",null,2,"FRCP_y2",2,"CRCP_y2","dms_fy2","2006-07",2007,"dms_cy2"]
[null,"Final decision","Weighted average price cap",null,3,"FRCP_y3",3,"CRCP_y3","dms_fy3","2007-08","2008","dms_cy3"]
[null,"Pass through decision",null,null,4,"FRCP_y4",4,"CRCP_y4","dms_fy4","2008-09","2009","dms_cy4"]
[null,"PTRM annual update",null,null,5,"FRCP_y5",5,"CRCP_y5","dms_fy5","2009-10","2010","dms_cy5"]
[null,"PTRM interim update 1",null,null,6,"FRCP_y6",6,"CRCP_y6","dms_fy6","2010-11","2011","dms_cy6"]
[null,"PTRM interim update 2",null,null,7,"FRCP_y7",7,"CRCP_y7","dms_fy7","2011-12","2012","dms_cy7"]
[null,"PTRM interim update 3",null,null,8,"FRCP_y8",8,"CRCP_y8","dms_fy8","2012-13","2013","dms_cy8"]
[null,"PTRM interim update 4",null,null,9,"FRCP_y9",9,"CRCP_y9","dms_fy9","2013-14","2014","dms_cy9"]
[null,"Regulatory proposal",null,null,10,"FRCP_y10",10,"CRCP_y10","dms_fy10","2014-15","2015","dms_cy10"]
[null,"Reporting",null,null,null,null,null,null,"dms_fy11","2015-16","2016","dms_cy11"]
[null,"Revised regulatory proposal",null,null,null,null,null,null,"dms_fy12","2016-17","2017","dms_cy12"]
[null,"RFM annual update",null,"dms_FRCP_years",null,"dms_CRCP_years",null,"dms_CRCP_index","dms_fy13","2017-18","2018","dms_cy13"]
[null,"WACC annual update",null,{"$f":"FRCP_y1","v":"2015-16"},"dms_FRCP_y1",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y1,4)-1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y1,2)-1),\"0#\"),VALUE(LEFT(dms_FRCP_y1,4)-1))","v":2014},"dms_CRCP_yZ",1,"dms_fy14","2018-19",2019,"dms_cy14"]
[null,null,null,{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y1,4)+1)&\"-\"&VALUE(MID(dms_FRCP_y1,3,2)+2),VALUE(LEFT(dms_FRCP_y1,4)+1))","v":2016},"dms_FRCP_y2",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yZ,4)-1)&\"-\"&TEXT(VALUE(RIGHT(dms_CRCP_yZ,2)-1),\"0#\"),VALUE(LEFT(dms_CRCP_yZ,4)-1))","v":2013},"dms_CRCP_yY",2,"dms_fy15","2019-20","2020","dms_cy15"]
[null,null,null,{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y2,4)+1)&\"-\"&VALUE(MID(dms_FRCP_y2,3,2)+2),VALUE(LEFT(dms_FRCP_y2,4)+1))","v":2017},"dms_FRCP_y3",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yY,4)-1)&\"-\"&TEXT(VALUE(RIGHT(dms_CRCP_yY,2)-1),\"0#\"),VALUE(LEFT(dms_CRCP_yY,4)-1))","v":2012},"dms_CRCP_yX",3]
[null,null,null,{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y3,4)+1)&\"-\"&VALUE(MID(dms_FRCP_y3,3,2)+2),VALUE(LEFT(dms_FRCP_y3,4)+1))","v":2018},"dms_FRCP_y4",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yX,4)-1)&\"-\"&TEXT(VALUE(RIGHT(dms_CRCP_yX,2)-1),\"0#\"),VALUE(LEFT(dms_CRCP_yX,4)-1))","v":2011},"dms_CRCP_yW",4]
[null,null,null,{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y4,4)+1)&\"-\"&VALUE(MID(dms_FRCP_y4,3,2)+2),VALUE(LEFT(dms_FRCP_y4,4)+1))","v":2019},"dms_FRCP_y5",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yW,4)-1)&\"-\"&TEXT(VALUE(RIGHT(dms_CRCP_yW,2)-1),\"0#\"),VALUE(LEFT(dms_CRCP_yW,4)-1))","v":2010},"dms_CRCP_yV",5]
[null,null,null,{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y5,4)+1)&\"-\"&VALUE(MID(dms_FRCP_y5,3,2)+2),VALUE(LEFT(dms_FRCP_y5,4)+1))","v":2020},"dms_FRCP_y6",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yV,4)-1)&\"-\"&TEXT(VALUE(RIGHT(dms_CRCP_yV,2)-1),\"0#\"),VALUE(LEFT(dms_CRCP_yV,4)-1))","v":2009},"dms_CRCP_yU",6]
[null,null,null,{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y6,4)+1)&\"-\"&VALUE(MID(dms_FRCP_y6,3,2)+2),VALUE(LEFT(dms_FRCP_y6,4)+1))","v":2021},"dms_FRCP_y7",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yU,4)-1)&\"-\"&TEXT(VALUE(RIGHT(dms_CRCP_yU,2)-1),\"0#\"),VALUE(LEFT(dms_CRCP_yU,4)-1))","v":2008},"dms_CRCP_yT",7]
[null,null,null,{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y7,4)+1)&\"-\"&VALUE(MID(dms_FRCP_y7,3,2)+2),VALUE(LEFT(dms_FRCP_y7,4)+1))","v":2022},"dms_FRCP_y8",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yT,4)-1)&\"-\"&TEXT(VALUE(RIGHT(dms_CRCP_yT,2)-1),\"0#\"),VALUE(LEFT(dms_CRCP_yT,4)-1))","v":2007},"dms_CRCP_yS",8]
[null,null,null,{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y8,4)+1)&\"-\"&VALUE(MID(dms_FRCP_y8,3,2)+2),VALUE(LEFT(dms_FRCP_y8,4)+1))","v":2023},"dms_FRCP_y9",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yS,4)-1)&\"-\"&TEXT(VALUE(RIGHT(dms_CRCP_yS,2)-1),\"0#\"),VALUE(LEFT(dms_CRCP_yS,4)-1))","v":2006},"dms_CRCP_yR",9]
[null,null,null,{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y9,4)+1)&\"-\"&VALUE(MID(dms_FRCP_y9,3,2)+2),VALUE(LEFT(dms_FRCP_y9,4)+1))","v":2024},"dms_FRCP_y10",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yR,4)-1)&\"-\"&TEXT(VALUE(RIGHT(dms_CRCP_yR,2)-1),\"0#\"),VALUE(LEFT(dms_CRCP_yR,4)-1))","v":2005},"dms_CRCP_yQ",10]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Reason for interruption","Detailed reason for interruption","dms_Reason_Interruption"]
[null,"Animal","Animal impact","Animal"]
[null,null,"Animal nesting/burrowing, etc and other","Asset failure"]
[null,null,"Other","Other"]
[null,"Asset failure","LV","Overloads"]
[null,null,"Distribution substation","Planned"]
[null,null,"HV","Network business"]
[null,null,"Zone substation","Third party"]
[null,null,"Subtransmission","Unknown"]
[null,"Other","insert description of 'other'","Vegetation"]
[null,"Overloads","-","Weather"]
[null,"Planned","-","2 - STPIS Exclusion (3.3)(a)"]
[null,"Network business","Network error","3 - STPIS Exclusion (3.3)(a)"]
[null,null,"Switching and protection error","4 - STPIS Exclusion (3.3)(a)"]
[null,"Third party","Fire","5 - STPIS Exclusion (3.3)(a)"]
[null,null,"Other","6 - STPIS Exclusion (3.3)(a)"]
[null,null,"Dig-in","7 - STPIS Exclusion (3.3)(a)"]
[null,null,"Unauthorised access"]
[null,null,"Vehicle impact"]
[null,"Unknown","Unknown"]
[null,"Vegetation","Blow-in/Fall-in - NSP responsibility"]
[null,null,"Grow-in - NSP responsibility"]
[null,null,"Blow-in/Fall-in - Other responsible party"]
[null,null,"Grow-in - Other responsible party"]
[null,"Weather","-"]
[null,"2 - STPIS Exclusion (3.3)(a)","-"]
[null,"3 - STPIS Exclusion (3.3)(a)","-"]
[null,"4 - STPIS Exclusion (3.3)(a)","-"]
[null,"5 - STPIS Exclusion (3.3)(a)","-"]
[null,"6 - STPIS Exclusion (3.3)(a)","-"]
[null,"7 - STPIS Exclusion (3.3)(a)","-"]

{"sheet":"Instructions","index":1,"n_rows":27,"n_cols":4,"rows_kept":27,"cut":false,"hidden":false,"merged":[[24,2,24,4],[25,2,25,3],[26,2,26,4],[8,2,8,4],[10,2,10,4],[12,2,12,4],[20,2,20,4],[22,2,22,4],[7,2,7,3],[1,1,1,5],[2,1,2,5],[3,2,3,4],[4,2,4,4],[5,2,5,4]]}
[]
[null,{"$f":"CONCATENATE(dms_Segment,\" Network Service Provider\")","v":"Distribution Network Service Provider"}]
[null,"Annual Reporting RIN Template"]
[null,null,{"$f":"CONCATENATE(\"This template is to be used by \",dms_TradingName,\" to fulfil its reporting obligations to the AER.\")","v":"This template is to be used by ActewAGL Distribution to fulfil its reporting obligations to the AER."}]
[null,null,"INSTRUCTIONS"]
[null,null,"Complete the Business & other details worksheet before entering data or values in any other worksheets. The Business & other details worksheet is linked to other worksheets within the workbook and automatically generates certain column headings and conditional formatting."]
[]
[null,null,"Identifying CONFIDENTIAL INFORMATION:\n\nPlease use the macro at the top of each \nworksheet to identify confidential information. \n\n"]
[null,null,"-Do this by selecting the cell or cells that contain confidential information and then run the Mark selected cells as CONFIDENTIAL macro. This will format the cells a specific colour that is identified by the AER's database which in turn marks that information as confidential.\n\n-To reverse this, select the cell or cells and run the Return cells to NON-CONFIDENTIAL macro"]
[]
[null,null,"UNITS OF MEASURE\n\nAll amounts are to be unrounded and reported in nominal terms on a one for one basis: that is 1000 is to be entered as '1000'.\n\n"]
[]
[null,null,"COLOUR CODING OF INPUT / NON-INPUT CELLS:"]
[null,null,null,"Yellow = Input cell (mandatory)"]
[null,null,null,"Darker yellow = input cell (mandatory)"]
[null,null,null,"Orange = input cell (if data available)"]
[null,null,null,"Grey = Not applicable/No inputs required"]
[null,null,null,"Leave coloured cells blank if no information exists. \nPLEASE DO NOT ENTER TEXT into cells that are to contain numeric data."]
[]
[]
[null,null,"WORKSHEET NAVIGATION\n\nMany tables in the worksheets have been \"grouped\" to allow for easy navigation. To ungroup or group data use the outline symbols in the left margin of excel (for Row groupings) or above the columns (for column groupings). \n\n\n\n"]
[]
[null,null,"RETURNING COMPLETED RESPONSES\n\nPlease return four (4) files to the AER: \n1. A confidential version which must contain a complete set of all responses with confidential information marked using the Mark selected cells CONFIDENTIAL macro and which has been completed using the locked template file provided by the AER. \n\n2. An actual and an estimate version with confidential information marked using the Mark selected cells CONFIDENTIAL macro and which has been completed using the locked template file provided by the AER.\n\n3. A public version with confidential information either removed completely or aggregated in some form together with writtten consent to disclose the public version of the response.\n\n\nUse the drop down box on the Business and other details worksheet to identify the file as either confidential ('consolidated') or public. "]
[]
[null,null,"SUBMITTING AMENDED DATA TO THE AER\n\nIf an NSP wishes to correct data previously submitted to the AER it should resubmit that data using the original completed submission as the starting point. Please make any necessary changes to the data. Data that is not being amended should be left unchanged. \n\nNSPs must identify the reason for the amendments in the Amendment Reason box on the  Business and other details worksheet. NSPs may provide further details regarding any amendments in the Amendments worksheet. \n\n."]
[null,null,"NSP may use Amended Data macro to highlight cells\nthat contain amended data."]
[null,null,"Please resubmit two (2) files - a confidential version and a public version of the amended submission to the AER"]

{"sheet":"Contents","index":2,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[null,"REGULATORY REPORTING STATEMENT"]
[null,{"$f":"dms_TradingName","v":"ActewAGL Distribution"}]
[null,{"$f":"CONCATENATE(\"Benchmarking RIN response \",CRY)","v":"Benchmarking RIN response 2015-16"}]
[]
[null,"CONTENTS"]
[]
[]
[]
[]
[]
[]
[null,"3.             ECONOMIC BENCHMARKING"]

{"sheet":"Business & other details","index":3,"n_rows":88,"n_cols":27,"rows_kept":88,"cut":false,"hidden":false,"merged":[[54,0,87,0],[82,4,82,8],[24,2,24,3],[24,4,24,7],[32,1,32,8],[49,2,49,3],[51,2,51,8],[23,4,23,7],[7,1,7,8],[11,1,11,8],[13,2,13,4],[14,2,14,4],[17,2,17,3],[17,4,17,7],[18,4,18,7],[19,2,19,3],[19,4,19,7],[22,2,22,3],[22,4,22,7]]}
[null,"REGULATORY REPORTING STATEMENT"]
[null,{"$f":"dms_TradingName","v":"ActewAGL Distribution"}]
[null,{"$f":"CONCATENATE(\"Benchmarking RIN response \",CRY)","v":"Benchmarking RIN response 2015-16"}]
[null,"BUSINESS & OTHER DETAILS"]
[]
[]
[null,"Instructions"]
[null,"Complete the following business details regulatory template before entering data or values in any other regulatory template. This regulatory template is linked to other cells within the spreadsheet and automatically generates column headings."]
[]
[null,"SUBMISSION PARTICULARS INPUT SHEETS"]
[]
[null,"ENTITY DETAILS"]
[]
[null,"Short name","ActewAGL Distribution"]
[null,"ACN / ABN",{"$f":"INDEX(dms_ABN_List,MATCH(dms_TradingName,dms_TradingName_List))","v":76670568688}]
[]
[]
[null,"Business address","Address 1",null,{"$f":"INDEX(dms_Addr1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"40 Bunda Street"}]
[null,null,null,"Address 2",{"$f":"IF(ISBLANK(INDEX(dms_Addr2_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",INDEX(dms_Addr2_List,MATCH(dms_TradingName,dms_TradingName_List)))","v":""}]
[null,null,"Suburb",null,{"$f":"INDEX(dms_Suburb_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"CANBERRA"}]
[null,null,null,"State",{"$f":"INDEX(dms_State_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"ACT"},"p/code",{"$f":"INDEX(dms_PostCode_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"2601"}]
[]
[null,"Postal address","Address 1",null,{"$f":"INDEX(dms_PAddr1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"GPO BOX 366"}]
[null,null,null,"Address 2",{"$f":"IF(ISBLANK(INDEX(dms_PAddr2_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",INDEX(dms_PAddr2_List,MATCH(dms_TradingName,dms_TradingName_List)))","v":""}]
[null,null,"Suburb",null,{"$f":"INDEX(dms_PSuburb_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"CANBERRA"}]
[null,null,null,"State",{"$f":"INDEX(dms_PState_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"ACT"},"p/code",{"$f":"INDEX(dms_PPostCode_List,MATCH(dms_TradingName,dms_TradingName_List))","v":2601}]
[]
[]
[null,"Contact name/s",{"$f":"INDEX(dms_ContactName1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Robert Walker"},null,null,"Peter Cunningham"]
[null,"Contact phone/s",{"$f":"INDEX(dms_ContactPh1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"02 6248 3847"},null,null,"02 6293 5108",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tom Hallam"]
[null,"Contact email address/s",{"$f":"INDEX(dms_ContactEmail_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"robert.walker@actewagle.com.au"},null,null,"peter.cunningham@actewagl.com.au",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tom Hallam"]
[]
[null,"REGULATORY CONTROL PERIODS"]
[]
[null,"Forthcoming regulatory control period","2015-16",{"$f":"dms_FRCP_y2","v":2016},{"$f":"dms_FRCP_y3","v":2017},{"$f":"dms_FRCP_y4","v":2018},{"$f":"dms_FRCP_y5","v":2019},{"$f":"dms_FRCP_y6","v":2020},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(FRCP_y6,4)+1)&\"-\"&VALUE(MID(FRCP_y6,3,2)+2),VALUE(LEFT(FRCP_y6,4)+1))","v":2021}]
[]
[]
[null,"Current regulatory control period",{"$f":"dms_CRCP_FirstYear_Result","v":2010},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y1,4)+1)&\"-\"&TEXT(VALUE(RIGHT(CRCP_y1,2)+1),\"0#\"),VALUE(LEFT(CRCP_y1,4)+1))","v":2011},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y2,4)+1)&\"-\"&TEXT(VALUE(RIGHT(CRCP_y2,2)+1),\"0#\"),VALUE(LEFT(CRCP_y2,4)+1))","v":2012},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y3,4)+1)&\"-\"&TEXT(VALUE(RIGHT(CRCP_y3,2)+1),\"0#\"),VALUE(LEFT(CRCP_y3,4)+1))","v":2013},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y4,4)+1)&\"-\"&TEXT(VALUE(RIGHT(CRCP_y4,2)+1),\"0#\"),VALUE(LEFT(CRCP_y4,4)+1))","v":2014},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y5,4)+1)&\"-\"&TEXT(VALUE(RIGHT(CRCP_y5,2)+1),\"0#\"),VALUE(LEFT(CRCP_y5,4)+1))","v":2015}]
[]
[]
[null,"Previous regulatory control period",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(PRCP_y2,4)-1)&\"-\"&TEXT(VALUE(MID(PRCP_y2,3,2)),\"0#\"),VALUE(LEFT(PRCP_y2,4)-1))","v":2005},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(PRCP_y3,4)-1)&\"-\"&TEXT(VALUE(MID(PRCP_y3,3,2)),\"0#\"),VALUE(LEFT(PRCP_y3,4)-1))","v":2006},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(PRCP_y4,4)-1)&\"-\"&TEXT(VALUE(MID(PRCP_y4,3,2)),\"0#\"),VALUE(LEFT(PRCP_y4,4)-1))","v":2007},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(PRCP_y5,4)-1)&\"-\"&TEXT(VALUE(RIGHT(PRCP_y5,2)-1),\"0#\"),VALUE(LEFT(PRCP_y5,4)-1))","v":2008},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y1,4)-1)&\"-\"&TEXT(VALUE(RIGHT(CRCP_y1,2)-1),\"0#\"),VALUE(LEFT(CRCP_y1,4)-1))","v":2009}]
[]
[]
[null,"Current regulatory year","2015-16","CRY"]
[]
[]
[null,null,"DELETE NR 'CRY' IF NOT AN ANNUAL RIN (EB, CA , ARR)"]
[null,null,"APPLY NR 'CRY' IF AN ANNUAL RIN (EB, CA , ARR)"]
[]
[null,"Source","Reporting",null,"Please select the correct submission type from the dropdown list."]
