{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["AER only","Cover","Intro","DMS input","PTRM input","WACC","Assets","Analysis","X factors","Revenue summary","DEMAND FORECASTS","REFERENCE TARIFFS REVENUE","REFERENCE TARIFFS","Equity raising costs","AER ECM (AGN)","Chart 1-Revenue","Chart 2-Price path","Chart 3-Building blocks"],"not_rendered":{"charts":7,"images":3,"macros":1,"external_links":13,"defined_names":530,"comments":8,"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":81,"n_cols":20,"rows_kept":81,"cut":false,"hidden":true,"merged":[[52,2,52,8],[58,2,58,3],[17,2,17,3],[17,4,17,7],[30,2,30,3],[30,5,30,6],[32,1,32,8],[29,2,29,3],[29,5,29,6],[18,4,18,7],[19,2,19,3],[19,4,19,7],[22,2,22,3],[22,4,22,7],[23,4,23,7],[24,2,24,3],[4,1,4,8],[0,10,0,18],[24,4,24,7],[28,2,28,3],[28,5,28,6],[7,1,7,8],[11,1,11,8],[13,2,13,4],[14,2,14,4]]}
[null,{"$f":"(LOOKUP(dms_Model,K15:K22,L15:L22))","v":"REGULATORY REPORTING STATEMENT"},null,null,null,null,null,null,null,null,"Data in these columns used for data validation and database purposes."]
[null,{"$f":"dms_TradingName","v":"AGN"},null,null,null,null,null,null,null,null,"Modifications"]
[null,{"$f":"CONCATENATE(FRCP_y1,\" to \",FRCP_y5)","v":"2016-17 to 2020-21"},null,null,null,null,null,null,null,null,"14 April 2015","merged cell C46/47"]
[null,"BUSINESS & OTHER DETAILS",null,null,null,null,null,null,null,null,"17 April 2015","adjusted dms_RYE to automate based on dms_Model (NB: EB & CA refer to CRCP_y5)"]
[null,"THIS WORKBOOK TO BE LOCKED, PROTECTED AND HIDDEN FROM VIEW",null,null,null,null,null,null,null,null,"14 May 2015","adapted this cover for use in CA & EB RINs"]
[null,null,null,null,null,null,null,null,null,null,"5 June 2015","published to web"]
[null,"Instructions"]
[null,"Complete the following business details regulatory template before entering data or values in any other regulatory template. This regulatory template is linked to other cells within the spreadsheet and automatically generates column headings."]
[]
[null,"SUBMISSION PARTICULARS INPUT SHEETS"]
[]
[null,"Entity details"]
[]
[null,"Trading name",{"$f":"'DMS input'!C14","v":"AGN"},null,null,null,null,null,null,null,"Worksheet Header lookup table (read from dms_Model)"]
[null,"ACN / ABN",{"$f":"INDEX(dms_ABN_List,MATCH(dms_TradingName,dms_TradingName_List))","v":78551685},null,null,null,null,null,null,null,"CA","CATEGORY ANALYSIS"]
[null,null,null,null,null,null,null,null,null,null,"CAM/Service change Backcast","REGULATORY REPORTING STATEMENT"]
[null,null,null,null,null,null,null,null,null,null,"CPI","CPI"]
[null,"Business address","Address 1",null,{"$f":"'DMS input'!E18:H18","v":"Level 6"},null,null,null,null,null,"EB","ECONOMIC BENCHMARKING"]
[null,null,null,"Address 2",{"$f":"IF(ISBLANK('DMS input'!E19),\"\",'DMS input'!E19:H19)","v":"400 King Willam St"},null,null,null,null,null,"PTRM","POST TAX REVENUE MODEL"]
[null,null,"Suburb",null,{"$f":"'DMS input'!E20:H20","v":"ADELAIDE"},null,null,null,null,null,"Reset","REGULATORY REPORTING STATEMENT"]
[null,null,null,"State",{"$f":"'DMS input'!E21","v":"SA"},null,{"$f":"'DMS input'!G21","v":5000},null,null,null,"RFM","ROLL FORWARD MODEL"]
[null,null,null,null,null,null,null,null,null,null,"WACC","WEIGHTED AVERAGE COST OF CAPITAL"]
[null,"Postal address","Address 1",null,{"$f":"'DMS input'!E23:H23","v":"PO Box 6468"}]
[null,null,null,"Address 2",{"$f":"IF(ISBLANK('DMS input'!E24),\"\",'DMS input'!E24:H24)","v":"Halifax St"}]
[null,null,"Suburb",null,{"$f":"'DMS input'!E25:H25","v":"ADELAIDE"}]
[null,null,null,"State",{"$f":"'DMS input'!E26","v":"SA"},"p/code",{"$f":"'DMS input'!G26","v":5000},null,null,null,"Trading name data table (inputs to dms_TradingName)","dms_ABN_List",null,"dms_State_List","dms_Sector_List","dms_Segment_List","dms_FormControl","dms_CRCPlength_List","dms_FRCPlength_List","dms_JurisdictionList"]
[null,null,null,null,null,null,null,null,null,null,"ActewAGL Distribution",76670568688,null,"ACT","Electricity","Distribution","Revenue cap",5,6,"ACT"]
[null,null,null,null,null,null,null,null,null,null,"ActewAGL Distribution (Tx Assets)",76670568688,null,"ACT","Electricity","Distribution","Revenue cap",5,5,"ACT"]
[null,"Contact name/s",{"$f":"'DMS input'!C29:D29","v":"Craig de Laine"},null,null,{"$f":"'DMS input'!F29:G29","v":0},null,null,null,null,"AGN",78551685,null,"SA","Gas","Distribution","Revenue cap",5,5,"SA"]
[null,"Contact phone/s",{"$f":"'DMS input'!C30:D30","v":"08 8418 1129"},null,null,{"$f":"'DMS input'!F30:G30","v":0},null,null,null,null,"Ausgrid",67505337385,null,"NSW","Electricity","Distribution","Revenue cap",5,5,"NSW"]
[null,"Contact email address/s",{"$f":"'DMS input'!C31:D31","v":"craig.delaine@agnl.com.au"},null,null,{"$f":"'DMS input'!F31:G31","v":0},null,null,null,null,"Ausgrid (Tx Assets)",67505337385,null,"NSW","Electricity","Distribution","Revenue cap",5,5,"NSW"]
[null,null,null,null,null,null,null,null,null,null,"AusNet (D)",91064651118,null,"Vic","Electricity","Distribution","Revenue cap",5,5,"Vic"]
[null,"Regulatory control period details",null,null,null,null,null,null,null,null,"AusNet (T)",78079798173,null,"Vic","Electricity","Transmission","Revenue cap",5,5,"Vic"]
[null,null,null,null,null,null,null,null,null,null,"Australian Distribution Co.",11222333444,null,"?","Electricity","Distribution","Revenue cap",5,5,"-"]
[null,"Forthcoming regulatory control period",{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",G38+1,(LEFT(G38,4)+1&\"-\"&IF(MID(G38,6,2)<\"09\",\"0\"&RIGHT(G38,1)+1,RIGHT(G38,2)+1))))","v":"2016-17"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",C35+1,(LEFT(C35,4)+1&\"-\"&IF(MID(C35,6,2)<\"09\",\"0\"&RIGHT(C35,1)+1,RIGHT(C35,2)+1))))","v":"2017-18"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",D35+1,(LEFT(D35,4)+1&\"-\"&IF(MID(D35,6,2)<\"09\",\"0\"&RIGHT(D35,1)+1,RIGHT(D35,2)+1))))","v":"2018-19"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",E35+1,(LEFT(E35,4)+1&\"-\"&IF(MID(E35,6,2)<\"09\",\"0\"&RIGHT(E35,1)+1,RIGHT(E35,2)+1))))","v":"2019-20"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",F35+1,(LEFT(F35,4)+1&\"-\"&IF(MID(F35,6,2)<\"09\",\"0\"&RIGHT(F35,1)+1,RIGHT(F35,2)+1))))","v":"2020-21"},null,null,null,"Australian Transmission Co.",11222333444,null,"?","Electricity","Transmission","Revenue cap",5,5,"-"]
[null,null,null,null,null,null,null,null,null,null,"Citipower",76064651056,null,"Vic","Electricity","Distribution","Revenue cap",5,5,"Vic"]
[null,null,null,null,null,null,null,null,null,null,"Directlink",16779340889,null,"Qld","Electricity","Interconnector","Revenue cap",10,5,"Qld"]
[null,"Current regulatory control period",{"$f":"CONCATENATE(IF(LEN(L65)=4,L65-5,(LEFT(L65,4)-5&\"-\"&IF(MID(L65,6,2)<\"09\",\"0\"&RIGHT(L65,1)-5,RIGHT(L65,2)-5))))","v":"2011-12"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",C38+1,(LEFT(C38,4)+1&\"-\"&IF(MID(C38,6,2)<\"09\",\"0\"&RIGHT(C38,1)+1,RIGHT(C38,2)+1))))","v":"2012-13"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",D38+1,(LEFT(D38,4)+1&\"-\"&IF(MID(D38,6,2)<\"09\",\"0\"&RIGHT(D38,1)+1,RIGHT(D38,2)+1))))","v":"2013-14"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",E38+1,(LEFT(E38,4)+1&\"-\"&IF(MID(E38,6,2)<\"09\",\"0\"&RIGHT(E38,1)+1,RIGHT(E38,2)+1))))","v":"2014-15"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",F38+1,(LEFT(F38,4)+1&\"-\"&IF(MID(F38,6,2)<\"09\",\"0\"&RIGHT(F38,1)+1,RIGHT(F38,2)+1))))","v":"2015-16"},null,null,null,"Electranet",41094482416,null,"SA","Electricity","Distribution","Revenue cap",5,5,"SA"]
[null,null,null,null,null,null,null,null,null,null,"Endeavour Energy",59253130878,null,"NSW","Electricity","Distribution","Revenue cap",5,5,"NSW"]
[null,null,null,null,null,null,null,null,null,null,"Energex",40078849055,null,"Qld","Electricity","Distribution","Revenue cap",5,5,"Qld"]
[null,"Previous regulatory control period",{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",D41-1,(LEFT(D41,4)-1&\"-\"&IF(MID(D41,3,1)=\"0\",\"0\"&RIGHT(D41,2)-1,RIGHT(D41,2)-1))))","v":"2006-07"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",E41-1,(LEFT(E41,4)-1&\"-\"&IF(MID(E41,3,1)=\"0\",\"0\"&RIGHT(E41,2)-1,RIGHT(E41,2)-1))))","v":"2007-08"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",F41-1,(LEFT(F41,4)-1&\"-\"&IF(MID(F41,3,1)=\"0\",\"0\"&RIGHT(F41,2)-1,RIGHT(F41,2)-1))))","v":"2008-09"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",G41-1,(LEFT(G41,4)-1&\"-\"&IF(MID(G41,3,1)=\"0\",\"0\"&RIGHT(G41,2)-1,RIGHT(G41,2)-1))))","v":"2009-10"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",C38-1,(LEFT(C38,4)-1&\"-\"&IF(MID(C38,3,1)=\"0\",\"0\"&RIGHT(C38,2)-1,RIGHT(C38,2)-1))))","v":"2010-11"},null,null,null,"Ergon Energy",50087646062,null,"Qld","Electricity","Distribution","Revenue cap",5,5,"Qld"]
[null,null,null,null,null,null,null,null,null,null,"Essential Energy",37428185226,null,"NSW","Electricity","Distribution","Revenue cap",5,5,"NSW"]
[null,null,null,null,null,null,null,null,null,null,"Jemena Electricity",82064651083,null,"Vic","Electricity","Distribution","Revenue cap",5,5,"Vic"]
[null,"Sector",{"$f":"INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,"Murraylink",42089875605,null,"SA","Electricity","Interconnector","Revenue cap",5,5,"SA"]
[null,"Segment",{"$f":"INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,"Powercor Australia",89064651109,null,"Vic","Electricity","Distribution","Revenue cap",5,5,"Vic"]
[null,"Source",{"$f":"'DMS input'!C46:E46","v":"Draft decision"},null,null,null,null,null,null,null,"Powerlink",82078849233,null,"Qld","Electricity","Transmission","Revenue cap",5,5,"Qld"]
[null,"Regulatory Year Ending",{"$f":"CONCATENATE(LEFT(FRCP_y5, 2) &IF(FRCP_y1>\"2009-10\",,\"\") &RIGHT(FRCP_y5,2))","v":"2021"},null,null,null,null,null,null,null,"Qld,SA &ACT Gas Reset",22222222222,null,"?","Gas","Distribution","?",5,5,"-"]
[null,"Reporting Period Type",{"$f":"IF(LEN(CRCP_y1)>4,\"Financial\",\"Calendar\")","v":"Financial"},null,null,null,null,null,null,null,"SA Power Networks",13332330749,null,"SA","Electricity","Distribution","Revenue cap",5,5,"SA"]
[null,"Model or RIN Type","PTRM",null,null,null,null,null,null,null,"TasNetworks (D)",24167357299,null,"Tas","Electricity","Distribution","Revenue cap",5,5,"Tas"]
[null,"Security Classification","Public",null,null,null,null,null,null,null,"TasNetworks (T)",24167357299,null,"Tas","Electricity","Transmission","Revenue cap",5,5,"Tas"]
[null,"Data quality (actual, estimate, public, consolidated)","Consolidated",null,null,null,null,null,null,null,"TransGrid",19622755774,null,"NSW","Electricity","Transmission","Revenue cap",5,5,"NSW"]
[null,"RIN response - version no.",1,null,null,null,null,null,null,null,"United Energy",70064651029,null,"Vic","Electricity","Distribution","Revenue cap",5,5,"Vic"]
[null,"Amended RIN submission - amendment reason",{"$f":"IF(ISBLANK('DMS input'!C53),\"\",'DMS input'!C53)","v":""},null,null,null,null,null,null,null,"Victorian DNSP Backcasting",33333333666,null,"Vic",null,"?","?",5,5,"Vic"]
[null,"Template - version no.",1,null,null,null,null,null,null,null,"Victorian DNSP Reset ",33333333333,null,"Vic",null,"?","?",5,5,"Vic"]
[null,"$ real  (the day of the CRCP_Y5)",{"$f":"CONCATENATE(IF(dms_RPT=\"Financial\",\"June \",\"December \"),(IF(dms_RPT=\"Financial\",LEFT(CRCP_y5,2),LEFT(CRCP_y5,2))&(RIGHT(CRCP_y5,2))))","v":"June 2016"}]
[null,"Previous $ real - End Year 5",{"$f":"CONCATENATE(IF(C48=\"Financial\",\"June \",\"December \"),(IF(C48=\"Financial\",LEFT(G41,2),LEFT(G38,2))&(RIGHT(G41,2))))","v":"June 2011"}]
[null,"Previous $ real - Beginning Year 1",{"$f":"CONCATENATE(IF(C48=\"Financial\",\"July \",\"January \"),(LEFT(C41,4)))","v":"July 2006"}]
[null,"EBSS - First application of scheme in forthcoming period?","No"]
[null,"Form of control",{"$f":"'DMS input'!C56:E56","v":"Weighted average price cap"}]
[null,"Jurisdiction",{"$f":"INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,"Notes"]
[]
[null,null,null,null,null,null,null,null,null,null,"Notes"]
[null,null,null,null,null,null,null,null,null,null,"RFM - Base year is usually CRCP_y1","EG. Victorian 2016-20 - base year = 2011"]
[null,null,null,null,null,null,null,null,null,null,"RFM - Form of Control Field is not relevant"]
[null,null,null,null,null,null,null,null,null,null,"PTRM - capture base year input by NSP (FRCP_y1)",{"$f":"'PTRM input'!Q7","v":"2016-17"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"dms_Source list","dms_FormControl"]
[null,null,null,null,null,null,null,null,null,null,"Regulatory proposal","Revenue cap"]
[null,null,null,null,null,null,null,null,null,null,"Revised regulatory proposal","Revenue yield"]
[null,null,null,null,null,null,null,null,null,null,"After appeal","Weighted average price cap"]
[null,null,null,null,null,null,null,null,null,null,"Draft decision"]
[null,null,null,null,null,null,null,null,null,null,"Final decision"]
[null,null,null,null,null,null,null,null,null,null,"Pass through decision"]
[null,null,null,null,null,null,null,null,null,null,"WACC annual update"]
[null,null,null,null,null,null,null,null,null,null,"RFM annual update"]
[null,null,null,null,null,null,null,null,null,null,"PTRM annual update"]
[null,null,null,null,null,null,null,null,null,null,"PTRM interim update 1"]
[null,null,null,null,null,null,null,null,null,null,"PTRM interim update 2"]
[null,null,null,null,null,null,null,null,null,null,"PTRM interim update 3"]
[null,null,null,null,null,null,null,null,null,null,"PTRM interim update 4"]

{"sheet":"Cover","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Intro","index":2,"n_rows":66,"n_cols":12,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Electricity Distribution Network Service Provider"]
[null,null,null,null,null,null,null,"Post-Tax Revenue Model"]
[null,null,null,null,null,null,null,null,null,null,"Version:",3]
[null,null,null,null,null,null,null,null,null,null,"Date:","January 2015"]
[]
[]
[null," Introduction",null,null,null,null,null,null,null,"Electricity Distribution Module"]
[]
[]
[]
[]
[null,null,"This model illustrates the basic elements of the AER's building block calculation and associated price and revenue constraints for distribution businesses."]
[null,null,"The model is intended to produce X factors that are applicable to revenue caps, price caps and revenue yield forms of control."]
[null,null,"Building block revenues and cash flows are modelled in nominal terms unless specified otherwise."]
[]
[null,null,"INSTRUCTIONS FOR USE"]
[null,null,"The full PTRM handbook is available on the AER website at http://www.aer.gov.au/node/27616"]
[]
[null,null,"1. Prior to the commencement of the regulatory control period"]
[]
[null,null,"1a. Fill out input cells on the 'DMS Input' sheet. These input cells are highlighted blue. "]
[null,null,"This provides information on the service provider submitting the PTRM and the context for the PTRM preparation."]
[null,null,"This information also controls the automatic import of the PTRM into the AER's Data Management System (DMS)."]
[]
[null,null,"1b. Fill out input cells on the 'PTRM Input' sheet. These input cells are highlighted blue. "]
[null,null,"This provides the data for the PTRM calculations."]
[null,null,"In general, input expenditure data should be valued in real dollar terms of the year indicated, as at the end of that year."]
[null,null,"Units and basis for entry are specified where required for each data table."]
[null,null,"Review any cautions (which are generated based on data entered) before continuing."]
[]
[null,null,"1c. Determine the expected revenue (smoothed revenue) using the 'X factors' sheet"]
[null,null,"Clause 6.2.6 requires that the form of control applicable to standard control services be of a CPI–X form."]
[null,null,"This sheet provides for the calculation of X factors under three basic forms of control, namely a weighted average price cap, revenue cap and revenue yield. "]
[null,null,"The X factor values may differ for each year of the regulatory control period but must be set such that the NPV of annual expected revenues (smoothed) is equal to the NPV of the annual revenue requirements (unsmoothed) for that period."]
[null,null,"This sheet provides input cells for each X factor and contains macro buttons which should be used to goal seek an X factor value for a specific year to equate the NPVs of smoothed and unsmoothed revenues."]
[]
[null,null,"2. Within the regulatory control period when updating the annual return on debt"]
[]
[null,null,"2a. Update input cells on the 'DMS Input' sheet. These input cells are highlighted blue. "]
[null,null,"Check that the contact details are still current and describe the new amendment."]
[]
[null,null,"2b. Update input cells on the 'PTRM Input' sheet. These input cells are highlighted blue. "]
[null,null,"In general, the only row that should be changed is the Trailing Average Portfolio Return on Debt (row 222)."]
[null,null,"The basis for updating the annual return on debt will be in accordance with the relevant regulatory decision prior to the commencement of the period."]
[]
[null,null,"2c. Determine the expected revenue (smoothed revenue) using the 'X factors' sheet"]
[null,null,"Indicate the year of the annual debt update (cell F21) to ensure the correct content-sensitive cautions are displayed. "]
[null,null,"Enter new X factors for this year (and potentially later years within the regulatory control period) in order to equate the NPVs of smoothed and unsmoothed revenues."]
[null,null,"The macro buttons should be used to goal seek the X factor for these specific years."]
[null,null,"Note that X factors for earlier years within the regulatory control period should not be changed."]
[]
[]
[null,null,"VERSION RECORD"]
[]
[null,null,"Version","Date",null,"Description"]
[null,null,1,"June 2008",null,"Initial model, based on transmission PTRM"]
[]
[null,null,2,"June 2009",null,"Various non-consequential errors corrected"]
[]
[null,null,3,"January 2015",null,"Allowed time-varying return on debt, and revenue revisions for annual return on debt update"]
[null,null,null,null,null,"Explicitly recognised revenue adjustments in building block calculations"]
[null,null,null,null,null,"Incorporated equity raising cost calculations into automatic smoothing process"]
[null,null,null,null,null,"Revised and expanded summary tables and reporting "]
[null,null,null,null,null,"Standardised many elements with transmission PTRM"]
[null,null,null,null,null,"Enabled automatic import into AER DMS"]

{"sheet":"DMS input","index":3,"n_rows":56,"n_cols":7,"rows_kept":56,"cut":false,"hidden":false,"merged":[[52,2,52,8],[55,2,55,4],[45,2,45,4],[1,1,1,2],[1,6,1,7],[15,2,15,4],[30,2,30,3],[30,5,30,6],[24,2,24,3],[24,4,24,7],[28,2,28,3],[28,5,28,6],[29,2,29,3],[29,5,29,6],[23,4,23,7],[19,2,19,3],[19,4,19,7],[22,2,22,3],[22,4,22,7],[13,2,13,7],[14,2,14,4],[17,2,17,3],[17,4,17,7],[18,4,18,7]]}
[]
[null,"AGN - DMS Input - DNSP PTRM - version 3",null,null,null,null,"Input cells are in blue"]
[]
[]
[]
[null,"This sheet requests information that allows the AER to automatically import the PTRM into our data management system (DMS)."]
[null,"This sheet's metadata relates to the business and context for the PTRM (rather than the PTRM itself)."]
[null,"Some of this data is automatically populated based on data entered on the PTRM input sheet. Only change blue input cells."]
[null,"Some rows are hidden. To facilitate the automatic import, please do not delete or add rows on this sheet."]
[null,"Throughout the rest of the workbook, defined name ranges are used to identify data that is imported into the DMS."]
[]
[null,"Entity details"]
[]
[null,"Trading name","AGN"]
[null,"ACN / ABN","78 551 685"]
[null,"Business short name","AGN"]
[]
[null,"Business address","Address 1",null,"Level 6"]
[null,null,null,"Address 2","400 King Willam St"]
[null,null,"Suburb",null,"ADELAIDE"]
[null,null,null,"State","SA","Postcode",5000]
[]
[null,"Postal address","Address 1",null,"PO Box 6468"]
[null,null,null,"Address 2","Halifax St"]
[null,null,"Suburb",null,"ADELAIDE"]
[null,null,null,"State","SA","Postcode",5000]
[]
[]
[null,"Contact name/s","Craig de Laine"]
[null,"Contact phone/s","08 8418 1129"]
[null,"Contact email address/s","craig.delaine@agnl.com.au"]
[]
[null,"Regulatory process details"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Source","Draft decision"]
[]
[]
[]
[]
[]
[]
[null,"Amended model submission - reason"]
[]
[]
[null,"Form of control","Weighted average price cap"]

{"sheet":"PTRM input","index":4,"n_rows":242,"n_cols":20,"rows_kept":242,"cut":false,"hidden":false,"merged":[[116,4,116,5],[117,4,117,5],[98,4,98,5],[190,4,190,5],[199,4,199,5],[204,4,204,5],[186,4,186,5],[197,4,197,5],[198,4,198,5],[100,4,100,5],[113,4,113,5],[118,4,118,5],[126,4,126,5],[119,4,119,5],[120,4,120,5],[104,4,104,5],[140,4,140,6],[106,4,106,6],[195,4,195,5],[196,4,196,5],[174,4,174,6],[169,4,169,5],[172,4,172,5],[170,4,170,5],[127,4,127,5],[134,4,134,5],[129,4,129,5],[132,4,132,5],[133,4,133,5],[93,4,93,5],[125,4,125,5],[124,4,124,5],[97,4,97,5],[128,4,128,5],[95,4,95,5],[96,4,96,5],[101,4,101,5],[102,4,102,5],[103,4,103,5],[123,4,123,5],[121,4,121,5],[122,4,122,5],[94,4,94,5],[110,4,110,5],[111,4,111,5],[109,4,109,5],[114,4,114,5],[115,4,115,5],[160,4,160,5],[138,4,138,5],[135,4,135,5],[151,4,151,5],[149,4,149,5],[150,4,150,5],[130,4,130,5],[131,4,131,5],[146,4,146,5],[147,4,147,5],[142,4,142,5],[143,4,143,5],[144,4,144,5],[145,4,145,5],[136,4,136,5],[137,4,137,5],[148,4,148,5],[159,4,159,5],[156,4,156,5],[157,4,157,5],[158,4,158,5],[152,4,152,5],[153,4,153,5],[154,4,154,5],[164,4,164,5],[165,4,165,5],[166,4,166,5],[167,4,167,5],[168,4,168,5],[185,4,185,5],[202,4,202,5],[200,4,200,5],[191,4,191,5],[192,4,192,5],[193,4,193,5],[194,4,194,5],[176,4,176,5],[177,4,177,5],[178,4,178,5],[179,4,179,5],[180,4,180,5],[182,4,182,5],[183,4,183,5],[181,4,181,5],[171,4,171,5],[184,4,184,5],[188,4,188,6],[67,4,67,5],[81,4,81,5],[82,4,82,5],[83,4,83,5],[84,4,84,5],[112,4,112,5],[108,4,108,5],[92,4,92,5],[86,4,86,5],[87,4,87,5],[88,4,88,5],[89,4,89,5],[90,4,90,5],[91,4,91,5],[161,4,161,5],[162,4,162,5],[163,4,163,5],[68,4,68,5],[69,4,69,5],[1,8,1,9],[16,6,16,8],[17,6,17,8],[18,6,18,8],[15,6,15,8],[8,6,8,8],[9,6,9,8],[10,6,10,8],[11,6,11,8],[5,6,5,8],[6,6,6,8],[7,6,7,8],[14,6,14,8],[4,4,4,6],[14,4,14,5],[15,4,15,5],[1,4,1,5],[16,4,16,5],[85,4,85,5],[6,4,6,5],[7,4,7,5],[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[12,4,12,5],[13,4,13,5],[99,4,99,5],[59,4,59,5],[60,4,60,5],[61,4,61,5],[62,4,62,5],[63,4,63,5],[64,4,64,5],[74,4,74,5],[70,4,70,5],[75,4,75,5],[76,4,76,5],[77,4,77,5],[78,4,78,5],[79,4,79,5],[80,4,80,5],[72,4,72,6],[31,6,31,8],[33,6,33,8],[25,6,25,8],[21,6,21,8],[12,6,12,8],[13,6,13,8],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[22,6,22,8],[32,4,32,5],[31,4,31,5],[42,4,42,5],[43,4,43,5],[23,6,23,8],[24,6,24,8],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[19,6,19,8],[20,6,20,8],[32,6,32,8],[33,4,33,5],[34,4,34,5],[25,4,25,5],[26,4,26,5],[27,4,27,5],[28,4,28,5],[26,6,26,8],[27,6,27,8],[28,6,28,8],[29,6,29,8],[30,6,30,8],[29,4,29,5],[30,4,30,5],[155,4,155,5],[55,4,55,5],[57,4,57,5],[56,4,56,5],[34,6,34,8],[35,4,35,5],[44,4,44,5],[40,4,40,5],[36,4,36,5],[38,4,38,6],[45,4,45,5],[46,4,46,5],[47,4,47,5],[48,4,48,5],[53,4,53,5],[54,4,54,5],[41,4,41,5],[49,4,49,5],[50,4,50,5],[51,4,51,5],[52,4,52,5],[58,4,58,5],[65,4,65,5],[66,4,66,5]]}
[]
[null,null,null,null,"AGN - PTRM input - DNSP PTRM - version 3",null,null,null,"Input cells are in blue"]
[]
[]
[null,null,null,null,"Opening Regulatory Asset Base and Opening Tax Asset Base for 2016-17 ($m Nominal)"]
[null,null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value","Assets Under Construction","Remaining Life","Standard Life","Opening Tax Value","Tax Remaining Life","Tax Standard Life","Base Regulatory Year","Length of Regulatory Control Period (Year)"]
[null,null,null,null,"Asset Class 1",null,"Mains",null,null,989.29068483632091,null,49.145128308760228,60,409.43540012701868,18.768444432793878,20,"2016-17",5]
[null,null,null,null,"Asset Class 2",null,"Inlets",null,null,122.42724776758872,null,52.282606036529522,60,100.31285209570279,15.257992342633303,20]
[null,null,null,null,"Asset Class 3",null,"Meters",null,null,57.804435812655143,null,8.0516375913658251,15,57.431984015163039,11.066282311872998,15]
[null,null,null,null,"Asset Class 4",null,"Telemetry",null,null,4.1895729954419672,null,12.730952140698571,20,1.9501911384591257,6.7320146714435669,10]
[null,null,null,null,"Asset Class 5",null,"IT system",null,null,19.473995223346002,null,4.1819681629990457,5,15.244910118695191,2.8390180928001922,4]
[null,null,null,null,"Asset Class 6",null,"Other distribution system equipment",null,null,204.69101321778152,null,23.3946372233425,40,17.526388900026546,17.390201357671174,20]
[null,null,null,null,"Asset Class 7",null,"Other",null,null,3.4658076318471598,null,9.4481145740092582,10,5.7386839341409699,8.1919832139245123,10]
[null,null,null,null,"Asset Class 8"]
[null,null,null,null,"Asset Class 9"]
[null,null,null,null,"Asset Class 10"]
[null,null,null,null,"Asset Class 11"]
[null,null,null,null,"Asset Class 12"]
[null,null,null,null,"Asset Class 13"]
[null,null,null,null,"Asset Class 14"]
[null,null,null,null,"Asset Class 15"]
[null,null,null,null,"Asset Class 16"]
[null,null,null,null,"Asset Class 17"]
[null,null,null,null,"Asset Class 18"]
[null,null,null,null,"Asset Class 19"]
[null,null,null,null,"Asset Class 20"]
[null,null,null,null,"Asset Class 21"]
[null,null,null,null,"Asset Class 22"]
[null,null,null,null,"Asset Class 23"]
[null,null,null,null,"Asset Class 24"]
[null,null,null,null,"Asset Class 25"]
[null,null,null,null,"Asset Class 26"]
[null,null,null,null,"Asset Class 27"]
[null,null,null,null,"Asset Class 28"]
[null,null,null,null,"Asset Class 29"]
[null,null,null,null,"Asset Class 30",null,"Equity raising costs",null,null,0,null,"n/a","n/a",0,"n/a","n/a"]
[null,null,null,null,"Total",null,null,null,null,1401.3427574849816,0,null,null,607.64041032920636]
[]
[null,null,null,null,"Forecast Capital Expenditure – As Incurred ($m Real 2015-16)"]
[null,null,null,null,"Year",null,"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26"]
[null,null,null,null,"Mains",null,84.482825431035266,90.515694218090658,82.78305614280066,111.24439122420131,73.946988654655101]
[null,null,null,null,"Inlets",null,11.581204075895593,10.992988005125282,11.707472833203706,12.2797699612544,13.051017063862968]
[null,null,null,null,"Meters",null,8.0962344054562134,7.6599880321130707,7.5546793008419755,6.8013143662805708,6.3406089059309538]
[null,null,null,null,"Telemetry",null,0.34791188955862423,0.26927291049279178,0.23582686275515544,0.2431593773314801,0.16407866735977614]
[null,null,null,null,"IT system",null,10.212141600818288,19.314772444690558,15.984334900269735,9.0836135623634391,8.3489177513069865]
[null,null,null,null,"Other distribution system equipment",null,7.4106831751097744,7.2575108890720434,7.5253385222229054,7.3482925249600033,7.3471567962993198]
[null,null,null,null,"Other",null,1.5068536124803087,1.1719236797435886,0.99003153378428577,0.97837033426038411,1.0027393892846452]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Equity raising costs",null,0]
[null,null,null,null,"Total",null,123.63785419035409,137.182150179328,126.78074009587844,147.97891135065157,110.20150722869974,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,645.78116304491186]
[null,null,null,null,"Forecast Asset Disposal – as incurred ($m Real 2015-16)"]
[null,null,null,null,"Year",null,"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26"]
[null,null,null,null,"Mains"]
[null,null,null,null,"Inlets"]
[null,null,null,null,"Meters"]
[null,null,null,null,"Telemetry"]
[null,null,null,null,"IT system"]
[null,null,null,null,"Other distribution system equipment"]
[null,null,null,null,"Other"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Equity raising costs"]
[null,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Forecast Customer Contributions – As Incurred ($m Real 2015-16)"]
[null,null,null,null,"Year",null,"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26"]
[null,null,null,null,"Mains",null,0.64912493004968985,0.65576174588849478,0.68024274605930191,0.88382613625965145,0.69310787533474949]
[null,null,null,null,"Inlets"]
[null,null,null,null,"Meters"]
[null,null,null,null,"Telemetry"]
[null,null,null,null,"IT system"]
[null,null,null,null,"Other distribution system equipment"]
[null,null,null,null,"Other"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Equity raising costs"]
[null,null,null,null,"Total",null,0.64912493004968985,0.65576174588849478,0.68024274605930191,0.88382613625965145,0.69310787533474949,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5620634335918875]
[null,null,null,null,"Forecast Net Capital Expenditure – As Incurred ($m Real 2015-16)"]
[null,null,null,null,"Year",null,"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26"]
[null,null,null,null,"Mains",null,83.833700500985572,89.859932472202161,82.102813396741354,110.36056508794165,73.253880779320355,0,0,0,0,0]
[null,null,null,null,"Inlets",null,11.581204075895593,10.992988005125282,11.707472833203706,12.2797699612544,13.051017063862968,0,0,0,0,0]
[null,null,null,null,"Meters",null,8.0962344054562134,7.6599880321130707,7.5546793008419755,6.8013143662805708,6.3406089059309538,0,0,0,0,0]
[null,null,null,null,"Telemetry",null,0.34791188955862423,0.26927291049279178,0.23582686275515544,0.2431593773314801,0.16407866735977614,0,0,0,0,0]
[null,null,null,null,"IT system",null,10.212141600818288,19.314772444690558,15.984334900269735,9.0836135623634391,8.3489177513069865,0,0,0,0,0]
[null,null,null,null,"Other distribution system equipment",null,7.4106831751097744,7.2575108890720434,7.5253385222229054,7.3482925249600033,7.3471567962993198,0,0,0,0,0]
[null,null,null,null,"Other",null,1.5068536124803087,1.1719236797435886,0.99003153378428577,0.97837033426038411,1.0027393892846452,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity raising costs",null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,122.98872926030438,136.52638843343951,126.10049734981912,147.09508521439193,109.50839935336499,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,642.21909961131996]
[null,null,null,null,"Forecast Operating and Maintenance Expenditure ($m Real 2015-16)"]
[null,null,null,null,"Year",null,"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26"]
[null,null,null,null,"Total opex (excluding debt raising costs)",null,70.717010366663089,72.096670114393092,73.507079174832668,73.562027393086964,73.732395411539486]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Debt raising costs",null,0.71976946227885552,0.76249369724526528,0.80994343319910589,0.84841771020644341,0.89493414453710596,0,0,0,0,0]
[null,null,null,null,"Total",null,71.436779828941951,72.859163811638354,74.317022608031778,74.410445103293412,74.627329556076589,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367.65074090798208]
[null,null,null,null,"Revenue Adjustments ($m Real 2015-16)"]
[null,null,null,null,"Year",null,"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26",null,"Tax income?","Tax Expense?"]
[null,null,null,null,"EBSS increments",null,5.617972210197351,-2.4609500992345374,-3.2484954080150601,0.39885353877738794,0,null,null,null,null,null,null,"Yes","Yes",""]
[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,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,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,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,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,"Total Adjustments Included as Tax Income",null,5.617972210197351,-2.4609500992345374,-3.2484954080150601,0.39885353877738794,0,0,0,0,0,0]
[null,null,null,null,"Total Adjustments Included as Non-tax Income",null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Adjustments Included as Tax Expense",null,5.617972210197351,-2.4609500992345374,-3.2484954080150601,0.39885353877738794,0,0,0,0,0,0]
[null,null,null,null,"Total Adjustments Included as Non-tax Expense",null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Adjustments",null,5.617972210197351,-2.4609500992345374,-3.2484954080150601,0.39885353877738794,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30738024172514145]
[null,null,null,null,"Tax"]
[null,null,null,null,"Year",null,"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26"]
[null,null,null,null,"Expected Corporate Tax Rate",null,0.3,0.3,0.3,0.3,0.3]
[]
[null,null,null,null,"Year","2015-16"]
[null,null,null,null,"Tax Loss Carried Forward From Previous Period",null,""]
[]
[null,null,null,null,"Cost of Capital"]
[null,null,null,null,"Year",null,"2016-21"]
[null,null,null,null,"Inflation Rate","f",2.01E-2]
[null,null,null,null,"Return on Equity","Re",9.7600000000000006E-2]
[null,null,null,null,"Value of Imputation Credits (gamma)","γ",0.25]
[null,null,null,null,"Proportion of Debt Funding","D/V",0.6]
[]
[null,null,null,null,null,null,"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26"]
[null,null,null,null,"Trailing Average Portfolio Return on Debt",null,7.9262930171025703E-2,7.6674156858377085E-2,7.2343060944732196E-2,6.6663950663049087E-2,6.2177014074463521E-2]
[null,null,null,null,null,null,"","","","","","","","","",""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,"The trailing average portfolio return on debt must be entered up to the year of update (ie. year 1 at the final decision, year 2 in the first annual update etc). Future years can be left blank."]
[]
[null,null,null,null,"Debt and Equity Raising Costs – Transaction Costs (per cent)"]
[null,null,null,null,null,null,"Value"]
[null,null,null,null,"Imputation Credit Payout Ratio","ICPR",0.7]
[null,null,null,null,"Subsequent Equity Raising Costs","SEO",0.03]
[null,null,null,null,"Dividend Reinvestment Plan Costs","DRPC",0.01]
[null,null,null,null,"Dividend Reinvestment Plan Take Up","DRPT",0.3]
[null,null,null,null,"Debt Raising Costs","DRC",8.5604736175875649E-4]
[]
[null,null,null,null,"Price/Revenue Constraint for 2015-16 ($ Nominal)"]
[null,null,null,null,null,null,"Value"]
[null,null,null,null,"Maximum Allowed Revenue","$m Nominal"]
[null,null,null,null,"Revenue yield","$/MWh"]
[]
[null,null,null,null,"Energy Delivered Forecast (MWh)"]
[null,null,null,null,"Year","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26"]
[null,null,null,null,"Energy"]

