{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Index","Input | General","Input | Inflation and Disc Rate","Input | Reported Capex","Calc | CESS Revenue Increments","Output | Models","Lookup | Tables"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":9,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Index","index":0,"n_rows":14,"n_cols":4,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Input | General'!$B$1","v":"TransGrid 2018-23 Draft decision - Capital expenditure sharing scheme model"}]
[null,"Index"]
[]
[null,null,"Model index"]
[]
[null,null,"Sheet Name","Sheet Description"]
[null,null,"Input | General","Inputs NSP name, regulatory years for the prior and forecast regulatory control period etc."]
[null,null,"Input | Inflation and Disc Rate","Inputs the inflation and discount rate"]
[null,null,"Input | Reported Capex","Inputs the reported capital expenditure from the prior regulatory control period as well as the AER's forecast etc."]
[null,null,"Calc | CESS Revenue Increments","Calculates the CESS payments from the prior regulatory control period"]
[null,null,"Output | Models","Outputs the CESS revenue increments needed as a post tax revenue model input"]
[null,null,"Lookup | Tables","Includes the lookup tables used within the CESS model."]
[]
[null,null,"End"]

{"sheet":"Input | General","index":1,"n_rows":20,"n_cols":9,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"$D$6&\" \"&$D$8&\" \"&D7&\" - \"&\"Capital expenditure sharing scheme model\"","v":"TransGrid 2018-23 Draft decision - Capital expenditure sharing scheme model"},null,null,null,null,"Key:","Input","Internal Link"]
[null,"Input | General"]
[]
[null,"Input | General"]
[]
[null,null,"NSP Name","TransGrid"]
[null,null,"Determination stage","Draft decision"]
[null,null,"Determination years","2018-23"]
[]
[null,null,"Regulatory control period details"]
[null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,"Regulatory control period CESS applied in (regulatory years)","2014-15","2015-16","2016-17","2017-18","n/a"]
[null,null,"CESS to apply to this year's expenditure (Yes/No)","No","Yes","Yes","Yes","No"]
[null,null,"Actual or estimate year","Actual","Actual","Estimate","Estimate","n/a"]
[]
[null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,"Regulatory control period CESS revenue increment applied in (regulatory years)","2018-19","2019-20","2020-21","2021-22","2022-23"]
[null,null,"Regulatory control period prior to CESS applied in (regulatory years)","2009-10","2010-11","2011-12","2012-13","2013-14"]
[]
[null,"End"]

{"sheet":"Input | Inflation and Disc Rate","index":2,"n_rows":26,"n_cols":16,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Input | General'!$B$1","v":"TransGrid 2018-23 Draft decision - Capital expenditure sharing scheme model"},null,null,null,null,null,"Key:","Input","Internal Link"]
[null,null,"Input | Inflation and Discount rate"]
[]
[null,null,"Input | Inflation"]
[]
[null,null,null,"Source","Unit"]
[null,null,null,null,null,{"$f":"'Lookup | Tables'!$E$27","v":"2013-14"},{"$f":"'Lookup | Tables'!$E$28","v":"2014-15"},{"$f":"'Lookup | Tables'!$E$29","v":"2015-16"},{"$f":"'Lookup | Tables'!$E$30","v":"2016-17"},{"$f":"'Lookup | Tables'!$E$31","v":"2017-18"},{"$f":"'Lookup | Tables'!$E$32","v":"2018-19"},{"$f":"'Lookup | Tables'!$E$33","v":"2019-20"},{"$f":"'Lookup | Tables'!$E$34","v":"2020-21"},{"$f":"'Lookup | Tables'!$E$35","v":"2021-22"},{"$f":"'Lookup | Tables'!$E$36","v":"2022-23"},{"$f":"'Lookup | Tables'!$E$37","v":"2023-24"}]
