{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["AER only","Instructions","Contents","Business & other details","3.1 Revenue","3.2 Operating expenditure","3.2.3 Provisions","3.3 Assets (RAB)","3.3 Assets (RAB) (2)","3.4 Operational data","3.5 Physical assets","3.6 Quality of services","3.7 Operating environment","NSP Amendments"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":2,"defined_names":430,"comments":1,"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":97,"n_cols":40,"rows_kept":97,"cut":false,"hidden":true,"merged":[[80,4,80,11],[0,1,0,11],[3,28,3,38],[4,28,4,31],[4,34,4,38],[43,23,43,27],[44,1,44,5],[44,15,44,22],[44,23,44,27],[45,2,45,3],[45,34,47,34],[48,34,52,34],[56,34,57,34],[62,23,62,26]]}
[null,"Data in these columns used for data validation and database purposes."]
[null,"Date last modified:"]
[]
[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,"FOR ELECTRICITY BUSINESSES ONLY"]
[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,"Feeder Types",null,null,null,"TasNetworks (D)","MAIFI flag","Feeder Names"]
[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,"CBD","Urban","Short rural","long rural","EXTRA"]
[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,"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","dms_CBD_flag","dms_Urban_flag","dms_ShortRural_flag","dms_LongRural_flag","dms_FeederType_5_flag","dms_MAIFI_flag_List","dms_FeederName_1","dms_FeederName_2","dms_FeederName_3","dms_FeederName_4","dms_FeederName_5"]
[null,"ActewAGL Distribution","ActewAGL Distribution",76670568688,"ACT","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2014-19 Distribution Determination",null,"40 Bunda Street",null,"CANBERRA","ACT","2600","GPO BOX 366",null,"CANBERRA","ACT",2601,"Robert Walker","02 6248 3847","robert.walker@actewagle.com.au","NO","YES","YES","NO","NO",null,"CBD","Urban","Short rural","Long rural",null,"ActewAGL Distribution"]
[null,"ActewAGL Distribution (Tx Assets)","ActewAGL Distribution (Tx Assets)",76670568688,"ACT","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"distribution determination",null,"40 Bunda Street",null,"CANBERRA","ACT","2600","GPO BOX 366",null,"CANBERRA","ACT",2601,"Robert Walker","02 6248 3847","robert.walker@actewagle.com.au",null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"ActewAGL Distribution (Tx Assets)"]
[null,"ActewAGL Gas","ActewAGL Gas",76670568688,"ACT","Gas","Distribution","Weighted average price cap","Financial","June",5,5,"x",null,null,"40 Bunda Street",null,"CANBERRA","ACT","2600","GPO BOX 366",null,"CANBERRA","ACT",2601,"Philip Deamer","02 6248 3438","GasAAReview@actewagl.com.au",null,null,null,null,null,null,null,null,null,null,null,"ActewAGL Gas"]
[null,"AGN","AGN",78551685,"SA","Gas","Distribution","Revenue cap","Financial","June",5,5,5,"distribution determination",null,null,null,null,"SA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"AGN"]
[null,"Amadeus","APT Pipelines (NT) Pty Ltd",39009737393,"NT","Gas","Transmission","Weighted average price cap","Financial","June",5,5,"x","n/a",null,"Level 19, HSBC Building","580 George Street","SYDNEY","NSW","2000","Level 19, HSBC Building","580 George Street","SYDNEY","NSW","2000","Alexandra Curran","02 9275 0020","alexandra.curran@apa.com.au",null,null,null,null,null,null,null,null,null,null,null,"Amadeus"]
[null,"APA GasNet","APA VTS Australia Limited",79096457868,"Vic","Gas","Transmission",null,"Calendar","December",5,5,"x",null,null,"Level 19, HSBC Building","580 George Street","SYDNEY","NSW","2000","PO Box R41",null,"ROYAL EXCHANGE","NSW","1225",null,"02 9693 0000",null,null,null,null,null,null,null,null,null,null,null,null,"APA GasNet"]
[null,"Ausgrid","Ausgrid",67505337385,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2014-19 Distribution Determination",null,"570 George St",null,"SYDNEY","NSW",2000,null,null,null,null,null,"John Thomson","(02) 9269 2312","john.thomson@ausgrid.com.au","YES","YES","YES","YES","NO",null,"CBD","Urban","Short rural","Long rural",null,"Ausgrid"]
[null,"Ausgrid (Tx Assets)","Ausgrid (Tx Assets)",67505337385,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"distribution determination",null,null,null,null,"NSW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"Ausgrid (Tx Assets)"]
[null,"AusNet (D)","AusNet Services (D)",91064651118,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,2,"2016-20 Distribution Determination",null,"Level 32","2 Southbank Boulevard","SOUTHBANK","Vic","3006","Locked Bag 14051",null,"MELBOURNE CITY MAIL CENTRE","VIC",8001,"Hannah Williams","03 9683 4088","hwilliams@powercor.com.au",null,"YES","YES","YES","NO",null,"CBD","Urban","Short rural","Long rural",null,"AusNet (D)"]
[null,"AusNet (Gas)",null,null,null,"Gas","Distribution",null,"Calendar","December",5,5,"X",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,"AusNet (Gas)"]
[null,"AusNet (T)","AusNet (T)",78079798173,"Vic","Electricity","Transmission","Revenue cap","Financial","March",5,5,2,"transmission determination",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,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"AusNet (T)"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"Australian Distribution Co."]
[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,null,null,null,null,null,null,null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"Australian Transmission Co."]
[null,"CitiPower","CitiPower",76064651056,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,2,"2016-20 Distribution Determination",null,"40 Market Street",null,"MELBOURNE","Vic","3000","Locked Bag 14090",null,"MELBOURNE","VIC",8001,"Hannah Williams","03 9683 4088","hwilliams@powercor.com.au","YES","YES","NO","NO","NO",null,"CBD","Urban","Short rural","Long rural",null,"CitiPower"]
[null,"Directlink","Directlink",16779340889,"Qld","Electricity","Transmission","Revenue cap","Financial","June",9,5,5,"transmission determination",null,null,null,null,"NSW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"Directlink"]
[null,"ElectraNet","ElectraNet",41094482416,"SA","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,"transmission determination",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,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"ElectraNet"]
[null,"Endeavour Energy","Endeavour Energy",59253130878,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2014-19 Distribution Determination",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","NO","YES","YES","YES","NO",null,"CBD","Urban","Short rural","Long rural",null,"Endeavour Energy"]
[null,"Energex","Energex",40078849055,"Qld","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2015-20 Distribution Determination",null,"26 Reddacliff Street",null,"NEWSTEAD","Qld","4006","26 Reddacliff Street",null,"NEWSTEAD","QLD","4006","Nicola Roscoe","07 3664 5891","nicolaroscoe@energex.com.au","YES","YES","YES","NO","NO",null,"CBD","Urban","Short rural","Long rural",null,"Energex"]
[null,"Ergon Energy","Ergon Energy",50087646062,"Qld","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2015-20 Distribution Determination",null,"22 Walker Street",null,"TOWNSVILLE","Qld","4810","Po Box 264",null,"FORTITUDE VALLEY","QLD",4006,"Jenny Doyle, Group Manager Regulatory Affairs","(07) 3851 6416","jenny.doyle@ergon.com.au","NO","YES","YES","YES","NO",null,"CBD","Urban","Short rural","Long rural",null,"Ergon Energy"]
[null,"Envestra (Victoria and Albury)","Australian Gas Networks Limited",19078551685,"SA","Gas","Distribution",null,"Calendar","December",5,5,"x",null,null,"Level 10","81 Flinders Street","ADELAIDE","SA","5000",null,null,null,null,null,null,"08 8227 1500",null,null,null,null,null,null,null,null,null,null,null,null,"Envestra (Victoria and Albury)"]
[null,"Essential Energy","Essential Energy",37428185226,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2014-19 Distribution Determination",null,"8 Buller Street",null,"PORT MACQUARIE","NSW",null,"PO Box 5730",null,"PORT MACQUARIE","NSW",null,"Catherine Waddell","02 6338 3553","catherine.waddell@essentialenergy.com.au",null,null,"YES","YES","NO",null,"CBD","Urban","Short rural","Long rural",null,"Essential Energy"]
[null,"Jemena Electricity","Jemena Electricity",82064651083,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,2,"2016-20 Distribution Determination",null,"Level 16","567 Collins Street","MELBOURNE","VIC","3000","PO Box 16182",null,"MELBOURNE","VIC",8001,"Robert McMillan","03 9173 7000","robert.mcmillan@jemena.com.au",null,null,"YES","NO","NO",null,"CBD","Urban","Short rural","Long rural",null,"Jemena Electricity"]
[null,"Multinet Gas","Multinet Gas (DB No.1) Pty Ltd (ACN 086 026 986), Multinet Gas (DB No.2) Pty Ltd (ACN 086 230 122)",86026986,"Vic","Gas","Distribution",null,"Calendar","December",5,5,"x",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,"Multinet Gas"]
[null,"Murraylink","Murraylink",79181207909,"SA","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,"transmission determination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"Murraylink"]
[null,"Powercor Australia","Powercor Australia",89064651109,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,2,"2016-20 Distribution Determination",null,"40 Market Street",null,"MELBOURNE","Vic","3000","Locked bag 14090",null,"MELBOURNE","VIC",8001,"Hannah Williams","03 9683 4088","hwilliams@powercor.com.au",null,null,"YES","YES","NO",null,"CBD","Urban","Short rural","Long rural",null,"Powercor Australia"]
[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,"33 Harold St",null,"VIRGINIA","Qld","4014","PO Box 1193",null,"VIRGINIA","QLD",4014,"Jennifer Harris","07 3860 2667","jharris@powerlink.com.au",null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"Powerlink"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"Roma to Brisbane Pipeline"]
[null,"SA Power Networks","SA Power Networks",13332330749,"SA","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2015-20 Distribution Determination",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,null,"YES","YES","NO",null,"CBD","Urban","Short rural","Long rural",null,"SA Power Networks"]