{"sheet":"WACC","index":5,"n_rows":35,"n_cols":18,"rows_kept":35,"cut":false,"hidden":false,"merged":[[16,6,16,15],[4,17,8,17]]}
[]
[null,"AGN - Cost of Capital Parameters - DNSP PTRM - version 3"]
[]
[null,"Year",null,null,null,null,"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26",null,"Final decision checks"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This column contains calculations that presume a constant WACC. They are therefore to be used at the start of the regulatory period (prior to any annual debt updates)."]
[null,"Inflation Rate",null,"f",null,"Constant",2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2]
[null,"Value of Imputation Credits (gamma)",null,"γ",null,"Constant",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Proportion of Equity Funding",null,"E/V",null,"Constant",0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,"Proportion of Debt Funding",null,"D/V",null,"Constant",0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Post-tax Nominal Return on Equity",null,"Re",null,"Constant",9.7600000000000006E-2,9.7600000000000006E-2,9.7600000000000006E-2,9.7600000000000006E-2,9.7600000000000006E-2,9.7600000000000006E-2,9.7600000000000006E-2,9.7600000000000006E-2,9.7600000000000006E-2,9.7600000000000006E-2,null,9.759999999997615E-2]
[null,"Post-tax Real Return on Equity",null,"Rre",null,"Constant",7.5972943829036188E-2,7.5972943829036188E-2,7.5972943829036188E-2,7.5972943829036188E-2,7.5972943829036188E-2,7.5972943829036188E-2,7.5972943829036188E-2,7.5972943829036188E-2,7.5972943829036188E-2,7.5972943829036188E-2,null,7.5972943829037076E-2]
[]
[null,"Corporate Tax Rate",null,"T",null,"Varying",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,"Nominal Pre-tax Return on Debt",null,"Rd",null,"Varying",7.9262930171025703E-2,7.6674156858377085E-2,7.2343060944732196E-2,6.6663950663049087E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2]
[null,"Real Pre-tax Return on Debt",null,"Rrd",null,"Varying",5.7997186717994031E-2,5.5459422466794583E-2,5.121366625304602E-2,4.5646456879765873E-2,4.1247930668036004E-2,4.1247930668036004E-2,4.1247930668036004E-2,4.1247930668036004E-2,4.1247930668036004E-2,4.1247930668036004E-2]
[]
[null,null,null,null,null,null,"Formula approximations of WACC",null,null,null,null,null,null,null,null,null,null,"Cashflow derivations of WACC"]
[null,"Nominal Vanilla WACC",null,null,null,"Varying",8.6597758102615427E-2,8.5044494115026265E-2,8.244583656683932E-2,7.9038370397829461E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,null,7.8084904926128962E-2]
[null,"Real Vanilla WACC",null,null,null,"Varying",6.5187489562410897E-2,6.3664831011691236E-2,6.111737728344209E-2,5.7777051659473999E-2,5.5137935932436079E-2,5.5137935932436079E-2,5.5137935932436079E-2,5.5137935932436079E-2,5.5137935932436079E-2,5.5137935932436079E-2,null,5.6842373224234244E-2]
[null,"Post-tax Nominal WACC ",null,null,null,"Varying",7.5897262529266693E-2,7.4693482938893579E-2,7.267952333906294E-2,7.0038737058098932E-2,6.7952311544421384E-2,6.7952311544421384E-2,6.7952311544421384E-2,6.7952311544421384E-2,6.7952311544421384E-2,6.7952311544421384E-2,null,7.5578125219133208E-2]
[null,"Post-tax Real WACC ",null,null,null,"Varying",5.4697836025160873E-2,5.3517775648361576E-2,5.1543499008982252E-2,4.8954746650425207E-2,4.6909431961985382E-2,4.6909431961985382E-2,4.6909431961985382E-2,4.6909431961985382E-2,4.6909431961985382E-2,4.6909431961985382E-2,null,5.4384986980113403E-2]
[null,"Pre-tax Nominal WACC ",null,null,null,"Varying",9.2459631813050058E-2,9.0906367825460882E-2,8.8307710277273951E-2,8.4900244108264078E-2,8.2208082155112744E-2,8.2208082155112744E-2,8.2208082155112744E-2,8.2208082155112744E-2,8.2208082155112744E-2,8.2208082155112744E-2,null,8.522353083620815E-2]
[null,"Pre-tax Real WACC ",null,null,null,"Varying",7.0933861202872484E-2,6.9411202652152726E-2,6.6863748923903454E-2,6.3523423299935322E-2,6.0884307572897534E-2,6.0884307572897534E-2,6.0884307572897534E-2,6.0884307572897534E-2,6.0884307572897534E-2,6.0884307572897534E-2,null,6.3840340000328233E-2]
[null,"Nominal Tax Allowance",null,null,null,"Varying",1.6562369283783365E-2,1.6212884886567303E-2,1.5628186938211011E-2,1.4861507050165146E-2,1.425577061069136E-2,1.425577061069136E-2,1.425577061069136E-2,1.425577061069136E-2,1.425577061069136E-2,1.425577061069136E-2,null,9.6454056170749425E-3]
[null,"Real Tax Allowance",null,null,null,"Varying",1.623602517771161E-2,1.589342700379115E-2,1.5320249914921202E-2,1.4568676649510115E-2,1.3974875610912152E-2,1.3974875610912152E-2,1.3974875610912152E-2,1.3974875610912152E-2,1.3974875610912152E-2,1.3974875610912152E-2,null,9.4553530202148295E-3]
[]
[null,"Effective Tax Rate for Equity (from relevant cashflows)",null,"Te",null,null,0.17406470973385091,0.17406470973385091,0.17406470973385091,0.17406470973385091,0.17406470973385091,0.17406470973385091,0.17406470973385091,0.17406470973385091,0.17406470973385091,0.17406470973385091,null,0.18832764310242822]
[null,"Effective Tax Rate for Debt (effective debt shield)",null,"Td",null,null,0.30000000000729687,0.30000000000729687,0.30000000000729687,0.30000000000729687,0.30000000000729687,0.30000000000729687,0.30000000000729687,0.30000000000729687,0.30000000000729687,0.30000000000729687,null,0.30545056020454797]
[]
[null,null,null,null,null,null,null,"At the start of the regulatory control period, use this button to copy across the cashflow-calculated Te and Td."]
[null,null,null,null,null,null,null,"However, these calculations presume a constant WACC so Te/Td should not be updated during a regulatory control period "]
[null,null,null,null,null,null,null,"when annually updating the return on debt - just use the same Te/Td from the final decision."]
[]
[null,null,null,null,null,null,"Numbers in White cells are calculated on this sheet from input parameters."]
[null,null,null,null,null,null,"Numbers in Orange cells are transferred from relevant sheets"]