[null,"Data quality (actual, estimate, public, consolidated)","Consolidated"]
[null,"Amended RIN submission - amendment reason","Updated 3.3 Assets and 3.4 oeprational data"]
[null,"Submission Date","dd/mm/yyyy","dms_SubmissionDate","Please enter date this file submitted to AER (dd/mm/yyyy)"]
[null,"EBSS - First application of scheme in forthcoming period?","No"]
["HIDE THESE ROWS","Sector",{"$f":"INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Electricity"},"dms_Sector","=INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Segment",{"$f":"INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Distribution"},"dms_Segment","=INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Regulatory Year Ending",{"$f":"IF(dms_MultiYear_Flag=1,LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2),INDEX(dms_RYE_Formula_Result,MATCH(dms_Model,dms_Model_List)))","v":"2016"},"dms_RYE","=IF(dms_MultiYear_Flag=1,LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2),INDEX(dms_RYE_Formula_Result,MATCH(dms_Model,dms_Model_List)))"]
[null,"Reporting Period Type",{"$f":"INDEX(dms_RPT_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Calendar"},"dms_RPT","=INDEX(dms_RPT_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Model or RIN Type","EB","dms_Model","Drop down selection"]
[null,"Security Classification","Public","dms_Classification","Always Public"]
[null,"Template - version no.",5,"dms_TemplateNumber"]
[null,"Dollar $ real month",{"$f":"INDEX(dms_RPTMonth_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"December"},"dms_RPTMonth","=INDEX(dms_RPTMonth_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Dollar $ real  (the last month before the FRCP_y1)",{"$f":"IF(SUM(dms_SingleYear_Model)>0,CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(CRY,2))&RIGHT(CRY,2)),CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(dms_CRCP_FinalYear_Result,2))&RIGHT(dms_CRCP_FinalYear_Result,2)))","v":"December 2016"},"dms_DollarReal","=IF(SUM(dms_SingleYear_Model)>0,CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(CRY,2))&RIGHT(CRY,2)),CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(dms_CRCP_FinalYear_Result,2))&RIGHT(dms_CRCP_FinalYear_Result,2)))"]
[null,"Form of control",{"$f":"INDEX(dms_FormControl_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Revenue cap"},"dms_FormControl","=INDEX(dms_FormControl_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"RIN response - version no.",1,"dms_RINversion"]
[null,"Jurisdiction",{"$f":"INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))","v":"ACT"},"dms_Jurisdiction","=INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Backcast Multiyear EB, CA or ARR?",0,"dms_MultiYear_Flag","1=y, 0-n"]
[null,null,2013,"dms_Specified_FinalYear","The result here is returned to dms_CRCP_FinalYear_Result if dms_MultiYear_Flag is set to 1"]
[null,"Single Year Model T/F",{"$f":"IF(dms_Model=\"EB\",1,0)","v":1},"dms_EB"]
[null,null,{"$f":"IF(dms_Model=\"CA\",1,0)","v":0},"dms_CA","=dms_SingleYear_Model"]
[null,null,{"$f":"IF(dms_Model=\"ARR\",1,0)","v":0},"dms_ARR"]
[null,"Single Year Final Year Reference","CRY","dms_SingleYear_FinalYear_Ref","This is the reference for EB, CA & ARR RINs"]
[null,"Single Year Final Year Result",{"$f":"INDIRECT(dms_SingleYear_FinalYear_Ref)","v":"2015-16"},"dms_SingleYear_FinalYear_Result","=INDIRECT(dms_SingleYear_FinalYear_Ref)",null,null,null,"Formula errors OK"]
[null,"FRCP length in years",{"$f":"INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_FRCPlength_Num","=INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Multi Year Final Year Reference",{"$f":"INDEX(dms_FinalYear_List,MATCH(dms_FRCPlength_Num,dms_FRCPlength_Num_List))","v":"FRCP_y5"},"dms_MultiYear_FinalYear_Ref","=INDEX(dms_FinalYear_List,MATCH(dms_FRCPlength_Num,dms_FRCPlength_Num_List))"]
[null,"Multi Year Final Year Result",{"$f":"IF(dms_MultiYear_Flag=0,INDIRECT(dms_MultiYear_FinalYear_Ref),dms_Specified_FinalYear)","v":2019},"dms_MultiYear_FinalYear_Result","=IF(dms_MultiYear_Flag=0,INDIRECT(dms_MultiYear_FinalYear_Ref),dms_Specified_FinalYear)",null,null,null,"Formula errors OK"]
[null,"CRCP length in years",{"$f":"INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_CRCPlength_Num","=INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"CRCP Final Year Reference",{"$f":"INDEX(dms_CFinalYear_List,MATCH(dms_CRCPlength_Num,dms_CRCPlength_Num_List))","v":"CRCP_y5"},"dms_CRCP_FinalYear_Ref","=INDEX(dms_CFinalYear_List,MATCH(dms_CRCPlength_Num,dms_CRCPlength_Num_List))"]
[null,"CRCP First Year Result",{"$f":"INDEX(dms_CRCP_years,MATCH(dms_CRCPlength_Num,dms_CRCP_index))","v":2010},"dms_CRCP_FirstYear_Result","=INDEX(dms_CRCP_years,MATCH(dms_CRCPlength_Num,dms_CRCP_index))"]
[null,"CRCP Final Year Result",{"$f":"IF(dms_MultiYear_Flag=0,(IF(SUM(dms_SingleYear_Model)>0,CRY,dms_CRCP_yZ)),dms_Specified_FinalYear)","v":"2015-16"},"dms_CRCP_FinalYear_Result","=IF(dms_MultiYear_Flag=0,(IF(SUM(dms_SingleYear_Model)>0,CRY,dms_CRCP_yZ)),dms_Specified_FinalYear)"]
[null,"Table 6.6.3 - Public lighting repair - no. business days",{"$f":"INDEX(dms_663_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_663"]
[null,"Distribution Determination Reference",{"$f":"INDEX(dms_DeterminationRef_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"2014-19 Distribution Determination"}]
[null,"Backcast templates only - unit of measure ","$0s","dms_Backcast_UOM","If the cover sheet is for Backcast data ensure to apply dms_Backcast_UOM named range to this field. Otherwise, do not apply this named range."]
[null,"EB/CA Unit of Measure for Monetary Values","$0s","dms_dollar_nom_UOM","If the cover sheet is attached to an EB files make sure this field is set"]
[]
[null,"discard this record?","NO","dms_DISCARD","If record is to be discarded from DB set this flag to YES"]
[]
[null,"USES NAMED RANGES FLAG","yes","dms_Defined_Names_Used"]

{"sheet":"3.1 Revenue","index":4,"n_rows":49,"n_cols":4,"rows_kept":49,"cut":false,"hidden":false,"merged":[[9,2,9,3],[29,2,29,3],[41,2,41,3]]}
[null,"REGULATORY REPORTING STATEMENT"]
[null,{"$f":"dms_TradingName","v":"ActewAGL Distribution"}]
[null,{"$f":"CONCATENATE(\"Benchmarking RIN response \",CRY)","v":"Benchmarking RIN response 2015-16"}]
[null,"3.1 REVENUE"]
[]
[null,"There are THREE tables on this worksheet. Each table has been grouped for ease of navigation. See the Instructions sheet on how to group or ungroup tables. "]
[]
[null,"3.1.1 - REVENUE GROUPING BY CHARGEABLE QUANTITY"]
[null,null,"Standard control services","Alternative control services"]
[null,null,"REVENUE\n($0's)"]
[null,null,{"$f":"CRY","v":"2015-16"},{"$f":"CRY","v":"2015-16"}]
["DREV0101","Revenue from Fixed Customer Charges ",{"$f":"'[2]3.1 Revenue'!$C12+'[3]3.1 Revenue'!$C12","v":25290047.93},{"$f":"'[2]3.1 Revenue'!$D12+'[3]3.1 Revenue'!$D12","v":0}]
["DREV0102","Revenue from Energy Delivery charges where time of use is not a determinant",{"$f":"'[2]3.1 Revenue'!$C13+'[3]3.1 Revenue'!$C13","v":96607761.848635882},{"$f":"'[2]3.1 Revenue'!$D13+'[3]3.1 Revenue'!$D13","v":0}]
["DREV0103","Revenue from On–Peak Energy Delivery charges ",{"$f":"'[2]3.1 Revenue'!$C14+'[3]3.1 Revenue'!$C14","v":37504104.875763759},{"$f":"'[2]3.1 Revenue'!$D14+'[3]3.1 Revenue'!$D14","v":0}]
["DREV0104","Revenue from Shoulder period Energy Delivery Charges",{"$f":"'[2]3.1 Revenue'!$C15+'[3]3.1 Revenue'!$C15","v":11398390.054835897},{"$f":"'[2]3.1 Revenue'!$D15+'[3]3.1 Revenue'!$D15","v":0}]
["DREV0105","Revenue from Off–Peak Energy Delivery charges ",{"$f":"'[2]3.1 Revenue'!$C16+'[3]3.1 Revenue'!$C16","v":14687519.723770972},{"$f":"'[2]3.1 Revenue'!$D16+'[3]3.1 Revenue'!$D16","v":0}]
["DREV0106","Revenue from controlled load customer charges",{"$f":"'[2]3.1 Revenue'!$C17+'[3]3.1 Revenue'!$C17","v":2345269.0769935171},{"$f":"'[2]3.1 Revenue'!$D17+'[3]3.1 Revenue'!$D17","v":0}]
["DREV0107","Revenue from unmetered supplies",{"$f":"'[2]3.1 Revenue'!$C18+'[3]3.1 Revenue'!$C18","v":154374.53000000003},{"$f":"'[2]3.1 Revenue'!$D18+'[3]3.1 Revenue'!$D18","v":0}]
["DREV0108","Revenue from Contracted Maximum Demand charges",{"$f":"'[2]3.1 Revenue'!$C19+'[3]3.1 Revenue'!$C19","v":0},{"$f":"'[2]3.1 Revenue'!$D19+'[3]3.1 Revenue'!$D19","v":0}]
["DREV0109","Revenue from Measured Maximum Demand charges",{"$f":"'[2]3.1 Revenue'!$C20+'[3]3.1 Revenue'!$C20","v":43988386.200000003},{"$f":"'[2]3.1 Revenue'!$D20+'[3]3.1 Revenue'!$D20","v":0}]
["DREV0110","Revenue from metering charges",{"$f":"'[2]3.1 Revenue'!$C21+'[3]3.1 Revenue'!$C21","v":0},{"$f":"'[2]3.1 Revenue'!$D21+'[3]3.1 Revenue'!$D21","v":2619428.62}]
["DREV0111","Revenue from connection charges",{"$f":"'[2]3.1 Revenue'!$C22+'[3]3.1 Revenue'!$C22","v":0},{"$f":"'[2]3.1 Revenue'!$D22+'[3]3.1 Revenue'!$D22","v":3757114.63}]
["DREV0112","Revenue from public lighting charges",{"$f":"'[2]3.1 Revenue'!$C23+'[3]3.1 Revenue'!$C23","v":0},{"$f":"'[2]3.1 Revenue'!$D23+'[3]3.1 Revenue'!$D23","v":0}]
["DREV0113","Revenue from other Sources",{"$f":"'[2]3.1 Revenue'!$C24+'[3]3.1 Revenue'!$C24","v":36714114.409999989},{"$f":"'[2]3.1 Revenue'!$D24+'[3]3.1 Revenue'!$D24","v":2650847.4200000004}]
["DREV01","Total revenue by chargeable quantity",{"$f":"SUM(C12:C24)","v":268689968.64999998},{"$f":"SUM(D12:D24)","v":9027390.6699999999}]
[]
[]
[null,"3.1.2 - REVENUE GROUPING BY CUSTOMER TYPE OR CLASS"]
[null,null,"Standard control services","Alternative control services"]
[null,null,"REVENUE\n($0's)"]
[null,null,{"$f":"CRY","v":"2015-16"},{"$f":"CRY","v":"2015-16"}]
["DREV0201","Revenue from residential Customers ",{"$f":"'[2]3.1 Revenue'!$C32+'[3]3.1 Revenue'!$C32","v":96787223.820000008},{"$f":"'[2]3.1 Revenue'!$D32+'[3]3.1 Revenue'!$D32","v":0}]
["DREV0202","Revenue from Non residential customers not on demand tariffs ",{"$f":"'[2]3.1 Revenue'!$C33+'[3]3.1 Revenue'!$C33","v":47283954.259999998},{"$f":"'[2]3.1 Revenue'!$D33+'[3]3.1 Revenue'!$D33","v":0}]
["DREV0203","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"'[2]3.1 Revenue'!$C34+'[3]3.1 Revenue'!$C34","v":69483485.019999996},{"$f":"'[2]3.1 Revenue'!$D34+'[3]3.1 Revenue'!$D34","v":0}]
["DREV0204","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"'[2]3.1 Revenue'!$C35+'[3]3.1 Revenue'!$C35","v":18263643.299999997},{"$f":"'[2]3.1 Revenue'!$D35+'[3]3.1 Revenue'!$D35","v":0}]
["DREV0205","Revenue from unmetered supplies",{"$f":"'[2]3.1 Revenue'!$C36+'[3]3.1 Revenue'!$C36","v":157547.84000000003},{"$f":"'[2]3.1 Revenue'!$D36+'[3]3.1 Revenue'!$D36","v":0}]
["DREV0206","Revenue from Other Customers",{"$f":"'[2]3.1 Revenue'!$C37+'[3]3.1 Revenue'!$C37","v":36714114.409999989},{"$f":"'[2]3.1 Revenue'!$D37+'[3]3.1 Revenue'!$D37","v":9027390.6700000018}]
["DREV02","Total revenue by customer class",{"$f":"SUM(C32:C37)","v":268689968.65000004},{"$f":"SUM(D32:D37)","v":9027390.6700000018}]
[]
[null,"3.1.3 - REVENUE (penalties) ALLOWED (deducted) THROUGH INCENTIVE SCHEMES"]
[null,null,"Standard control services","Alternative control services"]
[null,null,"REVENUE\n($0's)"]
[null,null,{"$f":"CRY","v":"2015-16"},{"$f":"CRY","v":"2015-16"}]
["DREV0301","EBSS",{"$f":"'[2]3.1 Revenue'!$C44+'[3]3.1 Revenue'!$C44","v":0},{"$f":"'[2]3.1 Revenue'!$D44+'[3]3.1 Revenue'!$D44","v":0}]
["DREV0302","STPIS",{"$f":"'[2]3.1 Revenue'!$C45+'[3]3.1 Revenue'!$C45","v":0},{"$f":"'[2]3.1 Revenue'!$D45+'[3]3.1 Revenue'!$D45","v":0}]
["DREV0303","F-Factor ",{"$f":"'[2]3.1 Revenue'!$C46+'[3]3.1 Revenue'!$C46","v":0},{"$f":"'[2]3.1 Revenue'!$D46+'[3]3.1 Revenue'!$D46","v":0}]
["DREV0304","S-Factor True up",{"$f":"'[2]3.1 Revenue'!$C47+'[3]3.1 Revenue'!$C47","v":0},{"$f":"'[2]3.1 Revenue'!$D47+'[3]3.1 Revenue'!$D47","v":0}]
["DREV0305","Other",{"$f":"'[2]3.1 Revenue'!$C48+'[3]3.1 Revenue'!$C48","v":0},{"$f":"'[2]3.1 Revenue'!$D48+'[3]3.1 Revenue'!$D48","v":0}]
["DREV03","Total revenue of incentive schemes",{"$f":"SUM(C44:C48)","v":0},{"$f":"SUM(D44:D48)","v":0}]

{"sheet":"3.2 Operating expenditure","index":5,"n_rows":79,"n_cols":4,"rows_kept":79,"cut":false,"hidden":false,"merged":[[14,2,14,3],[65,2,65,3]]}
[null,"REGULATORY REPORTING STATEMENT"]
[null,{"$f":"dms_TradingName","v":"ActewAGL Distribution"}]
[null,{"$f":"CONCATENATE(\"Benchmarking RIN response \",CRY)","v":"Benchmarking RIN response 2015-16"}]
[null,"3.2 OPERATING EXPENDITURE"]
[]
[null,"There are THREE tables on this worksheet. Each table has been grouped for ease of navigation. See the Instructions sheet on how to group or ungroup tables. "]
[]
[null,"Instructions"]
[null,{"$f":"CONCATENATE(\"In table 3.2.1, please list each opex category reported in response to \",dms_TradingName, \"'s annual reporting RIN and report opex for each category.\")","v":"In table 3.2.1, please list each opex category reported in response to ActewAGL Distribution's annual reporting RIN and report opex for each category."}]
[]
[]
[null,"3.2.1 - OPEX CATEGORIES"]
[null,"CURRENT OPEX CATEGORIES AND COST ALLOCATIONS"]
[null,null,"Standard control services","Alternative control services"]
[null,null,"EXPENDITURE\n($0's)"]
[null,null,{"$f":"CRY","v":"2015-16"},{"$f":"CRY","v":"2015-16"}]
["DOPEX0101","VEGEATATION MANAGEMENT",{"$f":"'[2]3.2 Operating expenditure'!$C17+'[3]3.2 Operating expenditure'!$C17","v":2177089.61},{"$f":"'[2]3.2 Operating expenditure'!$D17+'[3]3.2 Operating expenditure'!$D17","v":0}]
["DOPEX0102","ROUTINE MAINTENANCE",{"$f":"'[2]3.2 Operating expenditure'!$C18+'[3]3.2 Operating expenditure'!$C18","v":2141142.2400000002},{"$f":"'[2]3.2 Operating expenditure'!$D18+'[3]3.2 Operating expenditure'!$D18","v":0}]
["DOPEX0103","NON-ROUTINE MAINTENANCE",{"$f":"'[2]3.2 Operating expenditure'!$C19+'[3]3.2 Operating expenditure'!$C19","v":3075864.580000001},{"$f":"'[2]3.2 Operating expenditure'!$D19+'[3]3.2 Operating expenditure'!$D19","v":9531.35}]
["DOPEX0104","CONDITION MONITORING",{"$f":"'[2]3.2 Operating expenditure'!$C20+'[3]3.2 Operating expenditure'!$C20","v":3520181.05},{"$f":"'[2]3.2 Operating expenditure'!$D20+'[3]3.2 Operating expenditure'!$D20","v":465992.86}]
["DOPEX0105","EMERGENCY RESPONSE",{"$f":"'[2]3.2 Operating expenditure'!$C21+'[3]3.2 Operating expenditure'!$C21","v":1892149.2199999995},{"$f":"'[2]3.2 Operating expenditure'!$D21+'[3]3.2 Operating expenditure'!$D21","v":0}]
["DOPEX0106","NON NETWORK IT AND COMMUNICATIONS",{"$f":"'[2]3.2 Operating expenditure'!$C22+'[3]3.2 Operating expenditure'!$C22","v":5204127.2000000011},{"$f":"'[2]3.2 Operating expenditure'!$D22+'[3]3.2 Operating expenditure'!$D22","v":0}]
["DOPEX0107","NETWORK MANAGEMENT ",{"$f":"'[2]3.2 Operating expenditure'!$C23+'[3]3.2 Operating expenditure'!$C23","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D23+'[3]3.2 Operating expenditure'!$D23","v":0}]
["DOPEX0108","NETWORK PLANNING",{"$f":"'[2]3.2 Operating expenditure'!$C24+'[3]3.2 Operating expenditure'!$C24","v":2134980.06},{"$f":"'[2]3.2 Operating expenditure'!$D24+'[3]3.2 Operating expenditure'!$D24","v":71685.239999999991}]
["DOPEX0109","NETWORK CONTROL AND OPERATIONAL SWITCHING",{"$f":"'[2]3.2 Operating expenditure'!$C25+'[3]3.2 Operating expenditure'!$C25","v":4435893.2300000004},{"$f":"'[2]3.2 Operating expenditure'!$D25+'[3]3.2 Operating expenditure'!$D25","v":0}]
["DOPEX0110","QUALITY AND STANDARD FUNCTIONS",{"$f":"'[2]3.2 Operating expenditure'!$C26+'[3]3.2 Operating expenditure'!$C26","v":671319.45},{"$f":"'[2]3.2 Operating expenditure'!$D26+'[3]3.2 Operating expenditure'!$D26","v":0}]
["DOPEX0111","PROJECT GOVERNANCE AND RELATED FUNCTIONS ",{"$f":"'[2]3.2 Operating expenditure'!$C27+'[3]3.2 Operating expenditure'!$C27","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D27+'[3]3.2 Operating expenditure'!$D27","v":0}]
["DOPEX0112","REGULATORY OPERATIONS",{"$f":"'[2]3.2 Operating expenditure'!$C28+'[3]3.2 Operating expenditure'!$C28","v":4526500.7700000005},{"$f":"'[2]3.2 Operating expenditure'!$D28+'[3]3.2 Operating expenditure'!$D28","v":0}]
["DOPEX0113","CUSTOMER SERVICE",{"$f":"'[2]3.2 Operating expenditure'!$C29+'[3]3.2 Operating expenditure'!$C29","v":3538366.45},{"$f":"'[2]3.2 Operating expenditure'!$D29+'[3]3.2 Operating expenditure'!$D29","v":0}]
["DOPEX0114","ADVERTISING & MARKETING",{"$f":"'[2]3.2 Operating expenditure'!$C30+'[3]3.2 Operating expenditure'!$C30","v":985423.83999999985},{"$f":"'[2]3.2 Operating expenditure'!$D30+'[3]3.2 Operating expenditure'!$D30","v":0}]
["DOPEX0115","BILLING & REVENUE OPERATIONS",{"$f":"'[2]3.2 Operating expenditure'!$C31+'[3]3.2 Operating expenditure'!$C31","v":1323332.1200000001},{"$f":"'[2]3.2 Operating expenditure'!$D31+'[3]3.2 Operating expenditure'!$D31","v":0}]
["DOPEX0116","TRAINING APPRENTICESHIP & GRADUATE ENGINEER",{"$f":"'[2]3.2 Operating expenditure'!$C32+'[3]3.2 Operating expenditure'!$C32","v":39233.310000000027},{"$f":"'[2]3.2 Operating expenditure'!$D32+'[3]3.2 Operating expenditure'!$D32","v":0}]
["DOPEX0117","BUSINESS OVERHEADS",{"$f":"'[2]3.2 Operating expenditure'!$C33+'[3]3.2 Operating expenditure'!$C33","v":1631726.8600000013},{"$f":"'[2]3.2 Operating expenditure'!$D33+'[3]3.2 Operating expenditure'!$D33","v":0}]
["DOPEX0118","RECOVERIES",{"$f":"'[2]3.2 Operating expenditure'!$C34+'[3]3.2 Operating expenditure'!$C34","v":3264848.8848518319},{"$f":"'[2]3.2 Operating expenditure'!$D34+'[3]3.2 Operating expenditure'!$D34","v":0}]
["DOPEX0119","METER READING",{"$f":"'[2]3.2 Operating expenditure'!$C35+'[3]3.2 Operating expenditure'!$C35","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D35+'[3]3.2 Operating expenditure'!$D35","v":1905289.3900000001}]
["DOPEX0120","METER DATA SERVICES",{"$f":"'[2]3.2 Operating expenditure'!$C36+'[3]3.2 Operating expenditure'!$C36","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D36+'[3]3.2 Operating expenditure'!$D36","v":1078020.45}]
["DOPEX0121","ANCILLARY SERVICES - QUOTED SERVICES",{"$f":"'[2]3.2 Operating expenditure'!$C37+'[3]3.2 Operating expenditure'!$C37","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D37+'[3]3.2 Operating expenditure'!$D37","v":1074391.6400000001}]
["DOPEX0122","ANCILLARY SERVICES - FEE BASED SERVICES",{"$f":"'[2]3.2 Operating expenditure'!$C38+'[3]3.2 Operating expenditure'!$C38","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D38+'[3]3.2 Operating expenditure'!$D38","v":3100626.2699999996}]
["DOPEX0123","Restructuring Expenditure",{"$f":"'[2]3.2 Operating expenditure'!$C39+'[3]3.2 Operating expenditure'!$C39","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D39+'[3]3.2 Operating expenditure'!$D39","v":0}]