[null,"TasNetworks (D)","TasNetworks (D)",24167357299,"Tas","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"distribution determination",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,null,"YES","YES","YES",null,"Critical Infrastructure","High density commercial","Urban","High density rural","Low density rural","TasNetworks (D)"]
[null,"TasNetworks (T)","TasNetworks (T)",24167357299,"Tas","Electricity","Transmission","Revenue cap","Financial","March",5,5,5,"transmission determination",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,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"TasNetworks (T)"]
[null,"TransGrid","TransGrid",19622755774,"NSW","Electricity","Transmission","Revenue cap","Financial","June",5,4,5,"transmission determination",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,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"TransGrid"]
[null,"United Energy","United Energy",70064651029,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,2,"2016-20 Distribution Determination",null,"Level 3","6 Nexus Court","MULGRAVE","Vic","3149","PO Box 449",null,"MOUNT WAVERLEY","VIC",3170,"Mathew Abraham","03 8846 9758","mathew.abraham@ue.com.au",null,null,"YES","NO","NO",null,"CBD","Urban","Short rural","Long rural",null,"United Energy"]
[null,"Western Power (D)","Western Power (D)",18540492861,"WA","Electricity","Distribution","Revenue cap","Financial","June",12,4,"x","distribution determination",null,"363 Wellington Street",null,"PERTH","WA","6000","GPO Box L921",null,"PERTH","WA",6842,"Judy Hunter","08 9326 6239","judy.hunter@westernpower.com.au",null,null,"YES","YES","NO","NO","CBD","Urban","Short rural","Long rural",null,"Western Power (D)"]
[null,"Western Power (T)","Western Power (T)",18540492861,"WA","Electricity","Transmission","Revenue cap","Financial","June",12,4,"x","transmission determination",null,"363 Wellington Street",null,"PERTH","WA","6000","GPO Box L921",null,"PERTH","WA",6842,"Judy Hunter","08 9326 6239","judy.hunter@westernpower.com.au",null,null,"YES","YES","NO",null,"CBD","Urban","Short rural","Long rural",null,"Western Power (T)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For EB & Reset RINs only"]
[null,"The Reg Year Ending (dms_RYE) must be set to the last year of the regulatory period. For forecast data is is usually (FRCP_y5) for actual it is a single year (CRY). For historical actual data the RYE will need to be set manually in the business details sheet by setting the dms_Multiyear_flag to 1 and putting the correct value in 'dms_Specified_FinalYear. See cells C67:C68",null,null,null,null,{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y1,4)-1)&\"-\"&TEXT(VALUE(RIGHT(CRCP_y1,2)-1),\"00\"),VALUE(LEFT(CRCP_y1,4)-1))","v":"2009-10"},null,null,null,null,null,null,"Drop down selector box for CA & Reset RINs.",null,"For CA & Reset RINs only",null,null,null,null,null,null,null,"for DNSP only",null,null,null,null,null,null,null,null,null,null,"Reason for interruption","dms_Reason_Interruption_Detailed","dms_Reason_Interruption"]
[null,"dms_Model_List ","DELETE NR 'CRY' IF NOT AN ANNUAL RIN (EB, CA , ARR)",null,"dms_RYE_Formula_Result",null,null,null,null,null,null,null,null,"dms_0203_ProjectType",null,"dms_020303_01_UOM","dms_020501_01_UOM","dms_020501_02_UOM","dms_020501_03_UOM","dms_020501_04_UOM","dms_020603_01_UOM","dms_040102_01_UOM","dms_040102_04_UOM","dms_030601_01_UOM","dms_030601_02_UOM","dms_030701_01_UOM","dms_030702_01_UOM","dms_030703_01_UOM",null,null,null,null,null,null,"Animal","Animal impact","Animal"]
[null,"ARR","ANNUAL REPORTING STATEMENT",null,{"$f":"LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)","v":"2017"},"=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,"Circuit line length in km","0's","0's","0's","0's","0's","0's","days","minutes/customer","minutes/customer","Customer / km","%","km",null,null,null,null,null,null,null,"Animal nesting/burrowing, etc and other","Asset failure"]
[null,"CA","CATEGORY ANALYSIS",null,{"$f":"LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)","v":"2017"},"=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,"Circuit line length in km","0's","0's","0's","0's","0's","0's","0's","minutes/customer","minutes/customer","MWh/customer","Number of spans",null,null,null,null,null,null,null,null,"Other","Other"]
[null,"CPI","CPI",null,null,null,null,null,null,null,null,null,null,"New line on new route - other",null,"Circuit line length in km","MVA added","MVA added","MVA added","MVA added","0's","0's","$0s","interruptions/customer","interruptions/customer","kVA / customer","Number of spans",null,null,null,null,null,null,null,"Asset failure","LV","Overloads"]
[null,"EB","ECONOMIC BENCHMARKING",null,{"$f":"LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)","v":"2017"},"=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,"Circuit line length in km","0's","0's","0's","0's","0's","$0s","0's","interruptions/customer","interruptions/customer",null,"Number of spans",null,null,null,null,null,null,null,null,"Distribution substation","Planned"]
[null,"PTRM","POST TAX REVENUE MODEL",null,{"$f":"LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)","v":"2020"},"=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,"Number","total spend $0s","total spend $0s","total spend $0s","total spend $0s","(per cent)",null,null,null,null,null,"Number of spans",null,null,null,null,null,null,null,null,"HV","Network business"]
[null,"Reset","REGULATORY REPORTING STATEMENT",null,{"$f":"LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)","v":"2020"},"=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,"Number","net circuit km added","net circuit km added","net circuit km added","net circuit km added",null,null,null,null,null,null,"Years",null,null,null,null,null,null,null,null,"Zone substation","Third party"]
[null,"RFM","ROLL FORWARD MODEL",null,{"$f":"LEFT(dms_CRCP_FinalYear_Result,2)&RIGHT(dms_CRCP_FinalYear_Result,2)","v":"2017"},"=LEFT(dms_CRCP_FinalYear_Result,2)&RIGHT(dms_CRCP_FinalYear_Result,2)",null,null,null,null,null,null,null,"Reconductor - Dual circuit",null,"Number","total spend $0s","total spend $0s","total spend $0s","total spend $0s",null,null,null,null,null,null,"Years",null,null,null,null,null,null,null,null,"Subtransmission","Unknown"]
[null,"WACC","WEIGHTED AVERAGE COST OF CAPITAL",null,{"$f":"LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)","v":"2020"},"=LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)",null,null,null,null,null,null,null,"Other",null,null,"net circuit km added","net circuit km added","net circuit km added","net circuit km added",null,null,null,null,null,null,"Trees",null,null,null,null,null,null,null,"Other","insert description of 'other'","Vegetation"]
[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,"Trees",null,null,null,null,null,null,null,"Overloads","Network error","Weather"]
[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,"Defects",null,null,null,null,null,null,null,"Planned","Switching and protection error","2 - STPIS Exclusion (3.3)(a)"]
[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,"Defects",null,null,null,null,null,null,null,"Network business","Fire","3 - STPIS Exclusion (3.3)(a)"]
[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,"Spans",null,null,null,null,null,null,null,null,"Other","4 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$0s",null,null,null,null,null,null,null,null,null,"km",null,null,null,null,null,null,null,"Third party","Dig-in","5 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spans",null,null,"",null,null,null,null,null,"Unauthorised access","6 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehicle impact","7 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unknown"]
[null,"For all files either AER or business needs to be able to specify the type of submission","For PTRM & RFM templates we must provide a choice in case they change their form of control - otherwise it is drawn from the business specific lookup table above.",null,"These are indeces and lookup values for various dates. All step from the value placed in FRCP_y1 on the business and other details worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"for TNSP only",null,null,null,null,null,null,null,null,null,null,null,"Blow-in/Fall-in - NSP responsibility"]
[null,"dms_SourceList","dms_FormControl_Choices",null,"dms_FRCPlength_Num_List","dms_FinalYear_List","dms_CRCPlength_Num_List","dms_CFinalYear_List","dms_FRCP_years",null,"dms_CRCP_years",null,"dms_CRCP_index",null,null,null,null,null,null,null,null,null,null,"dms_030601_01_UOM",null,"dms_030701_01_UOM","dms_030702_01_UOM",null,null,null,null,null,null,null,"Unknown","Grow-in - NSP responsibility"]
[null,"After appeal","Revenue cap",null,1,"dms_FRCP_y1",1,"CRCP_y1",{"$f":"FRCP_y1","v":"2015-16"},"dms_FRCP_y1",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y1,4)-1)&\"-\"&TEXT(VALUE(MID(dms_FRCP_y1,3,2)),\"00\"),VALUE(LEFT(dms_FRCP_y1,4)-1))","v":"2014-15"},"dms_CRCP_yZ",1,null,null,null,null,null,null,null,null,null,null,"%",null,"Number of spans","km",null,null,null,null,null,null,null,"Vegetation","Blow-in/Fall-in - Other responsible party"]
[null,"Draft decision","Revenue yield",null,2,"dms_FRCP_y2",2,"CRCP_y2",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y1,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y1,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y1,4)+1))","v":"2016-17"},"dms_FRCP_y2",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yZ,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yZ,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yZ,4)-1))","v":"2013-14"},"dms_CRCP_yY",2,null,null,null,null,null,null,null,null,null,null,"number",null,"Years","%",null,null,null,null,null,null,null,null,"Grow-in - Other responsible party"]
