{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["AER only","Business & other details","Cover","Intro","DMS input","PTRM input","Demand Forecast Split","WACC","Assets","Analysis","Forecast revenues","X factors","Equity raising costs","Revenue summary","AER ECM (AGN) VIC","AER ECM (AGN) Albury","Chart 1-Revenue","Chart 2-Price path","Chart 3-Building blocks"],"not_rendered":{"charts":7,"images":3,"macros":1,"external_links":22,"defined_names":1987,"comments":7,"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":129,"n_cols":40,"rows_kept":129,"cut":false,"hidden":true,"merged":[[102,1,106,1],[110,1,111,1],[0,1,0,11],[8,30,8,33],[8,35,8,39],[44,25,44,29],[62,25,62,28],[99,1,101,1]]}
[null,"Data in these columns used for data validation and database purposes."]
[null,"Date last modified:"]
[null,"14 April 2015","merged cell C46/47"]
[null,"17 April 2015","adjusted dms_RYE to automate based on dms_Model (NB: EB & CA refer to CRCP_y5)"]
[null,"14 May 2015","adapted this cover for use in CA & EB RINs"]
[null,"October 2015","added full Trading Name for worksheet headings"]
[null,null,"added new formulas for distinguishing RYE for RFM vs PTRM and Reset (set by ref to CRCP or FRCP) and EB & CA (set by ref to CRY)"]
[]
[null,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,"Feeder Types",null,null,null,"TasNetworks (D)","Feeder Names"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD","Urban","Short rural","long rural","EXTRA"]
[null,"dms_TradingName_List","dms_TradingNameFull_List","dms_ABN_List","dms_JurisdictionList","dms_Sector_List","dms_Segment_List","dms_FormControl_List","dms_RPT_List","dms_RPTMonth_List","dms_CRCPlength_List","dms_FRCPlength_List","dms_663_List","dms_DeterminationRef_List",null,null,null,"dms_Addr1_List","dms_Addr2_List","dms_Suburb_List","dms_State_List","dms_PostCode_List","dms_PAddr1_List","dms_PAddr2_List","dms_PSuburb_List","dms_PState_List","dms_PPostCode_List","dms_ContactName1_List","dms_ContactPh1_List","dms_ContactEmail_List","dms_CBD_flag","dms_Urban_flag","dms_ShortRural_flag","dms_LongRural_flag","dms_FeederType_5_flag","dms_FeederName_1","dms_FeederName_2","dms_FeederName_3","dms_FeederName_4","dms_FeederName_5"]
[null,"ActewAGL Distribution","ActewAGL Distribution",76670568688,"ACT","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2014-19 Distribution Determination",null,null,null,"40 Bunda Street",null,"CANBERRA","ACT","2600","GPO BOX 366",null,"CANBERRA","ACT",2601,"Robert Walker","02 6248 3847","robert.walker@actewagle.com.au","NO","YES","YES","NO","NO","CBD","Urban","Short rural","Long rural"]
[null,"ActewAGL Distribution (Tx Assets)","ActewAGL Distribution (Tx Assets)",76670568688,"ACT","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"distribution determination",null,null,null,"40 Bunda Street",null,"CANBERRA","ACT","2600","GPO BOX 366",null,"CANBERRA","ACT",2601,"Robert Walker","02 6248 3847","robert.walker@actewagle.com.au",null,null,null,null,null,"CBD","Urban","Short rural","Long rural"]
[null,"ActewAGL Gas","ActewAGL Gas",76670568688,"ACT","Gas","Distribution","Weighted average price cap","Financial","June",5,5,"x",null,null,null,null,"40 Bunda Street",null,"CANBERRA","ACT","2600","GPO BOX 366",null,"CANBERRA","ACT",2601,"Philip Deamer","02 6248 3438","GasAAReview@actewagl.com.au"]
[null,"AGN","AGN",78551685,"SA","Gas","Distribution","Revenue cap","Financial","June",5,5,5,"distribution determination",null,null,null,null,null,null,"SA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural"]
[null,"Amadeus","APT Pipelines (NT) Pty Ltd",39009737393,"NT","Gas","Transmission","Weighted average price cap","Financial","June",5,5,"x","n/a",null,null,null,"Level 19, HSBC Building","580 George Street","SYDNEY","NSW","2000","Level 19, HSBC Building","580 George Street","SYDNEY","NSW","2000","Alexandra Curran","02 9275 0020","alexandra.curran@apa.com.au"]