["DOPEX0124",null,{"$f":"'[2]3.2 Operating expenditure'!$C40+'[3]3.2 Operating expenditure'!$C40","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D40+'[3]3.2 Operating expenditure'!$D40","v":0}]
["DOPEX0125",null,{"$f":"'[2]3.2 Operating expenditure'!$C41+'[3]3.2 Operating expenditure'!$C41","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D41+'[3]3.2 Operating expenditure'!$D41","v":0}]
["DOPEX0126",null,{"$f":"'[2]3.2 Operating expenditure'!$C42+'[3]3.2 Operating expenditure'!$C42","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D42+'[3]3.2 Operating expenditure'!$D42","v":0}]
["DOPEX0127",null,{"$f":"'[2]3.2 Operating expenditure'!$C43+'[3]3.2 Operating expenditure'!$C43","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D43+'[3]3.2 Operating expenditure'!$D43","v":0}]
["DOPEX0128",null,{"$f":"'[2]3.2 Operating expenditure'!$C44+'[3]3.2 Operating expenditure'!$C44","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D44+'[3]3.2 Operating expenditure'!$D44","v":0}]
["DOPEX0129",null,{"$f":"'[2]3.2 Operating expenditure'!$C45+'[3]3.2 Operating expenditure'!$C45","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D45+'[3]3.2 Operating expenditure'!$D45","v":0}]
["DOPEX0130",null,{"$f":"'[2]3.2 Operating expenditure'!$C46+'[3]3.2 Operating expenditure'!$C46","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D46+'[3]3.2 Operating expenditure'!$D46","v":0}]
["DOPEX0131",null,{"$f":"'[2]3.2 Operating expenditure'!$C47+'[3]3.2 Operating expenditure'!$C47","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D47+'[3]3.2 Operating expenditure'!$D47","v":0}]
["DOPEX0132",null,{"$f":"'[2]3.2 Operating expenditure'!$C48+'[3]3.2 Operating expenditure'!$C48","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D48+'[3]3.2 Operating expenditure'!$D48","v":0}]
["DOPEX0133",null,{"$f":"'[2]3.2 Operating expenditure'!$C49+'[3]3.2 Operating expenditure'!$C49","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D49+'[3]3.2 Operating expenditure'!$D49","v":0}]
["DOPEX0134",null,{"$f":"'[2]3.2 Operating expenditure'!$C50+'[3]3.2 Operating expenditure'!$C50","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D50+'[3]3.2 Operating expenditure'!$D50","v":0}]
["DOPEX0135",null,{"$f":"'[2]3.2 Operating expenditure'!$C51+'[3]3.2 Operating expenditure'!$C51","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D51+'[3]3.2 Operating expenditure'!$D51","v":0}]
["DOPEX0136",null,{"$f":"'[2]3.2 Operating expenditure'!$C52+'[3]3.2 Operating expenditure'!$C52","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D52+'[3]3.2 Operating expenditure'!$D52","v":0}]
["DOPEX0137",null,{"$f":"'[2]3.2 Operating expenditure'!$C53+'[3]3.2 Operating expenditure'!$C53","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D53+'[3]3.2 Operating expenditure'!$D53","v":0}]
["DOPEX0138",null,{"$f":"'[2]3.2 Operating expenditure'!$C54+'[3]3.2 Operating expenditure'!$C54","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D54+'[3]3.2 Operating expenditure'!$D54","v":0}]
["DOPEX0139",null,{"$f":"'[2]3.2 Operating expenditure'!$C55+'[3]3.2 Operating expenditure'!$C55","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D55+'[3]3.2 Operating expenditure'!$D55","v":0}]
["DOPEX0140",null,{"$f":"'[2]3.2 Operating expenditure'!$C56+'[3]3.2 Operating expenditure'!$C56","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D56+'[3]3.2 Operating expenditure'!$D56","v":0}]
["DOPEX0141",null,{"$f":"'[2]3.2 Operating expenditure'!$C57+'[3]3.2 Operating expenditure'!$C57","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D57+'[3]3.2 Operating expenditure'!$D57","v":0}]
["DOPEX0142",null,{"$f":"'[2]3.2 Operating expenditure'!$C58+'[3]3.2 Operating expenditure'!$C58","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D58+'[3]3.2 Operating expenditure'!$D58","v":0}]
["DOPEX01","Total opex ",{"$f":"SUM(C17:C58)","v":40562178.874851823},{"$f":"SUM(D17:D58)","v":7705537.1999999993}]
[]
[]
[]
[null,"3.2.2 - OPEX CONSISTENCY"]
[null,"CURRENT COST ALLOCATION APPROACH"]
[null,null,"Standard control services","Alternative control services"]
[null,null,"EXPENDITURE\n($0's)"]
[null,null,{"$f":"CRY","v":"2015-16"},{"$f":"CRY","v":"2015-16"}]
["DOPEX0201","Opex for network services",{"$f":"'[2]3.2 Operating expenditure'!$C68+'[3]3.2 Operating expenditure'!$C68","v":40562178.87485183},{"$f":"'[2]3.2 Operating expenditure'!$D68+'[3]3.2 Operating expenditure'!$D68","v":0}]
["DOPEX0202","Opex for metering",{"$f":"'[2]3.2 Operating expenditure'!$C69+'[3]3.2 Operating expenditure'!$C69","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D69+'[3]3.2 Operating expenditure'!$D69","v":3530519.29}]
["DOPEX0203","Opex for connection services",{"$f":"'[2]3.2 Operating expenditure'!$C70+'[3]3.2 Operating expenditure'!$C70","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D70+'[3]3.2 Operating expenditure'!$D70","v":4175017.9099999997}]
["DOPEX0204","Opex for public lighting",{"$f":"'[2]3.2 Operating expenditure'!$C71+'[3]3.2 Operating expenditure'!$C71","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D71+'[3]3.2 Operating expenditure'!$D71","v":0}]
["DOPEX0205","Opex for amounts payable for easement levy or similar direct charges on DNSP",{"$f":"'[2]3.2 Operating expenditure'!$C72+'[3]3.2 Operating expenditure'!$C72","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D72+'[3]3.2 Operating expenditure'!$D72","v":0}]
["DOPEX0206","Opex for transmission connection point planning",{"$f":"'[2]3.2 Operating expenditure'!$C73+'[3]3.2 Operating expenditure'!$C73","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D73+'[3]3.2 Operating expenditure'!$D73","v":0}]
[]
[]
[]
[null,"3.2.4 - OPEX FOR HIGH VOLTAGE CUSTOMERS"]
[null,null,"End user costs (not standard control services)"]
["DOPEX0401","Opex for high voltage customers",{"$f":"'[2]3.2 Operating expenditure'!$C79+'[3]3.2 Operating expenditure'!$C79","v":49654}]

{"sheet":"3.2 Opex OLD CAM","index":6,"n_rows":79,"n_cols":4,"rows_kept":79,"cut":false,"hidden":false,"merged":[[14,2,14,3],[65,2,65,3]]}
[null,"REGULATORY REPORTING STATEMENT"]
[null,{"$f":"dms_TradingName","v":"ActewAGL Distribution"}]
[null,{"$f":"CONCATENATE(\"Benchmarking RIN response \",CRY)","v":"Benchmarking RIN response 2015-16"}]
[null,"3.2 OPERATING EXPENDITURE"]
[]
[null,"There are THREE tables on this worksheet. Each table has been grouped for ease of navigation. See the Instructions sheet on how to group or ungroup tables. "]
[]
[null,"Instructions"]
[null,{"$f":"CONCATENATE(\"In table 3.2.1, please list each opex category reported in response to \",dms_TradingName, \"'s annual reporting RIN and report opex for each category.\")","v":"In table 3.2.1, please list each opex category reported in response to ActewAGL Distribution's annual reporting RIN and report opex for each category."}]
[]
[]
[null,"3.2.1 - OPEX CATEGORIES"]
[null,"CURRENT OPEX CATEGORIES AND COST ALLOCATIONS"]
[null,null,"Standard control services","Alternative control services"]
[null,null,"EXPENDITURE\n($0's)"]
[null,null,{"$f":"CRY","v":"2015-16"},{"$f":"CRY","v":"2015-16"}]
["DOPEX0101","Network control",4979665.229857143]
["DOPEX0102","IT planning and operations",5445312.3877142854]
["DOPEX0103","Network systems operations",5272198.4559285706]
["DOPEX0104","Quality, environmental and safety systems",1057786.4775]
["DOPEX0105","Executive & financial management",1395271.2000000002]
["DOPEX0106","Other network operating costs (itemise in table 3 below)",4682947.7147142868]
["DOPEX0107","Non-network alternatives (demand management)",9333.0110000000022]
["DOPEX0108","Advertising & marketing",985423.83999999985]
["DOPEX0109","Corporate management fee",9281545.9494232014]
["DOPEX0110","Business services provided by ActewAGL retail",1445170.0391428571]
["DOPEX0111","Apprentice training program",75810.613500000007]
["DOPEX0112","Business overheads",1631726.8600000013]
["DOPEX0113","Regulated miscellaneous charges",null,2853483.7632142855]
["DOPEX0114","External business expenditure",null,976197.60928571445]
["DOPEX0115","Zone substation Planned",2010598.2407857145]
["DOPEX0116","Zone substation Reactive",188313.41607142854]
["DOPEX0117","Transmission Planned",181224.99800000002]
["DOPEX0118","Transmission Reactive",9847.1864999999998]
["DOPEX0119","Underground distribution Planned",0]
["DOPEX0120","Underground distribution Reactive",0]
["DOPEX0121","Overhead distribution Planned",6639525.5382857155]
["DOPEX0122","Overhead distribution Reactive",5316551.7072857143]
["DOPEX0123","Secondary Systems Planned",1221842.5674999999]
["DOPEX0124","Secondary Systems Reactive",63338.365571428571]
["DOPEX0125","Meter reading expenditures",null,2547532.8785000001]
["DOPEX0126","Maintenance and repair of meters",null,505152.74392857146]
["DOPEX0127",null,{"$f":"'[2]3.2 Operating expenditure'!$C43+'[3]3.2 Operating expenditure'!$C43","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D43+'[3]3.2 Operating expenditure'!$D43","v":0}]
["DOPEX0128",null,{"$f":"'[2]3.2 Operating expenditure'!$C44+'[3]3.2 Operating expenditure'!$C44","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D44+'[3]3.2 Operating expenditure'!$D44","v":0}]
["DOPEX0129",null,{"$f":"'[2]3.2 Operating expenditure'!$C45+'[3]3.2 Operating expenditure'!$C45","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D45+'[3]3.2 Operating expenditure'!$D45","v":0}]
["DOPEX0130",null,{"$f":"'[2]3.2 Operating expenditure'!$C46+'[3]3.2 Operating expenditure'!$C46","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D46+'[3]3.2 Operating expenditure'!$D46","v":0}]
["DOPEX0131",null,{"$f":"'[2]3.2 Operating expenditure'!$C47+'[3]3.2 Operating expenditure'!$C47","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D47+'[3]3.2 Operating expenditure'!$D47","v":0}]
["DOPEX0132",null,{"$f":"'[2]3.2 Operating expenditure'!$C48+'[3]3.2 Operating expenditure'!$C48","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D48+'[3]3.2 Operating expenditure'!$D48","v":0}]
["DOPEX0133",null,{"$f":"'[2]3.2 Operating expenditure'!$C49+'[3]3.2 Operating expenditure'!$C49","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D49+'[3]3.2 Operating expenditure'!$D49","v":0}]
["DOPEX0134",null,{"$f":"'[2]3.2 Operating expenditure'!$C50+'[3]3.2 Operating expenditure'!$C50","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D50+'[3]3.2 Operating expenditure'!$D50","v":0}]
["DOPEX0135",null,{"$f":"'[2]3.2 Operating expenditure'!$C51+'[3]3.2 Operating expenditure'!$C51","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D51+'[3]3.2 Operating expenditure'!$D51","v":0}]
["DOPEX0136",null,{"$f":"'[2]3.2 Operating expenditure'!$C52+'[3]3.2 Operating expenditure'!$C52","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D52+'[3]3.2 Operating expenditure'!$D52","v":0}]
["DOPEX0137",null,{"$f":"'[2]3.2 Operating expenditure'!$C53+'[3]3.2 Operating expenditure'!$C53","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D53+'[3]3.2 Operating expenditure'!$D53","v":0}]
["DOPEX0138",null,{"$f":"'[2]3.2 Operating expenditure'!$C54+'[3]3.2 Operating expenditure'!$C54","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D54+'[3]3.2 Operating expenditure'!$D54","v":0}]
["DOPEX0139",null,{"$f":"'[2]3.2 Operating expenditure'!$C55+'[3]3.2 Operating expenditure'!$C55","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D55+'[3]3.2 Operating expenditure'!$D55","v":0}]
["DOPEX0140",null,{"$f":"'[2]3.2 Operating expenditure'!$C56+'[3]3.2 Operating expenditure'!$C56","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D56+'[3]3.2 Operating expenditure'!$D56","v":0}]
["DOPEX0141",null,{"$f":"'[2]3.2 Operating expenditure'!$C57+'[3]3.2 Operating expenditure'!$C57","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D57+'[3]3.2 Operating expenditure'!$D57","v":0}]
["DOPEX0142",null,{"$f":"'[2]3.2 Operating expenditure'!$C58+'[3]3.2 Operating expenditure'!$C58","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D58+'[3]3.2 Operating expenditure'!$D58","v":0}]
["DOPEX01","Total opex ",{"$f":"SUM(C17:C58)","v":51893433.798780359},{"$f":"SUM(D17:D58)","v":6882366.9949285714}]
[]
[]
[]
[null,"3.2.2 - OPEX CONSISTENCY"]
[null,"CURRENT COST ALLOCATION APPROACH"]
[null,null,"Standard control services","Alternative control services"]
[null,null,"EXPENDITURE\n($0's)"]
[null,null,{"$f":"CRY","v":"2015-16"},{"$f":"CRY","v":"2015-16"}]
["DOPEX0201","Opex for network services",51893433.798780367]
["DOPEX0202","Opex for metering",null,3052685.6224285718]
["DOPEX0203","Opex for connection services",null,3829681.3725000001]
["DOPEX0204","Opex for public lighting",{"$f":"'[2]3.2 Operating expenditure'!$C71+'[3]3.2 Operating expenditure'!$C71","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D71+'[3]3.2 Operating expenditure'!$D71","v":0}]
["DOPEX0205","Opex for amounts payable for easement levy or similar direct charges on DNSP",{"$f":"'[2]3.2 Operating expenditure'!$C72+'[3]3.2 Operating expenditure'!$C72","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D72+'[3]3.2 Operating expenditure'!$D72","v":0}]
["DOPEX0206","Opex for transmission connection point planning",{"$f":"'[2]3.2 Operating expenditure'!$C73+'[3]3.2 Operating expenditure'!$C73","v":0},{"$f":"'[2]3.2 Operating expenditure'!$D73+'[3]3.2 Operating expenditure'!$D73","v":0}]
[]
[]
[]
[null,"3.2.4 - OPEX FOR HIGH VOLTAGE CUSTOMERS"]
[null,null,"End user costs (not standard control services)"]
["DOPEX0401","Opex for high voltage customers"]

{"sheet":"3.2.3 Provisions","index":7,"n_rows":373,"n_cols":3,"rows_kept":373,"cut":false,"hidden":false,"merged":[]}
[null,"REGULATORY REPORTING STATEMENT"]
[null,{"$f":"dms_TradingName","v":"ActewAGL Distribution"}]
[null,{"$f":"CONCATENATE(\"Benchmarking RIN response \",CRY)","v":"Benchmarking RIN response 2015-16"}]
[null,"3.2 OPERATING EXPENDITURE"]
[]
[null,"The is ONE table on this worksheet. Each Provision has been grouped for ease of navigation. See the Instructions sheet on how to group and ungroup tables."]
[]
[null,"Instructions"]
[null,{"$f":"CONCATENATE(\"In table 3.2.3, please list each opex category reported in response to \",dms_TradingName, \"'s annual reporting RIN and report opex for each category.\")","v":"In table 3.2.3, please list each opex category reported in response to ActewAGL Distribution's annual reporting RIN and report opex for each category."}]
[]
[null,"3.2.3 - PROVISIONS"]
[null,null,"VALUE ($0's)"]
[null,null,{"$f":"CRY","v":"2015-16"}]
["DOPEX03A","Provision name"]
[null,"Provision required to account for employee entitlements such as recreation leave, long service leave and sick leave."]
["DOPEX0301A","Opening balance (the carrying amount at the beginning of the period)",{"$f":"'[2]3.2.3 Provisions'!$C16+'[3]3.2.3 Provisions'!$C16","v":15289470.820000002}]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302A","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C18+'[3]3.2.3 Provisions'!$C18","v":4283572}]
["DOPEX0303A","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C19+'[3]3.2.3 Provisions'!$C19","v":0}]
["DOPEX0304A","Other component",{"$f":"'[2]3.2.3 Provisions'!$C20+'[3]3.2.3 Provisions'!$C20","v":0}]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305A","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C22+'[3]3.2.3 Provisions'!$C22","v":-6621316.1799999988}]
["DOPEX0306A","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C23+'[3]3.2.3 Provisions'!$C23","v":0}]
["DOPEX0307A","Other component",{"$f":"'[2]3.2.3 Provisions'!$C24+'[3]3.2.3 Provisions'!$C24","v":0}]
[null,"Unused amounts reversed during the period"]
["DOPEX0308A","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C26+'[3]3.2.3 Provisions'!$C26","v":585942.43000000005}]
["DOPEX0309A","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C27+'[3]3.2.3 Provisions'!$C27","v":0}]
["DOPEX0310A","Other component",{"$f":"'[2]3.2.3 Provisions'!$C28+'[3]3.2.3 Provisions'!$C28","v":0}]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311A","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C30+'[3]3.2.3 Provisions'!$C30","v":0}]
["DOPEX0312A","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C31+'[3]3.2.3 Provisions'!$C31","v":0}]
["DOPEX0313A","Other component",{"$f":"'[2]3.2.3 Provisions'!$C32+'[3]3.2.3 Provisions'!$C32","v":0}]
["DOPEX0314A","Closing balance (carrying amount at the end of the period)",{"$f":"'[2]3.2.3 Provisions'!$C33+'[3]3.2.3 Provisions'!$C33","v":13537669.030000001}]
["DOPEX03B","Provision name"]
[null,"The redundancy provision is based on planned management efficiencies"]
["DOPEX0301B","Opening balance (the carrying amount at the beginning of the period)",{"$f":"'[2]3.2.3 Provisions'!$C36+'[3]3.2.3 Provisions'!$C36","v":11864611.51}]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302B","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C38+'[3]3.2.3 Provisions'!$C38","v":541813.12}]
["DOPEX0303B","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C39+'[3]3.2.3 Provisions'!$C39","v":0}]
["DOPEX0304B","Other component",{"$f":"'[2]3.2.3 Provisions'!$C40+'[3]3.2.3 Provisions'!$C40","v":0}]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305B","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C42+'[3]3.2.3 Provisions'!$C42","v":-9697102.8200000003}]
["DOPEX0306B","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C43+'[3]3.2.3 Provisions'!$C43","v":0}]
["DOPEX0307B","Other component",{"$f":"'[2]3.2.3 Provisions'!$C44+'[3]3.2.3 Provisions'!$C44","v":0}]
[null,"Unused amounts reversed during the period"]
["DOPEX0308B","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C46+'[3]3.2.3 Provisions'!$C46","v":-2167508.6899999995}]
["DOPEX0309B","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C47+'[3]3.2.3 Provisions'!$C47","v":0}]
["DOPEX0310B","Other component",{"$f":"'[2]3.2.3 Provisions'!$C48+'[3]3.2.3 Provisions'!$C48","v":0}]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311B","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C50+'[3]3.2.3 Provisions'!$C50","v":0}]
["DOPEX0312B","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C51+'[3]3.2.3 Provisions'!$C51","v":0}]
["DOPEX0313B","Other component",{"$f":"'[2]3.2.3 Provisions'!$C52+'[3]3.2.3 Provisions'!$C52","v":0}]
["DOPEX0314B","Closing balance (carrying amount at the end of the period)",{"$f":"'[2]3.2.3 Provisions'!$C53+'[3]3.2.3 Provisions'!$C53","v":541813.11999999918}]
["DOPEX03C","Provision name"]
[null,"Public liability provisions include public liability and legal claims."]