[null,"Final decision","Weighted average price cap",null,3,"dms_FRCP_y3",3,"CRCP_y3",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y2,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y2,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y2,4)+1))","v":"2017-18"},"dms_FRCP_y3",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yY,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yY,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yY,4)-1))","v":"2012-13"},"dms_CRCP_yX",3,null,null,null,null,null,null,null,null,null,null,"number",null,"Trees","km"]
[null,"PTRM update 1",null,null,4,"dms_FRCP_y4",4,"CRCP_y4",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y3,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y3,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y3,4)+1))","v":"2018-19"},"dms_FRCP_y4",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yX,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yX,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yX,4)-1))","v":"2011-12"},"dms_CRCP_yW",4,null,null,null,null,null,null,null,null,null,null,"%",null,"Defects","number"]
[null,"PTRM update 2",null,null,5,"dms_FRCP_y5",5,"CRCP_y5",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y4,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y4,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y4,4)+1))","v":"2019-20"},"dms_FRCP_y5",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yW,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yW,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yW,4)-1))","v":"2010-11"},"dms_CRCP_yV",5,null,null,null,null,null,null,null,null,null,null,"number",null,"Number of spans",null,null,null,null,null,null,null,null,"Weather"]
[null,"PTRM update 3",null,null,6,"dms_FRCP_y6",6,"CRCP_y6",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y5,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y5,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y5,4)+1))","v":"2020-21"},"dms_FRCP_y6",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yV,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yV,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yV,4)-1))","v":"2009-10"},"dms_CRCP_yU",6,null,null,null,null,null,null,null,null,null,null,"number",null,"km",null,null,null,null,null,null,null,null,"2 - STPIS Exclusion (3.3)(a)"]
[null,"PTRM update 4",null,null,7,"dms_FRCP_y7",7,"CRCP_y7",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y6,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y6,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y6,4)+1))","v":"2021-22"},"dms_FRCP_y7",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yU,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yU,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yU,4)-1))","v":"2008-09"},"dms_CRCP_yT",7,null,null,null,null,null,null,null,null,null,null,"%",null,"km",null,null,null,null,null,null,null,null,"3 - STPIS Exclusion (3.3)(a)"]
[null,"PTRM update 5",null,null,8,"dms_FRCP_y8",8,"CRCP_y8",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y7,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y7,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y7,4)+1))","v":"2022-23"},"dms_FRCP_y8",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yT,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yT,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yT,4)-1))","v":"2007-08"},"dms_CRCP_yS",8,null,null,null,null,null,null,null,null,null,null,"number",null,"Number of spans",null,null,null,null,null,null,null,null,"4 - STPIS Exclusion (3.3)(a)"]
[null,"PTRM update 6",null,null,9,"dms_FRCP_y9",9,"CRCP_y9",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y8,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y8,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y8,4)+1))","v":"2023-24"},"dms_FRCP_y9",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yS,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yS,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yS,4)-1))","v":"2006-07"},"dms_CRCP_yR",9,null,null,null,null,null,null,null,null,null,null,"number",null,null,null,null,null,null,null,null,null,null,"5 - STPIS Exclusion (3.3)(a)"]
[null,"PTRM update 7",null,null,10,"dms_FRCP_y10",10,"CRCP_y10",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y9,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y9,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y9,4)+1))","v":"2024-25"},"dms_FRCP_y10",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yR,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yR,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yR,4)-1))","v":"2005-06"},"dms_CRCP_yQ",10,null,null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,"6 - STPIS Exclusion (3.3)(a)"]
[null,"Regulatory proposal",null,null,11,"dms_FRCP_y11",11,"CRCP_y11",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y10,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y10,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y10,4)+1))","v":"2025-26"},"dms_FRCP_y11",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yQ,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yQ,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yQ,4)-1))","v":"2004-05"},"dms_CRCP_yP",11,null,null,null,null,null,null,null,null,null,null,"number",null,null,null,null,null,null,null,null,null,null,"7 - STPIS Exclusion (3.3)(a)"]
[null,"Reporting",null,null,12,"dms_FRCP_y12",12,"CRCP_y12",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y11,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y11,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y11,4)+1))","v":"2026-27"},"dms_FRCP_y12",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yP,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yP,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yP,4)-1))","v":"2003-04"},"dms_CRCP_yO",12,null,null,null,null,null,null,null,null,null,null,"%"]
[null,"Revised regulatory proposal",null,null,13,"dms_FRCP_y13",13,"CRCP_y13",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y12,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y12,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y12,4)+1))","v":"2027-28"},"dms_FRCP_y13",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yO,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yO,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yO,4)-1))","v":"2002-03"},"dms_CRCP_yN",13,null,null,null,null,null,null,null,null,null,null,"number"]
[null,"RFM annual update",null,null,14,"dms_FRCP_y14",14,"CRCP_y14",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y13,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y13,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y13,4)+1))","v":"2028-29"},"dms_FRCP_y14",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yN,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yN,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yN,4)-1))","v":"2001-02"},"dms_CRCP_yM",14,null,null,null,null,null,null,null,null,null,null,"%"]
[null,null,null,null,15,"dms_FRCP_y15",15,"CRCP_y15",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y14,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y14,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y14,4)+1))","v":"2029-30"},"dms_FRCP_y15",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yM,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yM,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yM,4)-1))","v":"2000-01"},"dms_CRCP_yL",15,null,null,null,null,null,null,null,null,null,null,"number"]
[]
[null,"dms_DataQuality_List",null,null,"These are drop down lists for businesses to select the correct FRCP_y1 on the business and other details worksheet.\nThis also populates the column headings in the worksheets"]
[null,"Actual",null,null,"dms_RCP_fyear_list","dms_CRY_ListF","dms_CRY_ListC","dms_RCP_cyear_list","dms_FRCP_fyear_list","dms_FRCP_ListF","dms_FRCP_ListC","dms_FRCP_cyear_list"]
[null,"Estimate",null,null,"dms_fy1","2006-07",2007,"dms_cy1","dms_frcp_fy1","2016-17","2017","dms_crcp_cy1"]
[null,"Consolidated",null,null,"dms_fy2","2007-08","2008","dms_cy2","dms_frcp_fy2","2017-18","2018","dms_crcp_cy2"]
[null,"Recast",null,null,"dms_fy3","2008-09","2009","dms_cy3","dms_frcp_fy3","2018-19","2019","dms_crcp_cy3"]
[null,"Public",null,null,"dms_fy4","2009-10","2010","dms_cy4","dms_frcp_fy4","2019-20","2020","dms_crcp_cy4"]
[null,null,null,null,"dms_fy5","2010-11","2011","dms_cy5","dms_frcp_fy5","2020-21","2021","dms_crcp_cy5"]
[null,null,null,null,"dms_fy6","2011-12","2012","dms_cy6","dms_frcp_fy6","2021-22","2022","dms_crcp_cy6"]
[null,null,null,null,"dms_fy7","2012-13","2013","dms_cy7","dms_frcp_fy7","2022-23","2023","dms_crcp_cy7"]
[null,null,null,null,"dms_fy8","2013-14","2014","dms_cy8","dms_frcp_fy8","2023-24","2024","dms_crcp_cy8"]
[null,null,null,null,"dms_fy9","2014-15","2015","dms_cy9","dms_frcp_fy9","2024-25","2025","dms_crcp_cy9"]
[null,null,null,null,"dms_fy10","2015-16","2016","dms_cy10","dms_frcp_fy10","2025-26","2026","dms_crcp_cy10"]
[null,null,null,null,"dms_fy11","2016-17","2017","dms_cy11","dms_frcp_fy11","2026-27","2027","dms_crcp_cy11"]
[null,null,null,null,"dms_fy12","2017-18","2018","dms_cy12","dms_frcp_fy12","2027-28","2028","dms_crcp_cy12"]
[null,null,null,null,"dms_fy13","2018-19",2019,"dms_cy13","dms_frcp_fy13","2028-29","2029","dms_crcp_cy13"]
[null,null,null,null,"dms_fy14","2019-20","2020","dms_cy14","dms_frcp_fy14","2029-30","2030","dms_crcp_cy14"]
[null,null,null,null,"dms_fy15","2020-21","2021","dms_cy15","dms_frcp_fy15","2030-31","2031","dms_crcp_cy15"]

{"sheet":"Instructions","index":1,"n_rows":27,"n_cols":4,"rows_kept":27,"cut":false,"hidden":false,"merged":[[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],[24,2,24,4],[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,{"$f":"CONCATENATE(dms_Segment,\" Network Service Provider\")","v":"Transmission Network Service Provider"}]
[null,"Historical Reporting RIN Template"]
[null,null,{"$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 AusNet (T) 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 selection 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 selection to NON-CONFIDENTIAL macro."]