{"sheet":"Assets","index":6,"n_rows":889,"n_cols":61,"rows_kept":889,"cut":false,"hidden":false,"merged":[[753,3,763,3],[688,3,698,3],[844,3,854,3],[805,3,815,3],[857,3,867,3],[766,3,776,3],[779,3,789,3],[792,3,802,3],[818,3,828,3],[831,3,841,3],[584,3,594,3],[545,3,555,3],[558,3,568,3],[571,3,581,3],[532,3,542,3],[597,3,607,3],[740,3,750,3],[701,3,711,3],[714,3,724,3],[662,3,672,3],[675,3,685,3],[623,3,633,3],[636,3,646,3],[649,3,659,3],[610,3,620,3],[727,3,737,3],[284,3,294,3],[519,3,529,3],[362,3,372,3],[375,3,385,3],[388,3,398,3],[401,3,411,3],[414,3,424,3],[427,3,437,3],[440,3,450,3],[453,3,463,3],[349,3,359,3],[310,3,320,3],[323,3,333,3],[206,3,216,3],[219,3,229,3],[232,3,242,3],[245,3,255,3],[258,3,268,3],[76,3,86,3],[89,3,99,3],[506,3,516,3],[102,3,112,3],[480,3,490,3],[493,3,503,3],[115,3,125,3],[271,3,281,3],[297,3,307,3],[128,3,138,3],[141,3,151,3],[154,3,164,3],[167,3,177,3],[180,3,190,3],[193,3,203,3],[336,3,346,3]]}
[]
[null,"AGN - Asset Roll Forward - DNSP PTRM - version 3"]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55]
[null,"Year",null,null,null,"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71"]
[]
[null,"Inflation Assumption (CPI % increase)",null,2.01E-2,null,null,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2]
[null,"Cumulative Inflation Index (CPI end period)",null,null,null,1,1.0201,1.04060401,1.0615201506010001,1.0828567056280802,1.1046221254112047,1.12682503013197,1.1494742132376226,1.1725786449236988,1.1961474756866652,1.2201900399479673,1.2447158597509214,1.269734648531915,1.2952563149674066,1.3212909668982515,1.3478489153329063,1.3749406785310978,1.4025769861695729,1.4307687835915814,1.4595272361417722,1.4888637335882218,1.5187898946333451,1.5493175715154754,1.5804588547029366,1.6122260776824655,1.6446318218438831,1.6776889214629451,1.7114104687843503,1.7458098192069158,1.7809005965729747,1.8166966985640915,1.8532123022052298,1.890461869479555,1.9284601530560941,1.9672222021325216,2.0067633683953852,2.0470993121001326,2.0882460082733454,2.1302197530396398,2.1730371700757365,2.2167152171942588,2.2612711930598635,2.3067227440403668,2.3530878711955783,2.4003849374066095,2.4486326746484823,2.4978501914089168,2.5480569802562361,2.5992729255593865,2.6515183113631302,2.7048138294215289,2.7591805873929016,2.8146401171994988,2.8712143835552086,2.9289257926646686,2.9877972010972282]
[]
[null,"Opening Regulatory Asset Base (RAB)",null,null,null,1401.3427574849816]
[null,"Real Net Capital Expenditure (capex)",null,null,null,null,126.93411016733543,140.80529988166791,129.89681808563287,151.28477810558368,112.48692632070001,0,0,0,0,0]
[null,null,"Mains",null,null,null,86.523019134584146,92.676257566598068,84.574561086221394,113.50395274323235,75.246318443020385,0,0,0,0,0]
[null,null,"Inlets",null,null,null,11.952719918983632,11.337522294540699,12.059932362029913,12.629533278207861,13.405992631996597,0,0,0,0,0]
[null,null,"Meters",null,null,null,8.3559551850288543,7.9000618439233108,7.7821168311052187,6.995035444110151,6.5130675915400724,0,0,0,0,0]
[null,null,"Telemetry",null,null,null,0.35907262708839005,0.27771226754768907,0.24292655251019027,0.25008525873089915,0.16854145503981963,0,0,0,0,0]
[null,null,"IT system",null,null,null,10.539739005345419,19.920122090878596,16.465551575107639,9.3423411134104235,8.5760005761603253,0,0,0,0,0]
[null,null,"Other distribution system equipment",null,null,null,7.6484120148415222,7.4849705529891954,7.7518927331605516,7.5575931206213065,7.5469926516331292,0,0,0,0,0]
[null,null,"Other",null,null,null,1.555192281463446,1.2086532651903577,1.0198369454979945,1.0062371472706841,1.0300129713096715,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity raising costs",null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Nominal Net Capex",null,null,null,null,129.48548578169886,146.52255968611615,137.88808989685174,163.81973643108748,124.25554763334522,0,0,0,0,0]
[null,null,"Mains",null,null,null,88.262131819189293,96.439285255594797,89.777600821259213,122.90851634330188,83.118748207897511,0,0,0,0,0]
[null,null,"Inlets",null,null,null,12.192969589355204,11.797871163163453,12.801861217179869,13.675974799260372,14.808556074403031,0,0,0,0,0]
[null,null,"Meters",null,null,null,8.5239098842479351,8.2208360340345923,8.2608738305493894,7.5746210367607736,7.1944785659138315,0,0,0,0,0]
[null,null,"Telemetry",null,null,null,0.36628998689286668,0.28898849923631814,0.25787143060559892,0.27080649939548757,0.18617462028598256,0,0,0,0,0]
[null,null,"IT system",null,null,null,10.751587759352862,20.728958927457853,17.478514787736795,10.116416720921382,9.4732399839659358,0,0,0,0,0]
[null,null,"Other distribution system equipment",null,null,null,7.8021450963398369,7.7888903721724745,8.2287903415473878,8.1837903890734296,8.3365750633097306,0,0,0,0,0]
[null,null,"Other",null,null,null,1.5864516463208613,1.2577294344566796,1.0825774679734952,1.0896106423741305,1.1377751175691997,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity raising costs",null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Asset Values ($m Real 2015-16)"]
[]
[null,"Real Straight-line Depreciation",null,null,null,null,43.752896769218879,48.423853726721156,54.989987135898552,60.720407470968944,61.650209519105381,64.72989235467989,62.62194455361081,58.637920135435088,48.536312374401469,46.094681244398117,44.21510135811463,44.059582129968284,43.850177027841482,43.5076475111264,43.407023796399329,43.304022499268363,42.746958820266443,42.220288030671554,41.701480241931201,41.235144545657192,40.800940039554519,40.782986408200102,40.76910079482272,35.460342301964864,31.994965813301754,31.986538740549761,31.986538740549761,31.986538740549761,31.986538740549761,31.986538740549761,31.986538740549761,31.986538740549761,31.986538740549761,31.986538740549761,31.986538740549761,31.986538740549761,31.986538740549761,31.986538740549761,31.986538740549761,31.986538740549761,31.986538740549761,31.795328440178722,31.608204176353993,31.414406858024982,31.225467030009444,31.036792213718616,31.03679221371862,31.03679221371862,31.03679221371862,13.828238080734938,10.90680743433251,10.90680743433251,9.2269262047814848,8.5651634909902512,8.5651634909902512]
[null,"Mains",null,"Initial Asset Base",null,null,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,20.129984779386113,2.9214306464024276,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358,1.4420503189097358]
[null,null,null,null,2,null,null,null,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344,1.5446042927766344]
[null,null,null,null,3,null,null,null,null,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898,1.4095760181036898]
[null,null,null,null,4,null,null,null,null,null,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392,1.8917325457205392]
[null,null,null,null,5,null,null,null,null,null,null,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673,1.254105307383673]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mains",null,null,null,20.129984779386113,21.572035098295849,23.116639391072482,24.526215409176171,26.417947954896711,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,27.672053262280382,10.4634991292967,7.5420684828942726,7.5420684828942726,7.5420684828942726,7.5420684828942726,7.5420684828942726]
[null,"Inlets",null,"Initial Asset Base",null,null,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,2.341643943342258,0.66176271379123364,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722,0.19921199864972722]
[null,null,null,null,2,null,null,null,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165,0.18895870490901165]
[null,null,null,null,3,null,null,null,null,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857,0.20099887270049857]
[null,null,null,null,4,null,null,null,null,null,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434,0.21049222130346434]
[null,null,null,null,5,null,null,null,null,null,null,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661,0.22343321053327661]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inlets",null,null,null,2.341643943342258,2.5408559419919854,2.729814646900997,2.9308135196014957,3.1413057409049601,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,3.3647389514382366,1.6848577218872118,1.0230950080959784,1.0230950080959784]
[null,"Meters",null,"Initial Asset Base",null,null,7.1792148065185817,7.1792148065185817,7.1792148065185817,7.1792148065185817,7.1792148065185817,7.1792148065185817,7.1792148065185817,7.1792148065185817,0.37071736050649662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.55706367900192366,0.55706367900192366,0.55706367900192366,0.55706367900192366,0.55706367900192366,0.55706367900192366,0.55706367900192366,0.55706367900192366,0.55706367900192366,0.55706367900192366,0.55706367900192366,0.55706367900192366,0.55706367900192366,0.55706367900192366,0.55706367900192366,1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.52667078959488733,0.52667078959488733,0.52667078959488733,0.52667078959488733,0.52667078959488733,0.52667078959488733,0.52667078959488733,0.52667078959488733,0.52667078959488733,0.52667078959488733,0.52667078959488733,0.52667078959488733,0.52667078959488733,0.52667078959488733,0.52667078959488733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.51880778874034794,0.51880778874034794,0.51880778874034794,0.51880778874034794,0.51880778874034794,0.51880778874034794,0.51880778874034794,0.51880778874034794,0.51880778874034794,0.51880778874034794,0.51880778874034794,0.51880778874034794,0.51880778874034794,0.51880778874034794,0.51880778874034794,-3.5527136788005009E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.46633569627401006,0.46633569627401006,0.46633569627401006,0.46633569627401006,0.46633569627401006,0.46633569627401006,0.46633569627401006,0.46633569627401006,0.46633569627401006,0.46633569627401006,0.46633569627401006,0.46633569627401006,0.46633569627401006,0.46633569627401006,0.46633569627401006,8.8817841970012523E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.43420450610267147,0.43420450610267147,0.43420450610267147,0.43420450610267147,0.43420450610267147,0.43420450610267147,0.43420450610267147,0.43420450610267147,0.43420450610267147,0.43420450610267147,0.43420450610267147,0.43420450610267147,0.43420450610267147,0.43420450610267147,0.43420450610267147,1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters",null,null,null,7.1792148065185817,7.7362784855205051,8.2629492751153926,8.781757063855741,9.2480927601297509,9.6822972662324229,9.6822972662324229,9.6822972662324229,2.873799820220337,2.5030824597138404,2.5030824597138404,2.5030824597138404,2.5030824597138404,2.5030824597138404,2.5030824597138404,2.5030824597138404,1.9460187807119187,1.4193479911170295,0.90054020237667798,0.43420450610267236,1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry",null,"Initial Asset Base",null,null,0.32908559777305685,0.32908559777305685,0.32908559777305685,0.32908559777305685,0.32908559777305685,0.32908559777305685,0.32908559777305685,0.32908559777305685,0.32908559777305685,0.32908559777305685,0.32908559777305685,0.32908559777305685,0.24054582216528475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,1.7953631354419502E-2,1.7953631354419502E-2,1.7953631354419502E-2,1.7953631354419502E-2,1.7953631354419502E-2,1.7953631354419502E-2,1.7953631354419502E-2,1.7953631354419502E-2,1.7953631354419502E-2,1.7953631354419502E-2,1.7953631354419502E-2,1.7953631354419502E-2,1.7953631354419502E-2,1.7953631354419502E-2,1.7953631354419502E-2,1.7953631354419502E-2,1.7953631354419502E-2,1.7953631354419502E-2,1.7953631354419502E-2,1.7953631354419502E-2,-5.5511151231257827E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,1.3885613377384453E-2,1.3885613377384453E-2,1.3885613377384453E-2,1.3885613377384453E-2,1.3885613377384453E-2,1.3885613377384453E-2,1.3885613377384453E-2,1.3885613377384453E-2,1.3885613377384453E-2,1.3885613377384453E-2,1.3885613377384453E-2,1.3885613377384453E-2,1.3885613377384453E-2,1.3885613377384453E-2,1.3885613377384453E-2,1.3885613377384453E-2,1.3885613377384453E-2,1.3885613377384453E-2,1.3885613377384453E-2,1.3885613377384453E-2,5.5511151231257827E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,1.2146327625509514E-2,1.2146327625509514E-2,1.2146327625509514E-2,1.2146327625509514E-2,1.2146327625509514E-2,1.2146327625509514E-2,1.2146327625509514E-2,1.2146327625509514E-2,1.2146327625509514E-2,1.2146327625509514E-2,1.2146327625509514E-2,1.2146327625509514E-2,1.2146327625509514E-2,1.2146327625509514E-2,1.2146327625509514E-2,1.2146327625509514E-2,1.2146327625509514E-2,1.2146327625509514E-2,1.2146327625509514E-2,1.2146327625509514E-2,-5.5511151231257827E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,1.2504262936544958E-2,1.2504262936544958E-2,1.2504262936544958E-2,1.2504262936544958E-2,1.2504262936544958E-2,1.2504262936544958E-2,1.2504262936544958E-2,1.2504262936544958E-2,1.2504262936544958E-2,1.2504262936544958E-2,1.2504262936544958E-2,1.2504262936544958E-2,1.2504262936544958E-2,1.2504262936544958E-2,1.2504262936544958E-2,1.2504262936544958E-2,1.2504262936544958E-2,1.2504262936544958E-2,1.2504262936544958E-2,1.2504262936544958E-2,-1.1102230246251565E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,8.4270727519909806E-3,8.4270727519909806E-3,8.4270727519909806E-3,8.4270727519909806E-3,8.4270727519909806E-3,8.4270727519909806E-3,8.4270727519909806E-3,8.4270727519909806E-3,8.4270727519909806E-3,8.4270727519909806E-3,8.4270727519909806E-3,8.4270727519909806E-3,8.4270727519909806E-3,8.4270727519909806E-3,8.4270727519909806E-3,8.4270727519909806E-3,8.4270727519909806E-3,8.4270727519909806E-3,8.4270727519909806E-3,8.4270727519909806E-3,5.5511151231257827E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Telemetry",null,null,null,0.32908559777305685,0.34703922912747637,0.36092484250486084,0.37307117013037033,0.38557543306691527,0.39400250581890628,0.39400250581890628,0.39400250581890628,0.39400250581890628,0.39400250581890628,0.39400250581890628,0.39400250581890628,0.30546273021113418,6.4916908045849403E-2,6.4916908045849403E-2,6.4916908045849403E-2,6.4916908045849403E-2,6.4916908045849403E-2,6.4916908045849403E-2,6.4916908045849403E-2,6.4916908045849403E-2,4.6963276691429842E-2,3.3077663314045505E-2,2.0931335688535883E-2,8.4270727519908696E-3,5.5511151231257827E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT system",null,"Initial Asset Base",null,null,4.6566579333737614,4.6566579333737614,4.6566579333737614,4.6566579333737614,0.84736348985095589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,2.1079478010690837,2.1079478010690837,2.1079478010690837,2.1079478010690837,2.1079478010690837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,3.9840244181757192,3.9840244181757192,3.9840244181757192,3.9840244181757192,3.9840244181757192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,3.293110315021528,3.293110315021528,3.293110315021528,3.293110315021528,3.293110315021528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,1.8684682226820848,1.8684682226820848,1.8684682226820848,1.8684682226820848,1.8684682226820848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,1.7152001152320651,1.7152001152320651,1.7152001152320651,1.7152001152320651,1.7152001152320651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"IT system",null,null,null,4.6566579333737614,6.7646057344428456,10.748630152618565,14.041740467640093,12.100914246799372,12.968750872180481,10.860803071111397,6.8767786529356778,3.5836683379141498,1.7152001152320651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other distribution system equipment",null,"Initial Asset Base",null,null,8.7494843909589104,8.7494843909589104,8.7494843909589104,8.7494843909589104,8.7494843909589104,8.7494843909589104,8.7494843909589104,8.7494843909589104,8.7494843909589104,8.7494843909589104,8.7494843909589104,8.7494843909589104,8.7494843909589104,8.7494843909589104,8.7494843909589104,8.7494843909589104,8.7494843909589104,8.7494843909589104,8.7494843909589104,8.7494843909589104,8.7494843909589104,8.7494843909589104,8.7494843909589104,3.4528722257265656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,0.19121030037103806,-2.6645352591003757E-15,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0.18712426382472988,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0.19379731832901378,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,0.18893982801553266,-4.4408920985006262E-15,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,0.18867481629082822,-3.5527136788005009E-15,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other distribution system equipment",null,null,null,8.7494843909589104,8.9406946913299485,9.1278189551546784,9.3216162734836914,9.5105561014992244,9.699230917790052,9.699230917790052,9.699230917790052,9.699230917790052,9.699230917790052,9.699230917790052,9.699230917790052,9.699230917790052,9.699230917790052,9.699230917790052,9.699230917790052,9.699230917790052,9.699230917790052,9.699230917790052,9.699230917790052,9.699230917790052,9.699230917790052,9.699230917790052,4.402618752557709,0.94974652683114269,0.94974652683114269,0.94974652683114269,0.94974652683114269,0.94974652683114269,0.94974652683114269,0.94974652683114269,0.94974652683114269,0.94974652683114269,0.94974652683114269,0.94974652683114269,0.94974652683114269,0.94974652683114269,0.94974652683114269,0.94974652683114269,0.94974652683114269,0.94974652683114269,0.75853622646010188,0.57141196263537464,0.37761464430636088,0.18867481629082378,-3.5527136788005009E-15,0,0,0,0,0,0,0,0,0]
[null,"Other",null,"Initial Asset Base",null,null,0.36682531786619332,0.36682531786619332,0.36682531786619332,0.36682531786619332,0.36682531786619332,0.36682531786619332,0.36682531786619332,0.36682531786619332,0.36682531786619332,0.16437977105141988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.15551922814634461,0.15551922814634461,0.15551922814634461,0.15551922814634461,0.15551922814634461,0.15551922814634461,0.15551922814634461,0.15551922814634461,0.15551922814634461,0.15551922814634461,-4.4408920985006262E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.12086532651903577,0.12086532651903577,0.12086532651903577,0.12086532651903577,0.12086532651903577,0.12086532651903577,0.12086532651903577,0.12086532651903577,0.12086532651903577,0.12086532651903577,-2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.10198369454979946,0.10198369454979946,0.10198369454979946,0.10198369454979946,0.10198369454979946,0.10198369454979946,0.10198369454979946,0.10198369454979946,0.10198369454979946,0.10198369454979946,-2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.10062371472706841,0.10062371472706841,0.10062371472706841,0.10062371472706841,0.10062371472706841,0.10062371472706841,0.10062371472706841,0.10062371472706841,0.10062371472706841,0.10062371472706841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.10300129713096715,0.10300129713096715,0.10300129713096715,0.10300129713096715,0.10300129713096715,0.10300129713096715,0.10300129713096715,0.10300129713096715,0.10300129713096715,0.10300129713096715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other",null,null,null,0.36682531786619332,0.52234454601253799,0.6432098725315738,0.7451935670813733,0.84581728180844173,0.94881857893940891,0.94881857893940891,0.94881857893940891,0.94881857893940891,0.74637303212463535,0.58199326107321536,0.42647403292687036,0.30560870640783477,0.20362501185803533,0.10300129713096715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity raising costs",null,"Initial Asset Base",null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,2,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,3,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,4,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,5,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,6,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,7,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,"Equity raising costs",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Real Residual RAB (end period)",null,null,null,1401.3427574849816,1484.5239708830979,1576.9054170380448,1651.8122479877793,1742.3766186223941,1793.2133354239886,1728.4834430693088,1665.861498515698,1607.223578380263,1558.6872660058616,1512.5925847614635,1468.3774834033488,1424.3179012733806,1380.4677242455391,1336.9600767344127,1293.5530529380135,1250.2490304387452,1207.5020716184788,1165.2817835878072,1123.580303345876,1082.3451588002188,1041.5442187606643,1000.7612323524642,959.99213155764141,924.53178925567659,892.53682344237484,860.55028470182503,828.56374596127523,796.57720722072543,764.59066848017562,732.60412973962582,700.61759099907601,668.63105225852621,636.64451351797641,604.6579747774266,572.6714360368768,540.68489729632699,508.69835855577725,476.7118198152275,444.72528107467775,412.73874233412801,380.75220359357826,348.95687515339955,317.34867097704557,285.93426411902061,254.70879708901117,223.67200487529254,192.63521266157392,161.59842044785529,130.56162823413666,116.73339015340173,105.82658271906922,94.919775284736716,85.692849079955238,77.127685588964994,68.56252209797475]
[null,"Real Residual RAB (start period)",null,null,null,0,1401.3427574849816,1484.5239708830979,1576.9054170380448,1651.8122479877793,1742.3766186223941,1793.2133354239886,1728.4834430693088,1665.861498515698,1607.223578380263,1558.6872660058616,1512.5925847614635,1468.3774834033488,1424.3179012733806,1380.4677242455391,1336.9600767344127,1293.5530529380135,1250.2490304387452,1207.5020716184788,1165.2817835878072,1123.580303345876,1082.3451588002188,1041.5442187606643,1000.7612323524642,959.99213155764141,924.53178925567659,892.53682344237484,860.55028470182503,828.56374596127523,796.57720722072543,764.59066848017562,732.60412973962582,700.61759099907601,668.63105225852621,636.64451351797641,604.6579747774266,572.6714360368768,540.68489729632699,508.69835855577725,476.7118198152275,444.72528107467775,412.73874233412801,380.75220359357826,348.95687515339955,317.34867097704557,285.93426411902061,254.70879708901117,223.67200487529254,192.63521266157392,161.59842044785529,130.56162823413666,116.73339015340173,105.82658271906922,94.919775284736716,85.692849079955238,77.127685588964994]
[]
[null,"Asset Values ($m Nominal)"]
[]
[null,"Inflation on Opening RAB",null,null,null,null,28.166989425448129,30.43869434422675,32.982775417246287,35.243982923596135,37.923558524617277,39.814544830424417,39.148737997165618,38.4887831909205,37.880380517093592,37.474838756219008,37.09757316914429,36.737026108035202,36.350966374398517,35.939996702498149,35.506916777104735,35.044632994494222,34.552266829910337,34.041653789723654,33.511700880911647,32.961910699987385,32.390435528664852,31.795925368776331,31.164988939720601,30.496284101784958,29.960140631717067,29.504678686215779,29.01908714802131,28.5020546447554,27.952513433459526,27.369365550372532,26.751482027433191,26.097702089495684,25.406832331799183,24.677645877222105,23.908881512840662,23.099242805300221,22.24739719449666,21.351975065053026,20.411568795065211,19.424731781577851,18.389977442239402,17.305778192572475,16.179429888172592,15.009661103184055,13.795681243662779,12.536134489758515,11.22985311983037,9.8659945151359043,8.4427718215737801,6.9583496152863962,6.3464159696478166,5.8690925186385572,5.3700166493828272,4.9454550710084835,4.5406154797660179]
[null,"Nominal Straight-line Depreciation",null,null,null,null,44.632329994280177,50.390056367679477,58.372979426046093,65.751500398408098,68.100185471040277,72.939262903001335,71.982310447171812,68.757572933552552,58.056587525779769,56.244270948990959,55.035237900939784,55.943978030258322,56.797218707750382,57.486261647444508,58.506109941806486,59.540462078269968,59.955900670044151,60.407470148530145,60.864446200526565,61.393511263297164,61.968055423616441,63.185797461101224,64.433886349454099,57.170088582774426,52.619938915363221,53.663461680965639,54.742097260753049,55.842413415694189,56.964845925349636,58.109839328449169,59.277847098950993,60.469331825639912,61.684765395335276,62.924629179781519,64.189414226295114,65.479621452243663,66.795761843433766,68.138356656486792,69.507937625282167,70.905047171550336,72.330238619698505,73.343007267193769,74.376881877652011,75.406669039566069,76.459698850840027,77.525257371755828,79.08351504492812,80.673093697331183,82.294622880647537,37.402809597305279,30.093851343242843,30.698737755242021,26.492483235171072,25.086728267151102,25.590971505320837]
[null,"Nominal Regulatory Depreciation",null,null,null,null,16.465340568832048,19.951362023452727,25.390204008799806,30.507517474811962,30.176626946422999,33.124718072576918,32.833572450006194,30.268789742632052,20.176207008686177,18.769432192771951,17.937664731795493,19.206951922223119,20.446252333351865,21.546264944946358,22.999193164701751,24.495829083775746,25.403633840133814,26.365816358806491,27.352745319614918,28.431600563309779,29.577619894951589,31.389872092324893,33.268897409733498,26.673804480989467,22.659798283646154,24.15878299474986,25.723010112731739,27.340358770938789,29.01233249189011,30.740473778076638,32.526365071517802,34.371629736144229,36.277933063536096,38.246983302559414,40.280532713454448,42.380378646943441,44.54836464893711,46.786381591433766,49.09636883021696,51.480315389972489,53.940261177459107,56.037229074621294,58.197451989479418,60.39700793638201,62.66401760717725,64.989122881997318,67.853661925097754,70.807099182195273,73.851851059073752,30.444459982018884,23.747435373595025,24.829645236603465,21.122466585788246,20.14127319614262,21.050356025554819]
[null,"Nominal Residual RAB (end period)",null,null,null,1401.3427574849816,1514.3629026978483,1640.9341003605118,1753.431986248564,1886.7442052048395,1980.8231258917619,1947.6984078191851,1914.864835369179,1884.596045626547,1864.4198386178612,1845.6504064250892,1827.7127416932935,1808.5057897710706,1788.059537437719,1766.5132724927728,1743.5140793280709,1719.0182502442954,1693.6146164041618,1667.2488000453554,1639.8960547257404,1611.4644541624305,1581.8868342674791,1550.4969621751543,1517.2280647654209,1490.5542602844312,1467.8944620007851,1443.7356790060353,1418.0126688933035,1390.6723101223645,1361.6599776304743,1330.9195038523976,1298.3931387808798,1264.0215090447355,1227.7435759811992,1189.4965926786399,1149.2160599651852,1106.8356813182418,1062.2873166693048,1015.5009350778712,966.4045662476542,914.92425085768173,860.98398968022275,804.94676060560153,746.74930861612211,686.35230067974021,623.68828307256297,558.69916019056564,490.84549826546788,420.03839908327262,346.18654802419883,315.74208804217994,291.99465266858493,267.16500743198145,246.04254084619322,225.90126765005064,204.85091162449581]
[null,"Inflated Nominal Residual RAB (start period)",null,null,null,0,1429.5097469104296,1544.8015970420749,1673.9168757777582,1788.6759691721602,1924.667763729457,2020.6376707221864,1986.8471458163508,1953.3536185600994,1922.4764261436408,1901.8946773740802,1882.7479795942334,1864.449767801329,1844.8567561454693,1823.9995341402173,1802.0201892698774,1778.5587123225653,1753.5705170742058,1727.6562701938856,1700.760500926267,1672.8579654257278,1643.8548896910954,1613.6827596362555,1581.6619511148749,1547.7243488672057,1520.5144009161484,1497.3991406870009,1472.7547661540566,1446.5147235380589,1418.6248235558239,1389.0293431808468,1357.6709858798308,1324.4908408703755,1289.4283413765347,1252.4212218584214,1213.4054741914804,1172.3153027704857,1129.0830785127387,1083.639291734358,1035.9125038729364,985.82929802923206,933.31422829992118,878.28976787279521,821.12619049377417,761.75896971930626,700.14798192340299,636.22441756232149,569.92901331039604,500.71149278060381,428.48117090484641,353.14489763948518,322.08850401182775,297.86374518722346,272.53502408136427,250.98799591720172,230.44188312981663]
[]
[null,"Tax Values ($m Nominal)"]
[]
[null,"Tax Depreciation",null,null,null,null,40.947186200344674,49.569067875770891,60.069886718088817,65.885817222896407,76.053949979853712,81.561807179481775,76.459417341583787,72.005437287029579,68.980338867338091,66.540250128250861,66.540250128250861,61.505221235384546,61.011256647690843,60.881129308719835,60.748855144787719,55.7416763044954,53.494921574161708,52.348946476850173,46.369653003462005,29.11497470061212,28.648042908207412,23.370315187859923,17.711188352605859,12.296593401085367,5.2107876969691871,8.8817841970012523E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mains",null,"Initial Asset Base",null,null,21.815095097152383,21.815095097152383,21.815095097152383,21.815095097152383,21.815095097152383,21.815095097152383,21.815095097152383,21.815095097152383,21.815095097152383,21.815095097152383,21.815095097152383,21.815095097152383,21.815095097152383,21.815095097152383,21.815095097152383,21.815095097152383,21.815095097152383,21.815095097152383,16.763688378275788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,4.3090465111099538,4.3090465111099538,4.3090465111099538,4.3090465111099538,4.3090465111099538,4.3090465111099538,4.3090465111099538,4.3090465111099538,4.3090465111099538,4.3090465111099538,4.3090465111099538,4.3090465111099538,4.3090465111099538,4.3090465111099538,4.3090465111099538,4.3090465111099538,4.3090465111099538,4.3090465111099538,4.3090465111099538,4.3090465111099538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,4.7095497185639479,4.7095497185639479,4.7095497185639479,4.7095497185639479,4.7095497185639479,4.7095497185639479,4.7095497185639479,4.7095497185639479,4.7095497185639479,4.7095497185639479,4.7095497185639479,4.7095497185639479,4.7095497185639479,4.7095497185639479,4.7095497185639479,4.7095497185639479,4.7095497185639479,4.7095497185639479,4.7095497185639479,4.7095497185639479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,4.3937941111958398,4.3937941111958398,4.3937941111958398,4.3937941111958398,4.3937941111958398,4.3937941111958398,4.3937941111958398,4.3937941111958398,4.3937941111958398,4.3937941111958398,4.3937941111958398,4.3937941111958398,4.3937941111958398,4.3937941111958398,4.3937941111958398,4.3937941111958398,4.3937941111958398,4.3937941111958398,4.3937941111958398,4.3937941111958398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,6.0230867500319976,6.0230867500319976,6.0230867500319976,6.0230867500319976,6.0230867500319976,6.0230867500319976,6.0230867500319976,6.0230867500319976,6.0230867500319976,6.0230867500319976,6.0230867500319976,6.0230867500319976,6.0230867500319976,6.0230867500319976,6.0230867500319976,6.0230867500319976,6.0230867500319976,6.0230867500319976,6.0230867500319976,6.0230867500319976,2.8421709430404007E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,4.0841739887731681,4.0841739887731681,4.0841739887731681,4.0841739887731681,4.0841739887731681,4.0841739887731681,4.0841739887731681,4.0841739887731681,4.0841739887731681,4.0841739887731681,4.0841739887731681,4.0841739887731681,4.0841739887731681,4.0841739887731681,4.0841739887731681,4.0841739887731681,4.0841739887731681,4.0841739887731681,4.0841739887731681,4.0841739887731681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mains",null,null,null,21.815095097152383,26.124141608262338,30.833691326826287,35.227485438022129,41.250572188054129,45.334746176827295,45.334746176827295,45.334746176827295,45.334746176827295,45.334746176827295,45.334746176827295,45.334746176827295,45.334746176827295,45.334746176827295,45.334746176827295,45.334746176827295,45.334746176827295,45.334746176827295,40.283339457950696,23.519651079674908,23.519651079674908,19.210604568564953,14.501054850001006,10.107260738805167,4.0841739887731965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inlets",null,"Initial Asset Base",null,null,6.574446351989077,6.574446351989077,6.574446351989077,6.574446351989077,6.574446351989077,6.574446351989077,6.574446351989077,6.574446351989077,6.574446351989077,6.574446351989077,6.574446351989077,6.574446351989077,6.574446351989077,6.574446351989077,6.574446351989077,1.6961568158666296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.59069931389105479,0.59069931389105479,0.59069931389105479,0.59069931389105479,0.59069931389105479,0.59069931389105479,0.59069931389105479,0.59069931389105479,0.59069931389105479,0.59069931389105479,0.59069931389105479,0.59069931389105479,0.59069931389105479,0.59069931389105479,0.59069931389105479,0.59069931389105479,0.59069931389105479,0.59069931389105479,0.59069931389105479,0.59069931389105479,5.3290705182007514E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.57196737000076348,0.57196737000076348,0.57196737000076348,0.57196737000076348,0.57196737000076348,0.57196737000076348,0.57196737000076348,0.57196737000076348,0.57196737000076348,0.57196737000076348,0.57196737000076348,0.57196737000076348,0.57196737000076348,0.57196737000076348,0.57196737000076348,0.57196737000076348,0.57196737000076348,0.57196737000076348,0.57196737000076348,0.57196737000076348,1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.62138591625297579,0.62138591625297579,0.62138591625297579,0.62138591625297579,0.62138591625297579,0.62138591625297579,0.62138591625297579,0.62138591625297579,0.62138591625297579,0.62138591625297579,0.62138591625297579,0.62138591625297579,0.62138591625297579,0.62138591625297579,0.62138591625297579,0.62138591625297579,0.62138591625297579,0.62138591625297579,0.62138591625297579,0.62138591625297579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.6648615623057299,0.6648615623057299,0.6648615623057299,0.6648615623057299,0.6648615623057299,0.6648615623057299,0.6648615623057299,0.6648615623057299,0.6648615623057299,0.6648615623057299,0.6648615623057299,0.6648615623057299,0.6648615623057299,0.6648615623057299,0.6648615623057299,0.6648615623057299,0.6648615623057299,0.6648615623057299,0.6648615623057299,0.6648615623057299,3.5527136788005009E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.72082211039311062,0.72082211039311062,0.72082211039311062,0.72082211039311062,0.72082211039311062,0.72082211039311062,0.72082211039311062,0.72082211039311062,0.72082211039311062,0.72082211039311062,0.72082211039311062,0.72082211039311062,0.72082211039311062,0.72082211039311062,0.72082211039311062,0.72082211039311062,0.72082211039311062,0.72082211039311062,0.72082211039311062,0.72082211039311062,7.1054273576010019E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inlets",null,null,null,6.574446351989077,7.1651456658801322,7.7371130358808955,8.3584989521338713,9.0233605144396005,9.7441826248327104,9.7441826248327104,9.7441826248327104,9.7441826248327104,9.7441826248327104,9.7441826248327104,9.7441826248327104,9.7441826248327104,9.7441826248327104,9.7441826248327104,4.8658930887102647,3.1697362728436347,3.1697362728436347,3.1697362728436347,3.1697362728436347,3.1697362728436347,2.5790369589525852,2.007069588951818,1.3856836726988404,0.72082211039311417,7.1054273576010019E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meters",null,"Initial Asset Base",null,null,5.1898173565971968,5.1898173565971968,5.1898173565971968,5.1898173565971968,5.1898173565971968,5.1898173565971968,5.1898173565971968,5.1898173565971968,5.1898173565971968,5.1898173565971968,5.1898173565971968,0.34399309259387678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.55059791446705886,0.55059791446705886,0.55059791446705886,0.55059791446705886,0.55059791446705886,0.55059791446705886,0.55059791446705886,0.55059791446705886,0.55059791446705886,0.55059791446705886,0.55059791446705886,0.55059791446705886,0.55059791446705886,0.55059791446705886,0.55059791446705886,-1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.53140095085125805,0.53140095085125805,0.53140095085125805,0.53140095085125805,0.53140095085125805,0.53140095085125805,0.53140095085125805,0.53140095085125805,0.53140095085125805,0.53140095085125805,0.53140095085125805,0.53140095085125805,0.53140095085125805,0.53140095085125805,0.53140095085125805,1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.53462962061146879,0.53462962061146879,0.53462962061146879,0.53462962061146879,0.53462962061146879,0.53462962061146879,0.53462962061146879,0.53462962061146879,0.53462962061146879,0.53462962061146879,0.53462962061146879,0.53462962061146879,0.53462962061146879,0.53462962061146879,0.53462962061146879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.49098992457410084,0.49098992457410084,0.49098992457410084,0.49098992457410084,0.49098992457410084,0.49098992457410084,0.49098992457410084,0.49098992457410084,0.49098992457410084,0.49098992457410084,0.49098992457410084,0.49098992457410084,0.49098992457410084,0.49098992457410084,0.49098992457410084,8.8817841970012523E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.46693179240471089,0.46693179240471089,0.46693179240471089,0.46693179240471089,0.46693179240471089,0.46693179240471089,0.46693179240471089,0.46693179240471089,0.46693179240471089,0.46693179240471089,0.46693179240471089,0.46693179240471089,0.46693179240471089,0.46693179240471089,0.46693179240471089,2.6645352591003757E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Meters",null,null,null,5.1898173565971968,5.740415271064256,6.2718162219155138,6.8064458425269825,7.2974357671010832,7.7643675595057937,7.7643675595057937,7.7643675595057937,7.7643675595057937,7.7643675595057937,7.7643675595057937,2.9185432955024742,2.5745502029085974,2.5745502029085974,2.5745502029085974,2.5745502029085974,2.0239522884415369,1.4925513375902824,0.95792171697881168,0.46693179240471178,2.6645352591003757E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry",null,"Initial Asset Base",null,null,0.28968908025878382,0.28968908025878382,0.28968908025878382,0.28968908025878382,0.28968908025878382,0.28968908025878382,0.21205665690642306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,3.5490491853875254E-2,3.5490491853875254E-2,3.5490491853875254E-2,3.5490491853875254E-2,3.5490491853875254E-2,3.5490491853875254E-2,3.5490491853875254E-2,3.5490491853875254E-2,3.5490491853875254E-2,3.5490491853875254E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,2.8020647044317021E-2,2.8020647044317021E-2,2.8020647044317021E-2,2.8020647044317021E-2,2.8020647044317021E-2,2.8020647044317021E-2,2.8020647044317021E-2,2.8020647044317021E-2,2.8020647044317021E-2,2.8020647044317021E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,2.5033496686761397E-2,2.5033496686761397E-2,2.5033496686761397E-2,2.5033496686761397E-2,2.5033496686761397E-2,2.5033496686761397E-2,2.5033496686761397E-2,2.5033496686761397E-2,2.5033496686761397E-2,2.5033496686761397E-2,5.5511151231257827E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,2.6330676227974182E-2,2.6330676227974182E-2,2.6330676227974182E-2,2.6330676227974182E-2,2.6330676227974182E-2,2.6330676227974182E-2,2.6330676227974182E-2,2.6330676227974182E-2,2.6330676227974182E-2,2.6330676227974182E-2,-5.5511151231257827E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,1.81244926273594E-2,1.81244926273594E-2,1.81244926273594E-2,1.81244926273594E-2,1.81244926273594E-2,1.81244926273594E-2,1.81244926273594E-2,1.81244926273594E-2,1.81244926273594E-2,1.81244926273594E-2,-5.5511151231257827E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Telemetry",null,null,null,0.28968908025878382,0.32517957211265908,0.35320021915697608,0.37823371584373749,0.40456439207171169,0.42268888469907107,0.34505646134671031,0.13299980444028725,0.13299980444028725,0.13299980444028725,0.13299980444028725,9.7509312586411989E-2,6.9488665542094985E-2,4.445516885533364E-2,1.8124492627359344E-2,-5.5511151231257827E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT system",null,"Initial Asset Base",null,null,5.3697826573760112,5.3697826573760112,4.5053448039431689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,2.6043514117486839,2.6043514117486839,2.6043514117486839,2.6043514117486839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,5.0247574145456246,5.0247574145456246,5.0247574145456246,5.0247574145456246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,4.2419233976477875,4.2419233976477875,4.2419233976477875,4.2419233976477875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,2.4590629643348558,2.4590629643348558,2.4590629643348558,2.4590629643348558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,2.305599817833015,2.305599817833015,2.305599817833015,2.305599817833015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"IT system",null,null,null,5.3697826573760112,7.9741340691246947,12.134453630237477,11.871032223942095,14.33009518827695,14.031343594361283,9.0065861798156579,4.7646627821678713,2.305599817833015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other distribution system equipment",null,"Initial Asset Base",null,null,1.0078312803603793,1.0078312803603793,1.0078312803603793,1.0078312803603793,1.0078312803603793,1.0078312803603793,1.0078312803603793,1.0078312803603793,1.0078312803603793,1.0078312803603793,1.0078312803603793,1.0078312803603793,1.0078312803603793,1.0078312803603793,1.0078312803603793,1.0078312803603793,1.0078312803603793,0.39325713390009653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.37798189534647408,0.37798189534647408,0.37798189534647408,0.37798189534647408,0.37798189534647408,0.37798189534647408,0.37798189534647408,0.37798189534647408,0.37798189534647408,0.37798189534647408,0.37798189534647408,0.37798189534647408,0.37798189534647408,0.37798189534647408,0.37798189534647408,0.37798189534647408,0.37798189534647408,0.37798189534647408,0.37798189534647408,0.37798189534647408,-2.6645352591003757E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.37760974668935166,0.37760974668935166,0.37760974668935166,0.37760974668935166,0.37760974668935166,0.37760974668935166,0.37760974668935166,0.37760974668935166,0.37760974668935166,0.37760974668935166,0.37760974668935166,0.37760974668935166,0.37760974668935166,0.37760974668935166,0.37760974668935166,0.37760974668935166,0.37760974668935166,0.37760974668935166,0.37760974668935166,0.37760974668935166,-8.8817841970012523E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.39941492407167833,0.39941492407167833,0.39941492407167833,0.39941492407167833,0.39941492407167833,0.39941492407167833,0.39941492407167833,0.39941492407167833,0.39941492407167833,0.39941492407167833,0.39941492407167833,0.39941492407167833,0.39941492407167833,0.39941492407167833,0.39941492407167833,0.39941492407167833,0.39941492407167833,0.39941492407167833,0.39941492407167833,0.39941492407167833,1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.39785739177848184,0.39785739177848184,0.39785739177848184,0.39785739177848184,0.39785739177848184,0.39785739177848184,0.39785739177848184,0.39785739177848184,0.39785739177848184,0.39785739177848184,0.39785739177848184,0.39785739177848184,0.39785739177848184,0.39785739177848184,0.39785739177848184,0.39785739177848184,0.39785739177848184,0.39785739177848184,0.39785739177848184,0.39785739177848184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.4057915978028766,0.4057915978028766,0.4057915978028766,0.4057915978028766,0.4057915978028766,0.4057915978028766,0.4057915978028766,0.4057915978028766,0.4057915978028766,0.4057915978028766,0.4057915978028766,0.4057915978028766,0.4057915978028766,0.4057915978028766,0.4057915978028766,0.4057915978028766,0.4057915978028766,0.4057915978028766,0.4057915978028766,0.4057915978028766,1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other distribution system equipment",null,null,null,1.0078312803603793,1.3858131757068533,1.763422922396205,2.1628378464678835,2.5606952382463652,2.966486836049242,2.966486836049242,2.966486836049242,2.966486836049242,2.966486836049242,2.966486836049242,2.966486836049242,2.966486836049242,2.966486836049242,2.966486836049242,2.966486836049242,2.966486836049242,2.3519126895889593,1.9586555556888625,1.9586555556888625,1.9586555556888625,1.5806736603423857,1.2030639136530359,0.80364898958136022,0.4057915978028766,1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other",null,"Initial Asset Base",null,null,0.70052437661084432,0.70052437661084432,0.70052437661084432,0.70052437661084432,0.70052437661084432,0.70052437661084432,0.70052437661084432,0.70052437661084432,0.1344889212542153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.15371413700911629,0.15371413700911629,0.15371413700911629,0.15371413700911629,0.15371413700911629,0.15371413700911629,0.15371413700911629,0.15371413700911629,0.15371413700911629,0.15371413700911629,-2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.12195084805551341,0.12195084805551341,0.12195084805551341,0.12195084805551341,0.12195084805551341,0.12195084805551341,0.12195084805551341,0.12195084805551341,0.12195084805551341,0.12195084805551341,2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.10509384228424341,0.10509384228424341,0.10509384228424341,0.10509384228424341,0.10509384228424341,0.10509384228424341,0.10509384228424341,0.10509384228424341,0.10509384228424341,0.10509384228424341,-2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.10594348770414433,0.10594348770414433,0.10594348770414433,0.10594348770414433,0.10594348770414433,0.10594348770414433,0.10594348770414433,0.10594348770414433,0.10594348770414433,0.10594348770414433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.11076481154251383,0.11076481154251383,0.11076481154251383,0.11076481154251383,0.11076481154251383,0.11076481154251383,0.11076481154251383,0.11076481154251383,0.11076481154251383,0.11076481154251383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other",null,null,null,0.70052437661084432,0.85423851361996062,0.97618936167547399,1.0812832039597173,1.1872266916638616,1.2979915032063754,1.2979915032063754,1.2979915032063754,0.73195604784974655,0.59746712659553125,0.59746712659553125,0.44375298958641474,0.32180214153090181,0.21670829924665794,0.11076481154251383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity raising costs",null,"Initial Asset Base",null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,2,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,3,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,4,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,5,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,6,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,7,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,"Equity raising costs",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residual Tax Value (end period)",null,null,null,607.64041032920636,692.81619918844183,785.99942688970191,860.50985049149619,954.8639897161961,1000.5410628748268,918.97925569534505,842.51983835376132,770.51440106673169,701.53406219939359,634.99381207114277,568.45356194289195,506.94834070750738,445.93708405981653,385.05595475109669,324.30709960630895,268.56542330181355,215.07050172765184,162.72155525080166,116.35190224733965,87.236927546727529,58.588884638520113,35.218569450660191,17.507381098054331,5.2107876969689642,-2.2293278334473143E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13,-2.3181456754173269E-13]
[]
[null,"Summary of Asset Roll Forward ($m Nominal)"]
[null,"RAB roll forward"]
[null,"Opening RAB",null,null,null,null,1401.3427574849816,1514.3629026978483,1640.9341003605118,1753.431986248564,1886.7442052048395,0,0,0,0,0]
[null,"Net Capex",null,null,null,null,129.48548578169886,146.52255968611615,137.88808989685174,163.81973643108748,124.25554763334522,0,0,0,0,0]
[null,"Straight-line Depreciation",null,null,null,null,-44.632329994280177,-50.390056367679477,-58.372979426046093,-65.751500398408098,-68.100185471040277,0,0,0,0,0]
[null,"Inflation on Opening RAB",null,null,null,null,28.166989425448129,30.43869434422675,32.982775417246287,35.243982923596135,37.923558524617277,0,0,0,0,0]
[null,"Closing RAB",null,null,null,null,1514.3629026978483,1640.9341003605118,1753.4319862485638,1886.7442052048395,1980.8231258917617,0,0,0,0,0]
[]
[null,"Check",null,null,null,null,"ok","ok","ok","ok","ok","","","","",""]
[]
[null,"TAB roll forward"]
[null,"Opening TAB",null,null,null,null,607.64041032920636,692.81619918844183,785.99942688970191,860.50985049149619,954.8639897161961,0,0,0,0,0]
[null,"Net Capex (without cap cons)",null,null,null,null,125.4608027184365,142.06990727465478,133.858218937641,159.28289938933818,120.96540084409304,0,0,0,0,0]
[null,"Capital contributions",null,null,null,null,0.66217234114368861,0.68238830237616865,0.722091382242108,0.95705705825812093,0.7656222943915153,0,0,0,0,0]
[null,"Tax Depreciation",null,null,null,null,-40.947186200344674,-49.569067875770891,-60.069886718088817,-65.885817222896407,-76.053949979853712,0,0,0,0,0]
[null,"Closing TAB",null,null,null,null,692.81619918844194,785.99942688970191,860.50985049149619,954.8639897161961,1000.5410628748268,0,0,0,0,0]
[]
[null,"Check",null,null,null,null,"ok","ok","ok","ok","ok","","","","",""]