[null,"Ausgrid","Ausgrid",67505337385,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2014-19 Distribution Determination",null,null,null,"570 George St",null,"SYDNEY","NSW",2000,null,null,null,null,null,"John Thomson","(02) 9269 2312","john.thomson@ausgrid.com.au","YES","YES","YES","YES","NO","CBD","Urban","Short rural","Long rural"]
[null,"Ausgrid (Tx Assets)","Ausgrid (Tx Assets)",67505337385,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"distribution determination",null,null,null,null,null,null,"NSW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural"]
[null,"AusNet (D)","AusNet Services (D)",91064651118,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,2,"2016-20 Distribution Determination",null,null,null,"Level 32","2 Southbank Boulevard","SOUTHBANK","Vic","3006","Locked Bag 14051",null,"MELBOURNE CITY MAIL CENTRE","VIC",8001,"Hannah Williams","03 9683 4088","hwilliams@powercor.com.au",null,"YES","YES","YES","NO","CBD","Urban","Short rural","Long rural"]
[null,"AusNet (T)","AusNet (T)",48116124362,"Vic","Electricity","Transmission","Revenue cap","Financial","March",5,5,2,"transmission determination",null,null,null,"Level 32","2 Southbank Boulevard","SOUTHBANK","Vic","3006",null,null,null,null,null,"Tom Hallam","03 9695 6617","Thomas.hallam@SP-Ausnet.com.au",null,null,null,null,null,"CBD","Urban","Short rural","Long rural"]
[null,"Australian Distribution Co.","Australian Distribution Co.",11222333444,"-","Electricity","Distribution","Revenue cap","Financial","June",5,5,2,"distribution determination",null,null,null,null,null,null,"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural"]
[null,"Australian Transmission Co.","Australian Transmission Co.",11222333444,"-","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,"transmission determination",null,null,null,null,null,null,"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural"]
[null,"CitiPower","CitiPower",76064651056,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,2,"2016-20 Distribution Determination",null,null,null,"40 Market Street",null,"MELBOURNE","Vic","3000","Locked Bag 14090",null,"MELBOURNE","VIC",8001,"Hannah Williams","03 9683 4088","hwilliams@powercor.com.au","YES","YES","NO","NO","NO","CBD","Urban","Short rural","Long rural"]
[null,"Directlink","Directlink",16779340889,"Qld","Electricity","Transmission","Revenue cap","Financial","June",10,5,5,"transmission determination",null,null,null,null,null,null,"NSW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural"]
[null,"ElectraNet","ElectraNet",41094482416,"SA","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,"transmission determination",null,null,null,"52-55 East Terrace","Rymill Park","ADELAIDE","SA","5000","PO Box 7096","Hutt Street Post Office","ADELAIDE","SA",null,"Bill Jackson","08 8404 7969","jackson.bill@electranet.com.au",null,null,null,null,null,"CBD","Urban","Short rural","Long rural"]
[null,"Endeavour Energy","Endeavour Energy",59253130878,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2014-19 Distribution Determination",null,null,null,"51 Huntingwood Drive",null,"HUNTINGWOOD","NSW","2148","PO Box 811",null,"SEVEN HILLS","NSW",null,"Jon Hocking","02 9853 4386 / 0407 348 156","Jon.Hocking@Endeavourenergy.com.au","NO","YES","YES","YES","NO","CBD","Urban","Short rural","Long rural"]
[null,"Energex","Energex",40078849055,"Qld","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2015-20 Distribution Determination",null,null,null,"26 Reddacliff Street",null,"NEWSTEAD","Qld","4006","26 Reddacliff Street",null,"NEWSTEAD","QLD","4006","Nicola Roscoe","07 3664 5891","nicolaroscoe@energex.com.au","YES","YES","YES","NO","NO","CBD","Urban","Short rural","Long rural"]