[]
[null,null,"UNITS OF MEASURE\n\nAll amounts are to be unrounded and reported on a one for one basis: that is 1000 is to be entered as '1000'. Applicable units of measure may be identified in the table column headings or row descriptors.\n\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,". \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 selection 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 \nto highlight cells that contain amended data.\nNB: if data is also CONFIDENTIAL, re-apply \nthe Confidentiality macro after applying the \nAmended macro"]
[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,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"AusNet (T)"}]
[null,{"$f":"CONCATENATE(\"Benchmarking RIN response \",CRY)","v":"Benchmarking RIN response 2016-17"}]
[]
[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,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"AusNet (T)"}]
[null,{"$f":"CONCATENATE(\"Economic Benchmarking RIN response \", CRY)","v":"Economic Benchmarking RIN response 2016-17"}]
[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","AusNet (T)"]
[null,"ACN / ABN",{"$f":"INDEX(dms_ABN_List,MATCH(dms_TradingName,dms_TradingName_List))","v":78079798173}]
[]
[]
[null,"Business address","Address 1",null,{"$f":"INDEX(dms_Addr1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Level 32"}]
[null,null,null,"Address 2",{"$f":"IF(ISBLANK(INDEX(dms_Addr2_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",INDEX(dms_Addr2_List,MATCH(dms_TradingName,dms_TradingName_List)))","v":"2 Southbank Boulevard"}]
[null,null,"Suburb",null,{"$f":"INDEX(dms_Suburb_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"SOUTHBANK"}]
[null,null,null,"State",{"$f":"INDEX(dms_State_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Vic"},"p/code",{"$f":"INDEX(dms_PostCode_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"3006"}]
[]
[null,"Postal address","Address 1",null,"Level 32"]
[null,null,null,"Address 2","2 Southbank Boulevard"]
[null,null,"Suburb",null,"SOUTHBANK"]
[null,null,null,"State","Vic","p/code","3006"]
[]
[]
[null,"Contact name/s","Clare Thompson"]
[null,"Contact phone/s","03 9695 6670",null,null,null,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","Clare.E.Thompson@ausnetservices.com.au",null,null,null,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",{"$f":"dms_FRCP_y2","v":"2016-17"},{"$f":"dms_FRCP_y3","v":"2017-18"},{"$f":"dms_FRCP_y4","v":"2018-19"},{"$f":"dms_FRCP_y5","v":"2019-20"},{"$f":"dms_FRCP_y6","v":"2020-21"},{"$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":"2021-22"}]
[]
[]
[null,"Current regulatory control period",{"$f":"dms_CRCP_FirstYear_Result","v":"2010-11"},{"$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":"2011-12"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y2,4)+1)&\"-\"&TEXT(VALUE(RIGHT(CRCP_y2,2)+1),\"0#\"),VALUE(LEFT(CRCP_y2,4)+1))","v":"2012-13"},{"$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":"2013-14"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y4,4)+1)&\"-\"&TEXT(VALUE(RIGHT(CRCP_y4,2)+1),\"0#\"),VALUE(LEFT(CRCP_y4,4)+1))","v":"2014-15"},{"$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":"2015-16"}]
[]
[]
[null,"Previous regulatory control period",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(PRCP_y2,4)-1)&\"-\"&TEXT(VALUE(MID(PRCP_y2,3,2)),\"0#\"),VALUE(LEFT(PRCP_y2,4)-1))","v":"2005-06"},{"$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":"2006-07"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(PRCP_y4,4)-1)&\"-\"&TEXT(VALUE(MID(PRCP_y4,3,2)),\"0#\"),VALUE(LEFT(PRCP_y4,4)-1))","v":"2007-08"},{"$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":"2008-09"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y1,4)-1)&\"-\"&TEXT(VALUE(RIGHT(CRCP_y1,2)-1),\"0#\"),VALUE(LEFT(CRCP_y1,4)-1))","v":"2009-10"}]
[]
[]
[null,"Current regulatory year","2016-17","CRY"]
[]
[]
[null,null,"DELETE NR 'CRY' IF NOT AN ANNUAL RIN (EB, CA , ARR)"]
[null,null,"APPLY NR 'CRY' IF AN ANNUAL RIN (EB, CA , ARR)"]
[]
[null,"Source","Reporting",null,"Please select the correct submission type from the dropdown list."]
[null,"Data quality (actual, estimate, public, consolidated)","Consolidated"]
[null,"Amended RIN submission - amendment reason"]
[null,"Submission Date","dd/mm/yyyy","dms_SubmissionDate","Please enter date this file submitted to AER (dd/mm/yyyy)"]
[null,"EBSS - First application of scheme in forthcoming period?","No"]
["HIDE THESE ROWS","Sector",{"$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",{"$f":"INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Transmission"},"dms_Segment","=INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Regulatory Year Ending",{"$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":"2017"},"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":"Financial"},"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":"March"},"dms_RPTMonth","=INDEX(dms_RPTMonth_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Dollar $ real  (the last month before the FRCP_y1)",{"$f":"IF(SUM(dms_SingleYear_Model)>0,CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(CRY,2))&RIGHT(CRY,2)),CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(dms_CRCP_FinalYear_Result,2))&RIGHT(dms_CRCP_FinalYear_Result,2)))","v":"March 2017"},"dms_DollarReal","=IF(SUM(dms_SingleYear_Model)>0,CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(CRY,2))&RIGHT(CRY,2)),CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(dms_CRCP_FinalYear_Result,2))&RIGHT(dms_CRCP_FinalYear_Result,2)))"]
[null,"Form of control",{"$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",{"$f":"INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))","v":"Vic"},"dms_Jurisdiction","=INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Backcast Multiyear EB, CA or ARR?",0,"dms_MultiYear_Flag","1=y, 0-n"]
[null,null,2013,"dms_Specified_FinalYear","The result here is returned to dms_CRCP_FinalYear_Result if dms_MultiYear_Flag is set to 1"]
[null,"Single Year Model T/F",{"$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",{"$f":"INDIRECT(dms_SingleYear_FinalYear_Ref)","v":"2016-17"},"dms_SingleYear_FinalYear_Result","=INDIRECT(dms_SingleYear_FinalYear_Ref)",null,null,null,"Formula errors OK"]
[null,"FRCP length in years",{"$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",{"$f":"INDEX(dms_FinalYear_List,MATCH(dms_FRCPlength_Num,dms_FRCPlength_Num_List))","v":"dms_FRCP_y5"},"dms_MultiYear_FinalYear_Ref","=INDEX(dms_FinalYear_List,MATCH(dms_FRCPlength_Num,dms_FRCPlength_Num_List))"]
[null,"Multi Year Final Year Result",{"$f":"IF(dms_MultiYear_Flag=0,INDIRECT(dms_MultiYear_FinalYear_Ref),dms_Specified_FinalYear)","v":"2019-20"},"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",{"$f":"INDEX(dms_CRCP_years,MATCH(dms_CRCPlength_Num,dms_CRCP_index))","v":"2010-11"},"dms_CRCP_FirstYear_Result","=INDEX(dms_CRCP_years,MATCH(dms_CRCPlength_Num,dms_CRCP_index))"]
[null,"CRCP Final Year Result",{"$f":"IF(dms_MultiYear_Flag=0,(IF(SUM(dms_SingleYear_Model)>0,CRY,dms_CRCP_yZ)),dms_Specified_FinalYear)","v":"2016-17"},"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",{"$f":"INDEX(dms_663_List,MATCH(dms_TradingName,dms_TradingName_List))","v":2},"dms_663"]
[null,"Distribution Determination Reference",{"$f":"INDEX(dms_DeterminationRef_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"transmission 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":40,"n_cols":6,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"(LOOKUP(dms_Model,dms_Model_List,dms_Worksheet_List))","v":"ECONOMIC BENCHMARKING"}]
[null,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"AusNet (T)"}]
[null,{"$f":"CONCATENATE(\"Benchmarking RIN response \", CRY)","v":"Benchmarking RIN response 2016-17"}]
[null,"3.1 REVENUE"]
[]
[]
[null,"3.1.1 REVENUE GROUPING BY CHARGEABLE QUANTITY"]
[null,null,"REVENUE\n($0's)"]
[null,null,{"$f":"CRY","v":"2016-17"}]
["TREV0101","From Fixed Customer (Exit Point) Charges",71543019.900538996]
["TREV0102","From Variable Customer (Exit Point) Charges",0]
["TREV0103","From Fixed Generator (Entry Point) Charges",6198811.674615277]
["TREV0104","From Variable Generator (Entry Point) Charges",0]
["TREV0105","From Fixed Energy Usage Charges (Charge per day basis)",0]
["TREV0106","From Variable Energy Usage charges (Charge per kWh basis)",0]
["TREV0107","From Energy based Common Service and General Charges",0]
["TREV0108","From Fixed Demand based Usage Charges",0]
["TREV0109","From Variable Demand based Usage Charges",0]
["TREV0110","Revenue from other Sources",491750369.14704597]
["TREV01","Total revenue by chargeable quantity",{"$f":"SUM(C10:C19)","v":569492200.72220027}]
[]
[]
[null,"3.1.2 REVENUE GROUPING BY TYPE OF CONNECTED EQUIPMENT"]
[null,null,"REVENUE\n($0's)"]
[null,null,{"$f":"CRY","v":"2016-17"}]
["TREV0201","From Other connected transmission networks",0]
["TREV0202","From Distribution networks",71491095.111270279]
["TREV0203","From Directly connected end–users",51924.789268733803]
["TREV0204","From Generators",6198811.674615277]
["TREV0205","Other revenue",491750369.14704597]
["TREV02","Total revenue by type of connected equipment",{"$f":"SUM(C26:C30)","v":569492200.72220027}]
[]
[null,null,null,null,null,"`"]
[null,"3.1.3 REVENUE (penalties) ALLOWED (deducted) THROUGH INCENTIVE SCHEMES"]
[null,null,"REVENUE\n($0's)"]
[null,null,{"$f":"CRY","v":"2016-17"}]
["TREV0301","EBSS",12981070.116770141]
["TREV0302","STPIS",7901800.2374037588]
["TREV0303","Other",0]
["TREV03","Total revenue of incentive schemes",{"$f":"SUM(C37:C39)","v":20882870.354173899}]

{"sheet":"3.2 Operating expenditure","index":5,"n_rows":56,"n_cols":3,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[null,"REGULATORY REPORTING STATEMENT"]
[null,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"AusNet (T)"}]
[null,{"$f":"CONCATENATE(\"Benchmarking RIN response \",CRY)","v":"Benchmarking RIN response 2016-17"}]
[null,"3.2 OPERATING EXPENDITURE"]
[]
[]
[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 AusNet (T)'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,"EXPENDITURE\n($0's)"]
[null,null,{"$f":"CRY","v":"2016-17"}]
["TOPEX0101","Network Operations",6031629.5772341629]
["TOPEX0102","Network Maintenance",29882142.054507501]
["TOPEX0103","Asset Works Program",5379768.6128618689]
["TOPEX0104","Asset Works Program - Asset Management Support",1592729.0106241179]
["TOPEX0105","Availability Rebate",165992.45000000001]
["TOPEX0106","Easement Tax",111322940]
["TOPEX0107","Insurance",4304612.9922290687]
["TOPEX0108","Taxes and Charges",4571743.04]
["TOPEX0109","Self Insurance Costs",1702246.153846154]
["TOPEX0110","OHS",939308.76348374283]
["TOPEX0111","Finance",4854211.4642370008]
["TOPEX0112","HR",2769523.2089212397]
["TOPEX0113","IT ",11384364.871249493]
["TOPEX0114","Building Services",1173497.8085112041]
["TOPEX0115","Strategy and Business Development",1692337.9779987033]
["TOPEX0116","Other Corporate Services",11198121.017331513]
["TOPEX0117"]
["TOPEX0118"]
["TOPEX0119"]
["TOPEX0120"]
["TOPEX0121"]
["TOPEX0122"]
["TOPEX0123"]
["TOPEX0124"]
["TOPEX0125"]
["TOPEX0126"]
["TOPEX0127"]
["TOPEX0128"]
["TOPEX0129"]
["TOPEX0130"]
["TOPEX0131"]
["TOPEX0132"]
["TOPEX0133"]
["TOPEX0134"]
["TOPEX0135"]
["TOPEX0136"]
["TOPEX0137"]
["TOPEX0138"]
["TOPEX0139"]
["TOPEX0140"]
["TOPEX0141"]
["TOPEX01","Total opex ",{"$f":"SUM(C15:C55)","v":198965169.00303578}]

{"sheet":"3.2.3 Provisions","index":6,"n_rows":370,"n_cols":4,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
[null,"REGULATORY REPORTING STATEMENT"]
[null,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"AusNet (T)"}]
[null,{"$f":"CONCATENATE(\"Benchmarking RIN response \",CRY)","v":"Benchmarking RIN response 2016-17"}]
[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,"3.2.3 - PROVISIONS"]
[null,null,null,"$0's"]
[null,null,null,{"$f":"CRY","v":"2016-17"}]
["TOPEX03A","Provision for Employee Entitlements"]
[null,"Provisions for employee entitlements are liabilities for wages and salaries, including non-monetary benefits and annual leave recognised in respect of employees’ services up to the reporting date and are measured at the amounts expected to be paid when the liabilities are settled."]