{"sheet":"Analysis","index":7,"n_rows":181,"n_cols":61,"rows_kept":181,"cut":false,"hidden":false,"merged":[]}
[]
[null,"AGN - Cash Flow Analysis - DNSP PTRM - version 3"]
[]
[null,"Year",null,null,null,"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71"]
[]
[null,"Inflation Assumption (CPI % increase)",null,null,null,null,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2]
[null,"Cumulative Inflation Index (CPI end period)",null,null,null,1,1.0201,1.04060401,1.0615201506010001,1.0828567056280802,1.1046221254112047,1.12682503013197,1.1494742132376226,1.1725786449236988,1.1961474756866652,1.2201900399479673,1.2447158597509214,1.269734648531915,1.2952563149674066,1.3212909668982515,1.3478489153329063,1.3749406785310978,1.4025769861695729,1.4307687835915814,1.4595272361417722,1.4888637335882218,1.5187898946333451,1.5493175715154754,1.5804588547029366,1.6122260776824655,1.6446318218438831,1.6776889214629451,1.7114104687843503,1.7458098192069158,1.7809005965729747,1.8166966985640915,1.8532123022052298,1.890461869479555,1.9284601530560941,1.9672222021325216,2.0067633683953852,2.0470993121001326,2.0882460082733454,2.1302197530396398,2.1730371700757365,2.2167152171942588,2.2612711930598635,2.3067227440403668,2.3530878711955783,2.4003849374066095,2.4486326746484823,2.4978501914089168,2.5480569802562361,2.5992729255593865,2.6515183113631302,2.7048138294215289,2.7591805873929016,2.8146401171994988,2.8712143835552086,2.9289257926646686,2.9877972010972282]
[]
[null,"Time Varying WACC"]
[null,"Time Varying Return on Debt",null,null,null,null,7.9262930171025703E-2,7.6674156858377085E-2,7.2343060944732196E-2,6.6663950663049087E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2,6.2177014074463521E-2]
[null,"Time Varying Nominal Vanilla WACC",null,null,null,null,8.6597758102615427E-2,8.5044494115026265E-2,8.244583656683932E-2,7.9038370397829461E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2]
[null,"Cumulative Discount Factor",null,null,null,1,1.0865977581026154,1.1790069147469742,1.2762111261513767,1.3770807738459603,1.4822156696511628,1.5953772161263189,1.7171782176165893,1.8482782637554065,1.9893873013438448,2.1412694789294378,2.3047472849040123,2.4807060015296001,2.6700984990123433,2.8739503955857622,3.093365611546818,3.329532347321571,3.5837295179334823,3.857333678718978,4.151826479795135,4.4688026896477089,4.8099788312896914,5.1772024777578238,5.5724622572850269,5.9978986223298119,6.4558154407802517,6.948692472102433,7.4791987959955319,8.0502072662737927,8.6648100682475953,9.3263354638515725,10.038365815199779,10.804756984170952,11.629659213078559,12.517539599500827,13.473206286978831,14.501834502582666,15.608994582347067,16.80068213634279,18.083350516736797,19.463945764665763,20.949944225170846,22.549393033890123,24.270953694756471,26.12394898468748,28.118413439270569,30.265147692838759,32.575776967205201,35.062814025790793,37.739726934060805,40.621011993213848,43.722272242081523,47.06030195235045,50.653177574674096,54.520355628175466,58.682778063442136]
[null,"Inverse Cumulative Discount Factor",null,null,null,1,0.92030375780101936,0.84817144623329821,0.78356941066300179,0.72617381564856531,0.67466565121076372,0.62681100738549211,0.58235073665678161,0.54104407307596614,0.50266732844051687,0.4670126809540881,0.43388704980800002,0.40311104958967381,0.37451801885581942,0.34795311760980557,0.32327248879577358,0.30034247926873153,0.2790389160219432,0.25924643375216128,0.24085785012126598,0.22377358533116024,0.20790112286874071,0.19315450850071569,0.17945388480517271,0.16672505871924223,0.15489909976099622,0.14391196674983009,0.13370416100390514,0.12422040413660938,0.11540933870720653,0.10722325010460453,9.961780815815971E-2,9.2551827076259766E-2,8.5987042412679932E-2,7.9887903852916747E-2,7.4221382698374416E-2,6.8956793005871611E-2,6.4065625413884511E-2,5.9521392755644519E-2,5.5299486623038345E-2,5.137704410456017E-2,4.7732823975661205E-2,4.4347091671029529E-2,4.1201512415889999E-2,3.8279051937597515E-2,3.55638842198467E-2,3.3041305799958703E-2,3.069765614513887E-2,2.8520243676518384E-2,2.649727704037735E-2,2.4617801254362155E-2,2.2871638382909263E-2,2.1249332420614751E-2,1.9742098085076237E-2,1.8341773241904755E-2,1.7040774704273488E-2]
[]
[null,"Annual Building Blocks ($m Nominal)"]
[]
[null,"RAB (start period)",null,"(nominal value)",null,null,1401.3427574849816,1514.3629026978483,1640.9341003605118,1753.431986248564,1886.7442052048395,1980.8231258917619,1947.6984078191851,1914.864835369179,1884.596045626547,1864.4198386178612,1845.6504064250892,1827.7127416932935,1808.5057897710706,1788.059537437719,1766.5132724927728,1743.5140793280709,1719.0182502442954,1693.6146164041618,1667.2488000453554,1639.8960547257404,1611.4644541624305,1581.8868342674791,1550.4969621751543,1517.2280647654209,1490.5542602844312,1467.8944620007851,1443.7356790060353,1418.0126688933035,1390.6723101223645,1361.6599776304743,1330.9195038523976,1298.3931387808798,1264.0215090447355,1227.7435759811992,1189.4965926786399,1149.2160599651852,1106.8356813182418,1062.2873166693048,1015.5009350778712,966.4045662476542,914.92425085768173,860.98398968022275,804.94676060560153,746.74930861612211,686.35230067974021,623.68828307256297,558.69916019056564,490.84549826546788,420.03839908327262,346.18654802419883,315.74208804217994,291.99465266858493,267.16500743198145,246.04254084619322,225.90126765005064]
[null," - Equity",null,0.4,null,null,560.53710299399268,605.74516107913939,656.37364014420473,701.37279449942571,754.69768208193591,792.32925035670485,779.07936312767413,765.94593414767166,753.83841825061882,745.76793544714451,738.26016257003573,731.08509667731744,723.40231590842825,715.22381497508763,706.6053089971092,697.40563173122837,687.60730009771817,677.44584656166478,666.8995200181422,655.95842189029622,644.58578166497227,632.75473370699171,620.19878487006179,606.89122590616842,596.22170411377249,587.15778480031406,577.49427160241419,567.2050675573214,556.26892404894579,544.66399105218977,532.36780154095902,519.35725551235191,505.60860361789423,491.09743039247974,475.79863707145597,459.68642398607409,442.73427252729675,424.91492666772194,406.2003740311485,386.56182649906168,365.9697003430727,344.39359587208912,321.97870424224061,298.69972344644884,274.54092027189608,249.4753132290252,223.47966407622627,196.33819930618716,168.01535963330906,138.47461920967953,126.29683521687198,116.79786106743398,106.86600297279259,98.417016338477296,90.360507060020268]
[null," - Debt",null,0.6,null,null,840.8056544909889,908.61774161870892,984.56046021630709,1052.0591917491383,1132.0465231229036,1188.4938755350572,1168.6190446915111,1148.9189012215074,1130.7576273759282,1118.6519031707167,1107.3902438550535,1096.627645015976,1085.1034738626422,1072.8357224626313,1059.9079634956636,1046.1084475968426,1031.4109501465771,1016.168769842497,1000.3492800272132,983.93763283544422,966.87867249745818,949.1321005604874,930.29817730509251,910.33683885925245,894.33255617065868,880.73667720047104,866.24140740362111,850.8076013359821,834.40338607341869,816.99598657828449,798.55170231143859,779.03588326852787,758.41290542684123,736.64614558871949,713.69795560718387,689.52963597911105,664.10140879094502,637.37239000158286,609.30056104672269,579.84273974859252,548.95455051460897,516.59039380813363,482.96805636336092,448.04958516967326,411.81138040784413,374.21296984353779,335.21949611433939,294.50729895928072,252.02303944996356,207.7119288145193,189.44525282530796,175.19679160115095,160.29900445918886,147.62552450771594,135.54076059003037]
[]
[null,"Revenue Building Blocks"]
[]
[null,"Nominal Vanilla WACC",null,null,null,null,121.35314113153652,128.78822696650124,135.28818465527627,138.58840679651581,144.04576637235721,151.22833526137134,148.69938863073122,146.19266986447957,143.88176253342047,142.34138562751235,140.90841064493475,139.53893795431031,138.07255999926934,136.51156615671482,134.8665905220237,133.11068932661198,131.24052565335683,129.30105452894571,127.28812441740217,125.19984602169666,123.02920111867437,120.77106198487695,118.37456426706453,115.8346100906964,113.79816625377819,112.06817657070059,110.22374508841366,108.25989079652248,106.17255806684409,103.95757648295194,101.61065786420272,99.127393216504927,96.503249608085966,93.733566968475145,90.813554808877825,87.73828886207373,84.50270763992981,81.101608906572537,77.529646065220703,73.781324456632149,69.850997567071545,65.732863143656886,61.454633172063666,57.011478371525726,52.400395814179831,47.616235663961305,42.654562541775533,37.474192724707301,32.068339171180426,26.430030356199055,24.105711268426177,22.292684617367172,20.397035346526032,18.784415109701698,17.246705267927787]
[null,"Return on Capital"]
[null," - Return on Equity",null,9.7600000000000006E-2,null,null,54.708421252213689,59.120727721324009,64.06206727807438,68.453984743143948,73.658493771196945,77.331334834814399,76.038145841260999,74.756323172812756,73.574629621260399,72.786950499641307,72.054191866835495,71.353905435706181,70.604066032662601,69.805844341568559,68.964678158117863,68.066789656967899,67.110472489537301,66.118714624418487,65.089393153770686,64.021541976492912,62.911572290501297,61.756862009802397,60.531401403318036,59.232583648442038,58.191238321504201,57.306599796510653,56.363440908395631,55.359214593594572,54.291846987177109,53.159205526693725,51.959097430397605,50.689268138005552,49.347399713106483,47.931109206306026,46.437946978174104,44.865394981040836,43.210864998664164,41.471696842769667,39.645156505440099,37.728434266308419,35.718642753483898,33.612814957115901,31.425121534042685,29.153093008373411,26.795193818537058,24.348790571152861,21.811615213839687,19.162608252283867,16.398299100210966,13.515122834864723,12.326571117166706,11.399471240181558,10.430121890144557,9.6055007946353843,8.8191854890579791]
[null," - Return on Debt",null,null,null,null,66.644719879322821,69.667499245177225,71.226117377201888,70.134422053371864,70.387272601160277,73.897000426556943,72.661242789470208,71.436346691666827,70.307132912160071,69.554435127871059,68.854218778099252,68.185032518604132,67.468493966606758,66.705721815146262,65.901912363905836,65.043899669644063,64.130053163819511,63.182339904527218,62.198731263631487,61.178304045203738,60.117628828173061,59.014199975074554,57.8431628637465,56.60202644225437,55.606927932273983,54.761576774189926,53.860304180018041,52.900676202927905,51.880711079666973,50.798370956258204,49.651560433805123,48.438125078499375,47.155849894979482,45.802457762169119,44.375607830703714,42.872893881032894,41.291842641265639,39.62991206380287,37.884489559780597,36.052890190323723,34.132354813587639,32.120048186540977,30.029511638020981,27.858385363152316,25.605201995642776,23.267445092808444,20.84294732793585,18.311584472423434,15.67004007096946,12.914907521334332,11.779140151259472,10.893213377185615,9.9669134563814765,9.1789143150663133,8.4275197788698097]
[]
[null,"Return of Capital (regulatory depreciation)",null,null,null,null,16.465340568832048,19.951362023452727,25.390204008799806,30.507517474811962,30.176626946422999,33.124718072576918,32.833572450006194,30.268789742632052,20.176207008686177,18.769432192771951,17.937664731795493,19.206951922223119,20.446252333351865,21.546264944946358,22.999193164701751,24.495829083775746,25.403633840133814,26.365816358806491,27.352745319614918,28.431600563309779,29.577619894951589,31.389872092324893,33.268897409733498,26.673804480989467,22.659798283646154,24.15878299474986,25.723010112731739,27.340358770938789,29.01233249189011,30.740473778076638,32.526365071517802,34.371629736144229,36.277933063536096,38.246983302559414,40.280532713454448,42.380378646943441,44.54836464893711,46.786381591433766,49.09636883021696,51.480315389972489,53.940261177459107,56.037229074621294,58.197451989479418,60.39700793638201,62.66401760717725,64.989122881997318,67.853661925097754,70.807099182195273,73.851851059073752,30.444459982018884,23.747435373595025,24.829645236603465,21.122466585788246,20.14127319614262,21.050356025554819]
[]
[null,"Opex",null,null,null,null,72.872659103503679,75.817538027637752,78.889017031095818,80.575849448871423,82.434999387995745,0,0,0,0,0]
[]
[null,"Revenue Adjustments",null,null,null,null,5.7308934516223182,-2.5608745416733578,-3.4483433347428041,0.43190122902858408,0,0,0,0,0,0]
[]
[null,"Tax Payable",null,null,null,null,11.956934694907657,11.684674905051102,11.653345529429988,13.173964665800373,11.05037149631913,11.184869314029502,12.546697141812933,12.781809920676862,9.5885797790742568,9.6836642183854345,9.0780412143407005,11.247343015178608,11.628023890963988,11.795218055920675,12.083232068915574,14.25326803983803,15.104200550519771,15.536355292790248,17.834510504486552,24.518000453880223,24.712702946030511,27.010226676490589,29.4538492104951,28.494114088392056,29.280096351554004,31.534986886939549,31.77540039527511,32.012738076593557,32.246779153187305,32.477295214749823,32.704050000741447,32.926799177090238,33.145290107087447,33.359261616335004,33.568443751598153,33.77255753341327,33.971314702297263,34.164417458401331,34.35155819444789,34.532419221786157,34.706672489397292,34.703242850995039,34.692609105879527,34.664555204421454,34.629372164792628,34.582418110896839,34.709139537653201,34.826983523024175,34.935541997142465,17.016612703309786,13.964131544810993,14.024174120045815,12.213905216490117,11.51488025449471,11.56240316694689]
[null,"Less Value of Imputation Credits",null,0.25,null,null,-2.9892336737269143,-2.9211687262627755,-2.9133363823574969,-3.2934911664500932,-2.7625928740797825,-2.7962173285073755,-3.1366742854532332,-3.1954524801692155,-2.3971449447685642,-2.4209160545963586,-2.2695103035851751,-2.8118357537946519,-2.9070059727409969,-2.9488045139801686,-3.0208080172288936,-3.5633170099595075,-3.7760501376299427,-3.8840888231975619,-4.458627626121638,-6.1295001134700557,-6.1781757365076277,-6.7525566691226473,-7.3634623026237751,-7.123528522098014,-7.320024087888501,-7.8837467217348873,-7.9438500988187775,-8.0031845191483892,-8.0616947882968262,-8.1193238036874558,-8.1760125001853616,-8.2316997942725596,-8.2863225267718619,-8.3398154040837511,-8.3921109378995382,-8.4431393833533175,-8.4928286755743159,-8.5411043646003328,-8.5878895486119724,-8.6331048054465391,-8.6766681223493229,-8.6758107127487598,-8.6731522764698816,-8.6661388011053635,-8.6573430411981569,-8.6456045277242097,-8.6772848844133001,-8.7067458807560438,-8.7338854992856163,-4.2541531758274465,-3.4910328862027482,-3.5060435300114539,-3.0534763041225292,-2.8787200636236774,-2.8906007917367225]
[]
[null,"Revenue Subtotal",null,null,null,null,225.38973527667531,230.75975865470667,244.85907150750157,259.98414844857803,264.94517132901535,192.74170531947038,190.9429839370971,186.04781704761928,171.24940437641234,168.37356598407339,165.65460628748579,167.1813971379174,167.23983025084422,166.90424464360169,166.92820773841214,168.29646944026621,167.97230990638047,167.31913735734489,168.01675261538202,172.01994692541663,171.14134822314884,172.41860408456978,173.73384858466935,163.87900013797992,158.41803680108984,159.8781997306551,159.77830549760174,159.60980312490645,159.36997492362468,159.05602167209096,158.6650604362766,158.19412233546683,157.64015025193763,156.99999648328583,156.2704203360309,155.44808565907712,154.52955831558987,153.51130359180732,152.38968354127357,151.16095426294424,149.82126311157862,147.79752435652446,145.6715419909527,143.40690271122381,141.03644254495157,138.54217212913127,136.54007912011318,134.4015295491707,132.12184672811102,69.636949865700288,58.326245300629452,57.640460444005001,50.67993084468187,47.561848496715356,46.968863668692769]
[]
[null,"Additional Tax Income calculations"]
[null," - Add Customer Contributions",null,null,null,null,0.66217234114368861,0.68238830237616865,0.722091382242108,0.95705705825812093,0.7656222943915153,0,0,0,0,0]
[null," - Deduct Non-Tax Income Revenue Adjustments",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Revenue For Tax Assessment Subtotal",null,null,null,null,226.05190761781901,231.44214695708285,245.58116288974367,260.94120550683613,265.71079362340686,192.74170531947038,190.9429839370971,186.04781704761928,171.24940437641234,168.37356598407339,165.65460628748579,167.1813971379174,167.23983025084422,166.90424464360169,166.92820773841214,168.29646944026621,167.97230990638047,167.31913735734489,168.01675261538202,172.01994692541663,171.14134822314884,172.41860408456978,173.73384858466935,163.87900013797992,158.41803680108984,159.8781997306551,159.77830549760174,159.60980312490645,159.36997492362468,159.05602167209096,158.6650604362766,158.19412233546683,157.64015025193763,156.99999648328583,156.2704203360309,155.44808565907712,154.52955831558987,153.51130359180732,152.38968354127357,151.16095426294424,149.82126311157862,147.79752435652446,145.6715419909527,143.40690271122381,141.03644254495157,138.54217212913127,136.54007912011318,134.4015295491707,132.12184672811102,69.636949865700288,58.326245300629452,57.640460444005001,50.67993084468187,47.561848496715356,46.968863668692769]
[]
[null,"Tax Expenses"]
[null," - Opex",null,null,null,null,72.872659103503679,75.817538027637752,78.889017031095818,80.575849448871423,82.434999387995745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," - Tax Depreciation",null,null,null,null,40.947186200344674,49.569067875770891,60.069886718088817,65.885817222896407,76.053949979853712,81.561807179481775,76.459417341583787,72.005437287029579,68.980338867338091,66.540250128250861,66.540250128250861,61.505221235384546,61.011256647690843,60.881129308719835,60.748855144787719,55.7416763044954,53.494921574161708,52.348946476850173,46.369653003462005,29.11497470061212,28.648042908207412,23.370315187859923,17.711188352605859,12.296593401085367,5.2107876969691871,8.8817841970012523E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," - Interest",null,null,null,null,66.644719879322821,69.667499245177225,71.226117377201888,70.134422053371864,70.387272601160277,73.897000426556943,72.661242789470208,71.436346691666827,70.307132912160071,69.554435127871059,68.854218778099252,68.185032518604132,67.468493966606758,66.705721815146262,65.901912363905836,65.043899669644063,64.130053163819511,63.182339904527218,62.198731263631487,61.178304045203738,60.117628828173061,59.014199975074554,57.8431628637465,56.60202644225437,55.606927932273983,54.761576774189926,53.860304180018041,52.900676202927905,51.880711079666973,50.798370956258204,49.651560433805123,48.438125078499375,47.155849894979482,45.802457762169119,44.375607830703714,42.872893881032894,41.291842641265639,39.62991206380287,37.884489559780597,36.052890190323723,34.132354813587639,32.120048186540977,30.029511638020981,27.858385363152316,25.605201995642776,23.267445092808444,20.84294732793585,18.311584472423434,15.67004007096946,12.914907521334332,11.779140151259472,10.893213377185615,9.9669134563814765,9.1789143150663133,8.4275197788698097]
[null," - Tax expense revenue adjustments",null,null,null,null,5.7308934516223182,-2.5608745416733578,-3.4483433347428041,0.43190122902858408,0,0,0,0,0,0]
[null,"Total Tax Expenses",null,null,null,null,186.19545863479348,192.4932306069125,206.7366777916437,217.02798995416828,228.87622196900972,155.4588076060387,149.120660131054,143.44178397869641,139.28747177949816,136.09468525612192,135.39446890635011,129.69025375398869,128.47975061429759,127.5868511238661,126.65076750869355,120.78557597413946,117.62497473798122,115.53128638137738,108.56838426709349,90.293278745815854,88.765671736380469,82.384515162934477,75.554351216352359,68.898619843339731,60.817715629243168,54.761576774189933,53.860304180018041,52.900676202927905,51.880711079666973,50.798370956258204,49.651560433805123,48.438125078499375,47.155849894979482,45.802457762169119,44.375607830703714,42.872893881032894,41.291842641265639,39.62991206380287,37.884489559780597,36.052890190323723,34.132354813587639,32.120048186540977,30.029511638020981,27.858385363152316,25.605201995642776,23.267445092808444,20.84294732793585,18.311584472423434,15.67004007096946,12.914907521334332,11.779140151259472,10.893213377185615,9.9669134563814765,9.1789143150663133,8.4275197788698097]
[]
[null,"Tax Calculation"]
[null,"Corporate tax rate",null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,"Taxable Income",null,null,null,null,39.85644898302553,38.94891635017035,38.844485098099966,43.91321555266785,36.834571654397138,37.28289771343168,41.822323806043102,42.606033068922869,31.961932596914181,32.278880727951474,30.260137381135678,37.491143383928716,38.760079636546635,39.317393519735589,40.277440229718593,47.510893466126745,50.347335168399255,51.787850975967501,59.448368348288525,81.726668179600779,82.37567648676837,90.034088921635302,98.179497368316987,94.980380294640185,97.600321171846673,105.11662295646516,105.9180013175837,106.70912692197854,107.4892638439577,108.25765071583277,109.01350000247149,109.75599725696745,110.48430035695814,111.1975387211167,111.89481250532718,112.57519177804423,113.23771567432422,113.88139152800446,114.50519398149297,115.10806407262052,115.68890829799098,115.67747616998349,115.64203035293173,115.5485173480715,115.4312405493088,115.27472703632283,115.69713179217733,116.08994507674727,116.45180665714156,56.72204234436596,46.547105149369983,46.747247066819384,40.713017388300393,38.382934181649041,38.541343889822961]
[null," - Pre-tax Income",null,null,null,null,39.85644898302553,38.94891635017035,38.844485098099966,43.91321555266785,36.834571654397138,37.28289771343168,41.822323806043102,42.606033068922869,31.961932596914181,32.278880727951474,30.260137381135678,37.491143383928716,38.760079636546635,39.317393519735589,40.277440229718593,47.510893466126745,50.347335168399255,51.787850975967501,59.448368348288525,81.726668179600779,82.37567648676837,90.034088921635302,98.179497368316987,94.980380294640185,97.600321171846673,105.11662295646516,105.9180013175837,106.70912692197854,107.4892638439577,108.25765071583277,109.01350000247149,109.75599725696745,110.48430035695814,111.1975387211167,111.89481250532718,112.57519177804423,113.23771567432422,113.88139152800446,114.50519398149297,115.10806407262052,115.68890829799098,115.67747616998349,115.64203035293173,115.5485173480715,115.4312405493088,115.27472703632283,115.69713179217733,116.08994507674727,116.45180665714156,56.72204234436596,46.547105149369983,46.747247066819384,40.713017388300393,38.382934181649041,38.541343889822961]
[null," - Tax Loss Carried Forward",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Payable",null,null,null,null,11.956934694907659,11.684674905051105,11.653345529429989,13.173964665800355,11.050371496319141,11.184869314029504,12.546697141812929,12.78180992067686,9.5885797790742533,9.6836642183854416,9.0780412143407023,11.247343015178615,11.628023890963989,11.795218055920676,12.083232068915578,14.253268039838023,15.104200550519776,15.536355292790249,17.834510504486556,24.518000453880234,24.712702946030511,27.010226676490589,29.453849210495093,28.494114088392056,29.280096351554,31.534986886939549,31.77540039527511,32.012738076593557,32.246779153187312,32.47729521474983,32.704050000741447,32.926799177090231,33.14529010708744,33.359261616335012,33.568443751598153,33.77255753341327,33.971314702297263,34.164417458401338,34.35155819444789,34.532419221786157,34.706672489397292,34.703242850995046,34.692609105879519,34.664555204421447,34.629372164792635,34.582418110896846,34.709139537653201,34.826983523024182,34.935541997142465,17.016612703309786,13.964131544810995,14.024174120045815,12.213905216490117,11.514880254494711,11.562403166946888]
[null,"Value of Imputation Credits",null,0.25,null,null,2.9892336737269147,2.9211687262627763,2.9133363823574974,3.2934911664500888,2.7625928740797852,2.7962173285073759,3.1366742854532323,3.195452480169215,2.3971449447685633,2.4209160545963604,2.2695103035851756,2.8118357537946537,2.9070059727409974,2.9488045139801691,3.0208080172288945,3.5633170099595057,3.776050137629944,3.8840888231975623,4.4586276261216389,6.1295001134700584,6.1781757365076277,6.7525566691226473,7.3634623026237733,7.123528522098014,7.3200240878885001,7.8837467217348873,7.9438500988187775,8.0031845191483892,8.061694788296828,8.1193238036874575,8.1760125001853616,8.2316997942725578,8.2863225267718601,8.3398154040837529,8.3921109378995382,8.4431393833533175,8.4928286755743159,8.5411043646003346,8.5878895486119724,8.6331048054465391,8.6766681223493229,8.6758107127487616,8.6731522764698799,8.6661388011053617,8.6573430411981587,8.6456045277242115,8.6772848844133001,8.7067458807560456,8.7338854992856163,4.2541531758274465,3.4910328862027487,3.5060435300114539,3.0534763041225292,2.8787200636236778,2.890600791736722]
[null,null,null,"(intermediate tax calculation)",null,null,11.956934694907657,11.684674905051102,11.653345529429988,13.173964665800373,11.05037149631913,11.184869314029502,12.546697141812933,12.781809920676862,9.5885797790742568,9.6836642183854345,9.0780412143407005,11.247343015178608,11.628023890963988,11.795218055920675,12.083232068915574,14.25326803983803,15.104200550519771,15.536355292790248,17.834510504486552,24.518000453880223,24.712702946030511,27.010226676490589,29.4538492104951,28.494114088392056,29.280096351554004,31.534986886939549,31.77540039527511,32.012738076593557,32.246779153187305,32.477295214749823,32.704050000741447,32.926799177090238,33.145290107087447,33.359261616335004,33.568443751598153,33.77255753341327,33.971314702297263,34.164417458401331,34.35155819444789,34.532419221786157,34.706672489397292,34.703242850995039,34.692609105879527,34.664555204421454,34.629372164792628,34.582418110896839,34.709139537653201,34.826983523024175,34.935541997142465,17.016612703309786,13.964131544810993,14.024174120045815,12.213905216490117,11.51488025449471,11.56240316694689]
[]
[null,"Cash Flow Analysis Below This Line"]
[]
[null,"Net Present Values"]
[null,"RAB (start period)",null,"Project NPV Check",null,-1.028066520802895E-12,1401.3427574849816,1514.3629026978483,1640.9341003605118,1753.431986248564,1886.7442052048395,1980.8231258917619,1947.6984078191851,1914.864835369179,1884.596045626547,1864.4198386178612,1845.6504064250892,1827.7127416932935,1808.5057897710706,1788.059537437719,1766.5132724927728,1743.5140793280709,1719.0182502442954,1693.6146164041618,1667.2488000453554,1639.8960547257404,1611.4644541624305,1581.8868342674791,1550.4969621751543,1517.2280647654209,1490.5542602844312,1467.8944620007851,1443.7356790060353,1418.0126688933035,1390.6723101223645,1361.6599776304743,1330.9195038523976,1298.3931387808798,1264.0215090447355,1227.7435759811992,1189.4965926786399,1149.2160599651852,1106.8356813182418,1062.2873166693048,1015.5009350778712,966.4045662476542,914.92425085768173,860.98398968022275,804.94676060560153,746.74930861612211,686.35230067974021,623.68828307256297,558.69916019056564,490.84549826546788,420.03839908327262,346.18654802419883,315.74208804217994,291.99465266858493,267.16500743198145,246.04254084619322,225.90126765005064]
[null,"PV for Returns on and of Asset Only",null,null,null,1952.1316121336174,137.81848170036858,148.73958898995397,160.67838866407607,169.09592427132776,174.22239331878021,184.35305333394825,181.53296108073741,176.46145960711164,164.05796954210666,161.1108178202843,158.84607537673025,158.74588987653343,158.51881233262122,158.05783110166118,157.86578368672545,157.60651841038771,156.64415949349063,155.6668708877522,154.64086973701708,153.63144658500644,152.60682101362596,152.16093407720183,151.64346167679804,142.50841457168588,136.45796453742435,136.22695956545044,135.94675520114541,135.60024956746128,135.1848905587342,134.69805026102858,134.13702293572052,133.49902295264917,132.78118267162205,131.98055027103456,131.09408752233227,130.11866750901717,129.05107228886692,127.8879904980063,126.62601489543766,125.26163984660464,123.79125874453065,121.77009221827818,119.65208516154308,117.40848630790774,115.06441342135707,112.60535854595862,110.50822446687329,108.28129190690257,105.92019023025418,56.874490338217939,47.853146642021201,47.122329853970641,41.519501932314277,38.925688305844318,38.297061293482606]
[null,"PV for Capex Only",null,null,null,554.27967288159493,129.48548578169886,146.52255968611615,137.88808989685174,163.81973643108748,124.25554763334522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV for End of Period Assets",null,null,null,3.4908182329580719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,204.85091162449581]
[]
[null,"Nominal Cash Flow Analysis"]
[null,"Capital Expenditure",null,null,null,1401.3427574849816,129.48548578169886,146.52255968611615,137.88808989685174,163.81973643108748,124.25554763334522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest Payments",null,null,null,0,66.644719879322821,69.667499245177225,71.226117377201888,70.134422053371864,70.387272601160277,73.897000426556943,72.661242789470208,71.436346691666827,70.307132912160071,69.554435127871059,68.854218778099252,68.185032518604132,67.468493966606758,66.705721815146262,65.901912363905836,65.043899669644063,64.130053163819511,63.182339904527218,62.198731263631487,61.178304045203738,60.117628828173061,59.014199975074554,57.8431628637465,56.60202644225437,55.606927932273983,54.761576774189926,53.860304180018041,52.900676202927905,51.880711079666973,50.798370956258204,49.651560433805123,48.438125078499375,47.155849894979482,45.802457762169119,44.375607830703714,42.872893881032894,41.291842641265639,39.62991206380287,37.884489559780597,36.052890190323723,34.132354813587639,32.120048186540977,30.029511638020981,27.858385363152316,25.605201995642776,23.267445092808444,20.84294732793585,18.311584472423434,15.67004007096946,12.914907521334332,11.779140151259472,10.893213377185615,9.9669134563814765,9.1789143150663133,8.4275197788698097]
[null,"Repayment of Debt",null,null,null,-840.8056544909889,-67.812087127720019,-75.942718597598173,-67.498731532831243,-79.987331373765301,-56.447352412153577,19.874830843546079,19.700143470003695,18.161273845579217,12.105724205211573,11.26165931566311,10.762598839077555,11.524171153333782,12.267751400010866,12.927758966967758,13.799515898821028,14.697497450265473,15.24218030408008,15.81948981528376,16.411647191769021,17.058960337986036,17.746571936970781,18.833923255394893,19.961338445840056,16.004282688593776,13.595878970187641,14.495269796849925,15.433806067639011,16.404215262563412,17.4073994951342,18.444284266845898,19.515819042910721,20.622977841686634,21.766759838121743,22.94818998153562,24.168319628072823,25.428227188166034,26.729018789362158,28.071828954860166,29.45782129813017,30.888189233983553,32.364156706475342,33.622337444772711,34.918471193687651,36.238204761829138,37.598410564306334,38.993473729198399,40.712197155058675,42.484259509317155,44.311110635444265,18.266675989211336,14.248461224157012,14.897787141962084,12.673479951472927,12.084763917685564,12.630213615332892]
[]
[null,"Analysis Including Revenue Adjustments"]
[]
[null,"Nominal Cash Flow to Equity Holders"]
[null," -  Pre-tax","Te  =",0.18836567172730312,0.11339565687557251,-560.53710299399268,24.198957639869974,14.694880293373728,24.354578735183367,25.441471889012561,44.314704118667706,98.969874049367363,98.581597677623193,96.450196510373232,88.836547259040699,87.557471540539225,86.037788670308984,87.472193465979487,87.503584884226598,87.270763861487666,87.226779475685277,88.555072320356672,88.600076438480883,88.317307637533901,89.40637415998151,93.782682542226866,93.277147458005004,94.570480854100339,95.92934727508279,91.272691007131769,89.215229898628223,90.621353159615239,90.48419524994469,90.304911659415126,90.081864348823501,89.813366448986869,89.497680959560768,89.133019415280813,88.717540518836401,88.24934873958108,87.726492877254358,87.146964589878195,86.508696884962063,85.809562573144291,85.047372683362795,84.219874838636969,83.324751591515636,82.055138725210782,80.723559159244076,79.310312586242361,77.832829985002462,76.28125330712443,74.984934637118656,73.605685567430115,72.140696021697295,38.455366355154624,32.298643925212971,31.8494599248573,28.039537436827466,26.298170263963478,107.8514949242884]
[null," -  Post-tax ",null,null,9.2035807797246516E-2,-560.53710299399268,12.242022944962315,3.010205388322623,12.701233205753377,12.267507223212206,33.264332622348562,87.785004735337864,86.034900535810266,83.668386589696368,79.247967479966448,77.87380732215378,76.959747455968284,76.224850450800872,75.87556099326261,75.475545805566995,75.143547406769699,74.301804280518652,73.495875887961105,72.780952344743653,71.571863655494951,69.264682088346632,68.5644445119745,67.56025417760975,66.475498064587697,62.778576918739716,59.935133547074223,59.08636627267569,58.708794854669577,58.292173582821569,57.835085195636189,57.336071234237039,56.793630958819321,56.206220238190582,55.572250411748961,54.890087123246069,54.158049125656206,53.374407056464925,52.5373821826648,51.645145114742952,50.695814488914905,49.687455616850812,48.618079102118344,47.351895874215735,46.030950053364556,44.645757381820914,43.203457820209827,41.698835196227584,40.275795099465455,38.778702044405932,37.20515402455483,21.438753651844838,18.334512380401975,17.825285804811486,15.825632220337349,14.783290009468766,96.289091757341509]
[null," -  Post-tax + Value of Imputation Credits",null,null,9.7714937672207514E-2,-560.53710299399268,15.23125661868923,5.9313741145853989,15.614569588110875,15.560998389662299,36.026925496428348,90.581222063845246,89.171574821263505,86.863839069865577,81.645112424735018,80.294723376750142,79.229257759553462,79.036686204595526,78.7825669660036,78.424350319547159,78.164355423998586,77.865121290478157,77.271926025591043,76.665041167941212,76.030491281616591,75.39418220181669,74.742620248482126,74.31281084673239,73.83896036721147,69.90210544083773,67.255157634962728,66.970112994410584,66.652644953488348,66.295358101969953,65.896779983933016,65.45539503792449,64.969643459004686,64.43792003246314,63.858572938520823,63.22990252732982,62.550160063555744,61.817546439818244,61.030210858239116,60.186249479343289,59.283704037526874,58.320560422297348,57.29474722446767,56.027706586964499,54.704102329834441,53.311896182926276,51.860800861407981,50.344439723951794,48.953079983878752,47.485447925161978,45.939039523840449,25.692906827672285,21.825545266604724,21.331329334822939,18.879108524459877,17.662010073092443,99.179692549078226]
[null,"Real Cash Flow to Equity"]
[null," -  Pre-tax",null,null,9.145736386199621E-2,-560.53710299399268,23.722142574129961,14.121491126460034,22.943114854102912,23.494772444758478,40.117523539709282,87.830738049700884,85.762339461236891,82.254778328023676,74.268891641511701,71.757241637764025,69.122433040682793,68.890136665259988,67.556964496581912,66.049618174834691,64.715546737774432,64.406467641181052,63.16949252136741,61.727169791778472,61.257078282639846,62.989433100238671,61.415438559079476,61.040087966985091,60.697149432032319,56.612836295474125,54.246323531916303,54.015587753058178,52.87112408177417,51.726660410490027,50.582196739205976,49.437733067922082,48.293269396637939,47.148805725353867,46.004342054069824,44.859878382785851,43.715414711501715,42.570951040217757,41.426487368933749,40.282023697649713,39.137560026365612,37.993096355081533,36.848632683797582,35.572172224515441,34.305373865290171,33.040664166110666,31.78624168125825,30.538762320288654,29.428280143710943,28.317797967133259,27.207315790555555,14.217380115724625,11.705882562667403,11.315641999925294,9.7657414916221672,8.9787765636895891,36.097327785393666]
[null," -  Post-tax ",null,null,7.0518388194603432E-2,-560.53710299399268,12.000806729695437,2.8927482110343039,11.965136223332481,11.328837102317049,30.113766379580383,77.904734442273423,74.847177557366294,71.354179058190823,66.252672927703202,63.821048174983105,61.829169165859753,60.032110282989535,58.579572333659627,57.122577612671385,55.750719944905647,54.040007282276456,52.400600189995835,50.868423451373857,49.037703362558403,46.521841136808369,45.144127409753942,43.606459656637881,42.06088495551657,38.939065549034133,36.442888159538221,35.218904718731984,34.304333136615455,33.389761554498797,32.475189972382225,31.560618390265805,30.646046808149151,29.731475226032558,28.816903643916,27.902332061799498,26.987760479682848,26.073188897566368,25.158617315449842,24.24404573333328,23.329474151216665,22.414902569100072,21.500330986983595,20.527779507335143,19.561934178844215,18.599415737900966,17.643911341831611,16.693889545356313,15.806473486089493,14.9190574268227,14.031641367555887,7.9261476034488796,6.6449120670734763,6.3330603780874224,5.5118253485278448,5.0473419458057602,32.227452292270918]
[null," -  Post-tax + Value of Imputation Credits",null,null,7.6085616775046994E-2,-560.53710299399268,14.931140690804067,5.6999339398907356,14.70963088102509,14.37032093792741,32.614705669612604,80.386235344130284,77.57596803333395,74.07932887564904,68.256727606155337,65.805096540678335,63.652485134565516,62.246616878557148,60.823920374390191,59.354337753212214,57.991926643122838,56.631622372002603,55.092823272838721,53.583110036475013,52.092547092578762,50.638739127665943,49.211955197085331,47.964866734224678,46.719951074645508,43.357508235644126,40.893747002632743,39.918075477313536,38.946030872905126,37.973986268496603,37.001941664088164,36.029897059679868,35.057852455271352,34.085807850862885,33.113763246454454,32.141718642046087,31.169674037637563,30.197629433229213,29.225584828820818,28.25354022441239,27.281495620003898,26.309451015595435,25.337406411187093,24.288877686630219,23.247794100455707,22.209727844953392,21.179493926688266,20.155107739089399,19.211925150494853,18.268742561900339,17.325559973305804,9.4989557315178157,7.9101546909719582,7.5787057835468907,6.5753043843014254,6.030200600276717,33.194921165551605]
[null,"Net Cash Flow to Debt"]
[null,"Cash flow to debt before Tax calculation",null,null,6.4732168374679544E-2,-840.8056544909889,-1.1673672483971984,-6.2752193524209474,3.7273858443706445,-9.8529093203934366,13.939920189006699,93.771831270103021,92.361386259473903,89.597620537246044,82.412857117371644,80.816094443534169,79.616817617176807,79.709203671937914,79.736245366617624,79.63348078211402,79.701428262726864,79.741397119909536,79.372233467899591,79.001829719810985,78.610378455400507,78.237264383189768,77.864200765143835,77.84812323046944,77.804501309586556,72.606309130848146,69.202806902461617,69.256846571039858,69.294110247657045,69.304891465491323,69.288110574801181,69.242655223104094,69.167379476715837,69.061102920186016,68.922609733101226,68.750647743704747,68.543927458776537,68.301121069198928,68.020861430627804,67.701741018663029,67.342310857910775,66.941079424307276,66.496511520062981,65.742385631313681,64.947982831708629,64.096590124981446,63.203612559949107,62.260918822006843,61.555144482994521,60.795843981740589,59.981150706413729,31.181583510545668,26.027601375416484,25.791000519147701,22.640393407854404,21.263678232751879,143.9682803689002]
[null,"Deduction Utilised to Reduce Tax",null,null,null,null,66.644719879322821,69.667499245177225,71.226117377201888,70.134422053371864,70.387272601160277,73.897000426556943,72.661242789470208,71.436346691666827,70.307132912160071,69.554435127871059,68.854218778099252,68.185032518604132,67.468493966606758,66.705721815146262,65.901912363905836,65.043899669644063,64.130053163819511,63.182339904527218,62.198731263631487,61.178304045203738,60.117628828173061,59.014199975074554,57.8431628637465,56.60202644225437,55.606927932273983,54.761576774189926,53.860304180018041,52.900676202927905,51.880711079666973,50.798370956258204,49.651560433805123,48.438125078499375,47.155849894979482,45.802457762169119,44.375607830703714,42.872893881032894,41.291842641265639,39.62991206380287,37.884489559780597,36.052890190323723,34.132354813587639,32.120048186540977,30.029511638020981,27.858385363152316,25.605201995642776,23.267445092808444,20.84294732793585,18.311584472423434,15.67004007096946,12.914907521334332,11.779140151259472,10.893213377185615,9.9669134563814765,9.1789143150663133,8.4275197788698097]
[null,"Unutilised Deductions Carried Forward",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Cash Flow to Debt","Td  =",0.30545056020454797,4.4959691281378555E-2,-840.8056544909889,-21.160783212194048,-27.175469125974118,-17.640449368789916,-30.893235936404992,-7.1762615913413867,71.602731142135937,70.563013422632849,68.166716529745997,61.320717243723621,59.949763905172851,58.960551983747031,59.253693916356674,59.495697176635602,59.621764237570147,59.930854553555115,60.228227219016318,60.133217518753739,60.047127748452809,59.950759076311058,59.883773169628654,59.828912116691924,60.14386323794708,60.451552450462607,55.625701198171839,52.520728522779429,52.82837353878287,53.136018993651639,53.434688604612944,53.723897250901082,54.003143936226643,54.271911346574306,54.529665396636197,54.775854764607381,55.009910415054001,55.231245109565421,55.439252904889059,55.633308638248103,55.812767399522173,55.976963989976589,56.12521236721016,56.256805075986691,56.106371175351399,55.939129340302337,55.739074516035757,55.522051961256281,55.280685294164314,55.302260284613766,55.302368640013555,55.280138685122886,27.307111254145369,22.493859330038642,22.523036505992014,19.650319370939961,18.510003938231982,141.44002443523925]
[null,"Nominal Cash Flows to Assets"]
[null,"Cash flow to Asset",null,null,8.5260120024957642E-2,-1401.3427574849816,23.031590391472776,8.4196609409527667,28.081964579554011,15.588562568619125,58.254624307674405,192.74170531947038,190.9429839370971,186.04781704761928,171.24940437641234,168.37356598407339,165.65460628748579,167.1813971379174,167.23983025084422,166.90424464360169,166.92820773841214,168.29646944026621,167.97230990638047,167.31913735734489,168.01675261538202,172.01994692541663,171.14134822314884,172.41860408456978,173.73384858466935,163.87900013797992,158.41803680108984,159.8781997306551,159.77830549760174,159.60980312490645,159.36997492362468,159.05602167209096,158.6650604362766,158.19412233546683,157.64015025193763,156.99999648328583,156.2704203360309,155.44808565907712,154.52955831558987,153.51130359180732,152.38968354127357,151.16095426294424,149.82126311157862,147.79752435652446,145.6715419909527,143.40690271122381,141.03644254495157,138.54217212913127,136.54007912011318,134.4015295491707,132.12184672811102,69.636949865700288,58.326245300629452,57.640460444005001,50.67993084468187,47.561848496715356,251.81977529318857]
[null,"Cash flow to Asset Post-tax",null,null,7.5610275794804949E-2,-1401.3427574849816,11.074655696565117,-3.2650139640983387,16.42861905012402,2.4145979028187696,47.204252811355261,181.55683600544089,178.39628679528417,173.26600712694241,161.66082459733809,158.68990176568795,156.57656507314508,155.93405412273879,155.61180635988023,155.109026587681,154.84497566949656,154.04320140042819,152.8681093558607,151.78278206455462,150.18224211089546,147.5019464715364,146.42864527711833,145.40837740807919,144.27999937417425,135.38488604958786,129.13794044953585,128.34321284371555,128.00290510232662,127.59706504831288,127.12319577043738,126.57872645734113,125.96101043553516,125.2673231583766,124.49486014485018,123.64073486695082,122.70197658443274,121.67552812566385,120.5582436132926,119.34688613340597,118.03812534682568,116.62853504115809,115.11459062218132,113.09428150552941,110.97893288507319,108.74234750680236,106.40707038015893,103.95975401823443,101.83093958245998,99.574546026146521,97.186304730968558,52.620337162390499,44.362113755818456,43.616286323959187,38.466025628191751,36.046968242220643,240.25737212624168]
[null,"Cash flow to Asset Real",null,null,6.3876208237565901E-2,-1401.3427574849816,22.577777072319162,8.0911286714653023,26.454480928746257,14.395775994735539,52.737151436278388,171.04847706204851,166.11332532574596,158.66553416528035,143.16746710358956,137.98962495321908,133.08628229468752,131.66640552119679,129.11717033786675,126.31906886899534,123.84786294625789,122.40271312655017,119.75977900871708,116.94351964915862,115.11724375869173,115.53773729906202,112.68270142425757,111.28680604578528,109.92620786532554,101.64765500726291,96.324316906065363,95.296689204600142,93.360598413947713,91.424507623295298,89.488416832642855,87.55232604199044,85.616235251337983,83.680144460685554,81.744053670033111,79.807962879380696,77.871872088728253,75.935781298075824,73.999690507423395,72.063599716770966,70.127508926118537,68.191418135466094,66.255327344813679,64.072513585940541,61.906545766579718,59.743293867758354,57.598039920462263,55.464564130239658,53.585959881628128,51.707355633016611,49.828751384405088,25.745561157750124,21.138973493482293,20.47880298862361,17.651043800473278,16.238666276841617,84.282753595428488]
[null,"Cash flow to Asset Real Post-tax",null,null,5.4416504062444693E-2,-1401.3427574849816,10.856441227884636,-3.1376142439604271,15.476502297975822,2.2298406522941101,42.73339427614949,161.12247345462103,155.19816342187536,147.76493489544751,135.15124838978105,130.05343149043816,125.79301841986445,122.80837913892633,120.13977817494447,117.39202830683203,114.8830361533891,112.03625276764558,108.99088667734549,106.084773308754,102.89786883861029,99.070145335631722,96.411390274932032,93.853177735438067,91.289943388809803,83.973884260822928,78.520881533687287,76.500006170273949,74.793807468788998,73.087608767304047,71.381410065819097,69.67521136433416,67.969012662849181,66.262813961364245,64.55661525987928,62.850416558394343,61.144217856909385,59.438019155424428,57.731820453939484,56.025621752454533,54.31942305096959,52.613224349484632,50.907025647999689,49.028120868760247,47.163106080133765,45.30204543954865,43.45570958103562,41.619691355307324,39.964153224006679,38.308615092706049,36.653076961405425,19.454328645474376,16.078002997888365,15.496221366785738,13.397127657378954,12.307231658957788,80.41287810230574]
[null,"Check on Vanilla WACC Cash Flow (nom)",null,null,7.8118158326799803E-2,-1401.3427574849816,14.063889370292031,-0.34384523783556231,19.341955432481516,5.7080890692688584,49.966845685435047,184.35305333394825,181.53296108073741,176.46145960711164,164.05796954210666,161.1108178202843,158.84607537673025,158.74588987653345,158.51881233262122,158.05783110166118,157.86578368672545,157.60651841038771,156.64415949349063,155.6668708877522,154.64086973701708,153.63144658500647,152.60682101362596,152.16093407720183,151.64346167679804,142.50841457168588,136.45796453742435,136.22695956545044,135.94675520114541,135.60024956746128,135.1848905587342,134.69805026102858,134.13702293572052,133.49902295264917,132.78118267162205,131.98055027103459,131.09408752233227,130.11866750901717,129.05107228886692,127.8879904980063,126.62601489543765,125.26163984660462,123.79125874453065,121.77009221827817,119.65208516154307,117.40848630790772,115.06441342135709,112.60535854595865,110.50822446687327,108.28129190690257,105.92019023025418,56.874490338217946,47.853146642021201,47.122329853970641,41.519501932314277,38.925688305844318,243.14797291797839]
[null,"Check on Vanilla WACC Cash Flow (real)",null,null,5.6874971401543517E-2,-1401.3427574849816,13.786775188993266,-0.33042851510399457,18.220996955668429,5.2713244879044669,45.234333566181718,163.60397435647789,157.92695389784302,150.49008471290571,137.1553030682332,132.03747985613336,127.61633438857022,125.02288573449395,122.38412621567504,119.62378844737286,117.1242428516063,114.62786785737174,111.68310976018837,108.79945989385516,105.95271256863064,103.1870433264893,100.47921806226341,98.211584813024857,95.94900950793874,88.39232694743292,82.97174037678181,81.199176928855508,79.435505205078684,77.67183348130186,75.908161757525036,74.144490033748227,72.380818309971389,70.617146586194579,68.853474862417741,67.089803138640931,65.326131414864108,63.562459691087277,61.79878796731046,60.035116243533643,58.27144451975682,56.507772795979996,54.744101072203186,52.789219048055315,50.848966001745254,48.912357546601072,46.991292165892283,45.080909549040406,43.369604888412042,41.658300227783691,39.946995567155341,21.027136773543315,17.343245621786846,16.741866772245206,14.460606693152535,13.290090313428744,81.38034697558642]
[]
[null,"Analysis Excluding Revenue Adjustments (check target WACC is met)"]
[]
[null,"Restatement of figures above"]
[null,"Intermediate tax calculation (excluding revenue adjustmnets)",null,null,null,null,11.956934694907657,11.684674905051114,11.653345529429988,13.173964665800369,11.05037149631913,11.184869314029498,12.546697141812933,12.781809920676862,9.5885797790742568,9.6836642183854345,9.0780412143407005,11.247343015178615,11.628023890963982,11.795218055920675,12.083232068915574,14.25326803983803,15.104200550519771,15.536355292790246,17.834510504486552,24.518000453880223,24.712702946030511,27.010226676490593,29.4538492104951,28.494114088392053,29.280096351554004,31.534986886939549,31.77540039527511,32.012738076593557,32.246779153187305,32.477295214749823,32.704050000741447,32.926799177090238,33.145290107087447,33.359261616335004,33.568443751598153,33.77255753341327,33.971314702297263,34.164417458401331,34.35155819444789,34.532419221786157,34.706672489397292,34.703242850995039,34.692609105879527,34.664555204421454,34.629372164792628,34.582418110896839,34.709139537653201,34.826983523024175,34.935541997142465,17.016612703309786,13.964131544810993,14.024174120045815,12.213905216490117,11.51488025449471,11.56240316694689]
[null,"Imputation credit value (excluding revenue adjustments)",null,null,null,null,-2.9892336737269143,-2.9211687262627786,-2.9133363823574969,-3.2934911664500923,-2.7625928740797825,-2.7962173285073746,-3.1366742854532332,-3.1954524801692155,-2.3971449447685642,-2.4209160545963586,-2.2695103035851751,-2.8118357537946537,-2.9070059727409956,-2.9488045139801686,-3.0208080172288936,-3.5633170099595075,-3.7760501376299427,-3.8840888231975614,-4.458627626121638,-6.1295001134700557,-6.1781757365076277,-6.7525566691226482,-7.3634623026237751,-7.1235285220980131,-7.320024087888501,-7.8837467217348873,-7.9438500988187775,-8.0031845191483892,-8.0616947882968262,-8.1193238036874558,-8.1760125001853616,-8.2316997942725596,-8.2863225267718619,-8.3398154040837511,-8.3921109378995382,-8.4431393833533175,-8.4928286755743159,-8.5411043646003328,-8.5878895486119724,-8.6331048054465391,-8.6766681223493229,-8.6758107127487598,-8.6731522764698816,-8.6661388011053635,-8.6573430411981569,-8.6456045277242097,-8.6772848844133001,-8.7067458807560438,-8.7338854992856163,-4.2541531758274465,-3.4910328862027482,-3.5060435300114539,-3.0534763041225292,-2.8787200636236774,-2.8906007917367225]
[null,"Revenue Subtotal (excluding revenue adjustments)",null,null,null,null,219.658841825053,233.32063319638004,248.30741484224438,259.55224721954949,264.9451713290153,192.74170531947038,190.9429839370971,186.04781704761928,171.24940437641234,168.37356598407337,165.65460628748579,167.18139713791737,167.23983025084422,166.90424464360169,166.92820773841214,168.29646944026624,167.97230990638047,167.31913735734489,168.01675261538199,172.0199469254166,171.14134822314884,172.41860408456978,173.73384858466937,163.87900013797992,158.41803680108984,159.8781997306551,159.77830549760174,159.60980312490645,159.36997492362468,159.05602167209094,158.6650604362766,158.19412233546686,157.64015025193763,156.99999648328583,156.2704203360309,155.44808565907712,154.52955831558987,153.51130359180729,152.38968354127357,151.16095426294424,149.82126311157862,147.79752435652446,145.67154199095273,143.40690271122384,141.03644254495154,138.54217212913125,136.54007912011318,134.4015295491707,132.12184672811102,69.636949865700274,58.326245300629445,57.640460444005001,50.679930844681863,47.561848496715349,46.968863668692777]
[null,"Taxable income before loss carried forward (excluding revenue adjustments)",null,null,null,null,39.85644898302553,38.94891635017035,38.844485098099966,43.913215552667893,36.834571654397081,37.282897713431666,41.822323806043102,42.606033068922869,31.961932596914181,32.278880727951446,30.260137381135678,37.491143383928701,38.760079636546621,39.317393519735589,40.277440229718593,47.510893466126774,50.347335168399255,51.787850975967494,59.448368348288497,81.72666817960075,82.375676486768384,90.034088921635316,98.179497368317016,94.98038029464017,97.600321171846673,105.11662295646516,105.9180013175837,106.70912692197854,107.4892638439577,108.25765071583274,109.01350000247149,109.75599725696748,110.48430035695814,111.1975387211167,111.89481250532718,112.57519177804423,113.23771567432422,113.88139152800443,114.50519398149297,115.10806407262052,115.68890829799098,115.67747616998349,115.64203035293176,115.54851734807153,115.43124054930877,115.2747270363228,115.69713179217733,116.08994507674727,116.45180665714156,56.722042344365946,46.547105149369969,46.747247066819384,40.713017388300386,38.382934181649034,38.541343889822969]
[null,"Taxable income (excluding revenue adjustments)",null,null,null,null,39.85644898302553,38.94891635017035,38.844485098099966,43.913215552667893,36.834571654397081,37.282897713431666,41.822323806043102,42.606033068922869,31.961932596914181,32.278880727951446,30.260137381135678,37.491143383928701,38.760079636546621,39.317393519735589,40.277440229718593,47.510893466126774,50.347335168399255,51.787850975967494,59.448368348288497,81.72666817960075,82.375676486768384,90.034088921635316,98.179497368317016,94.98038029464017,97.600321171846673,105.11662295646516,105.9180013175837,106.70912692197854,107.4892638439577,108.25765071583274,109.01350000247149,109.75599725696748,110.48430035695814,111.1975387211167,111.89481250532718,112.57519177804423,113.23771567432422,113.88139152800443,114.50519398149297,115.10806407262052,115.68890829799098,115.67747616998349,115.64203035293176,115.54851734807153,115.43124054930877,115.2747270363228,115.69713179217733,116.08994507674727,116.45180665714156,56.722042344365946,46.547105149369969,46.747247066819384,40.713017388300386,38.382934181649034,38.541343889822969]
[null,"Tax payable (excluding revenue adjustments)",null,null,null,null,11.956934694907659,11.684674905051105,11.653345529429989,13.173964665800368,11.050371496319125,11.1848693140295,12.546697141812929,12.78180992067686,9.5885797790742533,9.6836642183854327,9.0780412143407023,11.247343015178609,11.628023890963986,11.795218055920676,12.083232068915578,14.253268039838032,15.104200550519776,15.536355292790248,17.834510504486548,24.518000453880223,24.712702946030515,27.010226676490593,29.453849210495104,28.494114088392049,29.280096351554,31.534986886939549,31.77540039527511,32.012738076593557,32.246779153187312,32.477295214749823,32.704050000741447,32.926799177090238,33.14529010708744,33.359261616335012,33.568443751598153,33.77255753341327,33.971314702297263,34.164417458401324,34.35155819444789,34.532419221786157,34.706672489397292,34.703242850995046,34.692609105879527,34.664555204421454,34.629372164792628,34.582418110896839,34.709139537653201,34.826983523024182,34.935541997142465,17.016612703309782,13.964131544810991,14.024174120045815,12.213905216490115,11.51488025449471,11.56240316694689]
[null,"Tax loss carried forward (excluding revenue adjustments)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nominal Cash Flow to Equity Holders (excluding revenue adjustments)"]
[null," -  Pre-tax","Te  =",0.18832764310242822,0.11325775543500383,-560.53710299399268,18.468064188247666,17.255754835047071,27.802922069926183,25.009570659983964,44.314704118667706,98.969874049367363,98.581597677623193,96.450196510373232,88.836547259040699,87.557471540539225,86.037788670308984,87.472193465979458,87.503584884226598,87.270763861487666,87.226779475685277,88.555072320356672,88.600076438480883,88.317307637533872,89.40637415998151,93.782682542226866,93.277147458005004,94.570480854100339,95.92934727508279,91.272691007131769,89.215229898628223,90.621353159615239,90.48419524994469,90.304911659415126,90.081864348823501,89.813366448986869,89.497680959560768,89.133019415280813,88.717540518836401,88.24934873958108,87.726492877254358,87.146964589878195,86.508696884962063,85.809562573144291,85.047372683362795,84.219874838636969,83.324751591515636,82.055138725210782,80.723559159244076,79.310312586242361,77.832829985002462,76.28125330712443,74.984934637118656,73.605685567430115,72.140696021697295,38.455366355154624,32.298643925212971,31.8494599248573,28.039537436827466,26.298170263963478,107.8514949242884]
[null," -  Post-tax ",null,null,9.1928189290858331E-2,-560.53710299399268,6.5111294933400092,5.5710799299959568,16.149576540496195,11.835605994183595,33.264332622348576,87.785004735337864,86.034900535810266,83.668386589696368,79.247967479966448,77.873807322153795,76.959747455968284,76.224850450800844,75.87556099326261,75.475545805566995,75.143547406769699,74.301804280518638,73.49587588796112,72.780952344743625,71.571863655494951,69.264682088346646,68.5644445119745,67.56025417760975,66.475498064587697,62.778576918739716,59.935133547074216,59.08636627267569,58.708794854669577,58.292173582821569,57.835085195636196,57.336071234237046,56.793630958819321,56.206220238190575,55.572250411748954,54.890087123246076,54.158049125656206,53.374407056464925,52.5373821826648,51.645145114742959,50.695814488914905,49.687455616850812,48.618079102118344,47.351895874215742,46.030950053364549,44.645757381820907,43.203457820209834,41.698835196227591,40.275795099465455,38.778702044405939,37.20515402455483,21.438753651844838,18.334512380401979,17.825285804811486,15.825632220337349,14.783290009468768,96.289091757341509]
[null," -  Post-tax + Value of Imputation Credits",null,null,9.759999999997615E-2,-560.53710299399268,9.500363167066924,8.4922486562587345,19.062912922853691,15.129097160633687,36.026925496428362,90.581222063845246,89.171574821263505,86.863839069865577,81.645112424735018,80.294723376750156,79.229257759553462,79.036686204595497,78.7825669660036,78.424350319547159,78.164355423998586,77.865121290478143,77.271926025591057,76.665041167941183,76.030491281616591,75.394182201816704,74.742620248482126,74.312810846732404,73.83896036721147,69.90210544083773,67.255157634962714,66.970112994410584,66.652644953488348,66.295358101969953,65.896779983933016,65.455395037924504,64.969643459004686,64.43792003246314,63.858572938520815,63.229902527329827,62.550160063555744,61.817546439818244,61.030210858239116,60.186249479343289,59.283704037526874,58.320560422297348,57.29474722446767,56.027706586964499,54.704102329834427,53.311896182926269,51.860800861407995,50.344439723951801,48.953079983878752,47.485447925161985,45.939039523840449,25.692906827672285,21.825545266604728,21.331329334822939,18.879108524459877,17.662010073092446,99.179692549078226]
[null,"Real Cash Flow to Equity (excluding revenue adjustments)"]
[null," -  Pre-tax",null,null,9.1322179624593103E-2,-560.53710299399268,18.104170363932621,16.582441225694556,26.191610262117983,23.095918905981076,40.117523539709282,87.830738049700884,85.762339461236891,82.254778328023676,74.268891641511701,71.757241637764025,69.122433040682793,68.890136665259973,67.556964496581912,66.049618174834691,64.715546737774432,64.406467641181052,63.16949252136741,61.727169791778458,61.257078282639846,62.989433100238671,61.415438559079476,61.040087966985091,60.697149432032319,56.612836295474125,54.246323531916303,54.015587753058178,52.87112408177417,51.726660410490027,50.582196739205976,49.437733067922082,48.293269396637939,47.148805725353867,46.004342054069824,44.859878382785851,43.715414711501715,42.570951040217757,41.426487368933749,40.282023697649713,39.137560026365612,37.993096355081533,36.848632683797582,35.572172224515441,34.305373865290171,33.040664166110666,31.78624168125825,30.538762320288654,29.428280143710943,28.317797967133259,27.207315790555555,14.217380115724625,11.705882562667403,11.315641999925294,9.7657414916221672,8.9787765636895891,36.097327785393666]
[null," -  Post-tax ",null,null,7.0412890197953049E-2,-560.53710299399268,6.3828345194980978,5.3536983102688183,15.213631631347555,10.929983563539636,30.113766379580394,77.904734442273423,74.847177557366294,71.354179058190823,66.252672927703202,63.821048174983119,61.829169165859753,60.032110282989507,58.579572333659627,57.122577612671385,55.750719944905647,54.040007282276441,52.400600189995842,50.868423451373843,49.037703362558403,46.521841136808376,45.144127409753942,43.606459656637881,42.06088495551657,38.939065549034133,36.442888159538221,35.218904718731984,34.304333136615455,33.389761554498797,32.475189972382225,31.560618390265809,30.646046808149151,29.731475226032554,28.816903643915992,27.902332061799502,26.987760479682848,26.073188897566368,25.158617315449842,24.244045733333284,23.329474151216665,22.414902569100072,21.500330986983595,20.527779507335147,19.561934178844211,18.599415737900962,17.643911341831611,16.693889545356317,15.806473486089493,14.919057426822702,14.031641367555887,7.9261476034488796,6.644912067073478,6.3330603780874224,5.5118253485278448,5.0473419458057602,32.227452292270918]
[null," -  Post-tax + Value of Imputation Credits",null,null,7.5972943829037076E-2,-560.53710299399268,9.3131684806067287,8.1608840391252517,17.958126289040163,13.971467399149997,32.614705669612619,80.386235344130284,77.57596803333395,74.07932887564904,68.256727606155337,65.805096540678349,63.652485134565516,62.246616878557127,60.823920374390191,59.354337753212214,57.991926643122838,56.631622372002596,55.092823272838736,53.583110036474991,52.092547092578762,50.638739127665957,49.211955197085331,47.964866734224685,46.719951074645508,43.357508235644126,40.893747002632736,39.918075477313536,38.946030872905126,37.973986268496603,37.001941664088164,36.029897059679875,35.057852455271352,34.085807850862885,33.113763246454454,32.141718642046087,31.169674037637563,30.197629433229213,29.225584828820818,28.25354022441239,27.281495620003898,26.309451015595435,25.337406411187093,24.288877686630219,23.2477941004557,22.209727844953388,21.179493926688274,20.155107739089402,19.211925150494853,18.268742561900343,17.325559973305804,9.4989557315178157,7.91015469097196,7.5787057835468907,6.5753043843014254,6.0302006002767179,33.194921165551605]
[null,"Net Cash Flow to Debt (excluding revenue adjustments)"]
[null,"Cash flow to debt before Tax calculation",null,null,6.4732168374679544E-2,-840.8056544909889,-1.1673672483971984,-6.2752193524209474,3.7273858443706445,-9.8529093203934366,13.939920189006699,93.771831270103021,92.361386259473903,89.597620537246044,82.412857117371644,80.816094443534169,79.616817617176807,79.709203671937914,79.736245366617624,79.63348078211402,79.701428262726864,79.741397119909536,79.372233467899591,79.001829719810985,78.610378455400507,78.237264383189768,77.864200765143835,77.84812323046944,77.804501309586556,72.606309130848146,69.202806902461617,69.256846571039858,69.294110247657045,69.304891465491323,69.288110574801181,69.242655223104094,69.167379476715837,69.061102920186016,68.922609733101226,68.750647743704747,68.543927458776537,68.301121069198928,68.020861430627804,67.701741018663029,67.342310857910775,66.941079424307276,66.496511520062981,65.742385631313681,64.947982831708629,64.096590124981446,63.203612559949107,62.260918822006843,61.555144482994521,60.795843981740589,59.981150706413729,31.181583510545668,26.027601375416484,25.791000519147701,22.640393407854404,21.263678232751879,143.9682803689002]
[null,"Deduction Utilised to Reduce Tax",null,null,null,null,66.644719879322821,69.667499245177225,71.226117377201888,70.134422053371864,70.387272601160277,73.897000426556943,72.661242789470208,71.436346691666827,70.307132912160071,69.554435127871059,68.854218778099252,68.185032518604132,67.468493966606758,66.705721815146262,65.901912363905836,65.043899669644063,64.130053163819511,63.182339904527218,62.198731263631487,61.178304045203738,60.117628828173061,59.014199975074554,57.8431628637465,56.60202644225437,55.606927932273983,54.761576774189926,53.860304180018041,52.900676202927905,51.880711079666973,50.798370956258204,49.651560433805123,48.438125078499375,47.155849894979482,45.802457762169119,44.375607830703714,42.872893881032894,41.291842641265639,39.62991206380287,37.884489559780597,36.052890190323723,34.132354813587639,32.120048186540977,30.029511638020981,27.858385363152316,25.605201995642776,23.267445092808444,20.84294732793585,18.311584472423434,15.67004007096946,12.914907521334332,11.779140151259472,10.893213377185615,9.9669134563814765,9.1789143150663133,8.4275197788698097]
[null,"Unutilised Deductions Carried Forward",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Cash Flow to Debt","Td  =",0.30545056020454797,4.4959691281378555E-2,-840.8056544909889,-21.160783212194048,-27.175469125974118,-17.640449368789916,-30.893235936404992,-7.1762615913413867,71.602731142135937,70.563013422632849,68.166716529745997,61.320717243723621,59.949763905172851,58.960551983747031,59.253693916356674,59.495697176635602,59.621764237570147,59.930854553555115,60.228227219016318,60.133217518753739,60.047127748452809,59.950759076311058,59.883773169628654,59.828912116691924,60.14386323794708,60.451552450462607,55.625701198171839,52.520728522779429,52.82837353878287,53.136018993651639,53.434688604612944,53.723897250901082,54.003143936226643,54.271911346574306,54.529665396636197,54.775854764607381,55.009910415054001,55.231245109565421,55.439252904889059,55.633308638248103,55.812767399522173,55.976963989976589,56.12521236721016,56.256805075986691,56.106371175351399,55.939129340302337,55.739074516035757,55.522051961256281,55.280685294164314,55.302260284613766,55.302368640013555,55.280138685122886,27.307111254145369,22.493859330038642,22.523036505992014,19.650319370939961,18.510003938231982,141.44002443523925]
[null,"Nominal Cash Flows to Assets"]
[null,"Cash flow to Asset",null,null,8.522353083620815E-2,-1401.3427574849816,17.300696939850468,10.980535482626138,31.530307914296827,15.156661339590585,58.254624307674348,192.74170531947038,190.9429839370971,186.04781704761928,171.24940437641234,168.37356598407337,165.65460628748579,167.18139713791737,167.23983025084422,166.90424464360169,166.92820773841214,168.29646944026624,167.97230990638047,167.31913735734489,168.01675261538199,172.0199469254166,171.14134822314884,172.41860408456978,173.73384858466937,163.87900013797992,158.41803680108984,159.8781997306551,159.77830549760174,159.60980312490645,159.36997492362468,159.05602167209094,158.6650604362766,158.19412233546686,157.64015025193763,156.99999648328583,156.2704203360309,155.44808565907712,154.52955831558987,153.51130359180729,152.38968354127357,151.16095426294424,149.82126311157862,147.79752435652446,145.67154199095273,143.40690271122384,141.03644254495154,138.54217212913125,136.54007912011318,134.4015295491707,132.12184672811102,69.636949865700274,58.326245300629445,57.640460444005001,50.679930844681863,47.561848496715349,251.81977529318857]
[null,"Cash flow to Asset Post-tax",null,null,7.5578125219133208E-2,-1401.3427574849816,5.343762244942809,-0.70413942242496752,19.876962384866836,1.9826966737902172,47.204252811355225,181.55683600544089,178.39628679528417,173.26600712694241,161.66082459733809,158.68990176568792,156.57656507314508,155.93405412273876,155.61180635988023,155.109026587681,154.84497566949656,154.04320140042822,152.8681093558607,151.78278206455462,150.18224211089543,147.50194647153637,146.42864527711833,145.40837740807919,144.27999937417428,135.38488604958786,129.13794044953585,128.34321284371555,128.00290510232662,127.59706504831288,127.12319577043738,126.57872645734111,125.96101043553516,125.26732315837663,124.49486014485018,123.64073486695082,122.70197658443274,121.67552812566385,120.5582436132926,119.34688613340597,118.03812534682568,116.62853504115809,115.11459062218132,113.09428150552941,110.97893288507321,108.74234750680239,106.40707038015891,103.95975401823441,101.83093958245998,99.574546026146521,97.186304730968558,52.620337162390491,44.362113755818456,43.616286323959187,38.466025628191744,36.046968242220643,240.25737212624168]
[null,"Cash flow to Asset Real",null,null,6.3840340000328233E-2,-1401.3427574849816,16.959804862121818,10.552078770699852,29.702976336761328,13.996922455958192,52.737151436278339,171.04847706204851,166.11332532574596,158.66553416528035,143.16746710358956,137.98962495321905,133.08628229468752,131.66640552119676,129.11717033786675,126.31906886899534,123.84786294625789,122.4027131265502,119.75977900871708,116.94351964915862,115.11724375869171,115.537737299062,112.68270142425757,111.28680604578528,109.92620786532557,101.64765500726291,96.324316906065363,95.296689204600142,93.360598413947713,91.424507623295298,89.488416832642855,87.552326041990426,85.616235251337983,83.680144460685568,81.744053670033111,79.807962879380696,77.871872088728253,75.935781298075824,73.999690507423395,72.063599716770952,70.127508926118537,68.191418135466094,66.255327344813679,64.072513585940541,61.906545766579725,59.743293867758361,57.598039920462249,55.464564130239644,53.585959881628128,51.707355633016611,49.828751384405088,25.745561157750121,21.13897349348229,20.47880298862361,17.651043800473275,16.238666276841617,84.282753595428488]
[null,"Cash flow to Asset Real Post-tax",null,null,5.4384986980113403E-2,-1401.3427574849816,5.2384690176872946,-0.67666414472587655,18.724997705990894,1.8309871135167515,42.733394276149454,161.12247345462103,155.19816342187536,147.76493489544751,135.15124838978105,130.05343149043813,125.79301841986445,122.80837913892631,120.13977817494447,117.39202830683203,114.8830361533891,112.03625276764559,108.99088667734549,106.084773308754,102.89786883861026,99.070145335631707,96.411390274932032,93.853177735438067,91.289943388809817,83.973884260822928,78.520881533687287,76.500006170273949,74.793807468788998,73.087608767304047,71.381410065819097,69.675211364334146,67.969012662849181,66.262813961364259,64.55661525987928,62.850416558394343,61.144217856909385,59.438019155424428,57.731820453939484,56.025621752454533,54.31942305096959,52.613224349484632,50.907025647999689,49.028120868760247,47.163106080133772,45.302045439548657,43.455709581035613,41.61969135530731,39.964153224006679,38.308615092706049,36.653076961405425,19.454328645474376,16.078002997888365,15.496221366785738,13.397127657378952,12.307231658957788,80.41287810230574]
[null,"Check on Vanilla WACC Cash Flow (nom)",null,null,7.8084904926128962E-2,-1401.3427574849816,8.3329959186697238,2.217029303837811,22.790298767224332,5.2761878402403095,49.966845685435004,184.35305333394825,181.53296108073741,176.46145960711164,164.05796954210666,161.11081782028427,158.84607537673025,158.7458898765334,158.51881233262122,158.05783110166118,157.86578368672545,157.60651841038774,156.64415949349063,155.6668708877522,154.64086973701706,153.63144658500642,152.60682101362596,152.16093407720183,151.64346167679807,142.50841457168588,136.45796453742435,136.22695956545044,135.94675520114541,135.60024956746128,135.1848905587342,134.69805026102856,134.13702293572052,133.4990229526492,132.78118267162205,131.98055027103459,131.09408752233227,130.11866750901717,129.05107228886692,127.8879904980063,126.62601489543765,125.26163984660462,123.79125874453065,121.77009221827817,119.65208516154308,117.40848630790775,115.06441342135707,112.60535854595861,110.50822446687327,108.28129190690257,105.92019023025418,56.874490338217939,47.853146642021201,47.122329853970641,41.51950193231427,38.925688305844318,243.14797291797839]
[null,"Check on Vanilla WACC Cash Flow (real)",null,null,5.6842373224234244E-2,-1401.3427574849816,8.1688029787959255,2.130521584130558,21.4694923636835,4.8724709491271119,45.234333566181675,163.60397435647789,157.92695389784302,150.49008471290571,137.1553030682332,132.03747985613333,127.61633438857022,125.02288573449391,122.38412621567504,119.62378844737286,117.1242428516063,114.62786785737175,111.68310976018837,108.79945989385516,105.95271256863062,103.18704332648927,100.47921806226341,98.211584813024857,95.949009507938769,88.39232694743292,82.97174037678181,81.199176928855508,79.435505205078684,77.67183348130186,75.908161757525036,74.144490033748212,72.380818309971389,70.617146586194593,68.853474862417741,67.089803138640931,65.326131414864108,63.562459691087277,61.79878796731046,60.035116243533643,58.27144451975682,56.507772795979996,54.744101072203186,52.789219048055315,50.848966001745261,48.912357546601086,46.991292165892276,45.080909549040392,43.369604888412042,41.658300227783691,39.946995567155341,21.027136773543312,17.343245621786846,16.741866772245206,14.460606693152531,13.290090313428744,81.38034697558642]
[]
[null,"Return on Equity - Individual Years"]
[]
[null,"Return on Equity"]
[null,"Cash flow with Imputation",null,null,null,null,9.500363167066924,8.4922486562587345,19.062912922853691,15.129097160633687,36.026925496428362,90.581222063845246,89.171574821263505,86.863839069865577,81.645112424735018,80.294723376750156,79.229257759553462,79.036686204595497,78.7825669660036,78.424350319547159,78.164355423998586,77.865121290478143,77.271926025591057,76.665041167941183,76.030491281616591,75.394182201816704,74.742620248482126,74.312810846732404,73.83896036721147,69.90210544083773,67.255157634962714,66.970112994410584,66.652644953488348,66.295358101969953,65.896779983933016,65.455395037924504,64.969643459004686,64.43792003246314,63.858572938520815,63.229902527329827,62.550160063555744,61.817546439818244,61.030210858239116,60.186249479343289,59.283704037526874,58.320560422297348,57.29474722446767,56.027706586964499,54.704102329834427,53.311896182926269,51.860800861407995,50.344439723951801,48.953079983878752,47.485447925161985,45.939039523840449,25.692906827672285,21.825545266604728,21.331329334822939,18.879108524459877,17.662010073092446,17.2393278992799]
[null,"Add back Capex",null,null,null,null,129.48548578169886,146.52255968611615,137.88808989685174,163.81973643108748,124.25554763334522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Nominal Depreciation of RAB",null,null,null,null,-16.465340568832048,-19.951362023452727,-25.390204008799806,-30.507517474811962,-30.176626946422999,-33.124718072576918,-32.833572450006194,-30.268789742632052,-20.176207008686177,-18.769432192771951,-17.937664731795493,-19.206951922223119,-20.446252333351865,-21.546264944946358,-22.999193164701751,-24.495829083775746,-25.403633840133814,-26.365816358806491,-27.352745319614918,-28.431600563309779,-29.577619894951589,-31.389872092324893,-33.268897409733498,-26.673804480989467,-22.659798283646154,-24.15878299474986,-25.723010112731739,-27.340358770938789,-29.01233249189011,-30.740473778076638,-32.526365071517802,-34.371629736144229,-36.277933063536096,-38.246983302559414,-40.280532713454448,-42.380378646943441,-44.54836464893711,-46.786381591433766,-49.09636883021696,-51.480315389972489,-53.940261177459107,-56.037229074621294,-58.197451989479418,-60.39700793638201,-62.66401760717725,-64.989122881997318,-67.853661925097754,-70.807099182195273,-73.851851059073752,-30.444459982018884,-23.747435373595025,-24.829645236603465,-21.122466585788246,-20.14127319614262,-21.050356025554819]
[null,"Add Debt Repayment",null,null,null,null,-67.812087127720019,-75.942718597598173,-67.498731532831243,-79.987331373765301,-56.447352412153577,19.874830843546079,19.700143470003695,18.161273845579217,12.105724205211573,11.26165931566311,10.762598839077555,11.524171153333782,12.267751400010866,12.927758966967758,13.799515898821028,14.697497450265473,15.24218030408008,15.81948981528376,16.411647191769021,17.058960337986036,17.746571936970781,18.833923255394893,19.961338445840056,16.004282688593776,13.595878970187641,14.495269796849925,15.433806067639011,16.404215262563412,17.4073994951342,18.444284266845898,19.515819042910721,20.622977841686634,21.766759838121743,22.94818998153562,24.168319628072823,25.428227188166034,26.729018789362158,28.071828954860166,29.45782129813017,30.888189233983553,32.364156706475342,33.622337444772711,34.918471193687651,36.238204761829138,37.598410564306334,38.993473729198399,40.712197155058675,42.484259509317155,44.311110635444265,18.266675989211336,14.248461224157012,14.897787141962084,12.673479951472927,12.084763917685564,12.630213615332892]
[null,"Gives Nominal Return to Equity",null,null,null,null,54.708421252213711,59.120727721323988,64.06206727807438,68.453984743143906,73.658493771196987,77.331334834814413,76.038145841261013,74.756323172812742,73.574629621260414,72.786950499641307,72.054191866835524,71.353905435706167,70.604066032662601,69.805844341568559,68.964678158117863,68.06678965696787,67.110472489537329,66.118714624418459,65.089393153770686,64.021541976492955,62.911572290501319,61.756862009802404,60.531401403318029,59.232583648442038,58.191238321504201,57.306599796510653,56.363440908395617,55.359214593594572,54.291846987177109,53.159205526693768,51.959097430397605,50.689268138005545,49.347399713106462,47.931109206306033,46.437946978174118,44.865394981040836,43.210864998664164,41.471696842769688,39.645156505440085,37.728434266308412,35.718642753483905,33.612814957115916,31.42512153404266,29.153093008373396,26.795193818537079,24.348790571152882,21.811615213839673,19.162608252283867,16.398299100210963,13.515122834864737,12.326571117166715,11.399471240181558,10.430121890144559,9.6055007946353896,8.8191854890579719]
[null,"Less Inflation in Equity Component",null,null,null,null,-11.266795770179215,-12.175477737690654,-13.193110166898533,-14.097593169438461,-15.169423409846969,-15.925817932169776,-15.659495198866262,-15.395513276368185,-15.152152206837492,-14.989935502487606,-14.839029267657679,-14.694810443214193,-14.540386549759479,-14.375998680999329,-14.202766710841843,-14.017853197797741,-13.82090673196417,-13.616661515889518,-13.404680352364631,-13.184764279994944,-12.956174211465987,-12.718370147510541,-12.465995575888247,-12.198513640713919,-11.984056252686878,-11.801871474486326,-11.60763485920852,-11.400821857902157,-11.181005373383778,-10.947746220149021,-10.700592810973285,-10.439080835798269,-10.162732932719701,-9.8710583508888714,-9.5635526051361932,-9.2396971221201962,-8.8989588777987603,-8.5407900260212966,-8.1646275180260997,-7.7698927126311448,-7.3559909768957823,-6.9223112770289852,-6.4717719552690598,-6.003864441273663,-5.5182724974651141,-5.0144537959034103,-4.4919412479321634,-3.9463978060543696,-3.3771087286295143,-2.7833398461145409,-2.5385663878591234,-2.3476370074554098,-2.1480066597531278,-1.9781820284033984,-1.8162461919063959]
[null,"Gives Real Return to Equity",null,null,null,null,43.441625482034496,46.945249983633332,50.868957111175845,54.356391573705444,58.489070361350016,61.405516902644635,60.378650642394753,59.360809896444557,58.422477414422922,57.797014997153703,57.215162599177845,56.659094992491973,56.063679482903126,55.429845660569228,54.76191144727602,54.048936459170129,53.289565757573158,52.502053108528941,51.684712801406057,50.836777696498011,49.955398079035334,49.038491862291863,48.065405827429785,47.034070007728118,46.207182068817325,45.504728322024327,44.7558060491871,43.958392735692414,43.110841613793333,42.211459306544747,41.258504619424322,40.25018730220728,39.184666780386763,38.06005085541716,36.874394373037923,35.625697858920638,34.311906120865402,32.93090681674839,31.480528987413983,29.958541553677268,28.362651776588123,26.69050368008693,24.953349578773601,23.149228567099733,21.276921321071967,19.334336775249472,17.319673965907509,15.216210446229498,13.021190371581449,10.731782988750197,9.7880047293075911,9.051834232726149,8.2821152303914314,7.6273187662319915,7.0029392971515758]
[null,"%ROE (1 year)",null,null,null,null,9.7600000000000048E-2,9.7599999999999978E-2,9.7599999999999992E-2,9.7599999999999937E-2,9.7600000000000062E-2,9.760000000000002E-2,9.760000000000002E-2,9.7599999999999978E-2,9.760000000000002E-2,9.7600000000000006E-2,9.7600000000000048E-2,9.7599999999999978E-2,9.7600000000000006E-2,9.7600000000000006E-2,9.7600000000000006E-2,9.7599999999999978E-2,9.7600000000000048E-2,9.7599999999999965E-2,9.7600000000000006E-2,9.7600000000000062E-2,9.7600000000000034E-2,9.760000000000002E-2,9.7599999999999992E-2,9.7600000000000006E-2,9.7600000000000006E-2,9.7600000000000006E-2,9.7599999999999992E-2,9.7600000000000006E-2,9.7600000000000006E-2,9.7600000000000089E-2,9.7600000000000006E-2,9.7599999999999992E-2,9.7599999999999965E-2,9.760000000000002E-2,9.7600000000000034E-2,9.7600000000000006E-2,9.7600000000000006E-2,9.7600000000000062E-2,9.7599999999999978E-2,9.7599999999999978E-2,9.760000000000002E-2,9.7600000000000048E-2,9.7599999999999923E-2,9.7599999999999965E-2,9.7600000000000076E-2,9.7600000000000089E-2,9.7599999999999951E-2,9.7600000000000006E-2,9.7599999999999992E-2,9.7600000000000103E-2,9.7600000000000076E-2,9.7600000000000006E-2,9.760000000000002E-2,9.7600000000000062E-2,9.7599999999999937E-2]
[null,"%real ROE (1 year)",null,null,null,null,7.5972943829036479E-2,7.597294382903641E-2,7.5972943829036341E-2,7.5972943829036299E-2,7.5972943829036341E-2,7.5972943829036382E-2,7.5972943829036382E-2,7.5972943829036368E-2,7.5972943829036327E-2,7.5972943829036368E-2,7.5972943829036466E-2,7.5972943829036188E-2,7.5972943829036285E-2,7.5972943829036285E-2,7.5972943829036452E-2,7.5972943829036271E-2,7.5972943829036368E-2,7.5972943829036257E-2,7.5972943829036424E-2,7.5972943829036452E-2,7.5972943829036341E-2,7.5972943829036382E-2,7.5972943829036368E-2,7.5972943829036479E-2,7.5972943829036299E-2,7.5972943829036355E-2,7.5972943829036368E-2,7.5972943829036382E-2,7.5972943829036424E-2,7.5972943829036438E-2,7.5972943829036368E-2,7.5972943829036382E-2,7.5972943829036285E-2,7.5972943829036327E-2,7.5972943829036549E-2,7.5972943829036146E-2,7.5972943829036146E-2,7.597294382903623E-2,7.5972943829036313E-2,7.5972943829036341E-2,7.5972943829036341E-2,7.5972943829036438E-2,7.597294382903623E-2,7.5972943829036188E-2,7.5972943829036438E-2,7.5972943829036438E-2,7.5972943829036244E-2,7.5972943829036327E-2,7.5972943829036355E-2,7.5972943829036604E-2,7.5972943829036466E-2,7.5972943829036493E-2,7.5972943829036424E-2,7.5972943829036382E-2,7.5972943829036424E-2]
[]
[null,"Equity at Start of Period",null,null,null,null,560.53710299399268,605.74516107913939,656.37364014420473,701.37279449942571,754.69768208193591,792.32925035670485,779.07936312767413,765.94593414767166,753.83841825061882,745.76793544714451,738.26016257003573,731.08509667731744,723.40231590842825,715.22381497508763,706.6053089971092,697.40563173122837,687.60730009771817,677.44584656166478,666.8995200181422,655.95842189029622,644.58578166497227,632.75473370699171,620.19878487006179,606.89122590616842,596.22170411377249,587.15778480031406,577.49427160241419,567.2050675573214,556.26892404894579,544.66399105218977,532.36780154095902,519.35725551235191,505.60860361789423,491.09743039247974,475.79863707145597,459.68642398607409,442.73427252729675,424.91492666772194,406.2003740311485,386.56182649906168,365.9697003430727,344.39359587208912,321.97870424224061,298.69972344644884,274.54092027189608,249.4753132290252,223.47966407622627,196.33819930618716,168.01535963330906,138.47461920967953,126.29683521687198,116.79786106743398,106.86600297279259,98.417016338477296,90.360507060020268]
[]
[null,"Return on Equity - Regulatory Control Period"]
[]
[null,"Revenue",null,null,null,0,219.658841825053,233.32063319638004,248.30741484224438,259.55224721954949,264.9451713290153,0,0,0,0,0]
[null,"Less Opex",null,null,null,0,-72.872659103503679,-75.817538027637752,-78.889017031095818,-80.575849448871423,-82.434999387995745,0,0,0,0,0]
[null,"Less Interest",null,null,null,0,-66.644719879322821,-69.667499245177225,-71.226117377201888,-70.134422053371864,-70.387272601160277,0,0,0,0,0]
[null,"Less Tax",null,null,null,0,-11.956934694907659,-11.684674905051105,-11.653345529429989,-13.173964665800368,-11.050371496319125,0,0,0,0,0]
[null,"Plus Imputation Credits",null,null,null,0,2.9892336737269143,2.9211687262627786,2.9133363823574969,3.2934911664500923,2.7625928740797825,0,0,0,0,0]
[null,"Less Capex",null,null,null,-1401.3427574849816,-129.48548578169886,-146.52255968611615,-137.88808989685174,-163.81973643108748,-124.25554763334522,0,0,0,0,0]
[null,"Less Loan Repayments",null,null,null,840.8056544909889,67.812087127720019,75.942718597598173,67.498731532831243,79.987331373765301,56.447352412153577,0,0,0,0,0]
[null,"RAB Residual Value",null,null,null,null,0,0,0,0,792.32925035670485,0,0,0,0,0]
[null,"Post-tax Return on Equity",null,null,null,-560.53710299399268,9.5003631670669222,8.492248656258738,19.062912922853698,15.129097160633748,828.35617585313321,0,0,0,0,0]
[]
[null,"IRR (during regulatory control period)",null,null,9.7600000002769693E-2]
[null,"Target (during regulatory control period)",null,null,9.7600000000000006E-2]
[]
[]
[null,"Summary for Generation of Graphs"]
[null,"Return on Capital",null,null,null,null,121.35314113153652,128.78822696650124,135.28818465527627,138.58840679651581,144.04576637235721,151.22833526137134,148.69938863073122,146.19266986447957,143.88176253342047,142.34138562751235]
[null,"Opex",null,null,null,null,72.872659103503679,75.817538027637752,78.889017031095818,80.575849448871423,82.434999387995745,0,0,0,0,0]
[null,"Revenue Adjustments ",null,null,null,null,5.7308934516223182,-2.5608745416733578,-3.4483433347428041,0.43190122902858408,0,0,0,0,0,0]
[null,"Return of Capital",null,null,null,null,16.465340568832048,19.951362023452727,25.390204008799806,30.507517474811962,30.176626946422999,33.124718072576918,32.833572450006194,30.268789742632052,20.176207008686177,18.769432192771951]
[null,"Net Tax Costs",null,null,null,null,8.9677010211807424,8.7635061787883259,8.7400091470724917,9.8804734993502805,8.2877786222393475,8.3886519855221273,9.4100228563596993,9.5863574405076459,7.1914348343056922,7.2627481637890758]
[null,"Building Block Total",null,null,null,null,225.38973527667531,230.7597586547067,244.85907150750157,259.98414844857808,264.94517132901524,192.74170531947038,190.9429839370971,186.04781704761928,171.24940437641234,168.37356598407337]
[]
[null,null,null,null,null,"Revenue Forecasts in Absence of Corporate Tax",216.42203425549457,221.99625247591837,236.11906236042907,250.10367494922781,256.65739270677591,184.35305333394825,181.53296108073741,176.46145960711164,164.05796954210666,161.1108178202843]
[]
[]
[null,null,null,null,null,"Debt",840.8056544909889,908.61774161870892,984.56046021630709,1052.0591917491383,1132.0465231229036]
[]
[null,null,null,null,null,"Smoothed Revenue (incl ARS)",218.86398998444048,230.60216773901729,244.38584030071888,259.23769061218252,275.33026354701974]
[null,null,null,null,null,"Interest",66.644719879322821,69.667499245177225,71.226117377201888,70.134422053371864,70.387272601160277]
[null,null,null,null,null,"Opex",72.872659103503679,75.817538027637752,78.889017031095818,80.575849448871423,82.434999387995745]
[null,null,null,null,null,"Tax (gross)",11.956934694907659,11.684674905051105,11.653345529429989,13.173964665800355,11.050371496319141]
[null,null,null,null,null,"FFO",67.38967630670632,73.432455561151201,82.617360362991192,95.35345444413889,111.45762006154457]
[null,null,null,null,null,"FFO + Interest",134.03439618602914,143.09995480632841,153.84347774019307,165.48787649751074,181.84489266270486]
[]
[null,null,null,null,null,"FFO/debt",8.0148933284116666E-2,8.081776548885207E-2,8.3912937499887236E-2,9.0635066155931421E-2,9.8456748715656697E-2]
[null,null,null,null,null,"FFO Interest Cover",2.0111780262372236,2.054041789310165,2.1599307024621757,2.3595813817582396,2.5834911048919844]