[null,"Ergon Energy","Ergon Energy",50087646062,"Qld","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2015-20 Distribution Determination",null,null,null,"22 Walker Street",null,"TOWNSVILLE","Qld","4810","Po Box 264",null,"FORTITUDE VALLEY","QLD",4006,"Jenny Doyle, Group Manager Regulatory Affairs","(07) 3851 6416","jenny.doyle@ergon.com.au","NO","YES","YES","YES","NO","CBD","Urban","Short rural","Long rural"]
[null,"Essential Energy","Essential Energy",37428185226,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2014-19 Distribution Determination",null,null,null,"8 Buller Street",null,"PORT MACQUARIE","NSW",null,"PO Box 5730",null,"PORT MACQUARIE","NSW",null,"Catherine Waddell","02 6338 3553","catherine.waddell@essentialenergy.com.au",null,null,"YES","YES","NO","CBD","Urban","Short rural","Long rural"]
[null,"Jemena Electricity","Jemena Electricity",82064651083,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,2,"2016-20 Distribution Determination",null,null,null,"Level 16","567 Collins Street","MELBOURNE","VIC","3000","PO Box 16182",null,"MELBOURNE","VIC",8001,"Robert McMillan","03 9173 7000","robert.mcmillan@jemena.com.au",null,null,"YES","NO","NO","CBD","Urban","Short rural","Long rural"]
[null,"Murraylink","Murraylink",79181207909,"SA","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,"transmission determination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural"]
[null,"Powercor Australia","Powercor Australia",89064651109,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,2,"2016-20 Distribution Determination",null,null,null,"40 Market Street",null,"MELBOURNE","Vic","3000","Locked bag 14090",null,"MELBOURNE","VIC",8001,"Hannah Williams","03 9683 4088","hwilliams@powercor.com.au",null,null,"YES","YES","NO","CBD","Urban","Short rural","Long rural"]
[null,"Powerlink","Queensland Electricity Transmission Corporation Limited trading as Powerlink Queensland",82078849233,"Qld","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,"transmission determination",null,null,null,"33 Harold St",null,"VIRGINIA","Qld","4014","PO Box 1193",null,"VIRGINIA","QLD",4014,"Jennifer Harris","07 3860 2667","jharris@powerlink.com.au",null,null,null,null,null,"CBD","Urban","Short rural","Long rural"]
[null,"Roma to Brisbane Pipeline","APT Petroleum Pipelines Limited t/a Roma to Brisbane Pipeline","009 737 393","Qld","Gas","Distribution","?","Financial","June",5,5,"x","n/a",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural"]
[null,"SA Power Networks","SA Power Networks",13332330749,"SA","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2015-20 Distribution Determination",null,null,null,"1 Anzac Highway",null,"KESWICK","SA","5035","GPO Box 77",null,"ADELAIDE","SA",null,"Damien O'Connor","08 8404 5066","damien.oconnor@sapowernetworks.com.au",null,null,"YES","YES","NO","CBD","Urban","Short rural","Long rural"]
[null,"TasNetworks (D)","TasNetworks (D)",24167357299,"Tas","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"distribution determination",null,null,null,"21 Kirksway Place",null,"HOBART","Tas","7000","GPO Box 191",null,"HOBART","Tas",null,"Leigh Mayne","03 6270 3691","rrp2012@auroraenergy.com.au",null,null,"YES","YES","YES","Critical Infrastructure","High density commercial","Urban","High density rural","Low density rural"]
[null,"TasNetworks (T)","TasNetworks (T)",24167357299,"Tas","Electricity","Transmission","Revenue cap","Financial","March",5,5,5,"transmission determination",null,null,null,"1-7 Maria Street",null,"LENAH VALLEY","Tas","7008","PO Box 606",null,"MOONAH","Tas",null,"Heath Dillon","03 6274 3664","heath.dillon@transend.com.au",null,null,null,null,null,"CBD","Urban","Short rural","Long rural"]