["TOPEX0301A","Opening balance (the carrying amount at the beginning of the period)",null,32325364.443771392]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["TOPEX0302A","Opex component",null,19777136.771378458]
["TOPEX0303A","Capex component",null,5770438.5570515608]
["TOPEX0304A","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["TOPEX0305A","Opex component",null,-18125076.721169304]
["TOPEX0306A","Capex component",null,-5744342.0330008129]
["TOPEX0307A","Other component"]
[null,"Unused amounts reversed during the period"]
["TOPEX0308A","Opex component",null,-3330067.3751672506]
["TOPEX0309A","Capex component",null,-1055391.1737960274]
["TOPEX0310A","Other component"]
[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"]
["TOPEX0311A","Opex component",null,0]
["TOPEX0312A","Capex component",null,0]
["TOPEX0313A","Other component"]
["TOPEX0314A","Closing balance (carrying amount at the end of the period)",null,29618062.469068021]
["TOPEX03B","Provision for Superannuation"]
[null,"The provision represents the superannuation liability of the defined benefit superannuation fund."]
["TOPEX0301B","Opening balance (the carrying amount at the beginning of the period)",null,4674473.6576964408]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["TOPEX0302B","Opex component",null,1633646.5968228169]
["TOPEX0303B","Capex component",null,517748.14294924733]
["TOPEX0304B","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["TOPEX0305B","Opex component",null,-953611.88905446732]
["TOPEX0306B","Capex component",null,-302226.18870721612]
["TOPEX0307B","Other component"]
[null,"Unused amounts reversed during the period"]
["TOPEX0308B","Opex component",null,0]
["TOPEX0309B","Capex component",null,0]
["TOPEX0310B","Other component"]
[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"]
["TOPEX0311B","Opex component",null,0]
["TOPEX0312B","Capex component",null,0]
["TOPEX0313B","Other component",null,-5035517.6575526204]
["TOPEX0314B","Closing balance (carrying amount at the end of the period)",null,534512.66215420235]
["TOPEX03C","Provision for Corporate Restructuring"]
[null,"The provision represents the liabilities for transition of the shared information technology (IT) services into the core AusNet Services IT function."]
["TOPEX0301C","Opening balance (the carrying amount at the beginning of the period)",null,478842.83000000013]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["TOPEX0302C","Opex component",null,0]
["TOPEX0303C","Capex component",null,0]
["TOPEX0304C","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["TOPEX0305C","Opex component",null,0]
["TOPEX0306C","Capex component",null,0]
["TOPEX0307C","Other component"]
[null,"Unused amounts reversed during the period"]
["TOPEX0308C","Opex component",null,-478842.83]
["TOPEX0309C","Capex component",null,0]
["TOPEX0310C","Other component"]
[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"]
["TOPEX0311C","Opex component",null,0]
["TOPEX0312C","Capex component",null,0]
["TOPEX0313C","Other component"]
["TOPEX0314C","Closing balance (carrying amount at the end of the period)",null,1.1641532182693481E-10]
["TOPEX03D","Provision for Make Good"]
[null,"The provision represents the cost of remediating a site at the end of the lease term."]
["TOPEX0301D","Opening balance (the carrying amount at the beginning of the period)",null,1061452.5471321936]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["TOPEX0302D","Opex component",null,131735.6]
["TOPEX0303D","Capex component",null,0]
["TOPEX0304D","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["TOPEX0305D","Opex component",null,0]
["TOPEX0306D","Capex component",null,0]
["TOPEX0307D","Other component"]
[null,"Unused amounts reversed during the period"]
["TOPEX0308D","Opex component",null,0]
["TOPEX0309D","Capex component",null,0]
["TOPEX0310D","Other component"]
[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"]
["TOPEX0311D","Opex component",null,0]
["TOPEX0312D","Capex component",null,0]
["TOPEX0313D","Other component"]
["TOPEX0314D","Closing balance (carrying amount at the end of the period)",null,1193188.1471321937]
["TOPEX03E","Provision name"]
[null,"Brief description of provision"]
["TOPEX0301E","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["TOPEX0302E","Opex component"]
["TOPEX0303E","Capex component"]
["TOPEX0304E","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["TOPEX0305E","Opex component"]
["TOPEX0306E","Capex component"]
["TOPEX0307E","Other component"]
[null,"Unused amounts reversed during the period"]
["TOPEX0308E","Opex component"]
["TOPEX0309E","Capex component"]
["TOPEX0310E","Other component"]
[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"]
["TOPEX0311E","Opex component"]
["TOPEX0312E","Capex component"]
["TOPEX0313E","Other component"]
["TOPEX0314E","Closing balance (carrying amount at the end of the period)"]
["TOPEX03F","Provision name"]
[null,"Brief description of provision"]
["TOPEX0301F","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["TOPEX0302F","Opex component"]
["TOPEX0303F","Capex component"]
["TOPEX0304F","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["TOPEX0305F","Opex component"]
["TOPEX0306F","Capex component"]
["TOPEX0307F","Other component"]
[null,"Unused amounts reversed during the period"]
["TOPEX0308F","Opex component"]
["TOPEX0309F","Capex component"]
["TOPEX0310F","Other component"]
[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"]
["TOPEX0311F","Opex component"]
["TOPEX0312F","Capex component"]
["TOPEX0313F","Other component"]
["TOPEX0314F","Closing balance (carrying amount at the end of the period)"]
["TOPEX03G","Provision name"]
[null,"Brief description of provision"]
["TOPEX0301G","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["TOPEX0302G","Opex component"]
["TOPEX0303G","Capex component"]
["TOPEX0304G","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["TOPEX0305G","Opex component"]
["TOPEX0306G","Capex component"]
["TOPEX0307G","Other component"]
[null,"Unused amounts reversed during the period"]
["TOPEX0308G","Opex component"]
["TOPEX0309G","Capex component"]
["TOPEX0310G","Other component"]
[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"]
["TOPEX0311G","Opex component"]
["TOPEX0312G","Capex component"]
["TOPEX0313G","Other component"]
["TOPEX0314G","Closing balance (carrying amount at the end of the period)"]
["TOPEX03H","Provision name"]
[null,"Brief description of provision"]
["TOPEX0301H","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["TOPEX0302H","Opex component"]
["TOPEX0303H","Capex component"]
["TOPEX0304H","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["TOPEX0305H","Opex component"]
["TOPEX0306H","Capex component"]
["TOPEX0307H","Other component"]
[null,"Unused amounts reversed during the period"]
["TOPEX0308H","Opex component"]
["TOPEX0309H","Capex component"]
["TOPEX0310H","Other component"]
[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"]
["TOPEX0311H","Opex component"]
["TOPEX0312H","Capex component"]
["TOPEX0313H","Other component"]
["TOPEX0314H","Closing balance (carrying amount at the end of the period)"]
["TOPEX03I","Provision name"]
[null,"Brief description of provision"]
["TOPEX0301I","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["TOPEX0302I","Opex component"]
["TOPEX0303I","Capex component"]
["TOPEX0304I","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["TOPEX0305I","Opex component"]
["TOPEX0306I","Capex component"]
["TOPEX0307I","Other component"]
[null,"Unused amounts reversed during the period"]
["TOPEX0308I","Opex component"]
["TOPEX0309I","Capex component"]
["TOPEX0310I","Other component"]
[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"]
["TOPEX0311I","Opex component"]
["TOPEX0312I","Capex component"]
["TOPEX0313I","Other component"]
["TOPEX0314I","Closing balance (carrying amount at the end of the period)"]
["TOPEX03J","Provision name"]
[null,"Brief description of provision"]
["TOPEX0301J","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["TOPEX0302J","Opex component"]
["TOPEX0303J","Capex component"]
["TOPEX0304J","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["TOPEX0305J","Opex component"]
["TOPEX0306J","Capex component"]
["TOPEX0307J","Other component"]
[null,"Unused amounts reversed during the period"]
["TOPEX0308J","Opex component"]
["TOPEX0309J","Capex component"]
["TOPEX0310J","Other component"]
[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"]
["TOPEX0311J","Opex component"]
["TOPEX0312J","Capex component"]
["TOPEX0313J","Other component"]
["TOPEX0314J","Closing balance (carrying amount at the end of the period)"]
["TOPEX03K","Provision name"]
[null,"Brief description of provision"]
["TOPEX0301K","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["TOPEX0302K","Opex component"]
["TOPEX0303K","Capex component"]
["TOPEX0304K","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["TOPEX0305K","Opex component"]
["TOPEX0306K","Capex component"]
["TOPEX0307K","Other component"]