{"sheet":"X factors","index":8,"n_rows":87,"n_cols":28,"rows_kept":87,"cut":false,"hidden":false,"merged":[[15,7,15,9]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Form of control options (VBA)","Reverse lookup text (text)",null,"ERC options (text)","ERC_options (VBA)"]
[null,null,null,"AGN - X Factor Calculations - DNSP PTRM - version 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_WAPC","Weighted average price cap",null,"update ERC when smoothing (default)","Update_ERC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_RevCap","Revenue cap",null,"do NOT update ERC when smoothing","Ignore_ERC"]
[null,null,null,"Year",null,"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26",null,null,null,null,null,null,null,"_RevYld","Revenue yield cap"]
[null,null,null,"Discount Rates"]
[]
[null,null,null,"Nominal Vanilla WACC (varying)",null,null,8.6597758102615427E-2,8.5044494115026265E-2,8.244583656683932E-2,7.9038370397829461E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2,7.6346208444678126E-2]
[null,null,null,"Cumulative Discount Rate",null,1,1.0865977581026154,1.1790069147469742,1.2762111261513767,1.3770807738459603,1.4822156696511628,1.5953772161263189,1.7171782176165893,1.8482782637554065,1.9893873013438448,2.1412694789294378]
[]
[null,null,null,"Inflation Assumption (CPI % increase) (constant)",null,null,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2]
[null,null,null,"Cumulative Inflation Index (CPI end period)",null,1,1.0201,1.04060401,1.0615201506010001,1.0828567056280802,1.1046221254112047,1.12682503013197,1.1494742132376226,1.1725786449236988,1.1961474756866652,1.2201900399479673]
[]
[null,null,null,"Instructions and Warnings"]
[]
[null,null,null,"The buttons below each row of X factors will smooth total revenue, while also iteratively updating equity raising costs."]
[null,null,null,"If you do not intend to update equity raising costs, use this drop down menu:",null,null,null,"update ERC when smoothing (default)"]
[]
[null,null,null,"The \"Default Smooth\" option will set year 1 smoothed revenue equal to year 1 unsmoothed revenue, and then determine the constant X factor for all remaining years so that total NPV(smoothed) = NPV (unsmoothed)"]
[null,null,null,"Hence, it should only be used at the start of the regulatory control period - adjust the X factor for individual years when updating the return on debt within a period"]
[]
[null,null,null,"Select year of update for annual return on debt",null,"2016-17"," This option affects which cautions are displayed (shown in this section, the sections below and on the input page) and the import into DMS."]
[]
[null,null,null,"Cautions","This section is blank because no cautions are active."]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[]
[null,null,null,"Building Block Components ($m, Nominal)"]
[]
[null,null,null,"Return on Capital",null,null,121.35314113153652,128.78822696650124,135.28818465527627,138.58840679651581,144.04576637235721,0,0,0,0,0]
[null,null,null,"Return of Capital (regulatory depreciation)",null,null,16.465340568832048,19.951362023452727,25.390204008799806,30.507517474811962,30.176626946422999,0,0,0,0,0]
[null,null,null,"Operating Expenditure",null,null,72.872659103503679,75.817538027637752,78.889017031095818,80.575849448871423,82.434999387995745,0,0,0,0,0]
[null,null,null,"Revenue Adjustments",null,null,5.7308934516223182,-2.5608745416733578,-3.4483433347428041,0.43190122902858408,0,0,0,0,0,0]
[null,null,null,"Net Tax Allowance",null,null,8.9677010211807424,8.7635061787883259,8.7400091470724917,9.8804734993502805,8.2877786222393475,0,0,0,0,0]
[null,null,null,"Annual Revenue Requirement (unsmoothed) (Including ARS)",null,null,225.38973527667531,230.75975865470667,244.85907150750157,259.98414844857808,264.9451713290153,0,0,0,0,0]
[]
[null,null,null,"Price Cap Calculation ($m, Nominal)"]
[]
[null,null,null,"Unsmoothed - Annual Revenue Requirement (excluding ARS)",null,null,223.14365707592808,228.42895214688983,242.43938573679648,257.46990471731033,262.31787637935628,0,0,0,0,0,null,953.01971145864957,"NPV (unsmoothed)"]
[]
[null,null,null,null,null,null,-6.5257452922348307,"First year difference ($m)",null,null,null,null,null,null,null,null,null,10.385092218004445,"Final year difference ($m)"]
[null,null,null,null,null,null,-2.9244592374921718E-2,"First year difference (%)",null,null,null,null,null,null,null,null,null,3.9589723587826864E-2,"Final year difference (%)"]
[]
[null,null,null,"Smoothed - Expected Revenue (excluding ARS)",null,null,216.61791178369324,228.27136123120044,241.9661545300138,256.72344688091476,272.70296859736072,0,0,0,0,0,null,952.97397679994174,"NPV (smoothed)"]
[null,null,null,"Smoothed - Expected Revenue (including ARS)",null,null,218.86398998444048,230.60216773901729,244.38584030071888,259.23769061218252,275.33026354701974]
[null,null,null,"X Factors (excluding ARS)",null,null,"P_0","X_02","X_03","X_04","X_05","X_06","X_07","X_08","X_09","X_10"]
[null,null,null,"positive P0, X imply real decrease in price/ revenue constraint",null,null,5.4699999999999999E-2,-0.05,-0.05,-0.05,-0.05,null,null,null,null,null,null,4.5734658707829112E-2,"NPV difference (smoothed vs unsmoothed)"]
[]
[]
[]
[null,null,null,null,null,"",null,"","","","","","","","",""]
[]
[null,null,null,"Revenue Cap Calculation ($m, Nominal)"]
[]
[null,null,null,"Unsmoothed - Annual Revenue Requirement",null,null,null,null,null,null,null,null,null,0,0,0,null,0,"NPV (unsmoothed)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Final year difference ($m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},"Final year difference (%)"]
[]
[null,null,null,"Smoothed - Expected Revenue (excluding ARS)",null,null,null,null,null,null,null,null,null,0,0,0,null,0,"NPV (smoothed)"]
[]
[null,null,null,"X Factors",null,null,null,null,null,null,null,null,null,"X_08","X_09","X_10"]
[null,null,null,"positive P0, X imply real decrease in price/ revenue constraint",null,null,null,null,null,null,null,null,null,-1.1589392992328743E-3,-1.1589392992328743E-3,-1.1589392992328743E-3,null,0,"NPV difference (smoothed vs unsmoothed)"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[]
[null,null,null,"Revenue Yield/Average Revenue Cap Calculation ($m, Nominal)"]
[]
[null,null,null,"Unsmoothed - Annual Revenue Requirement",null,null,null,null,null,null,null,null,null,0,0,0,null,0,"NPV (unsmoothed)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Final year difference ($m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},"Final year difference (%)"]
[]
[null,null,null,"Forecast Energy Throughput (MWh)",null,null,null,null,null,null,null,null,null,0,0,0]
[]
[null,null,null,"Revenue Yield ($/MWh)",null,null,null,null,null,null,null,null,null,0,0,0]
[]
[null,null,null,"Smoothed - Expected Revenue",null,null,null,null,null,null,null,null,null,0,0,0,null,0,"NPV (smoothed)"]
[]
[null,null,null,"X Factors",null,null,null,null,null,null,null,null,null,"X_08","X_09","X_10"]
[null,null,null,"positive P0, X imply real decrease in price/ revenue constraint",null,null,null,null,null,null,null,null,null,-3.8545140022410761E-3,-3.8545140022410761E-3,-3.8545140022410761E-3,null,0,"NPV difference (smoothed vs unsmoothed)"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]