[null,null,"Actual CPI Inflation Rate","TNSP","Per cent",null,1.7175572519083901E-2,1.6885553470919398E-2,1.4760147601476E-2,0.02]
[null,null,"Forecast CPI Inflation Rate","TNSP","Per cent",null,null,null,null,null,2.3908812494750926E-2,2.3908812494750926E-2,2.3908812494750926E-2,2.3908812494750926E-2,2.3908812494750926E-2,2.3908812494750926E-2]
[null,null,{"$f":"\"CPI Index (base year \"&F7&\")\"","v":"CPI Index (base year 2013-14)"},"TNSP","Index",1]
[null,null,"CPI Index","TNSP","Index",null,{"$f":"IF(G7<>\"\",(F10*(1+G8)),\"\")","v":1.0171755725190839},{"$f":"IF(H7<>\"\",(G11*(1+H8)),\"\")","v":1.0343511450381679},1.0496183206106871,1.0706106870229009,{"$f":"IF(K7<>\"\",(J11*(1+K9)),\"\")","v":1.0962077171938078},1.1224167419594935,1.1492523933839722,1.1767296533665332,1.2048638620058869,1.233670726164287]
[]
[]
[null,null,"Actual CPI Inflation Rate","AER","Per cent",null,1.7175572519083901E-2,1.6885553470919398E-2,1.4760147601476E-2,0.02]
[null,null,"Forecast CPI Inflation Rate","AER","Per cent",null,null,null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,{"$f":"\"CPI Index (base year \"&F7&\")\"","v":"CPI Index (base year 2013-14)"},"AER","Index",1]
[null,null,"CPI Index","AER","Index",null,{"$f":"IF(G7<>\"\",(F16*(1+G14)),\"\")","v":1.0171755725190839},{"$f":"IF(H7<>\"\",(G17*(1+H14)),\"\")","v":1.0343511450381679},1.0496183206106871,1.0706106870229009,{"$f":"IF(K7<>\"\",(J17*(1+K15)),\"\")","v":1.0973759541984733},1.124810353053435,1.1529306118797709,1.1817538771767651,1.211297724106184,1.2415801672088385]
[]
[null,null,"Input | Discount rate"]
[]
[null,null,null,"Source","Unit",null,{"$f":"'Lookup | Tables'!$E$28","v":"2014-15"},{"$f":"'Lookup | Tables'!$E$29","v":"2015-16"},{"$f":"'Lookup | Tables'!$E$30","v":"2016-17"},{"$f":"'Lookup | Tables'!$E$31","v":"2017-18"},{"$f":"'Lookup | Tables'!$E$32","v":"2018-19"},{"$f":"'Lookup | Tables'!$E$33","v":"2019-20"},{"$f":"'Lookup | Tables'!$E$34","v":"2020-21"},{"$f":"'Lookup | Tables'!$E$35","v":"2021-22"},{"$f":"'Lookup | Tables'!$E$36","v":"2022-23"}]
[null,null,"Real Vanilla WACC","AER","Per cent",null,null,4.2670876489658394E-2,4.1872840151219171E-2,4.0826204640587838E-2,3.8892162075828553E-2,3.8892162075828553E-2,3.8892162075828553E-2,3.8892162075828553E-2,3.8892162075828553E-2]
[]
[null,null,"Nominal Vanilla WACC (fixed, real, time varying)","Calculated","Per cent",null,{"$f":"IF(AND('Input | Inflation and Disc Rate'!H8<>\"\",G22<>\"\"),((1+G22)*(1+'Input | Inflation and Disc Rate'!H8)-1),\"\")","v":""},{"$f":"IF(AND(H8<>\"\",H22<>\"\"),((1+H22)*(1+H8)-1),\"\")","v":6.0276951327194794E-2},{"$f":"IF(AND(I8<>\"\",I22<>\"\"),((1+I22)*(1+I8)-1),\"\")","v":5.7251037053820175E-2},{"$f":"IF(AND(J8<>\"\",J22<>\"\"),((1+J22)*(1+J8)-1),\"\")","v":6.1642728733399599E-2},{"$f":"IF(AND(K15<>\"\",K22<>\"\"),((1+K22)*(1+K15)-1),\"\")","v":6.4864466127724008E-2},{"$f":"IF(AND(L15<>\"\",L22<>\"\"),((1+L22)*(1+L15)-1),\"\")","v":6.4864466127724008E-2},{"$f":"IF(AND(M15<>\"\",M22<>\"\"),((1+M22)*(1+M15)-1),\"\")","v":6.4864466127724008E-2},{"$f":"IF(AND(N15<>\"\",N22<>\"\"),((1+N22)*(1+N15)-1),\"\")","v":6.4864466127724008E-2},{"$f":"IF(AND(O15<>\"\",O22<>\"\"),((1+O22)*(1+O15)-1),\"\")","v":6.4864466127724008E-2}]