["DOPEX0301C","Opening balance (the carrying amount at the beginning of the period)",{"$f":"'[2]3.2.3 Provisions'!$C56+'[3]3.2.3 Provisions'!$C56","v":977220.69}]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302C","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C58+'[3]3.2.3 Provisions'!$C58","v":37382.17}]
["DOPEX0303C","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C59+'[3]3.2.3 Provisions'!$C59","v":0}]
["DOPEX0304C","Other component",{"$f":"'[2]3.2.3 Provisions'!$C60+'[3]3.2.3 Provisions'!$C60","v":0}]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305C","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C62+'[3]3.2.3 Provisions'!$C62","v":0}]
["DOPEX0306C","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C63+'[3]3.2.3 Provisions'!$C63","v":0}]
["DOPEX0307C","Other component",{"$f":"'[2]3.2.3 Provisions'!$C64+'[3]3.2.3 Provisions'!$C64","v":0}]
[null,"Unused amounts reversed during the period"]
["DOPEX0308C","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C66+'[3]3.2.3 Provisions'!$C66","v":-761820.54999999981}]
["DOPEX0309C","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C67+'[3]3.2.3 Provisions'!$C67","v":0}]
["DOPEX0310C","Other component",{"$f":"'[2]3.2.3 Provisions'!$C68+'[3]3.2.3 Provisions'!$C68","v":0}]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311C","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C70+'[3]3.2.3 Provisions'!$C70","v":0}]
["DOPEX0312C","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C71+'[3]3.2.3 Provisions'!$C71","v":0}]
["DOPEX0313C","Other component",{"$f":"'[2]3.2.3 Provisions'!$C72+'[3]3.2.3 Provisions'!$C72","v":0}]
["DOPEX0314C","Closing balance (carrying amount at the end of the period)",{"$f":"'[2]3.2.3 Provisions'!$C73+'[3]3.2.3 Provisions'!$C73","v":252782.31000000017}]
["DOPEX03D","Provision name"]
[null,"The ACT Government and ACTEW Corporation Ltd (ACTEW) have agreed to exit ACTEW's workers' compensation arrangement with ComCare. The exit arrangements include annual payments over the period to 30 June 2022 for incidents that occurred during the period of cover, where future additional expenditure is incurred by ComCare."]
["DOPEX0301D","Opening balance (the carrying amount at the beginning of the period)",{"$f":"'[2]3.2.3 Provisions'!$C76+'[3]3.2.3 Provisions'!$C76","v":2953975.0700000003}]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302D","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C78+'[3]3.2.3 Provisions'!$C78","v":0}]
["DOPEX0303D","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C79+'[3]3.2.3 Provisions'!$C79","v":0}]
["DOPEX0304D","Other component",{"$f":"'[2]3.2.3 Provisions'!$C80+'[3]3.2.3 Provisions'!$C80","v":0}]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305D","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C82+'[3]3.2.3 Provisions'!$C82","v":-1407733.7900000003}]
["DOPEX0306D","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C83+'[3]3.2.3 Provisions'!$C83","v":0}]
["DOPEX0307D","Other component",{"$f":"'[2]3.2.3 Provisions'!$C84+'[3]3.2.3 Provisions'!$C84","v":0}]
[null,"Unused amounts reversed during the period"]
["DOPEX0308D","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C86+'[3]3.2.3 Provisions'!$C86","v":0}]
["DOPEX0309D","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C87+'[3]3.2.3 Provisions'!$C87","v":0}]
["DOPEX0310D","Other component",{"$f":"'[2]3.2.3 Provisions'!$C88+'[3]3.2.3 Provisions'!$C88","v":0}]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311D","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C90+'[3]3.2.3 Provisions'!$C90","v":0}]
["DOPEX0312D","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C91+'[3]3.2.3 Provisions'!$C91","v":0}]
["DOPEX0313D","Other component",{"$f":"'[2]3.2.3 Provisions'!$C92+'[3]3.2.3 Provisions'!$C92","v":0}]
["DOPEX0314D","Closing balance (carrying amount at the end of the period)",{"$f":"'[2]3.2.3 Provisions'!$C93+'[3]3.2.3 Provisions'!$C93","v":1546241.28}]
["DOPEX03E","Provision name"]
[null,"Provision for Transmission use of System refund to customers "]
["DOPEX0301E","Opening balance (the carrying amount at the beginning of the period)",{"$f":"'[2]3.2.3 Provisions'!$C96+'[3]3.2.3 Provisions'!$C96","v":0}]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302E","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C98+'[3]3.2.3 Provisions'!$C98","v":0}]
["DOPEX0303E","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C99+'[3]3.2.3 Provisions'!$C99","v":0}]
["DOPEX0304E","Other component",{"$f":"'[2]3.2.3 Provisions'!$C100+'[3]3.2.3 Provisions'!$C100","v":0}]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305E","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C102+'[3]3.2.3 Provisions'!$C102","v":0}]
["DOPEX0306E","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C103+'[3]3.2.3 Provisions'!$C103","v":0}]
["DOPEX0307E","Other component",{"$f":"'[2]3.2.3 Provisions'!$C104+'[3]3.2.3 Provisions'!$C104","v":0}]
[null,"Unused amounts reversed during the period"]
["DOPEX0308E","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C106+'[3]3.2.3 Provisions'!$C106","v":0}]
["DOPEX0309E","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C107+'[3]3.2.3 Provisions'!$C107","v":0}]
["DOPEX0310E","Other component",{"$f":"'[2]3.2.3 Provisions'!$C108+'[3]3.2.3 Provisions'!$C108","v":0}]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311E","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C110+'[3]3.2.3 Provisions'!$C110","v":0}]
["DOPEX0312E","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C111+'[3]3.2.3 Provisions'!$C111","v":0}]
["DOPEX0313E","Other component",{"$f":"'[2]3.2.3 Provisions'!$C112+'[3]3.2.3 Provisions'!$C112","v":0}]
["DOPEX0314E","Closing balance (carrying amount at the end of the period)",{"$f":"'[2]3.2.3 Provisions'!$C113+'[3]3.2.3 Provisions'!$C113","v":0}]
["DOPEX03F","Provision name"]
[null,"Brief description of provision"]
["DOPEX0301F","Opening balance (the carrying amount at the beginning of the period)",{"$f":"'[2]3.2.3 Provisions'!$C116+'[3]3.2.3 Provisions'!$C116","v":0}]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302F","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C118+'[3]3.2.3 Provisions'!$C118","v":0}]
["DOPEX0303F","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C119+'[3]3.2.3 Provisions'!$C119","v":0}]
["DOPEX0304F","Other component",{"$f":"'[2]3.2.3 Provisions'!$C120+'[3]3.2.3 Provisions'!$C120","v":0}]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305F","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C122+'[3]3.2.3 Provisions'!$C122","v":0}]
["DOPEX0306F","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C123+'[3]3.2.3 Provisions'!$C123","v":0}]
["DOPEX0307F","Other component",{"$f":"'[2]3.2.3 Provisions'!$C124+'[3]3.2.3 Provisions'!$C124","v":0}]
[null,"Unused amounts reversed during the period"]
["DOPEX0308F","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C126+'[3]3.2.3 Provisions'!$C126","v":0}]
["DOPEX0309F","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C127+'[3]3.2.3 Provisions'!$C127","v":0}]
["DOPEX0310F","Other component",{"$f":"'[2]3.2.3 Provisions'!$C128+'[3]3.2.3 Provisions'!$C128","v":0}]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311F","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C130+'[3]3.2.3 Provisions'!$C130","v":0}]
["DOPEX0312F","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C131+'[3]3.2.3 Provisions'!$C131","v":0}]
["DOPEX0313F","Other component",{"$f":"'[2]3.2.3 Provisions'!$C132+'[3]3.2.3 Provisions'!$C132","v":0}]
["DOPEX0314F","Closing balance (carrying amount at the end of the period)",{"$f":"'[2]3.2.3 Provisions'!$C133+'[3]3.2.3 Provisions'!$C133","v":0}]
["DOPEX03G","Provision name"]
[null,"Brief description of provision"]
["DOPEX0301G","Opening balance (the carrying amount at the beginning of the period)",{"$f":"'[2]3.2.3 Provisions'!$C136+'[3]3.2.3 Provisions'!$C136","v":0}]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302G","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C138+'[3]3.2.3 Provisions'!$C138","v":0}]
["DOPEX0303G","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C139+'[3]3.2.3 Provisions'!$C139","v":0}]
["DOPEX0304G","Other component",{"$f":"'[2]3.2.3 Provisions'!$C140+'[3]3.2.3 Provisions'!$C140","v":0}]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305G","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C142+'[3]3.2.3 Provisions'!$C142","v":0}]
["DOPEX0306G","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C143+'[3]3.2.3 Provisions'!$C143","v":0}]
["DOPEX0307G","Other component",{"$f":"'[2]3.2.3 Provisions'!$C144+'[3]3.2.3 Provisions'!$C144","v":0}]
[null,"Unused amounts reversed during the period"]
["DOPEX0308G","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C146+'[3]3.2.3 Provisions'!$C146","v":0}]
["DOPEX0309G","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C147+'[3]3.2.3 Provisions'!$C147","v":0}]
["DOPEX0310G","Other component",{"$f":"'[2]3.2.3 Provisions'!$C148+'[3]3.2.3 Provisions'!$C148","v":0}]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311G","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C150+'[3]3.2.3 Provisions'!$C150","v":0}]
["DOPEX0312G","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C151+'[3]3.2.3 Provisions'!$C151","v":0}]
["DOPEX0313G","Other component",{"$f":"'[2]3.2.3 Provisions'!$C152+'[3]3.2.3 Provisions'!$C152","v":0}]
["DOPEX0314G","Closing balance (carrying amount at the end of the period)",{"$f":"'[2]3.2.3 Provisions'!$C153+'[3]3.2.3 Provisions'!$C153","v":0}]
["DOPEX03H","Provision name"]
[null,"Brief description of provision"]
["DOPEX0301H","Opening balance (the carrying amount at the beginning of the period)",{"$f":"'[2]3.2.3 Provisions'!$C156+'[3]3.2.3 Provisions'!$C156","v":0}]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302H","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C158+'[3]3.2.3 Provisions'!$C158","v":0}]
["DOPEX0303H","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C159+'[3]3.2.3 Provisions'!$C159","v":0}]
["DOPEX0304H","Other component",{"$f":"'[2]3.2.3 Provisions'!$C160+'[3]3.2.3 Provisions'!$C160","v":0}]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305H","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C162+'[3]3.2.3 Provisions'!$C162","v":0}]
["DOPEX0306H","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C163+'[3]3.2.3 Provisions'!$C163","v":0}]
["DOPEX0307H","Other component",{"$f":"'[2]3.2.3 Provisions'!$C164+'[3]3.2.3 Provisions'!$C164","v":0}]
[null,"Unused amounts reversed during the period"]
["DOPEX0308H","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C166+'[3]3.2.3 Provisions'!$C166","v":0}]
["DOPEX0309H","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C167+'[3]3.2.3 Provisions'!$C167","v":0}]
["DOPEX0310H","Other component",{"$f":"'[2]3.2.3 Provisions'!$C168+'[3]3.2.3 Provisions'!$C168","v":0}]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311H","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C170+'[3]3.2.3 Provisions'!$C170","v":0}]
["DOPEX0312H","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C171+'[3]3.2.3 Provisions'!$C171","v":0}]
["DOPEX0313H","Other component",{"$f":"'[2]3.2.3 Provisions'!$C172+'[3]3.2.3 Provisions'!$C172","v":0}]
["DOPEX0314H","Closing balance (carrying amount at the end of the period)",{"$f":"'[2]3.2.3 Provisions'!$C173+'[3]3.2.3 Provisions'!$C173","v":0}]
["DOPEX03I","Provision name"]
[null,"Brief description of provision"]
["DOPEX0301I","Opening balance (the carrying amount at the beginning of the period)",{"$f":"'[2]3.2.3 Provisions'!$C176+'[3]3.2.3 Provisions'!$C176","v":0}]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302I","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C178+'[3]3.2.3 Provisions'!$C178","v":0}]
["DOPEX0303I","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C179+'[3]3.2.3 Provisions'!$C179","v":0}]
["DOPEX0304I","Other component",{"$f":"'[2]3.2.3 Provisions'!$C180+'[3]3.2.3 Provisions'!$C180","v":0}]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305I","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C182+'[3]3.2.3 Provisions'!$C182","v":0}]
["DOPEX0306I","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C183+'[3]3.2.3 Provisions'!$C183","v":0}]
["DOPEX0307I","Other component",{"$f":"'[2]3.2.3 Provisions'!$C184+'[3]3.2.3 Provisions'!$C184","v":0}]
[null,"Unused amounts reversed during the period"]
["DOPEX0308I","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C186+'[3]3.2.3 Provisions'!$C186","v":0}]
["DOPEX0309I","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C187+'[3]3.2.3 Provisions'!$C187","v":0}]
["DOPEX0310I","Other component",{"$f":"'[2]3.2.3 Provisions'!$C188+'[3]3.2.3 Provisions'!$C188","v":0}]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311I","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C190+'[3]3.2.3 Provisions'!$C190","v":0}]
["DOPEX0312I","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C191+'[3]3.2.3 Provisions'!$C191","v":0}]
["DOPEX0313I","Other component",{"$f":"'[2]3.2.3 Provisions'!$C192+'[3]3.2.3 Provisions'!$C192","v":0}]
["DOPEX0314I","Closing balance (carrying amount at the end of the period)",{"$f":"'[2]3.2.3 Provisions'!$C193+'[3]3.2.3 Provisions'!$C193","v":0}]
["DOPEX03J","Provision name"]
[null,"Brief description of provision"]
["DOPEX0301J","Opening balance (the carrying amount at the beginning of the period)",{"$f":"'[2]3.2.3 Provisions'!$C196+'[3]3.2.3 Provisions'!$C196","v":0}]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302J","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C198+'[3]3.2.3 Provisions'!$C198","v":0}]
["DOPEX0303J","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C199+'[3]3.2.3 Provisions'!$C199","v":0}]
["DOPEX0304J","Other component",{"$f":"'[2]3.2.3 Provisions'!$C200+'[3]3.2.3 Provisions'!$C200","v":0}]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305J","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C202+'[3]3.2.3 Provisions'!$C202","v":0}]
["DOPEX0306J","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C203+'[3]3.2.3 Provisions'!$C203","v":0}]
["DOPEX0307J","Other component",{"$f":"'[2]3.2.3 Provisions'!$C204+'[3]3.2.3 Provisions'!$C204","v":0}]
[null,"Unused amounts reversed during the period"]
["DOPEX0308J","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C206+'[3]3.2.3 Provisions'!$C206","v":0}]
["DOPEX0309J","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C207+'[3]3.2.3 Provisions'!$C207","v":0}]
["DOPEX0310J","Other component",{"$f":"'[2]3.2.3 Provisions'!$C208+'[3]3.2.3 Provisions'!$C208","v":0}]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311J","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C210+'[3]3.2.3 Provisions'!$C210","v":0}]
["DOPEX0312J","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C211+'[3]3.2.3 Provisions'!$C211","v":0}]
["DOPEX0313J","Other component",{"$f":"'[2]3.2.3 Provisions'!$C212+'[3]3.2.3 Provisions'!$C212","v":0}]
["DOPEX0314J","Closing balance (carrying amount at the end of the period)",{"$f":"'[2]3.2.3 Provisions'!$C213+'[3]3.2.3 Provisions'!$C213","v":0}]
["DOPEX03K","Provision name"]
[null,"Brief description of provision"]
["DOPEX0301K","Opening balance (the carrying amount at the beginning of the period)",{"$f":"'[2]3.2.3 Provisions'!$C216+'[3]3.2.3 Provisions'!$C216","v":0}]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302K","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C218+'[3]3.2.3 Provisions'!$C218","v":0}]
["DOPEX0303K","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C219+'[3]3.2.3 Provisions'!$C219","v":0}]
["DOPEX0304K","Other component",{"$f":"'[2]3.2.3 Provisions'!$C220+'[3]3.2.3 Provisions'!$C220","v":0}]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305K","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C222+'[3]3.2.3 Provisions'!$C222","v":0}]
["DOPEX0306K","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C223+'[3]3.2.3 Provisions'!$C223","v":0}]
["DOPEX0307K","Other component",{"$f":"'[2]3.2.3 Provisions'!$C224+'[3]3.2.3 Provisions'!$C224","v":0}]
[null,"Unused amounts reversed during the period"]
["DOPEX0308K","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C226+'[3]3.2.3 Provisions'!$C226","v":0}]
["DOPEX0309K","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C227+'[3]3.2.3 Provisions'!$C227","v":0}]