{"sheet":"Revenue summary","index":9,"n_rows":101,"n_cols":30,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"AGN - Revenue and Price Summary - DNSP PTRM - version 3"]
[]
[null,null,"Year",null,null,"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","Total"]
[null,null,"Building Block Components ($m Nominal)"]
[]
[null,null,null,"Return on Capital",null,null,121.35314113153652,128.78822696650124,135.28818465527627,138.58840679651581,144.04576637235721,0,0,0,0,0,668.06372592218702]
[null,null,null,"Return of Capital (regulatory depreciation)",null,null,16.465340568832048,19.951362023452727,25.390204008799806,30.507517474811962,30.176626946422999,0,0,0,0,0,122.49105102231954]
[null,null,null,"Operating Expenditure",null,null,72.872659103503679,75.817538027637752,78.889017031095818,80.575849448871423,82.434999387995745,0,0,0,0,0,390.59006299910436]
[null,null,null,"Revenue Adjustments",null,null,5.7308934516223182,-2.5608745416733578,-3.4483433347428041,0.43190122902858408,0,0,0,0,0,0,0.1535768042347404]
[null,null,null,"Net Tax Allowance",null,null,8.9677010211807424,8.7635061787883259,8.7400091470724917,9.8804734993502805,8.2877786222393475,0,0,0,0,0,44.639468468631193]
[null,null,null,"Annual Revenue Requirement (unsmoothed) - incl ARS",null,0,225.38973527667531,230.75975865470667,244.85907150750157,259.98414844857808,264.9451713290153,0,0,0,0,0,1225.9378852164768]
[null,null,null,"less Ancillary Reference Services Revenue (ARS)",null,null,2.2460782007472355,2.330806507816845,2.4196857707050752,2.5142437312677717,2.6272949496590376,null,null,null,null,null,12.138109160195963]
[null,null,null,"Reference Tariff Revenue Requirement (unsmoothed) - excl ARS",null,null,223.14365707592808,228.42895214688983,242.43938573679648,257.46990471731033,262.31787637935628,null,null,null,null,null,1213.799776056281,null,953.01971145864957,"NPV"]
[]
[null,null,"Revenue Smoothing ($m Nominal)"]
[]
[null,null,"Weighted Average Price Cap"]
[null,null,null,"Expected Revenue (smoothed) - excl ARS",null,0,216.61791178369324,228.27136123120044,241.9661545300138,256.72344688091476,272.70296859736072,0,0,0,0,0,1216.281843023183,null,952.97397679994174,"NPV"]
[null,null,null,"X factors",null,null,5.4699999999999999E-2,-0.05,-0.05,-0.05,-0.05,"","","","",""]
[]
[null,null,"Revenue Cap"]
[null,null,null,"Expected Revenue (smoothed)",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,"NPV"]
[null,null,null,"X factors",null,null,0,0,0,0,0,"","","","",""]
[]
[null,null,"Revenue Yield"]
[null,null,null,"Expected Revenue (smoothed)",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,"NPV"]
[null,null,null,"X factors",null,null,0,0,0,0,0,"","","","",""]
[null,null,null,"Expected Revenue (smoothed) - incl ARS",null,null,218.86398998444048,230.60216773901729,244.38584030071888,259.23769061218252,275.33026354701974,null,null,null,null,null,1228.4199521833789]
[null,null,"Building Block Components ($m Real 2015-16)"]
[]
[null,null,null,"Return on Capital",null,null,118.96200483436577,123.76295471559949,127.44758974069428,127.98406850713599,130.40275317564817,0,0,0,0,0,628.55937097344372]
[null,null,null,"Return of Capital (regulatory depreciation)",null,null,16.140908311765561,19.172866750198981,23.918720708622114,28.173180547574802,27.318506711233489,0,0,0,0,0,114.72418302939494]
[null,null,null,"Operating Expenditure",null,null,71.436779828941951,72.859163811638354,74.317022608031778,74.410445103293412,74.627329556076589,0,0,0,0,0,367.65074090798208]
[null,null,null,"Revenue Adjustments",null,null,5.617972210197351,-2.4609500992345374,-3.2484954080150601,0.39885353877738794,0,0,0,0,0,0,0.30738024172514145]
[null,null,null,"Net Tax Allowance",null,null,8.7910018833258921,8.4215571865692951,8.2334839730778224,9.1244515068310843,7.5028178700966661,0,0,0,0,0,42.073312419900759]
[null,null,null,"Annual Revenue Requirement (unsmoothed)",null,0,220.94866706859651,221.75559236477156,230.6683216224109,240.09099920361271,239.85140731305492,0,0,0,0,0,1153.3149875724466]
[]
[null,null,"Revenue Smoothing ($m Real 2015-16)"]
[]
[null,null,"Weighted Average Price Cap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-17","2017-18","2018-19","2019-20","2020-21","Average"]
[null,null,null,"Expected Revenue (smoothed)",null,0,212.34968315233138,219.36429135152039,227.94306296778257,237.07979601235385,246.87443997724088,0,0,0,0,0,1143.6112734612291,null,null,null,null,null,"Revenue","$2015/16",212.34968315233138,219.36429135152039,227.94306296778257,237.07979601235385,246.87443997724088]
[null,null,null,"X factors",null,null,5.4699999999999999E-2,-0.05,-0.05,-0.05,-0.05,"","","","","",null,null,null,null,null,null,"Customer Numbers",null,432581.5881517969,436817.0672623734,442104.48352117988,447693.22575670946,453566.70195592736]
[]
[null,null,"Revenue Cap"]
[null,null,null,"Expected Revenue (smoothed)",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"X factors",null,null,0,0,0,0,0,"","","","",""]
[]
[null,null,"Revenue Yield"]
[null,null,null,"Expected Revenue (smoothed)",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"X factors",null,null,0,0,0,0,0,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Bill","$2015/16",490.88932346749789,502.18800452629665,515.58640878805409,529.55859587026782,544.29577593028296,516.50362171647998]
[null,null,"Price Path Analysis ($ Nominal)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Bill","$2014/15",484.44618915177921,495.5965701433895,508.81911456434818,522.60791065850958,537.15165886734724,509.72428867707475]
[]
[null,null,null,"Forecast Energy","GWh",0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Weighted Average Price Cap"]
[null,null,null,"Expected Revenue","$m Nominal",0,216.61791178369324,228.27136123120044,241.9661545300138,256.72344688091476,272.70296859736072,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,{"$error":"#DIV/0!"},5.3797256891405576E-2,5.9993479799434146E-2,6.0989076672995912E-2,6.2244107075495547E-2,-1,"","","","",null,null,{"$error":"#DIV/0!"},"Average yearly change"]
[]
[null,null,null,"Price Path","$/MWh",0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},"Average yearly change"]
[]
[null,null,"Revenue Cap"]
[null,null,null,"Expected Revenue","$m Nominal",0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},"Average yearly change"]
[]
[null,null,null,"Price Path","$/MWh",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},"Average yearly change"]
[]
[null,null,"Revenue Yield"]
[null,null,null,"Expected Revenue","$m Nominal",0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},"Average yearly change"]
[]
[null,null,null,"Price Path","$/MWh",0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},"Average yearly change"]
[]
[null,null,"Price Path Analysis ($ Real 2015-16)"]
[]
[null,null,null,"Forecast Energy","GWh",0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Weighted Average Price Cap"]
[null,null,null,"Expected Revenue","$m Real",0,212.34968315233138,219.36429135152039,227.94306296778257,237.07979601235385,246.87443997724088,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,{"$error":"#DIV/0!"},3.3033287806495171E-2,3.9107420644479918E-2,4.0083400326434537E-2,4.1313701671890524E-2,-1,"","","","",null,null,{"$error":"#DIV/0!"},"Average yearly change"]
[]
[null,null,null,"Price Path","$/MWh",0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},"Average yearly change"]
[]
[null,null,"Revenue Cap"]
[null,null,null,"Expected Revenue","$m Real",0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},"Average yearly change"]
[]
[null,null,null,"Price Path","$/MWh",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},"Average yearly change"]
[]
[null,null,"Revenue Yield"]
[null,null,null,"Expected Revenue","$m Real",0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},"Average yearly change"]
[]
[null,null,null,"Price Path","$/MWh",0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},"Average yearly change"]