[]
[null,"End"]

{"sheet":"Input | Reported Capex","index":3,"n_rows":30,"n_cols":12,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Input | General'!$B$1","v":"TransGrid 2018-23 Draft decision - Capital expenditure sharing scheme model"},null,null,null,null,null,null,"Key:","Input","Internal Link"]
[null,"Input | Capex"]
[]
[null,"Input | Capex Allowance"]
[]
[null,null,null,"Source","Unit","Basis",null,"n/a","2015-16","2016-17","2017-18","n/a"]
[]
[null,null,"Total capex allowance","AER","$millions","2013-14",null,null,304.60562586047001,235.329574147042,219.78423032238899]
[null,null,"Total excludable capex","AER","$millions","2013-14",null,null,2.6572200605991099,2.6572200605991099,2.6572200605991099]
[]
[null,null,"Total capex allowance applicable to CESS","Calculated","$millions","2013-14",null,{"$f":"IF(H6=\"\", \"\", H8-H9)","v":0},{"$f":"IF(I6=\"\", \"\", I8-I9)","v":301.9484057998709},{"$f":"IF(J6=\"\", \"\", J8-J9)","v":232.67235408644288},217.12701026178988,0]
[]
[null,"Input | Actual / Estimate Capex"]
[]
[null,null,null,"Source","Unit","Basis",null,"n/a","2015-16","2016-17","2017-18","n/a"]
[]
[null,null,"Total capex","AER","$millions","nominal",null,null,247.26483301340801,202.10436778641301,206.22344884249199]
[null,null,"Total excludable capex","AER","$millions","nominal",null,null,9.968331469999999,11.43654485998783,6.0235014130059303]
[]
[null,null,"Total actual capex applicable to CESS","Calculated","$millions","nominal",null,{"$f":"IF(H15=\"\", \"\", H17-H18)","v":0},{"$f":"IF(I15=\"\", \"\", I17-I18)","v":237.296501543408},{"$f":"IF(J15=\"\", \"\", J17-J18)","v":190.66782292642517},{"$f":"IF(K15=\"\", \"\", K17-K18)","v":200.19994742948606},{"$f":"IF(L15=\"\", \"\", L17-L18)","v":0}]
[]
[null,"Input | Capex Deferred to following regulatory period"]
[]
[null,null,null,null,null,null,null,{"$f":"'Input | General'!D17","v":"2018-19"},{"$f":"'Input | General'!E17","v":"2019-20"},{"$f":"'Input | General'!F17","v":"2020-21"},{"$f":"'Input | General'!G17","v":"2021-22"},{"$f":"'Input | General'!H17","v":"2022-23"}]
[]
[null,null,"Capex deferred and re-proposed","TNSP","$millions","nominal",null,12.0584860016408,26.877321430535901,0,0,0]
[null,null,"Capex deferred and re-proposed","Calculated","$millions","2013-14",null,{"$f":"IF(H26<>\"\",H26/'Input | Inflation and Disc Rate'!K11,\"\")","v":11.000183462044427},{"$f":"IF(I26<>\"\",I26/'Input | Inflation and Disc Rate'!L11,\"\")","v":23.945937748232435},{"$f":"IF(J26<>\"\",J26/'Input | Inflation and Disc Rate'!M11,\"\")","v":0},{"$f":"IF(K26<>\"\",K26/'Input | Inflation and Disc Rate'!N11,\"\")","v":0},{"$f":"IF(L26<>\"\",L26/'Input | Inflation and Disc Rate'!O11,\"\")","v":0}]
[null,null,"Capex deferred and re-proposed","AER","$millions","nominal",null,{"$f":"IF(H26<>\"\",H27*'Input | Inflation and Disc Rate'!K17,\"\")","v":12.071336823019269},{"$f":"IF(I26<>\"\",I27*'Input | Inflation and Disc Rate'!L17,\"\")","v":26.934638692784901},{"$f":"IF(J26<>\"\",J27*'Input | Inflation and Disc Rate'!M17,\"\")","v":0},{"$f":"IF(K26<>\"\",K27*'Input | Inflation and Disc Rate'!N17,\"\")","v":0},{"$f":"IF(L26<>\"\",L27*'Input | Inflation and Disc Rate'!O17,\"\")","v":0}]