[null,"Unused amounts reversed during the period"]
["TOPEX0308K","Opex component"]
["TOPEX0309K","Capex component"]
["TOPEX0310K","Other component"]
[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"]
["TOPEX0311K","Opex component"]
["TOPEX0312K","Capex component"]
["TOPEX0313K","Other component"]
["TOPEX0314K","Closing balance (carrying amount at the end of the period)"]
["TOPEX03L","Provision name"]
[null,"Brief description of provision"]
["TOPEX0301L","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["TOPEX0302L","Opex component"]
["TOPEX0303L","Capex component"]
["TOPEX0304L","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["TOPEX0305L","Opex component"]
["TOPEX0306L","Capex component"]
["TOPEX0307L","Other component"]
[null,"Unused amounts reversed during the period"]
["TOPEX0308L","Opex component"]
["TOPEX0309L","Capex component"]
["TOPEX0310L","Other component"]
[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"]
["TOPEX0311L","Opex component"]
["TOPEX0312L","Capex component"]
["TOPEX0313L","Other component"]
["TOPEX0314L","Closing balance (carrying amount at the end of the period)"]
["TOPEX03M","Provision name"]
[null,"Brief description of provision"]
["TOPEX0301M","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["TOPEX0302M","Opex component"]
["TOPEX0303M","Capex component"]
["TOPEX0304M","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["TOPEX0305M","Opex component"]
["TOPEX0306M","Capex component"]
["TOPEX0307M","Other component"]
[null,"Unused amounts reversed during the period"]
["TOPEX0308M","Opex component"]
["TOPEX0309M","Capex component"]
["TOPEX0310M","Other component"]
[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"]
["TOPEX0311M","Opex component"]
["TOPEX0312M","Capex component"]
["TOPEX0313M","Other component"]
["TOPEX0314M","Closing balance (carrying amount at the end of the period)"]
["TOPEX03N","Provision name"]
[null,"Brief description of provision"]
["TOPEX0301N","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["TOPEX0302N","Opex component"]
["TOPEX0303N","Capex component"]
["TOPEX0304N","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["TOPEX0305N","Opex component"]
["TOPEX0306N","Capex component"]
["TOPEX0307N","Other component"]
[null,"Unused amounts reversed during the period"]
["TOPEX0308N","Opex component"]
["TOPEX0309N","Capex component"]
["TOPEX0310N","Other component"]
[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"]
["TOPEX0311N","Opex component"]
["TOPEX0312N","Capex component"]
["TOPEX0313N","Other component"]
["TOPEX0314N","Closing balance (carrying amount at the end of the period)"]
["TOPEX03O","Provision name"]
[null,"Brief description of provision"]
["TOPEX0301O","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["TOPEX0302O","Opex component"]
["TOPEX0303O","Capex component"]
["TOPEX0304O","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["TOPEX0305O","Opex component"]
["TOPEX0306O","Capex component"]
["TOPEX0307O","Other component"]
[null,"Unused amounts reversed during the period"]
["TOPEX0308O","Opex component"]
["TOPEX0309O","Capex component"]
["TOPEX0310O","Other component"]
[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"]
["TOPEX0311O","Opex component"]
["TOPEX0312O","Capex component"]
["TOPEX0313O","Other component"]
["TOPEX0314O","Closing balance (carrying amount at the end of the period)"]
["TOPEX03P","Provision name"]
[null,"Brief description of provision"]
["TOPEX0301P","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["TOPEX0302P","Opex component"]
["TOPEX0303P","Capex component"]
["TOPEX0304P","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["TOPEX0305P","Opex component"]
["TOPEX0306P","Capex component"]
["TOPEX0307P","Other component"]
[null,"Unused amounts reversed during the period"]
["TOPEX0308P","Opex component"]
["TOPEX0309P","Capex component"]
["TOPEX0310P","Other component"]
[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"]
["TOPEX0311P","Opex component"]
["TOPEX0312P","Capex component"]
["TOPEX0313P","Other component"]
["TOPEX0314P","Closing balance (carrying amount at the end of the period)"]
["TOPEX03Q","Provision name"]
[null,"Brief description of provision"]
["TOPEX0301Q","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["TOPEX0302Q","Opex component"]
["TOPEX0303Q","Capex component"]
["TOPEX0304Q","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["TOPEX0305Q","Opex component"]
["TOPEX0306Q","Capex component"]
["TOPEX0307Q","Other component"]
[null,"Unused amounts reversed during the period"]
["TOPEX0308Q","Opex component"]
["TOPEX0309Q","Capex component"]
["TOPEX0310Q","Other component"]
[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"]
["TOPEX0311Q","Opex component"]
["TOPEX0312Q","Capex component"]
["TOPEX0313Q","Other component"]
["TOPEX0314Q","Closing balance (carrying amount at the end of the period)"]
["TOPEX03R","Provision name"]
[null,"Brief description of provision"]
["TOPEX0301R","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["TOPEX0302R","Opex component"]
["TOPEX0303R","Capex component"]
["TOPEX0304R","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["TOPEX0305R","Opex component"]
["TOPEX0306R","Capex component"]
["TOPEX0307R","Other component"]
[null,"Unused amounts reversed during the period"]
["TOPEX0308R","Opex component"]
["TOPEX0309R","Capex component"]
["TOPEX0310R","Other component"]
[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"]
["TOPEX0311R","Opex component"]
["TOPEX0312R","Capex component"]
["TOPEX0313R","Other component"]
["TOPEX0314R","Closing balance (carrying amount at the end of the period)"]

{"sheet":"3.3 Assets (RAB)","index":7,"n_rows":90,"n_cols":3,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
[null,"REGULATORY REPORTING STATEMENT"]
[null,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"AusNet (T)"}]
[null,{"$f":"CONCATENATE(\"Benchmarking RIN response \",CRY)","v":"Benchmarking RIN response 2016-17"}]
[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,"($0's)"]
[null,null,{"$f":"CRY","v":"2016-17"}]
[null,"For total asset base:"]
["TRAB0101","Opening value"]
["TRAB0102","Inflation addition"]
["TRAB0103","Straight line depreciation"]
["TRAB0105","Actual additions (recognised in RAB)"]
["TRAB0106","Disposals "]
["TRAB0107","Closing value ",{"$f":"SUM(C12+C13+C14+C15+C16)","v":0}]
[]
[null,"3.3.2 - ASSET VALUE ROLL FORWARD"]
[null,null,"($0's)"]
[null,null,{"$f":"CRY","v":"2016-17"}]
[null,"For overhead transmission assets:"]
["TRAB0201","Opening value"]
["TRAB0202","Inflation addition"]
["TRAB0203","Straight line depreciation"]
["TRAB0205","Actual additions (recognised in RAB)"]
["TRAB0206","Disposals "]
["TRAB0207","Closing value ",{"$f":"SUM(C23+C24+C25+C26+C27)","v":0}]
[null,"For underground transmission assets:"]
["TRAB0301","Opening value"]
["TRAB0302","Inflation addition"]
["TRAB0303","Straight line depreciation"]
["TRAB0305","Actual additions (recognised in RAB)"]
["TRAB0306","Disposals "]
["TRAB0307","Closing value ",{"$f":"SUM(C30+C31+C32+C33+C34)","v":0}]
[null,"For transmission switchyards, substations"]
["TRAB0401","Opening value"]
["TRAB0402","Inflation addition"]
["TRAB0403","Straight line depreciation"]
["TRAB0405","Actual additions (recognised in RAB)"]
["TRAB0406","Disposals "]
["TRAB0407","Closing value ",{"$f":"SUM(C37+C38+C39+C40+C41)","v":0}]
[null,"For easements:"]
["TRAB0501","Opening value"]
["TRAB0502","Inflation addition"]
["TRAB0503","Straight line depreciation"]
["TRAB0505","Actual additions (recognised in RAB)"]
["TRAB0506","Disposals "]
["TRAB0507","Closing value ",{"$f":"SUM(C44+C45+C46+C47+C48)","v":0}]
[null,"For “other” assets with long lives:"]
["TRAB0601","Opening value"]
["TRAB0602","Inflation addition"]
["TRAB0603","Straight line depreciation"]
["TRAB0605","Actual additions (recognised in RAB)"]
["TRAB0606","Disposals "]
["TRAB0607","Closing value ",{"$f":"SUM(C51+C52+C53+C54+C55)","v":0}]
[null,"For “other” assets with short lives:"]
["TRAB0701","Opening value"]
["TRAB0702","Inflation addition"]
["TRAB0703","Straight line depreciation"]
["TRAB0705","Actual additions (recognised in RAB)"]
["TRAB0706","Disposals "]
["TRAB0707","Closing value ",{"$f":"SUM(C58+C59+C60+C61+C62)","v":0}]
[]
[]
[null,"3.3.3 - TOTAL DISAGGREGATED RAB ASSET VALUES"]
[null,null,"($0's)"]
[null,null,{"$f":"CRY","v":"2016-17"}]
["TRAB0801","Overhead transmission assets (wires and towers/poles etc)"]
["TRAB0802","Underground transmission assets (cables, ducts etc)"]
["TRAB0803","Substations, switchyards, Transformers etc with transmission function"]
["TRAB0804","Easements"]
["TRAB0805","Other assets with long lives (please specify)"]
["TRAB0806","Other assets with short lives (please specify)"]
[]
[null,"3.3.4 - ASSET LIVES"]
[null,null,"Service Life \n(Years)"]
[null,null,{"$f":"CRY","v":"2016-17"}]
[null,"Asset Lives – estimated service life of new assets"]
["TRAB0901","Overhead transmission assets "]
["TRAB0902","Underground transmission assets"]
["TRAB0903","Switchyard, substation and transformer assets"]