{"sheet":"DEMAND FORECASTS","index":10,"n_rows":173,"n_cols":22,"rows_kept":173,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
["DEMAND FORECASTS  "]
[null,null,null,null,null,null,null,null,null,"share of total demand based on original demand forecasts (%)"]
["SOUTH AUSTRALIAN DEMAND FORECASTS",null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,"2016/17","2017/18","2018/19","2019/20","2020/21"]
["Forecast Inflation rate",null,0,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[]
["Tariff V - Domestic"]
["Customers No's",null,420827.96375783993,424320.56242572574,429376.35813564545,434603.28465682792,440208.06568107702,446003.903192472]
["SA excl Tanunda (GJ/d)"]
["0 - 0.0274 GJ",null,null,2777719.405246825,2708018.2368788854,2643404.3011676739,2583690.6165566882,2526386.8618274843,null,0.43568660193774961,0.43549995196743019,0.43533079012117654,0.43518244337964557,0.43502762391503325]
["0.0274 - 0.04928 GJ",null,null,1195669.6559199225,1165237.8712048058,1137055.2715739375,1111043.8021292537,1086069.2793383931,null,0.18754135080880835,0.18739203083255285,0.18725670135554989,0.18713802396232512,0.18701416839063525]
["> 0.04928 GJ",null,null,2398644.2567552165,2339109.2476561856,2283876.6599732591,2232781.3219416225,2183767.6529480051,null,0.3762284856811578,0.37617249069006198,0.37612174213618588,0.37607723811372651,0.37603079227434283]
["Tanunda (GJ/d)"]
["0 - 0.0274 GJ",null,null,1650.2267374291853,2770.1308069109896,3732.2657542243987,4529.9374046924468,5330.1453655494488,null,2.5883884394487742E-4,4.4548881426428508E-4,6.1465066051795587E-4,7.6299740204891387E-4,9.1781686666127097E-4]
["0.0274 - 0.04928 GJ",null,null,1320.181389943348,2216.1046455287919,2985.8126033795184,3623.9499237539576,4264.1162924395585,null,2.0707107515590192E-4,3.5639105141142808E-4,4.9172052841436463E-4,6.1039792163913105E-4,7.3425349332901678E-4]
["> 0.04928 GJ",null,null,495.06802122875547,831.03924207329692,1119.6797262673194,1358.9812214077342,1599.0436096648345,null,7.7651653183463215E-5,1.3364664427928554E-4,1.8439519815538675E-4,2.2889922061467417E-4,2.7534505999838129E-4]
["Total - Tariff V Domestic",null,0,6375498.7940705651,6218182.6304343902,6072173.9907987416,5937028.609177419,5807417.0993815362,null,1,1,1,0.99999999999999978,1]
[]
["Tariff C - Commercial"]
["Customers No's",null,9983.2714153202051,9781.3787047079659,9912.8352586676174,10085.622448583124,10261.123081654358,10439.379769684672]
["SA excl Tanunda (GJ/d)"]
["0 - 0.9863 GJ",null,null,1132680.4203154079,1128512.8546885359,1120497.9067401842,1111427.0467657486,1106538.3704597233,null,0.38926317593797199,0.38848200115514125,0.38844717099719983,0.38841535063628485,0.38839528505864912]
["0.9863 - 4.274 GJ",null,null,1081307.3290433052,1076721.5822969282,1069047.5299638512,1060368.7658457104,1055689.3423963669,null,0.37160801715915115,0.37065324798013566,0.37061067778709622,0.37057178623486675,0.3705472616399787]
["4.274 - 11.178 GJ",null,null,511354.05830591131,510497.05801753077,506916.84365608369,502854.34977032925,500668.38033812982,null,0.17573474494200386,0.17573474494200392,0.17573474494200392,0.17573474494200389,0.17573474494200392]
["> 11.178 GJ",null,null,169702.77005012979,169418.35786935283,168230.19423861199,166881.97678628896,166156.52039875556,null,5.8320986264413378E-2,5.8320986264413399E-2,5.8320986264413399E-2,5.8320986264413392E-2,5.8320986264413406E-2]
["Tanunda (GJ/d)",null,null,0,0,0,0,0]
["0 - 0.9863 GJ",null,null,6642.7503044443201,8900.8751633783122,8938.921175533018,8958.3356018968516,8976.5594612896894,null,2.2828840634067696E-3,3.0640588462376404E-3,3.0988890041790187E-3,3.1307093650939847E-3,3.1507749427297661E-3]
["0.9863 - 4.274 GJ",null,null,8118.9170387652794,10878.847421906827,10925.348103429244,10949.076846762819,10971.350452687399,null,2.7901916330527183E-3,3.7449608120682272E-3,3.7875310051076897E-3,3.8264225573370926E-3,3.8509471522252697E-3]
["4.274 - 11.178 GJ",null,null,0,0,0,0,0,null,0,0,0,0,0]
["> 11.178 GJ",null,null,0,0,0,0,0,null,0,0,0,0,0]
["Total - Tariff C Commercial",null,0,2909806.2450579642,2904929.5754576325,2884556.7438776931,2861439.5516167372,2849000.523506952,null,0.99999999999999989,1.0000000000000002,1,1,1.0000000000000002]
[]
[]
["Tariff D - MDQ (GJ/d)"]
["Tariff D Zone - Northern "]
["MDQ (GJ)"]
["0 - 50",null,null,2900.0695107782235,2700.3124808833732,2680.3393833375808,2662.278856320831,2649.5507787394968]
["51 - 100",null,null,2603.8432065361849,2424.0038869662562,2406.022300664989,2389.7625830897114,2378.3036181017692]
["101 - 1000",null,null,11108.213489578948,10264.392140232156,10180.021011313203,10103.729036581652,10049.96260040203]
["> 1000",null,null,4385.390823045389,3003.2281427104353,2865.0299023130137,2740.0651566774141,2651.9967976585212]
[]
["Customer No's"]
["0 - 50"]
["51 - 100"]
["101 - 1000"]
["> 1000"]
[null,null,null,63.173913043478265,59.132173913043481,57.650167091338048,56.200396790110958,54.782161802567927]
["Tariff D Zone - Central"]
["MDQ (GJ)"]
["0 - 50",null,null,1839.3155310062075,1720.7968312687181,1708.9465071419356,1698.2309384346631,1690.6791881613851]
["51 - 100",null,null,1522.4184055653163,1424.7700457999222,1415.0064834571726,1406.1778537933631,1399.9559155745269]
["101 - 1000",null,null,6629.7676472664989,6226.6653685637775,6186.3603983822586,6149.9149246041598,6124.2301360425672]
["> 1000",null,null,223.80184627923811,210.1378645000062,208.77164454226963,207.53625016235671,206.66561136557675]
[]
["Customer No's"]
["0 - 50"]
["51 - 100"]
["101 - 1000"]
["> 1000"]
[null,null,null,37.5,35.4,34.629981395348835,33.876712187632947,33.139828045008933]
["Tariff D Zone - Southern "]
["MDQ (GJ)"]
["0 - 50",null,null,796.22906297453142,744.92300284176213,739.7930660167026,735.15435825438453,731.88524920672683]
["51 - 100",null,null,688.56468891643976,644.39994930263288,639.98405138477017,635.9910080690845,633.1769282218828]
["101 - 1000",null,null,1328.5769524744937,1247.796987705261,1239.7200448465751,1232.4165284852497,1227.2694072092602]
["> 1000",null,null,0,0,0,0,0]
[]
["Customer No's"]
["0 - 50"]
["51 - 100"]
["101 - 1000"]
["> 1000"]
[null,null,null,15.32608695652174,14.467826086956523,14.153122831142568,13.845264981032598,13.544103635786261]
["Tariff D Zone - Peterborough"]
["MDQ (GJ)"]
["0 - 50",null,null,50,50,50,50,50]
["51 - 100",null,null,19,19,19,19,19]
["101 - 1000",null,null,0,0,0,0,0]
["> 1000",null,null,0,0,0,0,0]
[null,null,null,0,0,0,0,0]
[]
["Customer No's"]
["0 - 50"]
["51 - 100"]
["101 - 1000"]
["> 1000"]
[]
[null,null,null,1,1,1,1,1]
["Tariff D Zone - Port Pirie"]
["MDQ (GJ)"]
["0 - 50",null,null,50,50,50,50,50]
["51 - 100",null,null,50,50,50,50,50]
["101 - 1000",null,null,900,900,900,900,900]
["> 1000",null,null,0,0,0,0,0]
[null,null,null,2474.2456419035857,2326.4129259975416,2311.631582598488,2298.2656612039518,2288.846086443044]
[]
["Customer No's"]
["0 - 50"]
["51 - 100"]
["101 - 1000"]
["> 1000"]
[]
[null,null,null,1,1,1,1,1]
["Tariff D Zone - Riverland"]
["MDQ (GJ)"]
["0 - 50",null,null,100,100,100,100,100]
["51 - 100",null,null,100,100,100,100,100]
["101 - 1000",null,null,329.04949001242744,309.04266529592826,307.0422437745703,305.23337728060062,303.95858651462953]
["> 1000",null,null,0,0,0,0,0]
[]
[]
["Customer No's"]
["0 - 50"]
["51 - 100"]
["101 - 1000"]
["> 1000"]
[]
[null,null,null,2,2,2,2,2]
["Tariff D Zone - South East"]
["MDQ (GJ)"]
["0 - 50",null,null,200,200,200,200,200]
["51 - 100",null,null,200,200,200,200,200]
["101 - 1000",null,null,549.35773097566505,515.94963777750127,512.60926420157716,509.58875588654507,507.4600658359646]
["> 1000",null,null,0,0,0,0,0]
[null,null,null,0,0,0,0,0]
[]
["Customer No's"]
["0 - 50"]
["51 - 100"]
["101 - 1000"]
["> 1000"]
[]
[null,null,null,4,4,4,4,4]
["Tariff D Zone - Whyalla"]
["MDQ (GJ)"]
["0 - 50",null,null,50,50,50,50,50]
["51 - 100",null,null,0,0,0,0,0]
["101 - 1000",null,null,0,0,0,0,0]
["> 1000",null,null,0,0,0,0,0]
[null,null,null,0,0,0,0,0]
[]
["Customer No's"]
["0 - 50"]
["51 - 100"]
["101 - 1000"]
["> 1000"]
[]
[null,null,null,1,1,1,1,1]
[]
["TOTAL TARIFF V CONSUMER NO'S",null,420827.96375783993,424320.56242572574,429376.35813564545,434603.28465682792,440208.06568107702,446003.903192472]
["TOTAL TARIFF V DEMAND (TJ)",null,9983.2714153202051,9781.3787047079659,9912.8352586676174,10085.622448583124,10261.123081654358,10439.379769684672]
["TOTAL TARIFF D CONSUMER NO'S",null,0,125,118,115.43327131782945,112.9223739587765,110.46609348336312]
["TOTAL TARIFF D DEMAND (MDQ)",null,0,39097.844027313149,35481.831929845277,35120.277883975112,34793.345288843972,34562.940969477379]
[]
[null,null,null,60520.844027313149,56904.831929845277,56543.277883975112,56216.345288843972,55985.940969477379]
[]
["Prudent Discounts"]
["Customer",null,null,"MDQ","Block 1","Block 2","Block 3","Block 4",null,"Unadjusted Demand Forecasts",null,null,null,null,null,"Demand adjusted for Prudent Discounts",null,null,null,null,null,"CIC"]
["[C-IC]",null,null,18753,50,50,900,17753,"0 - 50",3100.0695107782235,2900.3124808833732,2880.3393833375808,2862.278856320831,2849.5507787394968,200,2900.0695107782235,2700.3124808833732,2680.3393833375808,2662.278856320831,2649.5507787394968,null,"CIC"]
["[C-IC]",null,null,1500,50,50,900,500,"51 - 100",2803.8432065361849,2624.0038869662562,2606.022300664989,2589.7625830897114,2578.3036181017692,200,2603.8432065361849,2424.0038869662562,2406.022300664989,2389.7625830897114,2378.3036181017692,null,"CIC"]
["[C-IC]",null,null,170,50,50,70,0,"101 - 1000",13878.213489578948,13034.392140232156,12950.021011313203,12873.729036581652,12819.96260040203,2770,11108.213489578948,10264.392140232156,10180.021011313203,10103.729036581652,10049.96260040203,null,"CIC"]
["[C-IC]",null,null,1000,50,50,900,0,"> 1000",22638.390823045389,21256.228142710435,21118.029902313014,20993.065156677414,20904.996797658521,18253,4385.390823045389,3003.2281427104353,2865.0299023130137,2740.0651566774141,2651.9967976585212,null,"CIC"]
[null,null,null,4,200,200,2770,18253,null,null,null,null,null,null,null,null,null,null,null,null,null,"CIC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CIC"]
[null,null,null,null,null,null,null,null,"0 - 50",2.036597402597403,2.0349090909090908,2.0082077922077923,2.006779220779221,2.0192207792207797,null,2.036597402597403,2.0349090909090908,2.0082077922077923,2.006779220779221,2.0192207792207797,null,"CIC"]
[null,null,null,null,null,null,null,null,"51 - 100",22.402571428571434,22.383999999999997,22.090285714285713,22.074571428571428,22.21142857142857,null,22.402571428571434,22.383999999999997,22.090285714285713,22.074571428571428,22.21142857142857,null,"CIC"]
[null,null,null,null,null,null,null,null,"101 - 1000",47.860038961038974,47.820363636363631,47.192883116883117,47.159311688311682,47.451688311688308,1,46.860038961038974,46.820363636363631,46.192883116883117,46.159311688311682,46.451688311688308,null,"CIC"]
[null,null,null,null,null,null,null,null,"> 1000",6.1097922077922089,6.1047272727272723,6.024623376623377,6.0203376623376617,6.0576623376623369,3,3.1097922077922089,3.1047272727272723,3.024623376623377,3.0203376623376617,3.0576623376623369,null,"CIC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CIC"]