[]
[null,"End"]

{"sheet":"Calc | CESS Revenue Increments","index":4,"n_rows":49,"n_cols":13,"rows_kept":49,"cut":false,"hidden":false,"merged":[[46,2,46,14],[45,2,45,14]]}
[null,{"$f":"'Input | General'!$B$1","v":"TransGrid 2018-23 Draft decision - Capital expenditure sharing scheme model"},null,null,null,null,null,null,null,null,"Key:","Input","Internal Link"]
[null,"Input | CESS Payments"]
[]
[null,"Calc | NPV of CESS payments"]
[]
[null,null,"Regulatory period 1"]
[null,null,"Year","n/a","2015-16","2016-17","2017-18","n/a"]
[null,null,"Discount rate:",null,{"$f":"'Input | Inflation and Disc Rate'!H24","v":6.0276951327194794E-2},{"$f":"'Input | Inflation and Disc Rate'!I24","v":5.7251037053820175E-2},{"$f":"'Input | Inflation and Disc Rate'!J24","v":6.1642728733399599E-2}]
[null,null,"Capex allowance",null,{"$f":"'Input | Reported Capex'!I11*'Input | Inflation and Disc Rate'!G17*(1+'Input | Inflation and Disc Rate'!H8)^0.5","v":309.71675601610724},{"$f":"'Input | Reported Capex'!J11*'Input | Inflation and Disc Rate'!H17*(1+'Input | Inflation and Disc Rate'!I8)^0.5","v":242.43453466930001},{"$f":"'Input | Reported Capex'!K11*'Input | Inflation and Disc Rate'!I17*(1+'Input | Inflation and Disc Rate'!J8)^0.5","v":230.16821027002047}]
[null,null,"Actual capex",null,{"$f":"'Input | Reported Capex'!I20","v":237.296501543408},{"$f":"'Input | Reported Capex'!J20","v":190.66782292642517},{"$f":"'Input | Reported Capex'!K20","v":200.19994742948606}]
[null,null,"Underspend",null,{"$f":"(E9-E10)","v":72.420254472699241},{"$f":"(F9-F10)","v":51.766711742874833},29.968262840534408]
[null,null,"Year 1 benefit",null,{"$f":"$D$11*E$8","v":0},{"$f":"$D$11*F$8","v":0},{"$f":"$D$11*G$8","v":0}]
[null,null,"Year 2 benefit",null,{"$f":"E11*((1+E$8)^(1/2)-1)","v":2.1507008525642779},{"$f":"$E$11*F$8","v":4.1461346722635906},{"$f":"$E$11*G$8","v":4.4641821012643685}]
[null,null,"Year 3 benefit",null,null,{"$f":"F11*((1+F$8)^(1/2)-1)","v":1.4612258577521391},{"$f":"$F$11*G$8","v":3.191041369386125}]
[null,null,"Year 4 benefit",null,null,null,{"$f":"G11*((1+G$8)^(1/2)-1)","v":0.90985098985011958}]
[null,null,"Year 5 benefit"]
[null,null,"Total financing benefit",null,{"$f":"SUM(E12:E16)","v":2.1507008525642779},{"$f":"SUM(F12:F16)","v":5.6073605300157299},8.5650744605006128]
[null,null,"Discount factor (middle of year)*",null,{"$f":"(1+E$8)^(0.5)*(1+F$8)*(1+G$8)","v":1.1557560346447509},{"$f":"(1+F$8)^(0.5)*(1+G$8)","v":1.0916098592443173},{"$f":"(1+G$8)^(0.5)","v":1.0303604848466383}]
[null,null,"Discount factor (end of year)**",null,{"$f":"F19*(1+F$8)","v":1.1224228759340342},{"$f":"G19*(1+G$8)","v":1.0616427287333996},1]
[null,null,"NPV underspend",null,{"$f":"E11*E18","v":83.700146137330663},56.509052919180746,{"$f":"G11*G18","v":30.878113830384528}]
[null,null,"NPV financing benefit",null,{"$f":"E17*E19","v":2.4139958362089762},5.9530135340778614,{"$f":"G17*G19","v":8.5650744605006128}]
[]
[null,null,"Regulatory period 2"]
[null,null,"Year",{"$f":"'Input | General'!$D$17","v":"2018-19"},{"$f":"'Input | General'!$E$17","v":"2019-20"},{"$f":"'Input | General'!$F$17","v":"2020-21"},{"$f":"'Input | General'!$G$17","v":"2021-22"},{"$f":"'Input | General'!$H$17","v":"2022-23"}]