["TRAB0904","“Other” assets with long lives"]
["TRAB0905","“Other assets with short lives"]
[null,"Asset Lives – estimated residual service life"]
["TRAB1001","Overhead transmission assets "]
["TRAB1002","Underground transmission assets"]
["TRAB1003","Switchyard, substation and transformer assets"]
["TRAB1004","Other assets with long lives"]
["TRAB1005","Other assets with short lives"]

{"sheet":"3.3 Assets (RAB) (2)","index":8,"n_rows":97,"n_cols":3,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
[null,"REGULATORY REPORTING STATEMENT"]
[null,"AusNet (T)"]
[null,"Benchmarking RIN response 2016-17"]
[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,"($0's)"]
[null,null,"2016-17"]
[null,"For total asset base:"]
["TRAB0101","Opening value",2852809168.4860191]
["TRAB0102","Inflation addition",36980859.591485724]
["TRAB0103","Straight line depreciation",-161231040.23911139]
["TRAB0105","Actual additions (recognised in RAB)",125721379.42957167]
["TRAB0106","Disposals ",-121138.95000000001]
[null,"End of period Adj's",99078546.407524884]
["TRAB0107","Closing value ",2953237774.7254901]
[]
[null,"3.3.2 - ASSET VALUE ROLL FORWARD"]
[null,null,"($0's)"]
[null,null,"2016-17"]
[null,"For overhead transmission assets:"]
["TRAB0201","Opening value",1071746038.4901632]
["TRAB0202","Inflation addition",13893004.202650372]
["TRAB0203","Straight line depreciation",-47221126.086222172]
["TRAB0205","Actual additions (recognised in RAB)",22477018.79972218]
["TRAB0206","Disposals ",0]
[null,"End of period Adj's",7205720.8856768198]
["TRAB0207","Closing value ",1068100656.2919905]
[null,"For underground transmission assets:"]
["TRAB0301","Opening value",34345351.193579607]
["TRAB0302","Inflation addition",445217.51547233172]
["TRAB0303","Straight line depreciation",-1513256.0335584478]
["TRAB0305","Actual additions (recognised in RAB)",0]
["TRAB0306","Disposals ",0]
[null,"End of period Adj's",0]
["TRAB0307","Closing value ",33277312.67549349]
[null,"For transmission switchyards, substations"]
["TRAB0401","Opening value",1255396081.5868437]
["TRAB0402","Inflation addition",16273652.909459215]
["TRAB0403","Straight line depreciation",-64280385.065028608]
["TRAB0405","Actual additions (recognised in RAB)",55637703.412895858]
["TRAB0406","Disposals ",0]
[null,"End of period Adj's",66718295.879340351]
["TRAB0407","Closing value ",1329745348.7235105]
[null,"For easements:"]
["TRAB0501","Opening value",133149262.67484728]
["TRAB0502","Inflation addition",1726008.9605998856]
["TRAB0503","Straight line depreciation",0]
["TRAB0505","Actual additions (recognised in RAB)",-148.90360193966413]
["TRAB0506","Disposals ",-4545.45]
[null,"End of period Adj's",0]
["TRAB0507","Closing value ",134870577.28184524]
[null,"For “other” assets with long lives:"]
["TRAB0601","Opening value",278094876.96955407]
["TRAB0602","Inflation addition",3604933.5903460993]
["TRAB0603","Straight line depreciation",-31681644.325158317]
["TRAB0605","Actual additions (recognised in RAB)",42040591.351386927]
["TRAB0606","Disposals ",0]
[null,"End of period Adj's",22292402.44684967]
["TRAB0607","Closing value ",314351160.03297842]
[null,"For “other” assets with short lives:"]
["TRAB0701","Opening value",80077557.571031824]
["TRAB0702","Inflation addition",1038042.412957828]
["TRAB0703","Straight line depreciation",-16534628.729143864]
["TRAB0705","Actual additions (recognised in RAB)",5566214.7691686582]
["TRAB0706","Disposals ",-116593.5]
[null,"End of period Adj's",2862127.1956580379]
["TRAB0707","Closing value ",72892719.719672486]
[]
[]
[null,"3.3.3 - TOTAL DISAGGREGATED RAB ASSET VALUES"]
[null,null,"($0's)"]
[null,null,"2016-17"]
["TRAB0801","Overhead transmission assets (wires and towers/poles etc)",1069923347.3910768]
["TRAB0802","Underground transmission assets (cables, ducts etc)",33811331.934536546]
["TRAB0803","Substations, switchyards, Transformers etc with transmission function",1292570715.1551771]
["TRAB0804","Easements",134009919.97834626]
["TRAB0805","Other assets with long lives (please specify)",296223018.50126624]
["TRAB0806","Other assets with short lives (please specify)",76485138.645352155]
[]
[null,"3.3.4 - ASSET LIVES"]
[null,null,"Service Life \n(Years)"]
[null,null,"2016-17"]
[null,"Asset Lives – estimated service life of new assets"]
["TRAB0901","Overhead transmission assets ",68.599999999999994]
["TRAB0902","Underground transmission assets",60]
["TRAB0903","Switchyard, substation and transformer assets",40.6]
["TRAB0904","“Other” assets with long lives",16.679745008662699]
["TRAB0905","“Other assets with short lives",5.1168654709777792]
[null,"Asset Lives – estimated residual service life"]
["TRAB1001","Overhead transmission assets ",22.247707509532006]
["TRAB1002","Underground transmission assets",36.865000000000002]
["TRAB1003","Switchyard, substation and transformer assets",19.071734688488945]
["TRAB1004","Other assets with long lives",12.006048236686842]
["TRAB1005","Other assets with short lives",2.8076163739900939]

{"sheet":"3.4 Operational data","index":9,"n_rows":93,"n_cols":4,"rows_kept":93,"cut":false,"hidden":false,"merged":[]}
[null,"REGULATORY REPORTING STATEMENT"]
[null,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"AusNet (T)"}]
[null,{"$f":"CONCATENATE(\"Benchmarking RIN response \",CRY)","v":"Benchmarking RIN response 2016-17"}]
[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,"VOLUMES (0's)"]
[null,null,"Units",{"$f":"CRY","v":"2016-17"}]
[null,"Energy Grouping by Downstream Connection type"]
["TOPED0101","To Other connected transmission networks","GWh"]
["TOPED0102","To Distribution networks","GWh"]
["TOPED0103","To Directly connected end–users (330 kV)","GWh"]
["TOPED0104","To Directly connected end–users (275 kV)","GWh"]
["TOPED0105","To Directly connected end–users (220 kV)","GWh"]
["TOPED0106","To Directly connected end–users (132 kV)","GWh"]
["TOPED0107","To Directly connected end–users (110 kV)","GWh"]
["TOPED0108","To Directly connected end–users (44 kV) ","GWh"]
["TOPED0109","To Directly connected end–users (33 kV)","GWh"]
["TOPED0110","To Directly connected end–users (22 kV)","GWh"]
["TOPED0111","To Directly connected end–users (11 kV)","GWh"]
["TOPED0112","To Directly connected end–users (6.6 kV)","GWh"]
["TOPED0113","Pumping and Power Station Auxillaries","GWh"]
["TOPED01","Total energy transported",null,{"$f":"SUM(D12:D24)","v":0}]
[]
[]
[null,"3.4.2 -  CONNECTION POINTS"]
[null,null,null,"VOLUMES (0's)"]
[null,null,null,{"$f":"CRY","v":"2016-17"}]
[null,"Number of entry points at each transmission voltage level"]
["TOPCP0101","500kV"]
["TOPCP0102","330kV"]
["TOPCP0103","275kV"]
["TOPCP0104","220kV"]
["TOPCP0105","132 kV"]
["TOPCP0106","110kV"]
["TOPCP0107","66 kV"]
["TOPCP0108","33 kV"]
["TOPCP0109","22 kV"]
["TOPCP0110","11 kV"]
["TOPCP0111","6.6 kV"]
[]
[null,"Number of exit points at each transmission voltage level "]
["TOPCP0201","500kV"]
["TOPCP0202","330kV"]
["TOPCP0203","275kV"]
["TOPCP0204","220kV"]
["TOPCP0205","132 kV"]
["TOPCP0206","110kV"]
["TOPCP0207","66 kV"]
["TOPCP0208","44 kV"]
["TOPCP0209","33kV"]
["TOPCP0210","22kV"]
["TOPCP0211","11kV"]
["TOPCP0212","6.6kV"]
[]
[]
[]
[null,"3.4.3 - SYSTEM DEMAND"]
[null,null,null,"VOLUMES (0's)"]
[null,null,"Units",{"$f":"CRY","v":"2016-17"}]
[null,"3.4.3.1 - Annual system maximum demand characteristics – MW measure"]
["TOPSD0101","Transmission System coincident maximum demand","MW"]
["TOPSD0102","Transmission System coincident weather adjusted maximum demand 10% POE","MW"]
["TOPSD0103","Transmission System coincident weather adjusted maximum demand 50% POE","MW"]
["TOPSD0104","Transmission System non-coincident summated maximum demand","MW"]
["TOPSD0105","Transmission System non-coincident weather adjusted summated maximum demand 10% POE","MW"]
["TOPSD0106","Transmission System non-coincident weather adjusted summated maximum demand 50% POE","MW"]
[]
[null,"3.4.3.2 - Annual system maximum demand characteristics – MVA measure"]
["TOPSD0201","Transmission System coincident maximum demand","MVA"]
["TOPSD0202","Transmission System coincident weather adjusted maximum demand 10% POE","MVA"]
["TOPSD0203","Transmission System coincident weather adjusted maximum demand 50% POE","MVA"]
["TOPSD0204","Transmission System non-coincident summated maximum demand","MVA"]
["TOPSD0205","Transmission System non-coincident weather adjusted summated maximum demand 10% POE","MVA"]
["TOPSD0206","Transmission System non-coincident weather adjusted summated maximum demand 50% POE","MVA"]
[]
[null,"3.4.3.3 - Power factor"]
[null,"Power factor conversion between MVA and MW"]
["TOPSD0301","Average overall network power factor conversion between MVA and MW","Factor"]
["TOPSD0302","Average power factor conversion for 500 kV lines","Factor"]
["TOPSD0303","Average power factor conversion for 330 kV lines","Factor"]
["TOPSD0304","Average power factor conversion for  275 kV lines","Factor"]
["TOPSD0305","Average power factor conversion for  220 kV lines","Factor"]