{"sheet":"REFERENCE TARIFFS REVENUE","index":11,"n_rows":123,"n_cols":8,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
["REFERENCE TARIFF REVENUE   $NOMINAL   (AUD excluding GST) "]
[]
["SOUTH AUSTRALIA",null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21"]
["Inflation",null,null,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2]
[]
["X-Factor - Tariff R & V",null,null,5.4699999999999999E-2,-0.05,-0.05,-0.05,-0.05]
["X-Factor - Tariff D",null,null,5.4699999999999999E-2,-0.05,-0.05,-0.05,-0.05]
[]
[]
["Tariff V - Domestic"]
["Fixed Daily Charge",null,null,56513391.648842663,61151377.54096172,66287110.13396693,71891778.067931443,78004155.947257563]
["SA excl Tanunda (GJ/d)"]
["0 - 0.0274 GJ",null,null,82124663.075825006,85756979.921833172,89662952.193456918,93868838.89730601,98313334.17327182]
["0.0274 - 0.04928 GJ",null,null,17064119.061426766,17812292.194385145,18617347.078061551,19484930.67984179,20401268.377732046]
["> 0.04928 GJ",null,null,11588090.268810127,12103954.712921698,12658386.387901789,13255129.595838636,13885923.374800479]
["Tanunda (GJ/d)"]
["0 - 0.0274 GJ",null,null,63426.794698438222,114041.02207199232,164575.75133882655,213952.11457980753,269646.72389778105]
["0.0274 - 0.04928 GJ",null,null,24493.457345757932,44039.096347341809,63553.917006714059,82621.709521681725,104129.29344974477]
["> 0.04928 GJ",null,null,3109.2252005250762,5590.4009814270685,8067.6283316739173,10488.07347433633,13218.174190572421]
[]
["Tariff C - Commercial"]
["Fixed Charges",null,null,2782477.3262226256,2969882.5421235473,3230365.8722954928,3520190.4441863867,3836020.5336330612]
["SA excl Tanunda (GJ/d)"]
["0 - 0.9863 GJ",null,null,16667618.921025289,17787055.359173357,18916469.761169139,20097490.715846326,21431877.774412107]
["0.9863 - 4.274 GJ",null,null,8539732.7618524078,9108203.2089661732,9686318.9547434673,10290878.872532619,10973996.283144472]
["4.274 - 11.178 GJ",null,null,1730780.0811480181,1850756.0341367561,1968459.4872853041,2091522.0969997304,2230477.6344063682]
["> 11.178 GJ",null,null,310929.41528584779,332483.52731860493,353619.86828956241,375734.77073432959,400703.06459363888]
["Tanunda (GJ/d)"]
["0 - 0.9863 GJ",null,null,127074.48477395895,182378.93209762161,196181.6091473056,210587.17832803004,226019.89301986696]
["0.9863 - 4.274 GJ",null,null,83356.10934529925,119634.68509870938,128688.58277548272,138139.0280371831,148262.44147743643]
["4.274 - 11.178 GJ",null,null,0,0,0,0,0]
["> 11.178 GJ",null,null,0,0,0,0,0]
[]
["Tariff D - MDQ (GJ/d)"]
["Tariff D Zone - Northern "]
["MDQ (GJ/month)"]
["0 - 50",null,null,2150474.9730782611,2156018.6424480001,2251444.7207129328,2350889.1467977851,2454505.3589450908]
["51 - 100",null,null,1723473.4030334745,1718521.7957035971,1827063.0792738132,1943751.6331573462,2071978.1120902612]
["101 - 1000",null,null,4590162.6378761875,4543065.1245921683,4826099.5689509138,5130520.0280948067,5466078.1787177008]
["> 1000",null,null,549070.2267649041,402754.51718009682,411539.7712400069,421574.36871969758,437038.46426693368]
[]
[]
["Tariff D Zone - Central"]
["MDQ (GJ/month)"]
["0 - 50",null,null,1276520.76,1290719.6690399998,1352424.3332619907,1417078.8741675236,1484824.3087621327]
["51 - 100",null,null,1196710.3849765859,1199586.8497852995,1276078.3168983804,1358285.1235065856,1448428.5491777454]
["101 - 1000",null,null,3314178.4163555801,3333998.2329453467,3547946.9757086872,3777836.1589670288,4029557.2529198737]
["> 1000",null,null,32060.957290578535,32244.142314901546,34312.287849784545,36534.681478581275,38968.289015381335]
[]
[]
["Tariff D Zone - Southern "]
["MDQ (GJ/month)"]
["0 - 50",null,null,521708.48452173913,527511.51691200002,552729.9448983788,579153.97465977061,606841.23923321953]
["51 - 100",null,null,638300.29290316638,639835.02006177302,680633.79037976637,724481.77934620401,772562.72430524917]
["101 - 1000",null,null,771302.69260516239,775915.10527078703,825707.10577375628,879208.90922104556,937791.89940752322]
["> 1000",null,null,0,0,0,0,0]
[]
[]
["Tariff D Zone - Peterborough"]
["MDQ (GJ)"]
["0 - 50",null,null,48049.053599999999,51465.581999999995,55125.042000000001,59044.707600000009,63243.081600000005]
["51 - 100",null,null,18362.7552,19668.442800000001,21066.972000000002,22564.931999999997,24169.4136]
["101 - 1000",null,null,0,0,0,0,0]
["> 1000",null,null,0,0,0,0,0]
[]
[]
["Tariff D Zone - Port Pirie"]
["MDQ (GJ)"]
["0 - 50",null,null,34040.553599999999,36461.007599999997,39053.567999999999,41830.472399999999,44804.828399999999]
["51 - 100",null,null,33094.799999999996,35448,37968.54,40668.300000000003,43560]
["101 - 1000",null,null,206449.56,221128.92,236852.64,253694.16,271733.39999999997]
["> 1000",null,null,285163.7381171856,287190.09232337412,305656.87298803468,325497.84975872881,347213.37362123688]
[]
[]
["Tariff D Zone - Riverland"]
["MDQ (GJ)"]
["0 - 50",null,null,96098.107199999999,102931.16399999999,110250.084,118089.41520000002,126486.16320000001]
["51 - 100",null,null,96646.080000000002,103518.12,110878.8,118762.79999999999,127207.44]
["101 - 1000",null,null,198161.76331283609,199346.6114614112,212139.17073077592,225884.54224268295,240935.44843638243]
["> 1000",null,null,0,0,0,0,0]
[]
[]
["Tariff D Zone - South East"]
["MDQ (GJ)"]
["0 - 50",null,null,136162.2144,145844.03039999999,156214.272,167321.88959999999,179219.31359999999]
["51 - 100",null,null,132379.19999999998,141792,151874.16,162673.20000000001,174240]
["101 - 1000",null,null,187678.61983486317,188798.56163394949,200914.12544822294,213931.88245724697,228186.52304406319]
["> 1000",null,null,0,0,0,0,0]
[]
[]
["Tariff D Zone - Whyalla"]
["MDQ (GJ)",null,null,34040.553599999999,36461.007599999997,39053.567999999999,41830.472399999999,44804.828399999999]
["0 - 50",null,null,0,0,0,0,0]
["51 - 100",null,null,0,0,0,0,0]
["101 - 1000",null,null,0,0,0,0,0]
["> 1000",null,null,0,0,0,0,0]
[]
[]
[]
["Prudent Discount Recipients"]
["[C-IC]","NORTHERN",null,414489.14904000005,424851.37776599999,435472.66221014998,446359.47876540362,457518.46573453868]
["[C-IC]","NORTHERN",null,144253.59066000002,147859.93042650001,151556.42868716249,155345.33940434153,159228.97288945006]
["[C-IC]","NORTHERN",null,63352.427970000004,64936.23866925,66559.64463598124,68223.635751880764,69929.226645677772]
["[C-IC]","NORTHERN",null,102263.75595000001,104820.34984875,107440.85859496874,110126.88005984294,112880.05206133901]
[]
[]
["Tariff V - Domestic",null,null,167381293.53214929,176988274.8895025,187461993.09006438,198807739.13849369,210991676.06460002]
["Tariff V - I&C",null,null,30241969.099653449,32350394.28891477,34480104.135705747,36724543.106664605,39247357.624686942]
["Tariff D Revenue",null,null,18270290.228270516,18190224.156072706,19263027.710115444,20411109.301775031,21664378.190742798]
["Prudent Discount Revenue",null,null,724358.92362000002,742467.89671050012,761029.59412826248,780055.33398146881,799556.71733100561]
["TOTAL TARIFF REVENUE",null,null,216617911.78369325,228271361.23120046,241966154.5300138,256723446.88091478,272702968.59736073]
[]
["FORECAST TARIFF REVENUE $m",null,null,216.61791178369324,228.27136123120044,241.9661545300138,256.72344688091476,272.70296859736072]
[]
[]
["Tariff V - Domestic",null,null,167.38129353214927,176.98827488950249,187.46199309006437,198.80773913849367,210.99167606460003]
["Tariff V - I&C",null,null,30.241969099653449,32.350394288914771,34.480104135705744,36.724543106664605,39.247357624686941]
["Tariff D Revenue",null,null,18.270290228270515,18.190224156072706,19.263027710115445,20.411109301775031,21.664378190742799]
["Prudent Discount Revenue",null,null,0.72435892361999998,0.74246789671050017,0.76102959412826243,0.78005533398146876,0.79955671733100564]
["TOTAL TARIFF REVENUE",null,null,216.61791178369324,228.27136123120044,241.9661545300138,256.72344688091476,272.70296859736072]

{"sheet":"REFERENCE TARIFFS","index":12,"n_rows":108,"n_cols":10,"rows_kept":108,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
["REFERENCE TARIFFS   (Nominal $ AUD excluding GST)"]
[]
["SOUTH AUSTRALIAN REFERENCE TARIFFS",null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21"]
["Inflation",null,0,2.01E-2,2.01E-2,2.01E-2,2.01E-2,2.01E-2]
[]
["X-Factor",null,null,5.4699999999999999E-2,-0.05,-0.05,-0.05,-0.05]
[]
[]
[]
[null,null,"2015/16"]
["Tariff V - Domestic",null,"Tariffs"]
["Fixed Daily Charge",null,0.38,0.3664,0.39250000000000002,0.4204,0.45029999999999998,0.48230000000000001,null,0.36643420140000005]
["Metro (GJ/d)"]
["0 - 0.0274 GJ",null,30.66,29.5655,31.6678,33.919499999999999,36.331299999999999,38.9146]
["0.0274 - 0.04928 GJ",null,14.8,14.271599999999999,15.2864,16.3733,17.537500000000001,18.784500000000001]
["> 0.04928 GJ",null,5.01,4.8311000000000002,5.1745999999999999,5.5425000000000004,5.9366000000000003,6.3586999999999998]
["Tanunda (GJ/d)"]
["0 - 0.0274 GJ",null,39.85,38.435200000000002,41.168100000000003,44.095399999999998,47.230699999999999,50.588999999999999]
["0.0274 - 0.04928 GJ",null,19.239999999999998,18.553100000000001,19.872299999999999,21.285299999999999,22.7988,24.419899999999998]
["> 0.04928 GJ",null,6.51,6.2804000000000002,6.7270000000000003,7.2053000000000003,7.7176,8.2662999999999993]
[]
["Tariff C - Commercial"]
["Fixed Daily Charge",null,0.8,0.77139999999999997,0.82630000000000003,0.8851,0.94799999999999995,1.0154000000000001]
["Metro (GJ/d)"]
["0 - 0.9863 GJ",null,15.26,14.715199999999999,15.7615,16.882200000000001,18.082599999999999,19.368400000000001]
["0.9863 - 4.274 GJ",null,8.19,7.8975999999999997,8.4591999999999992,9.0607000000000006,9.7050000000000001,10.395099999999999]
["4.274 - 11.178 GJ",null,3.51,3.3847,3.6254,3.8832,4.1593,4.4550000000000001]
["> 11.178 GJ",null,1.4,1.8322000000000001,1.9624999999999999,2.1019999999999999,2.2515000000000001,2.4116]
["Tanunda (GJ/d)"]
["0 - 0.9863 GJ",null,19.829999999999998,19.129799999999999,20.49,21.946899999999999,23.507400000000001,25.178899999999999]
["0.9863 - 4.274 GJ",null,10.64,10.2669,10.997,11.7789,12.6165,13.5136]
["4.274 - 11.178 GJ",null,4.5599999999999996,4.4001000000000001,4.7130000000000001,5.0481999999999996,5.4070999999999998,5.7915000000000001]
["> 11.178 GJ",null,1.82,2.3818999999999999,2.5512999999999999,2.7326000000000001,2.927,3.1351]
[]
["Tariff D - MDQ (GJ/d)"]
["Tariff D Zone - Northern "]
["MDQ (GJ)"]
["0 - 50",null,4525.74,2836.7127999999998,3038.4173000000001,3254.4639999999999,3485.8726999999999,3733.7357000000002]
["51 - 100",null,57.2,55.158000000000001,59.08,63.280900000000003,67.780500000000004,72.599999999999994]
["101 - 1000",null,35.71,34.435200000000002,36.883699999999997,39.506300000000003,42.315399999999997,45.324199999999998]
["> 1000",null,10.82,10.4337,11.175599999999999,11.9702,12.821300000000001,13.733000000000001]
[]
[]
["Tariff D Zone - Central"]
["MDQ (GJ)"]
["0 - 50",null,4525.74,2836.7127999999998,3038.4173000000001,3254.4639999999999,3485.8726999999999,3733.7357000000002]
["51 - 100",null,67.930000000000007,65.504900000000006,70.162599999999998,75.151499999999999,80.495099999999994,86.218699999999998]
["101 - 1000",null,43.2,41.657800000000002,44.619900000000001,47.7926,51.190899999999999,54.830800000000004]
["> 1000",null,12.38,11.938000000000001,12.786899999999999,13.696099999999999,14.67,15.713100000000001]
[]
[]
["Tariff D Zone - Southern "]
["MDQ (GJ)"]
["0 - 50",null,4525.74,2836.7127999999998,3038.4173000000001,3254.4639999999999,3485.8726999999999,3733.7357000000002]
["51 - 100",null,80.11,77.250100000000003,82.742999999999995,88.626400000000004,94.928200000000004,101.6781]
["101 - 1000",null,50.17,48.378999999999998,51.819000000000003,55.503599999999999,59.450200000000002,63.677399999999999]
["> 1000",null,15.13,14.5899,15.6273,16.738499999999998,17.928699999999999,19.203499999999998]
[]
[]
["Tariff D Zone - Peterborough"]
["MDQ (GJ)"]
["0 - 50",null,6388.19,4004.0877999999998,4288.7984999999999,4593.7534999999998,4920.3923000000004,5270.2568000000001]
["51 - 100",null,83.52,80.538399999999996,86.265100000000004,92.399000000000001,98.968999999999994,106.00620000000001]
["101 - 1000",null,52.043333333333337,50.185400000000001,53.753799999999998,57.576000000000001,61.669899999999998,66.054900000000004]
["> 1000",null,10.82,10.4337,11.175599999999999,11.9702,12.821300000000001,13.733000000000001]
[]
[]
["Tariff D Zone - Port Pirie"]
["MDQ (GJ)"]
["0 - 50",null,4525.74,2836.7127999999998,3038.4173000000001,3254.4639999999999,3485.8726999999999,3733.7357000000002]
["51 - 100",null,57.2,55.158000000000001,59.08,63.280900000000003,67.780500000000004,72.599999999999994]
["101 - 1000",null,19.823333333333334,19.1157,20.474900000000002,21.930800000000001,23.490200000000002,25.160499999999999]
["> 1000",null,9.9600000000000009,9.6044,10.2873,11.018800000000001,11.802300000000001,12.641500000000001]
[]
[]
["Tariff D Zone - Riverland"]
["MDQ (GJ)"]
["0 - 50",null,6388.19,4004.0877999999998,4288.7984999999999,4593.7534999999998,4920.3923000000004,5270.2568000000001]
["51 - 100",null,83.52,80.538399999999996,86.265100000000004,92.399000000000001,98.968999999999994,106.00620000000001]
["101 - 1000",null,52.043333333333337,50.185400000000001,53.753799999999998,57.576000000000001,61.669899999999998,66.054900000000004]
["> 1000",null,10.82,10.4337,11.175599999999999,11.9702,12.821300000000001,13.733000000000001]
[]
[]
["Tariff D Zone - South East"]
["MDQ (GJ)"]
["0 - 50",null,4525.74,2836.7127999999998,3038.4173000000001,3254.4639999999999,3485.8726999999999,3733.7357000000002]
["51 - 100",null,57.2,55.158000000000001,59.08,63.280900000000003,67.780500000000004,72.599999999999994]
["101 - 1000",null,29.523333333333333,28.4694,30.4937,32.661999999999999,34.984400000000001,37.472000000000001]
["> 1000",null,10.82,10.4337,11.175599999999999,11.9702,12.821300000000001,13.733000000000001]
[]
[]
["Tariff D Zone - Whyalla"]
["MDQ (GJ)"]
["0 - 50",null,4525.74,2836.7127999999998,3038.4173000000001,3254.4639999999999,3485.8726999999999,3733.7357000000002]
["51 - 100",null,57.2,55.158000000000001,59.08,63.280900000000003,67.780500000000004,72.599999999999994]
["101 - 1000",null,29.523333333333333,28.4694,30.4937,32.661999999999999,34.984400000000001,37.472000000000001]
["> 1000",null,10.82,10.4337,11.175599999999999,11.9702,12.821300000000001,13.733000000000001]
[]
[]
[]
[]
["These adjsutments smooth the transition between Tariff C and Tariff D for the same customer"]
["Tariff C Adjustment - Final Block",0.35714285714285715]
["Tariff D Adjustment - First Block",-0.35]

{"sheet":"Equity raising costs","index":13,"n_rows":54,"n_cols":17,"rows_kept":54,"cut":false,"hidden":false,"merged":[[18,6,18,8]]}
[]
[null,null,null,null,null,"AGN - Equity Raising Costs  - DNSP PTRM - version 3"]
[]
[null,null,null,null,null,"Year","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","Total"]
[null,null,null,null,null,"RAB and Capex ($m Nominal)"]
[]
[null,null,null,null,null,"Opening RAB",1429.5097469104296,1544.8015970420749,1673.9168757777582,1788.6759691721602,1924.667763729457,0,0,0,0,0,8361.571952631879]
[null,null,null,null,null,"Capex",129.48548578169886,146.52255968611615,137.88808989685174,163.81973643108748,124.25554763334522,0,0,0,0,0,701.97141942909946]
[null,null,null,null,null,"Capex Rate",9.0580344808108657E-2,9.4848788327686714E-2,8.237451446493381E-2,9.1587151197042679E-2,6.4559478770805312E-2,0,0,0,0,0,8.3952087407218656E-2]
[]
[null,null,null,null,null,"Dividend Assessment ($m Nominal)"]
[]
[null,null,null,null,null,"Tax Payable",11.956934694907659,11.684674905051105,11.653345529429989,13.173964665800355,11.050371496319141,0,0,0,0,0,59.519291291508253]
[null,null,null,null,null,"Dividends",19.529660001682508,19.084969011583468,19.03379769806898,21.517475620807243,18.048940110654595,0,0,0,0,0,97.214842442796794]
[null,null,null,null,null,"Dividend Reinvestment",5.8588980005047526,5.7254907034750397,5.7101393094206943,6.4552426862421726,5.4146820331963781,0,0,0,0,0,29.164452732839038]
[]
[null,null,null,null,null,"Benchmark Cash Flows ($m Nominal)"]
[]
[null,null,null,null,null,"Select form of control for ERC calculation","Weighted average price cap",null,null,"In almost all cases, this should be the same form of control as used to smooth on the X factor tab"]
[]
[null,null,null,null,null,"Revenue (smoothed)",218.86398998444048,230.60216773901729,244.38584030071888,259.23769061218252,275.33026354701974,0,0,0,0,0,1228.4199521833789]
[null,null,null,null,null,"Opex",72.872659103503679,75.817538027637752,78.889017031095818,80.575849448871423,82.434999387995745,0,0,0,0,0,390.59006299910436]
[null,null,null,null,null,"Interest Payment",66.644719879322821,69.667499245177225,71.226117377201888,70.134422053371864,70.387272601160277,0,0,0,0,0,348.06003115623412]
[null,null,null,null,null,"Revenue Adjustments",5.7308934516223182,-2.5608745416733578,-3.4483433347428041,0.43190122902858408,0,0,0,0,0,0,0.1535768042347404]
[null,null,null,null,null,"Tax Payable",11.956934694907657,11.684674905051102,11.653345529429988,13.173964665800373,11.05037149631913,0,0,0,0,0,59.519291291508253]
[null,null,null,null,null,"Internal Cash Flow",61.658782855083999,75.993330102824558,86.065703697733994,94.921553215110279,111.4576200615446,0,0,0,0,0,430.09698993229745]
[null,null,null,null,null,"Dividends",19.529660001682508,19.084969011583468,19.03379769806898,21.517475620807243,18.048940110654595,0,0,0,0,0,97.214842442796794]
[null,null,null,null,null,"Retained Cash Flow (excl. dividend reinvestment)",42.129122853401491,56.90836109124109,67.031905999665014,73.404077594303033,93.408679950890004,0,0,0,0,0,332.88214748950065]
[]
[null,null,null,null,null,"Benchmark Capex Funding ($m Nominal)"]
[]
[null,null,null,null,null,"Capex Funding Requirement",124.21861655290743,140.66327452936116,132.53289003726832,157.70584097954278,119.76772360801293,0,0,0,0,0,674.88834570709264]
[null,null,null,null,null,"Debt Component",67.812087127720019,75.942718597598173,67.498731532831243,79.987331373765301,56.447352412153577,0,0,0,0,0,347.68822104406831]
[null,null,null,null,null,"Equity Component",56.406529425187415,64.720555931762988,65.034158504437073,77.718509605777484,63.320371195859352,0,0,0,0,0,327.20012466302433]
[null,null,null,null,null,"Retained Cash Flow (excl. dividend reinvestment)",42.129122853401491,56.90836109124109,67.031905999665014,73.404077594303033,93.408679950890004,0,0,0,0,0,332.88214748950065]
[null,null,null,null,null,"Equity Requirement (SEO)",14.277406571785924,7.8121948405218973,-1.9977474952279408,4.3144320114744517,-30.088308755030653,0,0,0,0,0,-5.6820228264763202]
[]
[null,null,null,null,null,"Benchmark Capex Funding ($m Real 2015-16)"]
[]
[null,null,null,null,null,"Equity Component",55.29509795626646,62.195182134424975,61.265119147871786,71.771739697265929,57.323106009928793,0,0,0,0,0,307.85024494575794]
[null,null,null,null,null,"Retained Cash Flow (excl. dividend reinvestment)",41.299012698168305,54.687816445413361,63.147087656992291,67.787434120128651,84.561659414632715,0,0,0,0,0,311.48301033533528]
[null,null,null,null,null,"Equity Requirement",13.996085258098155,7.5073656890116141,-1.8819685091205045,3.9843055771372775,-27.238553404703922,0,0,0,0,0,-3.6327653895773793]
[]
[null,null,null,null,null,"Dividend Reinvestment",5.7434545637729171,5.5020840285586061,5.379209529077511,5.9613083177962984,4.9018410084631592,0,0,0,0,0,27.487897447668491]
[]
[null,null,null,null,null,"Equity Raising Costs ($m Real 2015-16)"]
[]
[null,null,null,null,null,"Dividend Reinvestment Plan Requirement",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"External Equity (SEO) Requirement",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Total Equity Requirement",null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,"Dividend Reinvestment Plan Costs",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"External Equity Raising (SEO) Costs",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Total Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"AER ECM (AGN)","index":14,"n_rows":87,"n_cols":23,"rows_kept":87,"cut":false,"hidden":false,"merged":[[62,11,62,12],[63,11,63,12],[64,11,64,12],[71,4,71,8],[72,4,72,8],[61,11,61,12],[28,3,28,4],[28,5,28,9],[28,11,28,12],[28,13,28,17],[42,3,42,4],[42,5,42,9],[42,11,42,12],[42,13,42,17],[43,3,43,4],[43,5,43,9],[43,11,43,12],[43,13,43,17],[60,11,60,12],[27,18,27,22],[7,2,7,11],[16,3,16,6],[16,7,16,8],[16,12,16,15],[16,16,16,17],[18,10,18,11],[19,10,19,11],[27,3,27,4],[27,5,27,9],[27,11,27,12],[27,13,27,17]]}
[null,null,"REGULATORY REPORTING STATEMENT"]
[null,null,"AGN"]
[null,null,"2016-17 to 2020-21"]
[null,null,"7.5 EFFICIENCY CARRYOVER MECHANISM FOR OPEX"]
[]
[]
[null,null,"Instructions"]
[null,null,"The DNSP is required to populate all input cells (yellow) in table 7.5.1 presented below.\n\nEfficiency gains are calculated using the formulae below.  Adjusted target and actual amounts are used to calculate the carry-over amounts.\n\nFor the first application of the scheme, the efficiency carry forward amount for the first year of the regulatory period is expressed mathematically as: \n                 E1 = F1 – A1 where A1 is the actual operating cost for year 1 and F1 is the regulatory target operating cost for that year. \n\nFor savings that arose in the second to fifth year of the regulatory period, the efficiency carry forward amount is calculated as:\n                 Et = (Ft – At) – (Ft-1 – At-1), where: Et is the efficiency benefit/loss in year t;\n                 At, At-1 is the actual operating cost for the years t and t-1 respectively; and\n                 Ft, Ft-1 is the forecast operating cost for the years t and t-1 respectively \n\nBecause the revenue determination will  occur prior to the completion of the current period, opex for the final year will be estimated as follows:\n                 A5 = F5 – (F4 – A4)"]
[]
[]
[null,null,"CPI "]
[null,null,null,"2010-03-29","2011-03-30","2012-03-30","2013-03-30","2014-03-02","2015-03-03"]
["ED_EBSCPI_00001",null,"ABS CPI index (old base)",171,176.7,179.5]
["ED_EBSCPI_00002",null,"ABS CPI index (rebased index)",null,null,99.9,102.4,105.4,106.8]
[]
[null,null,"Actual and estimated inflation"]
[null,null,null,"Actual",null,null,null,"Estimate",null,null,null,null,"Actual",null,null,null,"Estimate"]
[null,null,null,"2010-11","2011-12","2012-13","2013-14","2014-15","2015-16",null,null,null,"2010-11","2011-12","2012-13","2013-14","2014-15","2015-16"]
["ED_EBS751_00001",null,"ABS CPI index - March (old base), one year lagged",171,176.7,179.5,null,null,null,null,"Inflation rate (per cent) one year lagged",null,null,3.3333333333333215E-2,1.5846066779853007E-2,2.5025025025025016E-2,2.9296875E-2,1.3282732447817747E-2]
["ED_EBS751_00002",null,"ABS CPI index - March (rebased index in March 2012), one year lagged",null,null,99.9,102.4,105.4,106.8,null,"Reconstructed cumulative index (2015-16=1)",null,0.89109887014490952,0.92080216581640639,0.93539325842696641,0.95880149812734095,0.98689138576779034,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.10890112985509048,7.9197834183593607E-2,6.4606741573033588E-2,4.1198501872659055E-2,1.3108614232209659E-2,0]
[]
[]
[]
[null,null,"TABLE 7.5.1 - The carryover amounts that arise from applying the ECM during the 2011-12 to 2015-16 regulatory control period"]
[]
[null,null,"Table 7.5.1.1 - Opex allowance applicable to ECM (ECM target)"]
[null,null,null,"Previous period",null,"Current regulatory control period",null,null,null,null,null,"Previous period",null,"Current regulatory control period",null,null,null,null,"Forthcoming regulatory control period"]
[null,null,null,"$m, real 2010-11",null,"$m, real June 2011",null,null,null,null,null,"$m, real 2015-16",null,"$m, real June 2016"]
[null,null,null,"2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16",null,"2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21"]
["ED_EBS751_00003",null,"Total opex allowance (excludes debt raising costs, from Table 3.1 of Envestra's AAI July 2011)",null,null,68.599999999999994,67.5,66.8,65.3,62.9,null,null,null,76.983601145004641,75.749170222854417,74.963623272395182,73.280308378553983,70.587004548408046]
[null,null,"Lless approved excludable costs - allowance "]
["ED_EBS751_00004",null,"Debt raising costs",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["ED_EBS751_00007",null,"Insurance",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"Superannuation costs for defined benefits and retirement schemes",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"Other specific non controllable costs",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"Retailer of last resort costs",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["ED_EBS751_00008",null,"Capitalisation policy changes",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"Change in scope adjustment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["ED_EBS751_00011",null,"Forecast opex for ECM purposes",null,null,68.599999999999994,67.5,66.8,65.3,62.9,null,null,null,76.983601145004641,75.749170222854417,74.963623272395182,73.280308378553983,70.587004548408046]
[]
[null,null,"Table 7.5.1.2 - Actual and estimated opex applicable to ECM"]
[null,null,null,"Previous period",null,"Current regulatory control period",null,null,null,null,null,"Previous period",null,"Current regulatory control period"]
[null,null,null,"$m, Actual",null,"$m, Actual",null,null,null,null,null,"$m, real 2015-16",null,"$m, real June 2016"]
[null,null,null,"2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16",null,"2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16"]
["ED_EBS751_00012",null,"Total opex (actual) (excludes debt raising costs)",null,null,62.890840820177637,62.608765427488805,66.510793405853462,66.806202817915292,null,null,null,null,69.429060499214728,67.461323351955031,70.231292143571835,68.678018536945103]
[null,null,"Less approved excludable costs"]
["ED_EBS751_00013",null,"Debt raising costs",null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"Insurance",null,null,0.47499999999999998,0.53700000000000003,0.46100000000000002,0.48499999999999999,null,null,null,null,-0.52438166364196892,-0.57862074731303148,-0.48678754259661594,-0.49858901696903518]
["ED_EBS751_00016",null,"Superannuation costs for defined benefits and retirement schemes",null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["ED_EBS751_00017",null,"Other specific non controllable costs",null,null,null,null,null,0.503,null,null,null,null,0,0,0,-0.51709335161943237]
[null,null,"Opex associated with approved cost pass through",null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["ED_EBS751_00018",null,"Capitalisation policy changes",null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"Movements in provisions related to opex",null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["ED_EBS751_00021",null,"Actual opex for ECM purposes",null,null,62.415840820177635,62.071765427488806,66.049793405853464,65.818202817915292,null,null,null,null,68.904678835572753,66.882702604642006,69.744504600975219,67.662336168356632,64.969032338210695]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Incremental gain ($m, 2015-16)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,8.0789223094318885,0.78754530878052265,-3.647348946792448,0.39885353877738794,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,8.6835437006164256,0.13253195110883098,-3.221131439341292,1.610512619644922]
[null,null,null,null,null,null,null,null,null,null,null,"Carryover",null,"$m, real 2015-16",null,null,null,null,null,null,null,null,"Total "]
[null,null,null,null,null,null,null,null,null,null,null,"2011-12",null,8.0789223094318885,8.0789223094318885,8.0789223094318885,8.0789223094318885,8.0789223094318885]
[null,null,null,null,null,null,null,null,null,null,null,"2012-13",null,null,0.78754530878052265,0.78754530878052265,0.78754530878052265,0.78754530878052265,0.78754530878052265]
[null,null,null,null,null,null,null,null,null,null,null,"2013-14",null,null,null,-3.647348946792448,-3.647348946792448,-3.647348946792448,-3.647348946792448,-3.647348946792448]
[null,null,null,null,null,null,null,null,null,null,null,"2014-15",null,null,null,null,0.39885353877738794,0.39885353877738794,0.39885353877738794,0.39885353877738794,0.39885353877738794]
[null,null,null,null,null,null,null,null,null,null,null,"2015-16",null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Total Carryover Amount ($million, 2015-16)",null,null,null,null,null,5.617972210197351,-2.4609500992345374,-3.2484954080150601,0.39885353877738794,0,0.30738024172514145]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PTRM inputs",null,null,null,null,null,5.617972210197351,-2.4609500992345374,-3.2484954080150601,0.39885353877738794,0,0.30738024172514145]
[]
[null,null,"Table 7.5.2 - Proposed forecast opex for the ECM for the forthcoming regulatory control period",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,null,null,null,"Forthcoming regulatory control period"]
[null,null,null,null,"$m, real June 2016"]
[null,null,null,null,"2016-17","2017-18","2018-19","2019-20","2020-21","Total"]
["ED_EBS752_00001",null,"Forecast opex ($million, 2015-16, excluding debt raising costs)",null,1.8873791418627661E-15,-2.886579864025407E-15,-1.0547118733938987E-14,3.6082248300317588E-15,-7.8825834748386114E-15,-1.5820678100908481E-14]
[null,null,"Less excluded costs "]
["ED_EBS752_00002",null,null,null,0,0,0,0,0,0]
["ED_EBS752_00003",null,null,null,0,0,0,0,0,0]
["ED_EBS752_00004",null,null,null,0,0,0,0,0,0]
["ED_EBS752_00005",null,null,null,0,0,0,0,0,0]
["ED_EBS752_00006",null,null,null,0,0,0,0,0,0]
["ED_EBS752_00007",null,null,null,0,0,0,0,0,0]
["ED_EBS752_00008",null,null,null,0,0,0,0,0,0]
["ED_EBS752_00009",null,null,null,0,0,0,0,0,0]
["ED_EBS752_00010",null,null,null,0,0,0,0,0,0]
["ED_EBS752_00011",null,null,null,0,0,0,0,0,0]
["ED_EBS752_99999",null,"Adjusted forecast opex ($million, 2015-16)",null,1.8873791418627661E-15,-2.886579864025407E-15,-1.0547118733938987E-14,3.6082248300317588E-15,-7.8825834748386114E-15,-1.5820678100908481E-14]

{"sheet":"Chart 1-Revenue","index":15,"n_rows":53,"n_cols":3,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"AGN - Revenue Charts - DNSP PTRM - version 3"]
[]
[]
[null,null,"Weighted Average Price Cap"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Revenue Cap"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Revenue Yield"]

{"sheet":"Chart 2-Price path","index":16,"n_rows":53,"n_cols":3,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"AGN - Price Path Charts - DNSP PTRM - version 3"]
[]
[]
[null,null,"Weighted Average Price Cap"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Revenue Cap"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Revenue Yield"]

{"sheet":"Chart 3-Building blocks","index":17,"n_rows":5,"n_cols":3,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"AGN - Building Blocks Chart - DNSP PTRM - version 3"]
[]
[]
[null,null,"All forms of control (Weighted Average Price Cap, Revenue Cap, Revenue Yield)"]