[null,null,"Discount rate:",{"$f":"'Input | Inflation and Disc Rate'!$K$24","v":6.4864466127724008E-2},{"$f":"'Input | Inflation and Disc Rate'!$L$24","v":6.4864466127724008E-2},{"$f":"'Input | Inflation and Disc Rate'!$M$24","v":6.4864466127724008E-2},{"$f":"'Input | Inflation and Disc Rate'!$N$24","v":6.4864466127724008E-2},{"$f":"'Input | Inflation and Disc Rate'!$O$24","v":6.4864466127724008E-2}]
[null,null,"Increase in forecast capex in regulatory period 2 attributable to capex deferred in regulatory period 1",{"$f":"'Input | Reported Capex'!H28","v":12.071336823019269},{"$f":"'Input | Reported Capex'!I28","v":26.934638692784901},{"$f":"'Input | Reported Capex'!J28","v":0},{"$f":"'Input | Reported Capex'!K28","v":0},{"$f":"'Input | Reported Capex'!L28","v":0}]
[null,null,"Discount factor (middle of year 5)",{"$f":"1/(1+D25)^(0.5)","v":0.96906483067744664},{"$f":"1/((1+E25)^(0.5)*(1+D25))","v":0.91003584165162044},{"$f":"1/((1+F25)^(0.5)*(1+E25)*(1+D25))","v":0.85460250632728607},{"$f":"1/((1+G25)^(0.5)*(1+F25)*(1+E25)*(1+D25))","v":0.80254580137786447},{"$f":"1/((1+H25)^(0.5)*(1+G25)*(1+F25)*(1+E25)*(1+D25))","v":0.75366004492219008}]
[null,null,"NPV of increase in forecast capex from deferred capex",{"$f":"D26*D27","v":11.697907974449596},{"$f":"E26*E27","v":24.511486592370808},0,0,0]
[]
[null,null,"CESS calculation (post-adjustment)"]
[null,null,"Total underspend (NPV) adjusted for deferrals",{"$f":"SUM(D20:H20)-SUM(D28:H28)","v":134.87791832007554}]
[null,null,"Relevant sharing ratio",0.3]
[null,null,"Consumer share",{"$f":"(1-D32)*D31","v":94.414542824052873}]
[null,null,"NSP share",{"$f":"D32*D31","v":40.463375496022657}]
[null,null,"Total NSP financing benefit (NPV)",{"$f":"SUM(D21:H21)","v":16.932083830787448}]
[null,null,"NPV of CESS payments (post-adjustment)",{"$f":"D34-D35","v":23.531291665235209}]
[]
[null,"Calc | Total CESS Payments"]
[]
[null,null,null,{"$f":"'Input | General'!D17","v":"2018-19"},{"$f":"'Input | General'!E17","v":"2019-20"},{"$f":"'Input | General'!F17","v":"2020-21"},{"$f":"'Input | General'!G17","v":"2021-22"},{"$f":"'Input | General'!H17","v":"2022-23"}]
[null,null,{"$f":"CONCATENATE(\"CESS Payment Per Year ($\", 'Output | Models'!F4,\" million)\")","v":"CESS Payment Per Year ($2017-18 million)"},{"$f":"-PMT('Input | Inflation and Disc Rate'!K22,5,'Calc | CESS Revenue Increments'!$D$36)","v":5.2693267044485239},{"$f":"-PMT('Input | Inflation and Disc Rate'!L22,5,'Calc | CESS Revenue Increments'!$D$36)","v":5.2693267044485239},{"$f":"-PMT('Input | Inflation and Disc Rate'!M22,5,'Calc | CESS Revenue Increments'!$D$36)","v":5.2693267044485239},{"$f":"-PMT('Input | Inflation and Disc Rate'!N22,5,'Calc | CESS Revenue Increments'!$D$36)","v":5.2693267044485239},{"$f":"-PMT('Input | Inflation and Disc Rate'!O22,5,'Calc | CESS Revenue Increments'!$D$36)","v":5.2693267044485239}]
[]
[null,null,{"$f":"CONCATENATE(\"Total CESS Payment ($\", 'Output | Models'!$F$4,\" million)\")","v":"Total CESS Payment ($2017-18 million)"},{"$f":"SUM(D41:H41)","v":26.34663352224262}]
[]
[null,null,"Notes"]
[null,null,"* Capex is assumed to occur mid-year. Hence, a mid-year discount rate is required for capex allowance, actual capex and underspend."]