["DOPEX0310K","Other component",{"$f":"'[2]3.2.3 Provisions'!$C228+'[3]3.2.3 Provisions'!$C228","v":0}]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311K","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C230+'[3]3.2.3 Provisions'!$C230","v":0}]
["DOPEX0312K","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C231+'[3]3.2.3 Provisions'!$C231","v":0}]
["DOPEX0313K","Other component",{"$f":"'[2]3.2.3 Provisions'!$C232+'[3]3.2.3 Provisions'!$C232","v":0}]
["DOPEX0314K","Closing balance (carrying amount at the end of the period)",{"$f":"'[2]3.2.3 Provisions'!$C233+'[3]3.2.3 Provisions'!$C233","v":0}]
["DOPEX03L","Provision name"]
[null,"Brief description of provision"]
["DOPEX0301L","Opening balance (the carrying amount at the beginning of the period)",{"$f":"'[2]3.2.3 Provisions'!$C236+'[3]3.2.3 Provisions'!$C236","v":0}]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302L","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C238+'[3]3.2.3 Provisions'!$C238","v":0}]
["DOPEX0303L","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C239+'[3]3.2.3 Provisions'!$C239","v":0}]
["DOPEX0304L","Other component",{"$f":"'[2]3.2.3 Provisions'!$C240+'[3]3.2.3 Provisions'!$C240","v":0}]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305L","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C242+'[3]3.2.3 Provisions'!$C242","v":0}]
["DOPEX0306L","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C243+'[3]3.2.3 Provisions'!$C243","v":0}]
["DOPEX0307L","Other component",{"$f":"'[2]3.2.3 Provisions'!$C244+'[3]3.2.3 Provisions'!$C244","v":0}]
[null,"Unused amounts reversed during the period"]
["DOPEX0308L","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C246+'[3]3.2.3 Provisions'!$C246","v":0}]
["DOPEX0309L","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C247+'[3]3.2.3 Provisions'!$C247","v":0}]
["DOPEX0310L","Other component",{"$f":"'[2]3.2.3 Provisions'!$C248+'[3]3.2.3 Provisions'!$C248","v":0}]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311L","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C250+'[3]3.2.3 Provisions'!$C250","v":0}]
["DOPEX0312L","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C251+'[3]3.2.3 Provisions'!$C251","v":0}]
["DOPEX0313L","Other component",{"$f":"'[2]3.2.3 Provisions'!$C252+'[3]3.2.3 Provisions'!$C252","v":0}]
["DOPEX0314L","Closing balance (carrying amount at the end of the period)",{"$f":"'[2]3.2.3 Provisions'!$C253+'[3]3.2.3 Provisions'!$C253","v":0}]
["DOPEX03M","Provision name"]
[null,"Brief description of provision"]
["DOPEX0301M","Opening balance (the carrying amount at the beginning of the period)",{"$f":"'[2]3.2.3 Provisions'!$C256+'[3]3.2.3 Provisions'!$C256","v":0}]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302M","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C258+'[3]3.2.3 Provisions'!$C258","v":0}]
["DOPEX0303M","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C259+'[3]3.2.3 Provisions'!$C259","v":0}]
["DOPEX0304M","Other component",{"$f":"'[2]3.2.3 Provisions'!$C260+'[3]3.2.3 Provisions'!$C260","v":0}]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305M","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C262+'[3]3.2.3 Provisions'!$C262","v":0}]
["DOPEX0306M","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C263+'[3]3.2.3 Provisions'!$C263","v":0}]
["DOPEX0307M","Other component",{"$f":"'[2]3.2.3 Provisions'!$C264+'[3]3.2.3 Provisions'!$C264","v":0}]
[null,"Unused amounts reversed during the period"]
["DOPEX0308M","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C266+'[3]3.2.3 Provisions'!$C266","v":0}]
["DOPEX0309M","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C267+'[3]3.2.3 Provisions'!$C267","v":0}]
["DOPEX0310M","Other component",{"$f":"'[2]3.2.3 Provisions'!$C268+'[3]3.2.3 Provisions'!$C268","v":0}]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311M","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C270+'[3]3.2.3 Provisions'!$C270","v":0}]
["DOPEX0312M","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C271+'[3]3.2.3 Provisions'!$C271","v":0}]
["DOPEX0313M","Other component",{"$f":"'[2]3.2.3 Provisions'!$C272+'[3]3.2.3 Provisions'!$C272","v":0}]
["DOPEX0314M","Closing balance (carrying amount at the end of the period)",{"$f":"'[2]3.2.3 Provisions'!$C273+'[3]3.2.3 Provisions'!$C273","v":0}]
["DOPEX03N","Provision name"]
[null,"Brief description of provision"]
["DOPEX0301N","Opening balance (the carrying amount at the beginning of the period)",{"$f":"'[2]3.2.3 Provisions'!$C276+'[3]3.2.3 Provisions'!$C276","v":0}]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302N","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C278+'[3]3.2.3 Provisions'!$C278","v":0}]
["DOPEX0303N","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C279+'[3]3.2.3 Provisions'!$C279","v":0}]
["DOPEX0304N","Other component",{"$f":"'[2]3.2.3 Provisions'!$C280+'[3]3.2.3 Provisions'!$C280","v":0}]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305N","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C282+'[3]3.2.3 Provisions'!$C282","v":0}]
["DOPEX0306N","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C283+'[3]3.2.3 Provisions'!$C283","v":0}]
["DOPEX0307N","Other component",{"$f":"'[2]3.2.3 Provisions'!$C284+'[3]3.2.3 Provisions'!$C284","v":0}]
[null,"Unused amounts reversed during the period"]
["DOPEX0308N","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C286+'[3]3.2.3 Provisions'!$C286","v":0}]
["DOPEX0309N","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C287+'[3]3.2.3 Provisions'!$C287","v":0}]
["DOPEX0310N","Other component",{"$f":"'[2]3.2.3 Provisions'!$C288+'[3]3.2.3 Provisions'!$C288","v":0}]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311N","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C290+'[3]3.2.3 Provisions'!$C290","v":0}]
["DOPEX0312N","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C291+'[3]3.2.3 Provisions'!$C291","v":0}]
["DOPEX0313N","Other component",{"$f":"'[2]3.2.3 Provisions'!$C292+'[3]3.2.3 Provisions'!$C292","v":0}]
["DOPEX0314N","Closing balance (carrying amount at the end of the period)",{"$f":"'[2]3.2.3 Provisions'!$C293+'[3]3.2.3 Provisions'!$C293","v":0}]
["DOPEX03O","Provision name"]
[null,"Brief description of provision"]
["DOPEX0301O","Opening balance (the carrying amount at the beginning of the period)",{"$f":"'[2]3.2.3 Provisions'!$C296+'[3]3.2.3 Provisions'!$C296","v":0}]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302O","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C298+'[3]3.2.3 Provisions'!$C298","v":0}]
["DOPEX0303O","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C299+'[3]3.2.3 Provisions'!$C299","v":0}]
["DOPEX0304O","Other component",{"$f":"'[2]3.2.3 Provisions'!$C300+'[3]3.2.3 Provisions'!$C300","v":0}]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305O","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C302+'[3]3.2.3 Provisions'!$C302","v":0}]
["DOPEX0306O","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C303+'[3]3.2.3 Provisions'!$C303","v":0}]
["DOPEX0307O","Other component",{"$f":"'[2]3.2.3 Provisions'!$C304+'[3]3.2.3 Provisions'!$C304","v":0}]
[null,"Unused amounts reversed during the period"]
["DOPEX0308O","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C306+'[3]3.2.3 Provisions'!$C306","v":0}]
["DOPEX0309O","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C307+'[3]3.2.3 Provisions'!$C307","v":0}]
["DOPEX0310O","Other component",{"$f":"'[2]3.2.3 Provisions'!$C308+'[3]3.2.3 Provisions'!$C308","v":0}]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311O","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C310+'[3]3.2.3 Provisions'!$C310","v":0}]
["DOPEX0312O","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C311+'[3]3.2.3 Provisions'!$C311","v":0}]
["DOPEX0313O","Other component",{"$f":"'[2]3.2.3 Provisions'!$C312+'[3]3.2.3 Provisions'!$C312","v":0}]
["DOPEX0314O","Closing balance (carrying amount at the end of the period)",{"$f":"'[2]3.2.3 Provisions'!$C313+'[3]3.2.3 Provisions'!$C313","v":0}]
["DOPEX03P","Provision name"]
[null,"Brief description of provision"]
["DOPEX0301P","Opening balance (the carrying amount at the beginning of the period)",{"$f":"'[2]3.2.3 Provisions'!$C316+'[3]3.2.3 Provisions'!$C316","v":0}]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302P","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C318+'[3]3.2.3 Provisions'!$C318","v":0}]
["DOPEX0303P","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C319+'[3]3.2.3 Provisions'!$C319","v":0}]
["DOPEX0304P","Other component",{"$f":"'[2]3.2.3 Provisions'!$C320+'[3]3.2.3 Provisions'!$C320","v":0}]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305P","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C322+'[3]3.2.3 Provisions'!$C322","v":0}]
["DOPEX0306P","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C323+'[3]3.2.3 Provisions'!$C323","v":0}]
["DOPEX0307P","Other component",{"$f":"'[2]3.2.3 Provisions'!$C324+'[3]3.2.3 Provisions'!$C324","v":0}]
[null,"Unused amounts reversed during the period"]
["DOPEX0308P","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C326+'[3]3.2.3 Provisions'!$C326","v":0}]
["DOPEX0309P","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C327+'[3]3.2.3 Provisions'!$C327","v":0}]
["DOPEX0310P","Other component",{"$f":"'[2]3.2.3 Provisions'!$C328+'[3]3.2.3 Provisions'!$C328","v":0}]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311P","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C330+'[3]3.2.3 Provisions'!$C330","v":0}]
["DOPEX0312P","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C331+'[3]3.2.3 Provisions'!$C331","v":0}]
["DOPEX0313P","Other component",{"$f":"'[2]3.2.3 Provisions'!$C332+'[3]3.2.3 Provisions'!$C332","v":0}]
["DOPEX0314P","Closing balance (carrying amount at the end of the period)",{"$f":"'[2]3.2.3 Provisions'!$C333+'[3]3.2.3 Provisions'!$C333","v":0}]
["DOPEX03Q","Provision name"]
[null,"Brief description of provision"]
["DOPEX0301Q","Opening balance (the carrying amount at the beginning of the period)",{"$f":"'[2]3.2.3 Provisions'!$C336+'[3]3.2.3 Provisions'!$C336","v":0}]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302Q","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C338+'[3]3.2.3 Provisions'!$C338","v":0}]
["DOPEX0303Q","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C339+'[3]3.2.3 Provisions'!$C339","v":0}]
["DOPEX0304Q","Other component",{"$f":"'[2]3.2.3 Provisions'!$C340+'[3]3.2.3 Provisions'!$C340","v":0}]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305Q","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C342+'[3]3.2.3 Provisions'!$C342","v":0}]
["DOPEX0306Q","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C343+'[3]3.2.3 Provisions'!$C343","v":0}]
["DOPEX0307Q","Other component",{"$f":"'[2]3.2.3 Provisions'!$C344+'[3]3.2.3 Provisions'!$C344","v":0}]
[null,"Unused amounts reversed during the period"]
["DOPEX0308Q","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C346+'[3]3.2.3 Provisions'!$C346","v":0}]
["DOPEX0309Q","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C347+'[3]3.2.3 Provisions'!$C347","v":0}]
["DOPEX0310Q","Other component",{"$f":"'[2]3.2.3 Provisions'!$C348+'[3]3.2.3 Provisions'!$C348","v":0}]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311Q","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C350+'[3]3.2.3 Provisions'!$C350","v":0}]
["DOPEX0312Q","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C351+'[3]3.2.3 Provisions'!$C351","v":0}]
["DOPEX0313Q","Other component",{"$f":"'[2]3.2.3 Provisions'!$C352+'[3]3.2.3 Provisions'!$C352","v":0}]
["DOPEX0314Q","Closing balance (carrying amount at the end of the period)",{"$f":"'[2]3.2.3 Provisions'!$C353+'[3]3.2.3 Provisions'!$C353","v":0}]
["DOPEX03R","Provision name"]
[null,"Brief description of provision"]
["DOPEX0301R","Opening balance (the carrying amount at the beginning of the period)",{"$f":"'[2]3.2.3 Provisions'!$C356+'[3]3.2.3 Provisions'!$C356","v":0}]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302R","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C358+'[3]3.2.3 Provisions'!$C358","v":0}]
["DOPEX0303R","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C359+'[3]3.2.3 Provisions'!$C359","v":0}]
["DOPEX0304R","Other component",{"$f":"'[2]3.2.3 Provisions'!$C360+'[3]3.2.3 Provisions'!$C360","v":0}]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305R","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C362+'[3]3.2.3 Provisions'!$C362","v":0}]
["DOPEX0306R","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C363+'[3]3.2.3 Provisions'!$C363","v":0}]
["DOPEX0307R","Other component",{"$f":"'[2]3.2.3 Provisions'!$C364+'[3]3.2.3 Provisions'!$C364","v":0}]
[null,"Unused amounts reversed during the period"]
["DOPEX0308R","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C366+'[3]3.2.3 Provisions'!$C366","v":0}]
["DOPEX0309R","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C367+'[3]3.2.3 Provisions'!$C367","v":0}]
["DOPEX0310R","Other component",{"$f":"'[2]3.2.3 Provisions'!$C368+'[3]3.2.3 Provisions'!$C368","v":0}]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311R","Opex component",{"$f":"'[2]3.2.3 Provisions'!$C370+'[3]3.2.3 Provisions'!$C370","v":0}]
["DOPEX0312R","Capex component",{"$f":"'[2]3.2.3 Provisions'!$C371+'[3]3.2.3 Provisions'!$C371","v":0}]
["DOPEX0313R","Other component",{"$f":"'[2]3.2.3 Provisions'!$C372+'[3]3.2.3 Provisions'!$C372","v":0}]
["DOPEX0314R","Closing balance (carrying amount at the end of the period)",{"$f":"'[2]3.2.3 Provisions'!$C373+'[3]3.2.3 Provisions'!$C373","v":0}]

{"sheet":"3.3 Assets (RAB)","index":8,"n_rows":138,"n_cols":5,"rows_kept":138,"cut":false,"hidden":false,"merged":[[9,2,9,4],[22,2,22,4],[116,2,116,4],[99,2,99,4]]}
[null,"REGULATORY REPORTING STATEMENT"]
[null,{"$f":"dms_TradingName","v":"ActewAGL Distribution"}]
[null,{"$f":"CONCATENATE(\"Benchmarking RIN response \",CRY)","v":"Benchmarking RIN response 2015-16"}]
[null,"3.3 ASSETS"]
[]
[null,"There are FOUR tables on this worksheet. Each table has been grouped (and sub-grouped) for ease of navigation. See the Instructions sheet on how to group or ungroup tables. "]
[]
[null,"3.3.1 - REGULATORY ASSET BASE VALUES"]
[null,null,"Network services","Standard control services","Alternative control services"]
[null,null,"VALUE ($0's)"]
[null,null,{"$f":"CRY","v":"2015-16"},{"$f":"CRY","v":"2015-16"},"2015-16"]
[null,"FOR TOTAL ASSET BASE"]
["DRAB0101","Opening value",{"$f":"'[2]3.3 Assets (RAB)'!$C13+'[3]3.3 Assets (RAB)'!$C13","v":943535464},{"$f":"'[2]3.3 Assets (RAB)'!$D13+'[3]3.3 Assets (RAB)'!$D13","v":890339596},{"$f":"'[2]3.3 Assets (RAB)'!$E13+'[3]3.3 Assets (RAB)'!$E13","v":53195868}]
["DRAB0102","Inflation addition",{"$f":"'[2]3.3 Assets (RAB)'!$C14+'[3]3.3 Assets (RAB)'!$C14","v":14231975},{"$f":"'[2]3.3 Assets (RAB)'!$D14+'[3]3.3 Assets (RAB)'!$D14","v":13429586},{"$f":"'[2]3.3 Assets (RAB)'!$E14+'[3]3.3 Assets (RAB)'!$E14","v":802389}]
["DRAB0103","Straight line depreciation",{"$f":"'[2]3.3 Assets (RAB)'!$C15+'[3]3.3 Assets (RAB)'!$C15","v":-60657180},{"$f":"'[2]3.3 Assets (RAB)'!$D15+'[3]3.3 Assets (RAB)'!$D15","v":-57385738},{"$f":"'[2]3.3 Assets (RAB)'!$E15+'[3]3.3 Assets (RAB)'!$E15","v":-3271442}]
["DRAB0105","Actual additions (recognised in RAB)",{"$f":"'[2]3.3 Assets (RAB)'!$C16+'[3]3.3 Assets (RAB)'!$C16","v":61436645},{"$f":"'[2]3.3 Assets (RAB)'!$D16+'[3]3.3 Assets (RAB)'!$D16","v":60937816},{"$f":"'[2]3.3 Assets (RAB)'!$E16+'[3]3.3 Assets (RAB)'!$E16","v":498829}]
["DRAB0106","Disposals ",{"$f":"'[2]3.3 Assets (RAB)'!$C17+'[3]3.3 Assets (RAB)'!$C17","v":-63196},{"$f":"'[2]3.3 Assets (RAB)'!$D17+'[3]3.3 Assets (RAB)'!$D17","v":-63196},0]
["DRAB0107","Closing value",{"$f":"SUM(C13:C17)","v":958483708},{"$f":"SUM(D13:D17)","v":907258064},51225644]
[]
[]
[null,"3.3.2 - ASSET VALUE ROLL FORWARD"]
[null,null,"Network services","Standard control services","Alternative control services"]
[null,null,"VALUE ($0's)"]
[null,null,{"$f":"CRY","v":"2015-16"},{"$f":"CRY","v":"2015-16"},"2015-16"]
[null,"For overhead network assets less than 33kV:"]
["DRAB0201","Opening value",{"$f":"'[2]3.3 Assets (RAB)'!$C26+'[3]3.3 Assets (RAB)'!$C26","v":193181380},{"$f":"'[2]3.3 Assets (RAB)'!$D26+'[3]3.3 Assets (RAB)'!$D26","v":193181380},{"$f":"'[2]3.3 Assets (RAB)'!$E26+'[3]3.3 Assets (RAB)'!$E26","v":0}]
["DRAB0202","Inflation addition",{"$f":"'[2]3.3 Assets (RAB)'!$C27+'[3]3.3 Assets (RAB)'!$C27","v":2913884},{"$f":"'[2]3.3 Assets (RAB)'!$D27+'[3]3.3 Assets (RAB)'!$D27","v":2913884},{"$f":"'[2]3.3 Assets (RAB)'!$E27+'[3]3.3 Assets (RAB)'!$E27","v":0}]