["TOPSD0306","Average power factor conversion for  132 kV lines","Factor"]
["TOPSD0307","Average power factor conversion for  110 kV lines","Factor"]
["TOPSD0308","Average power factor conversion for  88 kV lines","Factor"]
["TOPSD0309","Average power factor conversion for  66 kV lines","Factor"]
["TOPSD0310","Average power factor conversion for  33 kV lines","Factor"]
["TOPSD0311","Average power factor conversion for  22 kV lines","Factor"]
["TOPSD0311","Average power factor conversion for  11 kV lines","Factor"]
["TOPSD0312","Average power factor conversion for  6.6 kV lines","Factor"]

{"sheet":"3.5 Physical assets","index":10,"n_rows":74,"n_cols":4,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[null,"REGULATORY REPORTING STATEMENT"]
[null,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"AusNet (T)"}]
[null,{"$f":"CONCATENATE(\"Benchmarking RIN response \",CRY)","v":"Benchmarking RIN response 2016-17"}]
[null,"3.5 PHYSICAL ASSETS"]
[]
[null,"There is ONE table on this worksheet. It has been sub-grouped for ease of navigation. See the Instructions sheet on how to group or ungroup tables. "]
[]
[null,"3.5.1 - TRANSMISSION SYSTEM CAPACITIES "]
[null,null,null,"(0's)"]
[null,null,"Unit",{"$f":"CRY","v":"2016-17"}]
[null,"3.5.1.1 - Overhead network length of circuit at each voltage"]
["TPA0101","500 kV","km",1479.8947160000002]
["TPA0102","330 kV","km",739.72522800000024]
["TPA0103","275 kV","km",156.73375800000002]
["TPA0104","220 kV","km",3999.3379109999983]
["TPA0105","132 kV","km",0]
["TPA0106","110 kV","km",0]
["TPA0107","88 kV","km",0]
["TPA0108","66 kV","km",175.73809800000001]
["TPA0109","33 kV","km",0]
["TPA0109","22 kV","km",0]
["TPA0109","11 kV","km",0]
["TPA01","Total overhead circuit kilometres",null,6551.4297109999989]
[]
[null,"3.5.1.2 - Underground cable circuit length at each voltage"]
["TPA0201","500 kV","km",0]
["TPA0202","330 kV","km",0]
["TPA0203","275 kV","km",0]
["TPA0204","220 kV","km",8.5423703333333343]
["TPA0205","132 kV","km",0]
["TPA0206","110 kV","km",0]
["TPA0207","88 kV","km",0]
["TPA0208","66 kV","km",0]
["TPA0209","33 kV","km",0]
["TPA0210","22 kV","km",0]
["TPA0211","11 kV","km",0]
["TPA02","Total underground circuit kilometres",null,8.5423703333333343]
[]
[null,"3.5.1.3 - Estimated overhead network weighted average MVA capacity by voltage class"]
["TPA0301","500 kV","MVA",2575.538508813057]
["TPA0302","330 kV","MVA",802.04267483075239]
["TPA0303","275 kV","MVA",523.94536928958541]
["TPA0304","220 kV","MVA",386.60711615356274]
["TPA0305","132 kV","MVA",0]
["TPA0306","110 kV","MVA",0]
["TPA0307","88 kV","MVA",0]
["TPA0308","66 kV","MVA",94.628373429561108]
["TPA0309","33 kV","MVA",0]
["TPA0310","22 kV","MVA",0]
["TPA0311","11 kV","MVA",0]
[]
[null,"3.5.1.4 - Estimated underground network weighted average MVA capacity by voltage class"]
["TPA0401","500 kV","MVA",0]
["TPA0402","330 kV","MVA",0]
["TPA0403","275 kV","MVA",0]
["TPA0404","220 kV","MVA",449.64038964488037]
["TPA0405","132 kV","MVA",0]
["TPA0406","110 kV","MVA",0]
["TPA0407","88 kV","MVA",0]
["TPA0408","66 kV","MVA",0]
["TPA0409","33 kV","MVA",0]
["TPA0410","22 kV","MVA",0]
["TPA0411","11 kV","MVA",0]
[]
[null,"3.5.1.5 - Installed transmission system transformer capacity"]
["TPA0501","Transmission substations (eg 500 kV to 330 kV)","MVA",10956]
["TPA0502","Terminal points to DNSP systems","MVA",15176.3]
["TPA0503","Transformer capacity for directly connected end–users owned by the TNSP","MVA",0]
["TPA0504","Transformer capacity for directly connected end–users owned by the end–user","MVA",2300.5]
["TPA0505","Interconnector capacity","MVA",740]
["TPA0506","Other","MVA",300]
[]
[null,"3.5.1.6 - Cold spare capacity"]
["TPA06","Cold spare capacity included in Table 3.5.1.5","MVA",1941]

{"sheet":"3.6 Quality of services","index":11,"n_rows":60,"n_cols":4,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[null,"REGULATORY REPORTING STATEMENT"]
[null,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"AusNet (T)"}]
[null,{"$f":"CONCATENATE(\"Benchmarking RIN response \",CRY)","v":"Benchmarking RIN response 2016-17"}]
[null,"3.6 QUALITY OF SERVICE DATA"]
[]
[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,"3.6.1 - SERVICE COMPONENT"]
[null,null,null,"VOLUME"]
[null,null,"Units","Calendar Year 2016"]
[null,"Service Parameter 1 – Average circuit outage rate"]
["TQS0101","Lines outage rate - fault","%",0.1487603305785124]
["TQS0102","Number of Lines fault outages","number",18]
["TQS0103","Number of defined Lines","number",121]
["TQS0104","Transformers outage rate - fault","%",0.104]
["TQS0105","Number of Transformer fault outages","number",13]
["TQS0106","Number of defined Transformers","number",125]
["TQS0107","Reactive plant outage rate - fault","%",0.18840579710144928]
["TQS0108","Number of Reactive plant fault outages","number",13]
["TQS0109","Number of defined Reactive plant","number",69]
["TQS0110","Lines outage rate – forced outage","%",0.17355371900826447]
["TQS0111","Number of Lines forced outages","number",21]
["TQS0112","Transformer outage rate – forced outage","%",0.128]
["TQS0113","Number of Transformers forced outages","number",16]
["TQS0114","Reactive plant outage rate – forced outage","%",0.30434782608695654]
["TQS0115","Number of Reactive plant forced outages","number",21]
[null,"Service Parameter 2 – Loss of supply event frequency – number in ranges specified"]
["TQS0116","Number of events greater than 0.05 system minutes per annum (X)","number",3]
["TQS0117","Number of events greater than 0.1 system minutes per annum (X)","number",0]
["TQS0118","Number of events greater than 0.2 system minutes per annum (X)","number",0]
["TQS0119","Number of events greater than 0.25 system minutes per annum (X)","number",0]
["TQS0120","Number of events greater than 0.30 system minutes per annum (X)","number",0]
["TQS0121","Number of events greater than 0.5 system minutes per annum (X)","number",0]
["TQS0122","Number of events greater than 0.75 system minutes per annum (X)","number",0]
["TQS0123","Number of events greater than 1.0 system minutes per annum (X)","number",0]
["TQS0124","Number of events greater than 0.05 system minutes per annum (Y)","number",0]
["TQS0125","Number of events greater than 0.1 system minutes per annum (Y)","number",0]
["TQS0126","Number of events greater than 0.2 system minutes per annum (Y)","number",0]
["TQS0127","Number of events greater than 0.25 system minutes per annum (Y)","number",0]
["TQS0128","Number of events greater than 0.30 system minutes per annum (Y)","number",1]
["TQS0129","Number of events greater than 0.5 system minutes per annum (Y)","number",0]
["TQS0130","Number of events greater than 0.75 system minutes per annum (Y)","number",0]
["TQS0131","Number of events greater than 1.0 system minutes per annum (Y)","number",0]
[null,"Service Parameter 3 – Average outage duration"]
["TQS0118","Average outage duration ","minutes",39.833333333333336]
[null,"Service Parameter 4 – Proper operation of equipment – number of failure events"]
["TQS0119","Failure of protection system","number",23]
["TQS0120","Material failure of Supervisory Control and Data Acquisition (SCADA) system","number",2]
["TQS0121","Incorrect operational isolation of primary or secondary equipment","number",6]
[]
[]
[null,"3.6.2 - MARKET IMPACT COMPONENT"]
[null,null,null,"VOLUME"]
[null,null,null,"Calendar Year 2016"]
["TQS02","Market Impact Parameter","Number of dispatch intervals",10828]
[]
[null,"3.6.3 - SYSTEM LOSSES"]
[null,null,null,"(per cent)"]
[null,null,null,"2016-17"]
["TQS03","System losses","%",2.6165817882746127E-2]

{"sheet":"3.7 Operating environment","index":12,"n_rows":26,"n_cols":4,"rows_kept":26,"cut":false,"hidden":false,"merged":[[6,1,6,3],[19,1,19,3]]}
[null,"REGULATORY REPORTING STATEMENT"]
[null,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"AusNet (T)"}]
[null,{"$f":"CONCATENATE(\"Benchmarking RIN response \",CRY)","v":"Benchmarking RIN response 2016-17"}]
[null,"3.7 OPERATING ENVIRONMENT FACTORS"]
[]
[]
["TEF01","3.7.1 - TERRAIN FACTORS"]
[null,null,null,"(0's)"]
[null,null,"Unit",{"$f":"CRY","v":"2016-17"}]
["TEF0101","Total number of vegetation maintenance spans","Number of spans",1377]
["TEF0102","Average vegetation maintenance span cycle","Years",3]
["TEF0103","Average number of trees per vegetation maintenance span","Trees",11.861000000000001]
["TEF0104","Average number of defects per vegetation maintenance span","Defects",0.16194625998547568]
["TEF0105","Tropical proportion","Number of spans",0]
["TEF0106","Standard vehicle access","km",4357.5689999999995]
["TEF0107","Altitude","km",212.45]
["TEF0108","Bushfire risk","Number of spans",946]
[]
[]
["TEF02","3.7.2 - NETWORK CHARACTERISTICS"]
[null,null,null,"(0's)"]
[null,null,null,{"$f":"CRY","v":"2016-17"}]
["TEF0201","Route line length","km",5017.2423703333334]
["TEF0202","Variability of dispatch","%"]
["TEF0203","Concentrated load distance","km"]
["TEF0204","Total number of spans","number",13013]

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