[null,null,"** The financing benefit is calculated on an end of year basis. Hence, an end of year discount rate is required."]
[]
[null,"End"]

{"sheet":"Output | Models","index":5,"n_rows":11,"n_cols":15,"rows_kept":11,"cut":false,"hidden":false,"merged":[[2,9,2,11],[2,13,2,19]]}
[null,{"$f":"'Input | General'!$B$1","v":"TransGrid 2018-23 Draft decision - Capital expenditure sharing scheme model"},null,null,null,null,null,null,null,null,"Key:","Input","Internal Link"]
[null,{"$f":"[1]Index!$C$13","v":"Output | Models"}]
[]
[null,"Inputs for Post Tax Revenue Model",null,null,"$millions","2017-18",null,null,null,"Note. The dollar base should be consistent with the post tax revenue model"]
[]
[null,null,"Revenue Adjustments","Source","Unit","Basis",null,null,null,{"$f":"'Calc | CESS Revenue Increments'!D40","v":"2018-19"},{"$f":"'Calc | CESS Revenue Increments'!E40","v":"2019-20"},{"$f":"'Calc | CESS Revenue Increments'!F40","v":"2020-21"},{"$f":"'Calc | CESS Revenue Increments'!G40","v":"2021-22"},{"$f":"'Calc | CESS Revenue Increments'!H40","v":"2022-23"},"Total"]
[]
[null,null,"CESS increments as per NER 6A.5.4(a)(5)","Calc | CESS Revenue Increments",{"$f":"$E$4","v":"$millions"},{"$f":"$F$4","v":"2017-18"},null,null,null,{"$f":"'Calc | CESS Revenue Increments'!D41","v":5.2693267044485239},{"$f":"'Calc | CESS Revenue Increments'!E41","v":5.2693267044485239},{"$f":"'Calc | CESS Revenue Increments'!F41","v":5.2693267044485239},{"$f":"'Calc | CESS Revenue Increments'!G41","v":5.2693267044485239},{"$f":"'Calc | CESS Revenue Increments'!H41","v":5.2693267044485239},{"$f":"SUM(J8:N8)","v":26.34663352224262}]
[]
[]
[null,"End"]

{"sheet":"Lookup | Tables","index":6,"n_rows":39,"n_cols":11,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Input | General'!$B$1","v":"TransGrid 2018-23 Draft decision - Capital expenditure sharing scheme model"},null,null,null,null,null,null,"Key:","Input","Internal Link"]
[null,{"$f":"[1]Index!$C$14","v":"Lookup | Tables"}]
[]
[null,"Unit Denominations"]
[]
[null,null,"Denominations",null,"Ref"]
[null,null,"Dollars",null,"$dollars"]
[null,null,"Thousands",null,"$000"]
[null,null,"Millions",null,"$millions"]
[]
[null,null,"Actual",null,"Actual"]
[null,null,"Estimate",null,"Estimate"]
[null,null,"not applicable",null,"n/a"]
[]
[]
[null,"Years"]
[]
[null,null,{"$f":"B16","v":"Years"},null,"Ref"]
[null,null,"not applicable",null,"n/a"]
[null,null,"nominal",null,"nominal"]
[null,null,"2007-08",null,"2007-08"]
[null,null,"2008-09",null,"2008-09"]
[null,null,"2009-10",null,"2009-10"]
[null,null,"2010-11",null,"2010-11"]
[null,null,"2011-12",null,"2011-12"]
[null,null,"2012-13",null,"2012-13"]
[null,null,"2013-14",null,"2013-14"]
[null,null,"2014-15",null,"2014-15"]
[null,null,"2015-16",null,"2015-16"]
[null,null,"2016-17",null,"2016-17"]
[null,null,"2017-18",null,"2017-18"]
[null,null,"2018-19",null,"2018-19"]
[null,null,"2019-20",null,"2019-20"]
[null,null,"2020-21",null,"2020-21"]
[null,null,"2021-22",null,"2021-22"]
[null,null,"2022-23",null,"2022-23"]
[null,null,"2023-24",null,"2023-24"]
[]
[null,"End"]