["DRAB0203","Straight line depreciation",{"$f":"'[2]3.3 Assets (RAB)'!$C28+'[3]3.3 Assets (RAB)'!$C28","v":-9939663},{"$f":"'[2]3.3 Assets (RAB)'!$D28+'[3]3.3 Assets (RAB)'!$D28","v":-9939663},{"$f":"'[2]3.3 Assets (RAB)'!$E28+'[3]3.3 Assets (RAB)'!$E28","v":0}]
["DRAB0205","Actual additions (recognised in RAB)",{"$f":"'[2]3.3 Assets (RAB)'!$C29+'[3]3.3 Assets (RAB)'!$C29","v":11559505},{"$f":"'[2]3.3 Assets (RAB)'!$D29+'[3]3.3 Assets (RAB)'!$D29","v":11559505},{"$f":"'[2]3.3 Assets (RAB)'!$E29+'[3]3.3 Assets (RAB)'!$E29","v":0}]
["DRAB0206","Disposals ",{"$f":"'[2]3.3 Assets (RAB)'!$E30+'[3]3.3 Assets (RAB)'!$E30","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$E30+'[3]3.3 Assets (RAB)'!$E30","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$E30+'[3]3.3 Assets (RAB)'!$E30","v":0}]
["DRAB0207","Closing value",{"$f":"SUM(C26:C30)","v":197715106},{"$f":"SUM(D26:D30)","v":197715106},{"$f":"SUM(E26:E30)","v":0}]
[null,"For underground network assets less than 33kV:"]
["DRAB0301","Opening value",{"$f":"'[2]3.3 Assets (RAB)'!$C33+'[3]3.3 Assets (RAB)'!$C33","v":292218939},{"$f":"'[2]3.3 Assets (RAB)'!$D33+'[3]3.3 Assets (RAB)'!$D33","v":292218939},{"$f":"'[2]3.3 Assets (RAB)'!$E33+'[3]3.3 Assets (RAB)'!$E33","v":0}]
["DRAB0302","Inflation addition",{"$f":"'[2]3.3 Assets (RAB)'!$C34+'[3]3.3 Assets (RAB)'!$C34","v":4407733},{"$f":"'[2]3.3 Assets (RAB)'!$D34+'[3]3.3 Assets (RAB)'!$D34","v":4407733},{"$f":"'[2]3.3 Assets (RAB)'!$E34+'[3]3.3 Assets (RAB)'!$E34","v":0}]
["DRAB0303","Straight line depreciation",{"$f":"'[2]3.3 Assets (RAB)'!$C35+'[3]3.3 Assets (RAB)'!$C35","v":-13431718},{"$f":"'[2]3.3 Assets (RAB)'!$D35+'[3]3.3 Assets (RAB)'!$D35","v":-13431718},{"$f":"'[2]3.3 Assets (RAB)'!$E35+'[3]3.3 Assets (RAB)'!$E35","v":0}]
["DRAB0305","Actual additions (recognised in RAB)",{"$f":"'[2]3.3 Assets (RAB)'!$C36+'[3]3.3 Assets (RAB)'!$C36","v":14526246},{"$f":"'[2]3.3 Assets (RAB)'!$D36+'[3]3.3 Assets (RAB)'!$D36","v":14526246},{"$f":"'[2]3.3 Assets (RAB)'!$E36+'[3]3.3 Assets (RAB)'!$E36","v":0}]
["DRAB0306","Disposals ",{"$f":"'[2]3.3 Assets (RAB)'!$E37+'[3]3.3 Assets (RAB)'!$E37","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$E37+'[3]3.3 Assets (RAB)'!$E37","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$E37+'[3]3.3 Assets (RAB)'!$E37","v":0}]
["DRAB0307","Closing value",{"$f":"SUM(C33:C37)","v":297721200},{"$f":"SUM(D33:D37)","v":297721200},{"$f":"SUM(E33:E37)","v":0}]
[null,"For distribution substations and transformers:"]
["DRAB0401","Opening value",{"$f":"'[2]3.3 Assets (RAB)'!$C40+'[3]3.3 Assets (RAB)'!$C40","v":160304244},{"$f":"'[2]3.3 Assets (RAB)'!$D40+'[3]3.3 Assets (RAB)'!$D40","v":160304244},{"$f":"'[2]3.3 Assets (RAB)'!$E40+'[3]3.3 Assets (RAB)'!$E40","v":0}]
["DRAB0402","Inflation addition",{"$f":"'[2]3.3 Assets (RAB)'!$C41+'[3]3.3 Assets (RAB)'!$C41","v":2417976},{"$f":"'[2]3.3 Assets (RAB)'!$D41+'[3]3.3 Assets (RAB)'!$D41","v":2417976},{"$f":"'[2]3.3 Assets (RAB)'!$E41+'[3]3.3 Assets (RAB)'!$E41","v":0}]
["DRAB0403","Straight line depreciation",{"$f":"'[2]3.3 Assets (RAB)'!$C42+'[3]3.3 Assets (RAB)'!$C42","v":-11957564},{"$f":"'[2]3.3 Assets (RAB)'!$D42+'[3]3.3 Assets (RAB)'!$D42","v":-11957564},{"$f":"'[2]3.3 Assets (RAB)'!$E42+'[3]3.3 Assets (RAB)'!$E42","v":0}]
["DRAB0405","Actual additions (recognised in RAB)",{"$f":"'[2]3.3 Assets (RAB)'!$C43+'[3]3.3 Assets (RAB)'!$C43","v":6867020},{"$f":"'[2]3.3 Assets (RAB)'!$D43+'[3]3.3 Assets (RAB)'!$D43","v":6867020},{"$f":"'[2]3.3 Assets (RAB)'!$E43+'[3]3.3 Assets (RAB)'!$E43","v":0}]
["DRAB0406","Disposals ",{"$f":"'[2]3.3 Assets (RAB)'!$E44+'[3]3.3 Assets (RAB)'!$E44","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$E44+'[3]3.3 Assets (RAB)'!$E44","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$E44+'[3]3.3 Assets (RAB)'!$E44","v":0}]
["DRAB0407","Closing value",{"$f":"SUM(C40:C44)","v":157631676},{"$f":"SUM(D40:D44)","v":157631676},{"$f":"SUM(E40:E44)","v":0}]
[null,"For overhead network assets 33kV and above:"]
["DRAB0501","Opening value",{"$f":"'[2]3.3 Assets (RAB)'!$C47+'[3]3.3 Assets (RAB)'!$C47","v":49648673},{"$f":"'[2]3.3 Assets (RAB)'!$D47+'[3]3.3 Assets (RAB)'!$D47","v":49648673},{"$f":"'[2]3.3 Assets (RAB)'!$E47+'[3]3.3 Assets (RAB)'!$E47","v":0}]
["DRAB0502","Inflation addition",{"$f":"'[2]3.3 Assets (RAB)'!$C48+'[3]3.3 Assets (RAB)'!$C48","v":748884},{"$f":"'[2]3.3 Assets (RAB)'!$D48+'[3]3.3 Assets (RAB)'!$D48","v":748884},{"$f":"'[2]3.3 Assets (RAB)'!$E48+'[3]3.3 Assets (RAB)'!$E48","v":0}]
["DRAB0503","Straight line depreciation",{"$f":"'[2]3.3 Assets (RAB)'!$C49+'[3]3.3 Assets (RAB)'!$C49","v":-2912489},{"$f":"'[2]3.3 Assets (RAB)'!$D49+'[3]3.3 Assets (RAB)'!$D49","v":-2912489},{"$f":"'[2]3.3 Assets (RAB)'!$E49+'[3]3.3 Assets (RAB)'!$E49","v":0}]
["DRAB0505","Actual additions (recognised in RAB)",{"$f":"'[2]3.3 Assets (RAB)'!$C50+'[3]3.3 Assets (RAB)'!$C50","v":3914102},{"$f":"'[2]3.3 Assets (RAB)'!$D50+'[3]3.3 Assets (RAB)'!$D50","v":3914102},{"$f":"'[2]3.3 Assets (RAB)'!$E50+'[3]3.3 Assets (RAB)'!$E50","v":0}]
["DRAB0506","Disposals ",{"$f":"'[2]3.3 Assets (RAB)'!$E51+'[3]3.3 Assets (RAB)'!$E51","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$E51+'[3]3.3 Assets (RAB)'!$E51","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$E51+'[3]3.3 Assets (RAB)'!$E51","v":0}]
["DRAB0507","Closing value",{"$f":"SUM(C47:C51)","v":51399170},{"$f":"SUM(D47:D51)","v":51399170},{"$f":"SUM(E47:E51)","v":0}]
[null,"For underground network assets 33kV and above:"]
["DRAB0601","Opening value",{"$f":"'[2]3.3 Assets (RAB)'!$C54+'[3]3.3 Assets (RAB)'!$C54","v":647933},{"$f":"'[2]3.3 Assets (RAB)'!$D54+'[3]3.3 Assets (RAB)'!$D54","v":647933},{"$f":"'[2]3.3 Assets (RAB)'!$E54+'[3]3.3 Assets (RAB)'!$E54","v":0}]
["DRAB0602","Inflation addition",{"$f":"'[2]3.3 Assets (RAB)'!$C55+'[3]3.3 Assets (RAB)'!$C55","v":9773},{"$f":"'[2]3.3 Assets (RAB)'!$D55+'[3]3.3 Assets (RAB)'!$D55","v":9773},{"$f":"'[2]3.3 Assets (RAB)'!$E55+'[3]3.3 Assets (RAB)'!$E55","v":0}]
["DRAB0603","Straight line depreciation",{"$f":"'[2]3.3 Assets (RAB)'!$C56+'[3]3.3 Assets (RAB)'!$C56","v":-37177},{"$f":"'[2]3.3 Assets (RAB)'!$D56+'[3]3.3 Assets (RAB)'!$D56","v":-37177},{"$f":"'[2]3.3 Assets (RAB)'!$E56+'[3]3.3 Assets (RAB)'!$E56","v":0}]
["DRAB0605","Actual additions (recognised in RAB)",{"$f":"'[2]3.3 Assets (RAB)'!$C57+'[3]3.3 Assets (RAB)'!$C57","v":-16573},{"$f":"'[2]3.3 Assets (RAB)'!$D57+'[3]3.3 Assets (RAB)'!$D57","v":-16573},{"$f":"'[2]3.3 Assets (RAB)'!$E57+'[3]3.3 Assets (RAB)'!$E57","v":0}]
["DRAB0606","Disposals ",{"$f":"'[2]3.3 Assets (RAB)'!$E58+'[3]3.3 Assets (RAB)'!$E58","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$E58+'[3]3.3 Assets (RAB)'!$E58","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$E58+'[3]3.3 Assets (RAB)'!$E58","v":0}]
["DRAB0607","Closing value",{"$f":"SUM(C54:C58)","v":603956},{"$f":"SUM(D54:D58)","v":603956},{"$f":"SUM(E54:E58)","v":0}]
[null,"Zone substations and transformers"]
["DRAB0701","Opening value",{"$f":"'[2]3.3 Assets (RAB)'!$C61+'[3]3.3 Assets (RAB)'!$C61","v":73602999},{"$f":"'[2]3.3 Assets (RAB)'!$D61+'[3]3.3 Assets (RAB)'!$D61","v":73602999},{"$f":"'[2]3.3 Assets (RAB)'!$E61+'[3]3.3 Assets (RAB)'!$E61","v":0}]
["DRAB0702","Inflation addition",{"$f":"'[2]3.3 Assets (RAB)'!$C62+'[3]3.3 Assets (RAB)'!$C62","v":1110203},{"$f":"'[2]3.3 Assets (RAB)'!$D62+'[3]3.3 Assets (RAB)'!$D62","v":1110203},{"$f":"'[2]3.3 Assets (RAB)'!$E62+'[3]3.3 Assets (RAB)'!$E62","v":0}]
["DRAB0703","Straight line depreciation",{"$f":"'[2]3.3 Assets (RAB)'!$C63+'[3]3.3 Assets (RAB)'!$C63","v":-3286302},{"$f":"'[2]3.3 Assets (RAB)'!$D63+'[3]3.3 Assets (RAB)'!$D63","v":-3286302},{"$f":"'[2]3.3 Assets (RAB)'!$E63+'[3]3.3 Assets (RAB)'!$E63","v":0}]
["DRAB0705","Actual additions (recognised in RAB)",{"$f":"'[2]3.3 Assets (RAB)'!$C64+'[3]3.3 Assets (RAB)'!$C64","v":3301239},{"$f":"'[2]3.3 Assets (RAB)'!$D64+'[3]3.3 Assets (RAB)'!$D64","v":3301239},{"$f":"'[2]3.3 Assets (RAB)'!$E64+'[3]3.3 Assets (RAB)'!$E64","v":0}]
["DRAB0706","Disposals ",{"$f":"'[2]3.3 Assets (RAB)'!$E65+'[3]3.3 Assets (RAB)'!$E65","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$E65+'[3]3.3 Assets (RAB)'!$E65","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$E65+'[3]3.3 Assets (RAB)'!$E65","v":0}]
["DRAB0707","Closing value",{"$f":"SUM(C61:C65)","v":74728139},{"$f":"SUM(D61:D65)","v":74728139},{"$f":"SUM(E61:E65)","v":0}]
[null,"For easements:"]
["DRAB0801","Opening value"]
["DRAB0802","Inflation addition"]
[]
["DRAB0805","Actual additions (recognised in RAB)"]
["DRAB0806","Disposals "]
["DRAB0807","Closing value",{"$f":"SUM(C68:C72)","v":0},{"$f":"SUM(D68:D72)","v":0},{"$f":"SUM(E68:E72)","v":0}]
[null,"For meters:"]
["DRAB0901","Opening value",{"$f":"'[2]3.3 Assets (RAB)'!$C75+'[3]3.3 Assets (RAB)'!$C75","v":53195868},{"$f":"'[2]3.3 Assets (RAB)'!$D75+'[3]3.3 Assets (RAB)'!$D75","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$E75+'[3]3.3 Assets (RAB)'!$E75","v":53195868}]
["DRAB0902","Inflation addition",{"$f":"'[2]3.3 Assets (RAB)'!$C76+'[3]3.3 Assets (RAB)'!$C76","v":802389},{"$f":"'[2]3.3 Assets (RAB)'!$D76+'[3]3.3 Assets (RAB)'!$D76","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$E76+'[3]3.3 Assets (RAB)'!$E76","v":802389}]
["DRAB0903","Straight line depreciation",{"$f":"'[2]3.3 Assets (RAB)'!$C77+'[3]3.3 Assets (RAB)'!$C77","v":-3271442},{"$f":"'[2]3.3 Assets (RAB)'!$D77+'[3]3.3 Assets (RAB)'!$D77","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$E77+'[3]3.3 Assets (RAB)'!$E77","v":-3271442}]
["DRAB0905","Actual additions (recognised in RAB)",{"$f":"'[2]3.3 Assets (RAB)'!$C78+'[3]3.3 Assets (RAB)'!$C78","v":498829},{"$f":"'[2]3.3 Assets (RAB)'!$D78+'[3]3.3 Assets (RAB)'!$D78","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$E78+'[3]3.3 Assets (RAB)'!$E78","v":498829}]
["DRAB0906","Disposals ",{"$f":"'[2]3.3 Assets (RAB)'!$D79+'[3]3.3 Assets (RAB)'!$D79","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$D79+'[3]3.3 Assets (RAB)'!$D79","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$D79+'[3]3.3 Assets (RAB)'!$D79","v":0}]
["DRAB0907","Closing value",{"$f":"SUM(C75:C79)","v":51225644},{"$f":"SUM(D75:D79)","v":0},{"$f":"SUM(E75:E79)","v":51225644}]
[null,"For “other” asset items with long lives:"]
["DRAB1001","Opening value",{"$f":"'[2]3.3 Assets (RAB)'!$C82+'[3]3.3 Assets (RAB)'!$C82","v":94461667},{"$f":"'[2]3.3 Assets (RAB)'!$D82+'[3]3.3 Assets (RAB)'!$D82","v":94461667},{"$f":"'[2]3.3 Assets (RAB)'!$E82+'[3]3.3 Assets (RAB)'!$E82","v":0}]
["DRAB1002","Inflation addition",{"$f":"'[2]3.3 Assets (RAB)'!$C83+'[3]3.3 Assets (RAB)'!$C83","v":1424828},{"$f":"'[2]3.3 Assets (RAB)'!$D83+'[3]3.3 Assets (RAB)'!$D83","v":1424828},{"$f":"'[2]3.3 Assets (RAB)'!$E83+'[3]3.3 Assets (RAB)'!$E83","v":0}]
["DRAB1003","Straight line depreciation",{"$f":"'[2]3.3 Assets (RAB)'!$C84+'[3]3.3 Assets (RAB)'!$C84","v":-6386312},{"$f":"'[2]3.3 Assets (RAB)'!$D84+'[3]3.3 Assets (RAB)'!$D84","v":-6386312},{"$f":"'[2]3.3 Assets (RAB)'!$E84+'[3]3.3 Assets (RAB)'!$E84","v":0}]
["DRAB1005","Actual additions (recognised in RAB)",{"$f":"'[2]3.3 Assets (RAB)'!$C85+'[3]3.3 Assets (RAB)'!$C85","v":17959612},{"$f":"'[2]3.3 Assets (RAB)'!$D85+'[3]3.3 Assets (RAB)'!$D85","v":17959612},{"$f":"'[2]3.3 Assets (RAB)'!$E85+'[3]3.3 Assets (RAB)'!$E85","v":0}]
["DRAB1006","Disposals ",{"$f":"'[2]3.3 Assets (RAB)'!$E86+'[3]3.3 Assets (RAB)'!$E86","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$E86+'[3]3.3 Assets (RAB)'!$E86","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$E86+'[3]3.3 Assets (RAB)'!$E86","v":0}]
["DRAB1007","Closing value",{"$f":"SUM(C82:C86)","v":107459795},{"$f":"SUM(D82:D86)","v":107459795},{"$f":"SUM(E82:E86)","v":0}]
[null,"For “other” asset items with short lives:"]
["DRAB1101","Opening value",{"$f":"'[2]3.3 Assets (RAB)'!$C89+'[3]3.3 Assets (RAB)'!$C89","v":26273761},{"$f":"'[2]3.3 Assets (RAB)'!$D89+'[3]3.3 Assets (RAB)'!$D89","v":26273761},{"$f":"'[2]3.3 Assets (RAB)'!$E89+'[3]3.3 Assets (RAB)'!$E89","v":0}]
["DRAB1102","Inflation addition",{"$f":"'[2]3.3 Assets (RAB)'!$C90+'[3]3.3 Assets (RAB)'!$C90","v":396305},{"$f":"'[2]3.3 Assets (RAB)'!$D90+'[3]3.3 Assets (RAB)'!$D90","v":396305},{"$f":"'[2]3.3 Assets (RAB)'!$E90+'[3]3.3 Assets (RAB)'!$E90","v":0}]
["DRAB1103","Straight line depreciation",{"$f":"'[2]3.3 Assets (RAB)'!$C91+'[3]3.3 Assets (RAB)'!$C91","v":-9434512},{"$f":"'[2]3.3 Assets (RAB)'!$D91+'[3]3.3 Assets (RAB)'!$D91","v":-9434512},{"$f":"'[2]3.3 Assets (RAB)'!$E91+'[3]3.3 Assets (RAB)'!$E91","v":0}]
["DRAB1105","Actual additions (recognised in RAB)",{"$f":"'[2]3.3 Assets (RAB)'!$C92+'[3]3.3 Assets (RAB)'!$C92","v":2826666},{"$f":"'[2]3.3 Assets (RAB)'!$D92+'[3]3.3 Assets (RAB)'!$D92","v":2826666},{"$f":"'[2]3.3 Assets (RAB)'!$E92+'[3]3.3 Assets (RAB)'!$E92","v":0}]
["DRAB1106","Disposals ",{"$f":"'[2]3.3 Assets (RAB)'!$C93+'[3]3.3 Assets (RAB)'!$C93","v":-63196},{"$f":"'[2]3.3 Assets (RAB)'!$D93+'[3]3.3 Assets (RAB)'!$D93","v":-63196},{"$f":"'[2]3.3 Assets (RAB)'!$E93+'[3]3.3 Assets (RAB)'!$E93","v":0}]
["DRAB1107","Closing value",{"$f":"SUM(C89:C93)","v":19999024},{"$f":"SUM(D89:D93)","v":19999024},{"$f":"SUM(E89:E93)","v":0}]
[]
[]
[]
[null,"3.3.3 - TOTAL DISAGGREGATED RAB ASSET VALUES"]
[null,null,"Network services","Standard control services","Alternative control services"]
[null,null,"VALUE ($0's)"]
[null,null,{"$f":"CRY","v":"2015-16"},{"$f":"CRY","v":"2015-16"},"2015-16"]
["DRAB1201","Overhead distribution assets (wires and poles)",{"$f":"'[2]3.3 Assets (RAB)'!$C102+'[3]3.3 Assets (RAB)'!$C102","v":195448242},{"$f":"'[2]3.3 Assets (RAB)'!$D102+'[3]3.3 Assets (RAB)'!$D102","v":195448242},{"$f":"'[2]3.3 Assets (RAB)'!$E102+'[3]3.3 Assets (RAB)'!$E102","v":0}]
["DRAB1202","Underground distribution assets (cables, ducts etc)",{"$f":"'[2]3.3 Assets (RAB)'!$C103+'[3]3.3 Assets (RAB)'!$C103","v":294970070},{"$f":"'[2]3.3 Assets (RAB)'!$D103+'[3]3.3 Assets (RAB)'!$D103","v":294970070},{"$f":"'[2]3.3 Assets (RAB)'!$E103+'[3]3.3 Assets (RAB)'!$E103","v":0}]
["DRAB1203","Distribution substations including transformers",{"$f":"'[2]3.3 Assets (RAB)'!$C104+'[3]3.3 Assets (RAB)'!$C104","v":158967959},{"$f":"'[2]3.3 Assets (RAB)'!$D104+'[3]3.3 Assets (RAB)'!$D104","v":158967959},{"$f":"'[2]3.3 Assets (RAB)'!$E104+'[3]3.3 Assets (RAB)'!$E104","v":0}]
["DRAB1204","Overhead assets 33kV and above (wires and towers / poles etc)",{"$f":"'[2]3.3 Assets (RAB)'!$C105+'[3]3.3 Assets (RAB)'!$C105","v":49648673},{"$f":"'[2]3.3 Assets (RAB)'!$D105+'[3]3.3 Assets (RAB)'!$D105","v":49648673},{"$f":"'[2]3.3 Assets (RAB)'!$E105+'[3]3.3 Assets (RAB)'!$E105","v":0}]
["DRAB1205","Underground assets 33kV and above (cables, ducts etc)",{"$f":"'[2]3.3 Assets (RAB)'!$C106+'[3]3.3 Assets (RAB)'!$C106","v":625945},{"$f":"'[2]3.3 Assets (RAB)'!$D106+'[3]3.3 Assets (RAB)'!$D106","v":625945},{"$f":"'[2]3.3 Assets (RAB)'!$E106+'[3]3.3 Assets (RAB)'!$E106","v":0}]
["DRAB1206","Zone substations",{"$f":"'[2]3.3 Assets (RAB)'!$C107+'[3]3.3 Assets (RAB)'!$C107","v":74165569},{"$f":"'[2]3.3 Assets (RAB)'!$D107+'[3]3.3 Assets (RAB)'!$D107","v":74165569},{"$f":"'[2]3.3 Assets (RAB)'!$E107+'[3]3.3 Assets (RAB)'!$E107","v":0}]
["DRAB1207","Easements "]
["DRAB1208","Meters",{"$f":"'[2]3.3 Assets (RAB)'!$C109+'[3]3.3 Assets (RAB)'!$C109","v":52210755},{"$f":"'[2]3.3 Assets (RAB)'!$D109+'[3]3.3 Assets (RAB)'!$D109","v":0},52210755]
["DRAB1209","Other assets with long lives (please specify)",{"$f":"'[2]3.3 Assets (RAB)'!$C110+'[3]3.3 Assets (RAB)'!$C110","v":100960731},{"$f":"'[2]3.3 Assets (RAB)'!$D110+'[3]3.3 Assets (RAB)'!$D110","v":100960731},{"$f":"'[2]3.3 Assets (RAB)'!$E110+'[3]3.3 Assets (RAB)'!$E110","v":0}]
["DRAB1210","Other assets with short lives (please specify)",{"$f":"'[2]3.3 Assets (RAB)'!$C111+'[3]3.3 Assets (RAB)'!$C111","v":23136393},{"$f":"'[2]3.3 Assets (RAB)'!$D111+'[3]3.3 Assets (RAB)'!$D111","v":23136393},{"$f":"'[2]3.3 Assets (RAB)'!$E111+'[3]3.3 Assets (RAB)'!$E111","v":0}]
["DRAB13","Value of Capital Contributions or Contributed Assets (included in the above)",{"$f":"'[2]3.3 Assets (RAB)'!$C112+'[3]3.3 Assets (RAB)'!$C112","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$D112+'[3]3.3 Assets (RAB)'!$D112","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$E112+'[3]3.3 Assets (RAB)'!$E112","v":0}]
[]
[]
[null,"3.3.4 - ASSET LIVES"]
[null,null,"Network services","Standard control services","Alternative control services"]
[null,null,"Service Life (Years)"]
[null,null,{"$f":"CRY","v":"2015-16"},{"$f":"CRY","v":"2015-16"},"2015-16"]
[null,"ESTIMATED SERVICE LIFE OF NEW ASSETS"]
["DRAB1401","Overhead network assets less than 33kV (wires and poles)",{"$f":"'[2]3.3 Assets (RAB)'!$C120+'[3]3.3 Assets (RAB)'!$C120","v":45},{"$f":"'[2]3.3 Assets (RAB)'!$D120+'[3]3.3 Assets (RAB)'!$D120","v":45},{"$f":"'[2]3.3 Assets (RAB)'!$E120+'[3]3.3 Assets (RAB)'!$E120","v":0}]
["DRAB1402","Underground network assets less than 33kV (cables)",{"$f":"'[2]3.3 Assets (RAB)'!$C121+'[3]3.3 Assets (RAB)'!$C121","v":45},{"$f":"'[2]3.3 Assets (RAB)'!$D121+'[3]3.3 Assets (RAB)'!$D121","v":45},{"$f":"'[2]3.3 Assets (RAB)'!$E121+'[3]3.3 Assets (RAB)'!$E121","v":0}]
["DRAB1403","Distribution substations including transformers",{"$f":"'[2]3.3 Assets (RAB)'!$C122+'[3]3.3 Assets (RAB)'!$C122","v":45},{"$f":"'[2]3.3 Assets (RAB)'!$D122+'[3]3.3 Assets (RAB)'!$D122","v":45},{"$f":"'[2]3.3 Assets (RAB)'!$E122+'[3]3.3 Assets (RAB)'!$E122","v":0}]
["DRAB1404","Overhead network assets 33kV and above (wires and towers / poles etc) ",{"$f":"'[2]3.3 Assets (RAB)'!$C123+'[3]3.3 Assets (RAB)'!$C123","v":45},{"$f":"'[2]3.3 Assets (RAB)'!$D123+'[3]3.3 Assets (RAB)'!$D123","v":45},{"$f":"'[2]3.3 Assets (RAB)'!$E123+'[3]3.3 Assets (RAB)'!$E123","v":0}]
["DRAB1405","Underground network assets 33kV and above(cables, ducts etc)",{"$f":"'[2]3.3 Assets (RAB)'!$C124+'[3]3.3 Assets (RAB)'!$C124","v":45},{"$f":"'[2]3.3 Assets (RAB)'!$D124+'[3]3.3 Assets (RAB)'!$D124","v":45},{"$f":"'[2]3.3 Assets (RAB)'!$E124+'[3]3.3 Assets (RAB)'!$E124","v":0}]
["DRAB1406","Zone substations and transformers",{"$f":"'[2]3.3 Assets (RAB)'!$C125+'[3]3.3 Assets (RAB)'!$C125","v":40},{"$f":"'[2]3.3 Assets (RAB)'!$D125+'[3]3.3 Assets (RAB)'!$D125","v":40},{"$f":"'[2]3.3 Assets (RAB)'!$E125+'[3]3.3 Assets (RAB)'!$E125","v":0}]
["DRAB1407","Meters",{"$f":"'[2]3.3 Assets (RAB)'!$C126+'[3]3.3 Assets (RAB)'!$C126","v":20},{"$f":"'[2]3.3 Assets (RAB)'!$D126+'[3]3.3 Assets (RAB)'!$D126","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$E126+'[3]3.3 Assets (RAB)'!$E126","v":20}]
["DRAB1408","“Other” assets with long lives",{"$f":"'[2]3.3 Assets (RAB)'!$C127+'[3]3.3 Assets (RAB)'!$C127","v":40},{"$f":"'[2]3.3 Assets (RAB)'!$D127+'[3]3.3 Assets (RAB)'!$D127","v":40},{"$f":"'[2]3.3 Assets (RAB)'!$E127+'[3]3.3 Assets (RAB)'!$E127","v":0}]
["DRAB1409","“Other” assets with short lives",{"$f":"'[2]3.3 Assets (RAB)'!$C128+'[3]3.3 Assets (RAB)'!$C128","v":5},{"$f":"'[2]3.3 Assets (RAB)'!$D128+'[3]3.3 Assets (RAB)'!$D128","v":5},{"$f":"'[2]3.3 Assets (RAB)'!$E128+'[3]3.3 Assets (RAB)'!$E128","v":0}]
[null,"ESTIMATED RESIDUAL SERVICE LIFE"]
["DRAB1501","Overhead network assets less than 33kV (wires and poles)",{"$f":"'[2]3.3 Assets (RAB)'!$C130+'[3]3.3 Assets (RAB)'!$C130","v":8.8935790000000008},{"$f":"'[2]3.3 Assets (RAB)'!$D130+'[3]3.3 Assets (RAB)'!$D130","v":8.8935790000000008},{"$f":"'[2]3.3 Assets (RAB)'!$E130+'[3]3.3 Assets (RAB)'!$E130","v":0}]
["DRAB1502","Underground network assets less than 33kV (cables)",{"$f":"'[2]3.3 Assets (RAB)'!$C131+'[3]3.3 Assets (RAB)'!$C131","v":13},{"$f":"'[2]3.3 Assets (RAB)'!$D131+'[3]3.3 Assets (RAB)'!$D131","v":13},{"$f":"'[2]3.3 Assets (RAB)'!$E131+'[3]3.3 Assets (RAB)'!$E131","v":0}]
["DRAB1503","Distribution substations including transformers",{"$f":"'[2]3.3 Assets (RAB)'!$C132+'[3]3.3 Assets (RAB)'!$C132","v":20},{"$f":"'[2]3.3 Assets (RAB)'!$D132+'[3]3.3 Assets (RAB)'!$D132","v":20},{"$f":"'[2]3.3 Assets (RAB)'!$E132+'[3]3.3 Assets (RAB)'!$E132","v":0}]
["DRAB1504","Overhead network assets 33kV and above (wires and towers / poles etc) ",{"$f":"'[2]3.3 Assets (RAB)'!$C133+'[3]3.3 Assets (RAB)'!$C133","v":13.189030000000001},{"$f":"'[2]3.3 Assets (RAB)'!$D133+'[3]3.3 Assets (RAB)'!$D133","v":13.189030000000001},{"$f":"'[2]3.3 Assets (RAB)'!$E133+'[3]3.3 Assets (RAB)'!$E133","v":0}]
["DRAB1505","Underground network assets 33kV and above (cables, ducts etc)",{"$f":"'[2]3.3 Assets (RAB)'!$C134+'[3]3.3 Assets (RAB)'!$C134","v":38},{"$f":"'[2]3.3 Assets (RAB)'!$D134+'[3]3.3 Assets (RAB)'!$D134","v":38},{"$f":"'[2]3.3 Assets (RAB)'!$E134+'[3]3.3 Assets (RAB)'!$E134","v":0}]
["DRAB1506","Zone substations and transformers",{"$f":"'[2]3.3 Assets (RAB)'!$C135+'[3]3.3 Assets (RAB)'!$C135","v":8},{"$f":"'[2]3.3 Assets (RAB)'!$D135+'[3]3.3 Assets (RAB)'!$D135","v":8},{"$f":"'[2]3.3 Assets (RAB)'!$E135+'[3]3.3 Assets (RAB)'!$E135","v":0}]
["DRAB1507","Meters",{"$f":"'[2]3.3 Assets (RAB)'!$C136+'[3]3.3 Assets (RAB)'!$C136","v":9.5517863587717891},{"$f":"'[2]3.3 Assets (RAB)'!$D136+'[3]3.3 Assets (RAB)'!$D136","v":0},{"$f":"'[2]3.3 Assets (RAB)'!$E136+'[3]3.3 Assets (RAB)'!$E136","v":9.5517863587717891}]
["DRAB1508","“Other” assets with long lives",{"$f":"'[2]3.3 Assets (RAB)'!$C137+'[3]3.3 Assets (RAB)'!$C137","v":21.07},{"$f":"'[2]3.3 Assets (RAB)'!$D137+'[3]3.3 Assets (RAB)'!$D137","v":21.07},{"$f":"'[2]3.3 Assets (RAB)'!$E137+'[3]3.3 Assets (RAB)'!$E137","v":0}]
["DRAB1509","“Other” assets with short lives",{"$f":"'[2]3.3 Assets (RAB)'!$C138+'[3]3.3 Assets (RAB)'!$C138","v":3.76},{"$f":"'[2]3.3 Assets (RAB)'!$D138+'[3]3.3 Assets (RAB)'!$D138","v":3.76},{"$f":"'[2]3.3 Assets (RAB)'!$E138+'[3]3.3 Assets (RAB)'!$E138","v":0}]

{"sheet":"3.4 Operational data","index":9,"n_rows":139,"n_cols":4,"rows_kept":139,"cut":false,"hidden":false,"merged":[]}
[null,"REGULATORY REPORTING STATEMENT"]
[null,{"$f":"dms_TradingName","v":"ActewAGL Distribution"}]
[null,{"$f":"CONCATENATE(\"Benchmarking RIN response \",CRY)","v":"Benchmarking RIN response 2015-16"}]
[null,"3.4 OPERATIONAL DATA"]
[]
[null,"There are THREE tables on this worksheet. Each table has been grouped for ease of navigation. See the Instructions sheet on how to group or ungroup tables. "]
[]
[null," 3.4.1 - ENERGY DELIVERY"]
[null,null,null,"Standard control services"]
[null,null,null,"VOLUME (0's)"]
[null,null,"Units",{"$f":"CRY","v":"2015-16"}]
["DOPED01","Total energy delivered","GWh",{"$f":"'[2]3.4 Operational data'!$D12+'[3]3.4 Operational data'!$D12","v":2876.1119615949115}]
[]
[]
[null," 3.4.1.1 - Energy grouping - delivery by chargeable quantity"]
["DOPED0201","Energy Delivery where time of use is not a determinant","GWh",{"$f":"'[2]3.4 Operational data'!$D16+'[3]3.4 Operational data'!$D16","v":1342.3577259549115}]
["DOPED0202","Energy Delivery at On-peak times","GWh",{"$f":"'[2]3.4 Operational data'!$D17+'[3]3.4 Operational data'!$D17","v":571.72971050000001}]
["DOPED0203","Energy Delivery at Shoulder times ","GWh",{"$f":"'[2]3.4 Operational data'!$D18+'[3]3.4 Operational data'!$D18","v":213.02813409000001}]
["DOPED0204","Energy Delivery at Off-peak times","GWh",{"$f":"'[2]3.4 Operational data'!$D19+'[3]3.4 Operational data'!$D19","v":651.43748526999991}]
["DOPED0205","Controlled load energy deliveries","GWh",{"$f":"'[2]3.4 Operational data'!$D20+'[3]3.4 Operational data'!$D20","v":96.125812999999994}]
["DOPED0206","Energy Delivery to unmetered supplies","GWh",{"$f":"'[2]3.4 Operational data'!$D21+'[3]3.4 Operational data'!$D21","v":1.43309278}]
[]
[null," 3.4.1.2 - Energy - received from TNSP and other DNSPs by time of receipt"]
["DOPED0301","Energy into DNSP network at On-peak times","GWh",{"$f":"'[2]3.4 Operational data'!$D24+'[3]3.4 Operational data'!$D24","v":527.29031744999986}]
["DOPED0302","Energy into DNSP network at Shoulder times ","GWh",{"$f":"'[2]3.4 Operational data'!$D25+'[3]3.4 Operational data'!$D25","v":976.60881477500004}]
["DOPED0303","Energy into DNSP network at Off-peak times","GWh",{"$f":"'[2]3.4 Operational data'!$D26+'[3]3.4 Operational data'!$D26","v":1377.9630614779999}]
["DOPED0304","Energy received from TNSP and other DNSPs not included in the above categories","GWh",{"$f":"'[2]3.4 Operational data'!$D27+'[3]3.4 Operational data'!$D27","v":0}]
[]
[null," 3.4.1.3 - Energy - received into DNSP system from embedded generation by time of receipt"]
["DOPED0401","Energy into DNSP network at On-peak times from non-residential embedded generation","GWh",16.178032889999965]
["DOPED0402","Energy into DNSP network at Shoulder times from non-residential embedded generation","GWh",28.443781520999984]
["DOPED0403","Energy into DNSP network at Off-peak times from non-residential embedded generation","GWh",17.981001215000052]
["DOPED0404","Energy received from embedded generation not included in above categories from non-residential embedded generation","GWh",3.1504157500000001]
["DOPED0405","Energy into DNSP network at On-peak times from residential embedded generation","GWh"]
["DOPED0406","Energy into DNSP network at Shoulder times from residential embedded generation","GWh"]
["DOPED0407","Energy into DNSP network at Off-peak times from residential embedded generation","GWh"]
["DOPED0408","Energy received from embedded generation not included in above categories from residential embedded generation","GWh",61.671497710000004]
[]
[null," 3.4.1.4 - Energy grouping  - customer type or class"]
["DOPED0501","Residential customers energy deliveries","GWh",{"$f":"'[2]3.4 Operational data'!$D40+'[3]3.4 Operational data'!$D40","v":1133.8816332949116}]
["DOPED0502","Non residential customers not on demand tariffs energy deliveries","GWh",{"$f":"'[2]3.4 Operational data'!$D41+'[3]3.4 Operational data'!$D41","v":465.11445932000004}]
["DOPED0503","Non-residential low voltage demand tariff customers energy deliveries","GWh",{"$f":"'[2]3.4 Operational data'!$D42+'[3]3.4 Operational data'!$D42","v":920.05118345999995}]
["DOPED0504","Non-residential high voltage demand tariff customers energy deliveries","GWh",{"$f":"'[2]3.4 Operational data'!$D43+'[3]3.4 Operational data'!$D43","v":357.06468551999995}]
["DOPED0505","Other Customer Class Energy Deliveries","GWh",{"$f":"'[2]3.4 Operational data'!$D44+'[3]3.4 Operational data'!$D44","v":0}]
[]
[]
[null," 3.4.2 - CUSTOMER NUMBERS"]
[null,null,null,"Standard control services"]
[null,null,null,"VOLUME (0's)"]
[null,null,null,{"$f":"CRY","v":"2015-16"}]
[null," 3.4.2.1 - Distribution customer numbers by customer type or class"]
["DOPCN0101","Residential customer numbers",null,{"$f":"'[2]3.4 Operational data'!$D52+'[3]3.4 Operational data'!$D52","v":166469}]
["DOPCN0102","Non residential customers not on demand tariff customer numbers",null,{"$f":"'[2]3.4 Operational data'!$D53+'[3]3.4 Operational data'!$D53","v":14419}]
["DOPCN0103","Low voltage demand tariff customer numbers",null,{"$f":"'[2]3.4 Operational data'!$D54+'[3]3.4 Operational data'!$D54","v":1915.5}]
["DOPCN0104","High voltage demand tariff customer numbers",null,{"$f":"'[2]3.4 Operational data'!$D55+'[3]3.4 Operational data'!$D55","v":26.5}]
["DOPCN0105","Unmetered Customer Numbers",null,{"$f":"'[2]3.4 Operational data'!$D56+'[3]3.4 Operational data'!$D56","v":23}]
["DOPCN0106","Other Customer Numbers",null,{"$f":"'[2]3.4 Operational data'!$D57+'[3]3.4 Operational data'!$D57","v":2108.5}]
["DOPCN01","Total customer numbers",null,{"$f":"SUM(D52:D57)","v":184961.5}]
[]
[null," 3.4.2.2 - Distribution customer numbers by location on the network"]
["DOPCN0201","Customers on CBD network",null,0]
["DOPCN0202","Customers on Urban network",null,95146.5]
["DOPCN0203","Customers on Short rural network",null,89815]
["DOPCN0204","Customers on Long rural network",null,0]
["DOPCN02","Total customer numbers",null,{"$f":"SUM(D61:D64)","v":184961.5}]
[]
[null," 3.4.2.3 - Distribution customer numbers by TasNetworks (D) feeder categories (TasNetworks (D) only)"]
[null,"Critical Infrastructure",null,{"$f":"'[2]3.4 Operational data'!$D68+'[3]3.4 Operational data'!$D68","v":0}]
[null,"High Density Commercial",null,{"$f":"'[2]3.4 Operational data'!$D69+'[3]3.4 Operational data'!$D69","v":0}]
[null,"Urban",null,{"$f":"'[2]3.4 Operational data'!$D70+'[3]3.4 Operational data'!$D70","v":0}]
[null,"High Density Rural",null,{"$f":"'[2]3.4 Operational data'!$D71+'[3]3.4 Operational data'!$D71","v":0}]
[null,"Low Density Rural",null,{"$f":"'[2]3.4 Operational data'!$D72+'[3]3.4 Operational data'!$D72","v":0}]
[null,"Total customer numbers",null,{"$f":"SUM(D68:D72)","v":0}]
[]
[null," 3.4.2.4 - Unmetered Supply TasNetworks (D) only)"]
["DOPCN0301","Number of unmetered connections reported in customer numbers in the economic benchmarking RIN",null,{"$f":"'[2]3.4 Operational data'!$D76+'[3]3.4 Operational data'!$D76","v":0}]
["DOPCN0302","Unmetered connections not reported in customer numbers in the economic benchmarking RIN",null,{"$f":"'[2]3.4 Operational data'!$D77+'[3]3.4 Operational data'!$D77","v":0}]
["DOPCN0303","Total unmetered connections",null,{"$f":"'[2]3.4 Operational data'!$D78+'[3]3.4 Operational data'!$D78","v":0}]
[]
[]
[null," 3.4.3 - SYSTEM DEMAND"]
[null,null,null,"Standard control services"]
[null,null,null,"VOLUME (0's)"]
[null,null,"Units",{"$f":"CRY","v":"2015-16"}]
[null," 3.4.3.1 - Annual system maximum demand characteristics at the zone substation level – MW measure"]
["DOPSD0101","Non-coincident Summated Raw System Annual Maximum Demand","MW ",671.68330000000003]
["DOPSD0102","Non–coincident Summated Weather Adjusted System Annual Maximum Demand 10% POE","MW ",702.18307000000004]
["DOPSD0103","Non–coincident Summated Weather Adjusted System Annual Maximum Demand 50% POE","MW ",671.29117999999994]
["DOPSD0104","Coincident Raw System Annual Maximum Demand","MW ",615.05199999999991]
["DOPSD0105","Coincident Weather Adjusted System Annual Maximum Demand 10% POE","MW ",631.95199999999988]
["DOPSD0106","Coincident Weather Adjusted System Annual Maximum Demand 50% POE","MW ",613.4860000000001]
[]
[null," 3.4.3.2 - Annual system maximum demand characteristics at the transmission connection point  – MW measure"]
["DOPSD0107","Non-coincident Summated Raw System Annual Maximum Demand","MW ",{"$f":"'[2]3.4 Operational data'!$D94+'[3]3.4 Operational data'!$D94","v":669.24199999999996}]
["DOPSD0108","Non–coincident Summated Weather Adjusted System Annual Maximum Demand 10% POE","MW ",685]
["DOPSD0109","Non–coincident Summated Weather Adjusted System Annual Maximum Demand 50% POE","MW ",656]
["DOPSD0110","Coincident Raw System Annual Maximum Demand","MW ",{"$f":"'[2]3.4 Operational data'!$D97+'[3]3.4 Operational data'!$D97","v":625}]
["DOPSD0111","Coincident Weather Adjusted System Annual Maximum Demand 10% POE","MW ",639]
["DOPSD0112","Coincident Weather Adjusted System Annual Maximum Demand 50% POE","MW ",620]
[]
[null," 3.4.3.3 - Annual system maximum demand characteristics at the zone substation level – MVA measure"]
["DOPSD0201","Non–coincident Summated Raw System Annual Maximum Demand"," MVA",{"$f":"'[2]3.4 Operational data'!$D102+'[3]3.4 Operational data'!$D102","v":683}]
["DOPSD0202","Non–coincident Summated Weather Adjusted System Annual Maximum Demand 10% POE"," MVA",713.67848000000004]
["DOPSD0203","Non–coincident Summated Weather Adjusted System Annual Maximum Demand 50% POE"," MVA",682.19866000000002]
["DOPSD0204","Coincident Raw System Annual Maximum Demand"," MVA",{"$f":"'[2]3.4 Operational data'!$D105+'[3]3.4 Operational data'!$D105","v":620}]
["DOPSD0205","Coincident Weather Adjusted System Annual Maximum Demand 10% POE"," MVA",637.20964135899999]
["DOPSD0206","Coincident Weather Adjusted System Annual Maximum Demand 50% POE"," MVA",618.59137749899992]
[]
[null," 3.4.3.4 - Annual system maximum demand characteristics at the transmission connection point – MVA measure"]
["DOPSD0207","Non–coincident Summated Raw System Annual Maximum Demand"," MVA",{"$f":"'[2]3.4 Operational data'!$D110+'[3]3.4 Operational data'!$D110","v":693.91899999999998}]
["DOPSD0208","Non–coincident Summated Weather Adjusted System Annual Maximum Demand 10% POE"," MVA",709.78899999999999]
["DOPSD0209","Non–coincident Summated Weather Adjusted System Annual Maximum Demand 50% POE"," MVA",680.60400000000004]
["DOPSD0210","Coincident Raw System Annual Maximum Demand"," MVA",{"$f":"'[2]3.4 Operational data'!$D113+'[3]3.4 Operational data'!$D113","v":647.96600000000001}]
["DOPSD0211","Coincident Weather Adjusted System Annual Maximum Demand 10% POE"," MVA",662.42399999999998]
["DOPSD0212","Coincident Weather Adjusted System Annual Maximum Demand 50% POE"," MVA",642.66300000000001]
[]
[null," 3.4.3.5 - Power factor conversion between MVA and MW"]
["DOPSD0301","Average overall network power factor conversion between MVA and MW","Factor",{"$f":"'[2]3.4 Operational data'!$D118+'[3]3.4 Operational data'!$D118","v":0.98978699999999997}]
["DOPSD0302","Average power factor conversion for  low voltage distribution lines","Factor",{"$f":"'[2]3.4 Operational data'!$D119+'[3]3.4 Operational data'!$D119","v":0.99913399999999997}]
["DOPSD0303","Average power factor conversion for 3.3 kV lines","Factor",{"$f":"'[2]3.4 Operational data'!$D120+'[3]3.4 Operational data'!$D120","v":0}]
["DOPSD0304","Average power factor conversion for 6.6 kV lines","Factor",{"$f":"'[2]3.4 Operational data'!$D121+'[3]3.4 Operational data'!$D121","v":0}]
["DOPSD0305","Average power factor conversion for 7.6 kV lines","Factor",{"$f":"'[2]3.4 Operational data'!$D122+'[3]3.4 Operational data'!$D122","v":0}]
["DOPSD0306","Average power factor conversion for 11 kV lines","Factor",{"$f":"'[2]3.4 Operational data'!$D123+'[3]3.4 Operational data'!$D123","v":0.99219900000000005}]
["DOPSD0307","Average power factor conversion for SWER lines","Factor",{"$f":"'[2]3.4 Operational data'!$D124+'[3]3.4 Operational data'!$D124","v":0}]
["DOPSD0308","Average power factor conversion for 22 kV lines","Factor",{"$f":"'[2]3.4 Operational data'!$D125+'[3]3.4 Operational data'!$D125","v":0.94}]
["DOPSD0309","Average power factor conversion for 33 kV lines","Factor",{"$f":"'[2]3.4 Operational data'!$D126+'[3]3.4 Operational data'!$D126","v":0}]
["DOPSD0310","Average power factor conversion for 44 kV lines","Factor",{"$f":"'[2]3.4 Operational data'!$D127+'[3]3.4 Operational data'!$D127","v":0}]
["DOPSD0311","Average power factor conversion for 66 kV lines","Factor",{"$f":"'[2]3.4 Operational data'!$D128+'[3]3.4 Operational data'!$D128","v":0.98499999999999999}]
["DOPSD0312","Average power factor conversion for 110 kV lines","Factor",{"$f":"'[2]3.4 Operational data'!$D129+'[3]3.4 Operational data'!$D129","v":0}]
["DOPSD0313","Average power factor conversion for 132 kV lines","Factor",{"$f":"'[2]3.4 Operational data'!$D130+'[3]3.4 Operational data'!$D130","v":0.98978699999999997}]
["DOPSD0314","Average power factor conversion for 220 kV lines","Factor",{"$f":"'[2]3.4 Operational data'!$D131+'[3]3.4 Operational data'!$D131","v":0}]
[]
[null," 3.4.3.6 - Demand supplied (for customers charged on this basis) – MW measure"]
["DOPSD0401","Summated Chargeable Contracted Maximum Demand","MW ",{"$f":"'[2]3.4 Operational data'!$D134+'[3]3.4 Operational data'!$D134","v":0}]
["DOPSD0402","Summated Chargeable Measured Maximum Demand ","MW ",{"$f":"'[2]3.4 Operational data'!$D135+'[3]3.4 Operational data'!$D135","v":0}]
[]
[null," 3.4.3.7 - Demand supplied (for customers charged on this basis) – MVA measure"]
["DOPSD0403","Summated Chargeable Contracted Maximum Demand"," MVA",{"$f":"'[2]3.4 Operational data'!$D138+'[3]3.4 Operational data'!$D138","v":0}]
["DOPSD0404","Summated Chargeable Measured Maximum Demand "," MVA",{"$f":"'[2]3.4 Operational data'!$D139+'[3]3.4 Operational data'!$D139","v":349908.08357290871}]

{"sheet":"3.5 Physical assets","index":10,"n_rows":98,"n_cols":3,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
[null,"REGULATORY REPORTING STATEMENT"]
[null,{"$f":"dms_TradingName","v":"ActewAGL Distribution"}]
[null,{"$f":"CONCATENATE(\"Benchmarking RIN response \",CRY)","v":"Benchmarking RIN response 2015-16"}]
[null,"3.5 PHYSICAL ASSETS"]
[]
[null,"There are THREE tables on this worksheet. Each table has been grouped (and sub-grouped) for ease of navigation. See the Instructions sheet on how to group or ungroup tables. "]
[]
[null,"3.5.1 - NETWORK CAPACITIES"]
[null,null,"VOLUME in KM's\n(0's)"]
[null,null,{"$f":"CRY","v":"2015-16"}]
[null,"Circuit length (kilometers)"]
[null,"3.5.1.1 - Overhead network length of circuit at each voltage"]
["DPA0101","Overhead low voltage distribution",{"$f":"'[2]3.5 Physical assets'!$C13+'[3]3.5 Physical assets'!$C13","v":1166.7764167657967}]
["DPA0102","Overhead 2.2 kV",{"$f":"'[2]3.5 Physical assets'!$C14+'[3]3.5 Physical assets'!$C14","v":0}]
["DPA0103","Overhead 6.6kv",{"$f":"'[2]3.5 Physical assets'!$C15+'[3]3.5 Physical assets'!$C15","v":0}]
["DPA0104","Overhead 7.6 kV",{"$f":"'[2]3.5 Physical assets'!$C16+'[3]3.5 Physical assets'!$C16","v":0}]
["DPA0105","Overhead 11 kV",{"$f":"'[2]3.5 Physical assets'!$C17+'[3]3.5 Physical assets'!$C17","v":967.27472782155598}]
["DPA0106","Overhead SWER",{"$f":"'[2]3.5 Physical assets'!$C18+'[3]3.5 Physical assets'!$C18","v":0}]
["DPA0107","Overhead 22 kV",{"$f":"'[2]3.5 Physical assets'!$C19+'[3]3.5 Physical assets'!$C19","v":33.888457574945271}]
["DPA0108","Overhead 33 kV",{"$f":"'[2]3.5 Physical assets'!$C20+'[3]3.5 Physical assets'!$C20","v":0}]
["DPA0109","Overhead 44 kV",{"$f":"'[2]3.5 Physical assets'!$C21+'[3]3.5 Physical assets'!$C21","v":0}]
["DPA0110","Overhead 66 kV",{"$f":"'[2]3.5 Physical assets'!$C22+'[3]3.5 Physical assets'!$C22","v":7.3407234312172429}]
["DPA0111","Overhead 110kV",{"$f":"'[2]3.5 Physical assets'!$C23+'[3]3.5 Physical assets'!$C23","v":0}]
["DPA0112","Overhead 132 kV",{"$f":"'[2]3.5 Physical assets'!$C24+'[3]3.5 Physical assets'!$C24","v":189.87666428491698}]
["DPA0113","Overhead 220kV",{"$f":"'[2]3.5 Physical assets'!$C25+'[3]3.5 Physical assets'!$C25","v":0}]
["DPA0114","Other ",{"$f":"'[2]3.5 Physical assets'!$C26+'[3]3.5 Physical assets'!$C26","v":0}]
["DPA01","Total overhead circuit km",{"$f":"SUM(C9:C26)","v":2365.1569898784319}]
[null,"3.5.1.2 - Underground network circuit length at each voltage"]
["DPA0201","Underground low voltage distribution",{"$f":"'[2]3.5 Physical assets'!$C29+'[3]3.5 Physical assets'!$C29","v":1396.7077556849904}]
["DPA0202","Underground 5 kV",{"$f":"'[2]3.5 Physical assets'!$C30+'[3]3.5 Physical assets'!$C30","v":0}]
["DPA0203","Underground 6.6 Kv",{"$f":"'[2]3.5 Physical assets'!$C31+'[3]3.5 Physical assets'!$C31","v":0}]
["DPA0204","Underground 7.6 kV",{"$f":"'[2]3.5 Physical assets'!$C32+'[3]3.5 Physical assets'!$C32","v":0}]
["DPA0205","Underground 11 kV",{"$f":"'[2]3.5 Physical assets'!$C33+'[3]3.5 Physical assets'!$C33","v":1541.2114740799643}]
["DPA0206","Underground SWER",{"$f":"'[2]3.5 Physical assets'!$C34+'[3]3.5 Physical assets'!$C34","v":0}]
["DPA0207","Underground 22 kV",{"$f":"'[2]3.5 Physical assets'!$C35+'[3]3.5 Physical assets'!$C35","v":2.4684480606525443}]
["DPA0208","Underground 33 kV",{"$f":"'[2]3.5 Physical assets'!$C36+'[3]3.5 Physical assets'!$C36","v":0}]
["DPA0209","Underground 66 kV",{"$f":"'[2]3.5 Physical assets'!$C37+'[3]3.5 Physical assets'!$C37","v":0}]
["DPA0210","Underground 110 kV",{"$f":"'[2]3.5 Physical assets'!$C38+'[3]3.5 Physical assets'!$C38","v":0}]
["DPA0211","Underground 132 kV",{"$f":"'[2]3.5 Physical assets'!$C39+'[3]3.5 Physical assets'!$C39","v":6.0240026546410501}]
["DPA0212","Other ",{"$f":"'[2]3.5 Physical assets'!$C40+'[3]3.5 Physical assets'!$C40","v":0}]
["DPA02","Total underground circuit km",{"$f":"SUM(C29:C40)","v":2946.4116804802484}]
[null,null,"VOLUME in MVA\n(0's)"]
[null,"Circuit Capacity (MVA)",{"$f":"CRY","v":"2015-16"}]
[null,"3.5.1.3 - Estimated overhead network weighted average MVA capacity by voltage class"]
["DPA0301","Overhead low voltage distribution",{"$f":"'[2]3.5 Physical assets'!$C45+'[3]3.5 Physical assets'!$C45","v":0.26124438251376919}]
["DPA0302","Overhead 6.6 kV",{"$f":"'[2]3.5 Physical assets'!$C46+'[3]3.5 Physical assets'!$C46","v":0}]
["DPA0303","Overhead 7.6 kV",{"$f":"'[2]3.5 Physical assets'!$C47+'[3]3.5 Physical assets'!$C47","v":0}]
["DPA0304","Overhead 11 kV",{"$f":"'[2]3.5 Physical assets'!$C48+'[3]3.5 Physical assets'!$C48","v":6.021070300236663}]
["DPA0305","Overhead SWER",{"$f":"'[2]3.5 Physical assets'!$C49+'[3]3.5 Physical assets'!$C49","v":0}]
["DPA0306","Overhead 22 kV",{"$f":"'[2]3.5 Physical assets'!$C50+'[3]3.5 Physical assets'!$C50","v":13.671561415502092}]
["DPA0307","Overhead 33 kV",{"$f":"'[2]3.5 Physical assets'!$C51+'[3]3.5 Physical assets'!$C51","v":0}]
["DPA0308","Overhead 44 kV",{"$f":"'[2]3.5 Physical assets'!$C52+'[3]3.5 Physical assets'!$C52","v":0}]
["DPA0309","Overhead 66 kV",{"$f":"'[2]3.5 Physical assets'!$C53+'[3]3.5 Physical assets'!$C53","v":57.157676649772945}]
["DPA0310","Overhead 110 kV",{"$f":"'[2]3.5 Physical assets'!$C54+'[3]3.5 Physical assets'!$C54","v":0}]
["DPA0311","Overhead 132 kV",{"$f":"'[2]3.5 Physical assets'!$C55+'[3]3.5 Physical assets'!$C55","v":347.64752908838057}]
["DPA0312","Overhead 220 kV",{"$f":"'[2]3.5 Physical assets'!$C56+'[3]3.5 Physical assets'!$C56","v":0}]
["DPA0313","Other ",{"$f":"'[2]3.5 Physical assets'!$C57+'[3]3.5 Physical assets'!$C57","v":0}]
[null,"3.5.1.4 - Estimated underground network weighted average MVA capacity by voltage class"]
["DPA0401","Underground low voltage distribution",0.25600989425710646]
["DPA0402","Underground 5 kV",0]
["DPA0403","Underground 6.6 kV",0]
["DPA0404","Underground 7.6 kV",0]
["DPA0405","Underground 11 kV",6.8074517858661574]
["DPA0406","Underground SWER",0]
["DPA0407","Underground 12.7 kV",0]
["DPA0408","Underground 22 kV",8.6476217285888275]
["DPA0409","Underground 33 kV",0]
["DPA0410","Underground 66 kV",0]
["DPA0411","Underground 110 kV",0]
["DPA0412","Underground 132 kV",172.03330538317746]
["DPA0413","Other",0]
[]
[]
[]
[null,"3.5.2 - TRANSFORMER CAPACITIES"]
[null,null,"VOLUME in MVA\n(0's)"]
[null,null,{"$f":"CRY","v":"2015-16"}]
[null,"3.5.2.1 - Distribution transformer total installed capacity"]
["DPA0501","Distribution transformer capacity owned by utility",2183.3710000000001]
["DPA0502","Distribution transformer capacity owned by High Voltage Customers",42.7]
["DPA0503","Cold spare capacity included in DPA0501",42.654000000000003]
[null,"3.5.2.2 - Zone substation transformer capacity"]
["DPA0601","Total installed capacity for first step transformation where there are two steps to reach distribution voltage",{"$f":"'[2]3.5 Physical assets'!$C83+'[3]3.5 Physical assets'!$C83","v":0}]
["DPA0602","Total installed capacity for second step transformation where there are two steps to reach distribution voltage",{"$f":"'[2]3.5 Physical assets'!$C84+'[3]3.5 Physical assets'!$C84","v":0}]
["DPA0603","Total zone substation transformer capacity where there is only a single step transformation to reach distribution voltage",{"$f":"'[2]3.5 Physical assets'!$C85+'[3]3.5 Physical assets'!$C85","v":1478}]
["DPA0604","Total zone substation transformer  capacity ",{"$f":"'[2]3.5 Physical assets'!$C86+'[3]3.5 Physical assets'!$C86","v":1478}]
["DPA0605","Cold spare capacity of zone substation transformers included in DPA0604",{"$f":"'[2]3.5 Physical assets'!$C87+'[3]3.5 Physical assets'!$C87","v":0}]
[null,"3.5.2.3 - Distribution - other transformer capacity"]
[null,"Distribution other - transformer capacity owned by utility ",{"$f":"'[2]3.5 Physical assets'!$C89+'[3]3.5 Physical assets'!$C89","v":0}]
[]
[]
[]
[null,"3.5.3 - PUBLIC LIGHTING"]
[null,null,"VOLUME \n(0's)"]
[null,null,{"$f":"CRY","v":"2015-16"}]
["DPA0701","Public lighting luminaires",{"$f":"'[2]3.5 Physical assets'!$C96+'[3]3.5 Physical assets'!$C96","v":0}]
["DPA0702","Public lighting poles",{"$f":"'[2]3.5 Physical assets'!$C97+'[3]3.5 Physical assets'!$C97","v":0}]
["DPA0703","Public lighting columns ",{"$f":"'[2]3.5 Physical assets'!$C98+'[3]3.5 Physical assets'!$C98","v":0}]

{"sheet":"3.6 Quality of service","index":11,"n_rows":36,"n_cols":4,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[null,"REGULATORY REPORTING STATEMENT"]
[null,{"$f":"dms_TradingName","v":"ActewAGL Distribution"}]
[null,{"$f":"CONCATENATE(\"Benchmarking RIN response \",CRY)","v":"Benchmarking RIN response 2015-16"}]
[null,"3.6 QUALITY OF SERVICE DATA"]
[]
[]
[null,"3.6.1 - RELIABILITY"]
[null,null,null,"(0's)"]
[null,null,"Units",{"$f":"CRY","v":"2015-16"}]
[null,"INCLUSIVE OF MEDs"]
["DQS0101","Whole of network unplanned SAIDI","minutes/customer",40.187113389056137]
["DQS0102","Whole of network unplanned SAIDI excluding excluded outages","minutes/customer",40.187113389056137]
["DQS0103","Whole of network unplanned SAIFI","interruptions/customer",0.73782722937681122]
["DQS0104","Whole of network unplanned SAIFI excluding excluded outages","interruptions/customer",0.73782722937681122]
[null,"EXCLUSIVE OF MEDs"]
["DQS0105","Whole of network unplanned SAIDI","minutes/customer",35.096162004447258]
["DQS0106","Whole of network unplanned SAIDI excluding excluded outages","minutes/customer",35.096162004447258]
["DQS0107","Whole of network unplanned SAIFI","interruptions/customer",0.67451152128542491]
["DQS0108","Whole of network unplanned SAIFI excluding excluded outages","interruptions/customer",0.67451152128542491]
[]
[null,"3.6.2 - ENERGY NOT SUPPLIED"]
[null,null,null,"(0's)"]
[null,null,"Units",{"$f":"CRY","v":"2015-16"}]
["DQS0201","Energy Not Supplied (planned)","GWh",0.39383995980982656]
["DQS0202","Energy Not Supplied (unplanned)","GWh",0.36210314593324133]
["DQS02","Total",null,{"$f":"SUM(D24:D25)","v":0.75594310574306789}]
[]
[null,"3.6.3 - SYSTEM LOSSES"]
[null,null,null,"(0's)"]
[null,null,"Unit",{"$f":"CRY","v":"2015-16"}]
["DQS03","System losses","%",4.4254657203196102E-2]
[]
[null,"3.6.4 - CAPACITY UTILISATION"]
[null,null,null,"(0's)"]
[null,null,"Unit",{"$f":"CRY","v":"2015-16"}]
["DQS04","Overall utilisation","%",{"$f":"'[2]3.6 Quality of service'!$D36+'[3]3.6 Quality of service'!$D36","v":0.73}]

{"sheet":"3.7 Operating environment","index":12,"n_rows":35,"n_cols":4,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[null,"REGULATORY REPORTING STATEMENT"]
[null,{"$f":"dms_TradingName","v":"ActewAGL Distribution"}]
[null,{"$f":"CONCATENATE(\"Benchmarking RIN response \",CRY)","v":"Benchmarking RIN response 2015-16"}]
[null,"3.7 OPERATING ENVIRONMENT FACTORS"]
[]
[]
[null,"3.7.1 - DENSITY FACTORS"]
[null,null,null,"(0's)"]
[null,null,"Units",{"$f":"CRY","v":"2015-16"}]
["DOEF0101","Customer density","Customer / km",45]
["DOEF0102","Energy density","MWh/customer",{"$f":"'[2]3.7 Operating environment'!$D11+'[3]3.7 Operating environment'!$D11","v":15.549745145461831}]
["DOEF0103","Demand density","kVA / customer",{"$f":"'[2]3.7 Operating environment'!$D12+'[3]3.7 Operating environment'!$D12","v":3.6926503822406764}]
[]
[null,"3.7.2 - TERRAIN FACTORS"]
[null,null,null,"(0's)"]
[null,null,null,{"$f":"CRY","v":"2015-16"}]
["DOEF0201","Rural proportion","%",{"$f":"'[2]3.7 Operating environment'!$D17+'[3]3.7 Operating environment'!$D17","v":0.38279999999999997}]
["DOEF0202","Urban and CBD vegetation maintenance spans","Number of spans",{"$f":"'[2]3.7 Operating environment'!$D18+'[3]3.7 Operating environment'!$D18","v":4660}]
["DOEF0203","Rural vegetation maintenance spans","Number of spans",{"$f":"'[2]3.7 Operating environment'!$D19+'[3]3.7 Operating environment'!$D19","v":1111}]
["DOEF0204","Total vegetation maintenance spans","Number of spans",{"$f":"'[2]3.7 Operating environment'!$D20+'[3]3.7 Operating environment'!$D20","v":5771}]
["DOEF0205","Total number of spans","Number of spans",{"$f":"'[2]3.7 Operating environment'!$D21+'[3]3.7 Operating environment'!$D21","v":50684}]
["DOEF0206","Average urban and CBD vegetation maintenance span cycle","Years",{"$f":"'[2]3.7 Operating environment'!$D22+'[3]3.7 Operating environment'!$D22","v":3}]
["DOEF0207","Average rural vegetation maintenance span cycle","Years",{"$f":"'[2]3.7 Operating environment'!$D23+'[3]3.7 Operating environment'!$D23","v":1}]
["DOEF0208","Average number of trees per urban and CBD vegetation maintenance span","Trees",{"$f":"'[2]3.7 Operating environment'!$D24+'[3]3.7 Operating environment'!$D24","v":1.38}]
["DOEF0209","Average number of trees per rural vegetation maintenance span","Trees",{"$f":"'[2]3.7 Operating environment'!$D25+'[3]3.7 Operating environment'!$D25","v":1.96}]
["DOEF0210","Average number of defects per urban and CBD vegetation maintenance span","Defects",{"$f":"'[2]3.7 Operating environment'!$D26+'[3]3.7 Operating environment'!$D26","v":1.38}]
["DOEF0211","Average number of defects per rural vegetation maintenance span","Defects",{"$f":"'[2]3.7 Operating environment'!$D27+'[3]3.7 Operating environment'!$D27","v":1.96}]
["DOEF0212","Tropical proportion","Spans",{"$f":"'[2]3.7 Operating environment'!$D28+'[3]3.7 Operating environment'!$D28","v":0}]
["DOEF0213","Standard vehicle access","km",{"$f":"'[2]3.7 Operating environment'!$D29+'[3]3.7 Operating environment'!$D29","v":259}]
["DOEF0214","Bushfire risk","Spans",7737]
[]
[null,"3.7.3 - SERVICE AREA FACTORS"]
[null,null,null,"(0's)"]
[null,null,null,{"$f":"CRY","v":"2015-16"}]
["DOEF0301","Route Line length","km",4114]

{"sheet":"NSP amendments","index":13,"n_rows":2,"n_cols":3,"rows_kept":2,"cut":false,"hidden":false,"merged":[[0,1,0,2]]}
[null,{"$f":"CONCATENATE(dms_TradingName,\" data amendments\")","v":"ActewAGL Distribution data amendments"}]
[null,"Amended Table","Comments"]