[null,"TransGrid","TransGrid",19622755774,"NSW","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,"transmission determination",null,null,null,"180 Thomas Street",null,"HAYMARKET","NSW","2000","PO Box A1000",null,"SYDNEY SOUTH","NSW",null,"Andrew Kingsmill","02 9284 3149","andrew.kingsmill@transgrid.com.au",null,null,null,null,null,"CBD","Urban","Short rural","Long rural"]
[null,"United Energy","United Energy",70064651029,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,2,"2016-20 Distribution Determination",null,null,null,"Level 3","6 Nexus Court","MULGRAVE","Vic","3149","PO Box 449",null,"MOUNT WAVERLEY","VIC",3170,"Mathew Abraham","03 8846 9758","mathew.abraham@ue.com.au",null,null,"YES","NO","NO","CBD","Urban","Short rural","Long rural"]
[null,"Western Power (D)","Western Power (D)",18540492861,"WA","Electricity","Distribution","Revenue cap","Financial","June",5,4,"x","distribution determination",null,null,null,null,null,null,"WA",null,null,null,null,null,null,"Judy Hunter","08 9326 6239",null,null,null,"YES","YES","NO","CBD","Urban","Short rural","Long rural"]
[null,"Western Power (T)","Western Power (T)",18540492861,"WA","Electricity","Transmission","Revenue cap","Financial","June",5,4,"x","transmission determination",null,null,null,null,null,null,"WA",null,null,null,null,null,null,"Judy Hunter","08 9326 6239",null,null,null,"YES","YES","NO","CBD","Urban","Short rural","Long rural"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"for DNSP only"]
[null,"dms_Model_List ","DELETE NR 'CRY' IF NOT AN ANNUAL RIN (EB, CA , ARR)",null,"dms_RYE_Formula_Result",null,null,null,null,null,null,null,null,"dms_0203_ProjectType",null,null,null,"dms_020303_01_UOM","dms_020501_01_UOM","dms_020501_02_UOM","dms_020501_03_UOM","dms_020501_04_UOM","dms_020603_01_UOM","dms_040102_01_UOM","dms_040102_04_UOM","dms_030601_01_UOM","dms_030601_02_UOM","dms_030701_01_UOM","dms_030702_01_UOM","dms_030703_01_UOM"]
[null,"ARR","ANNUAL REPORTING STATEMENT",null,{"$f":"LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)","v":{"$error":"#REF!"}},"=LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)",null,"Formula errors are OK",null,null,null,null,null,"New line on new route - single circuit",null,null,null,"Circuit line length in km","0's","0's","0's","0's","0's","0's","days","minutes/customer","minutes/customer","Customer / km","%","km"]
[null,"CA","CATEGORY ANALYSIS",null,{"$f":"LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)","v":{"$error":"#REF!"}},"=LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)",null,"Formula errors are OK",null,null,null,null,null,"New line on new route - dual circuit",null,null,null,"Circuit line length in km","0's","0's","0's","0's","0's","0's","0's","minutes/customer","minutes/customer","MWh/customer","Number of spans"]
[null,"CPI","CPI",null,null,null,null,null,null,null,null,null,null,"New line on new route - other",null,null,null,"Circuit line length in km","MVA added","MVA added","MVA added","MVA added","0's","0's","$0s","interruptions/customer","interruptions/customer","kVA / customer","Number of spans"]
[null,"EB","ECONOMIC BENCHMARKING",null,{"$f":"LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)","v":{"$error":"#REF!"}},"=LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)",null,"Formula errors are OK",null,null,null,null,null,"Line rebuild over existing route - single circuit",null,null,null,"Circuit line length in km","0's","0's","0's","0's","0's","$0s","0's","interruptions/customer","interruptions/customer",null,"Number of spans"]
[null,"PTRM","POST TAX REVENUE MODEL",null,{"$f":"LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)","v":"2021"},"=LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)",null,null,null,null,null,null,null,"Line rebuild over existing route - dual circuit",null,null,null,"Number","total spend $0s","total spend $0s","total spend $0s","total spend $0s","(per cent)",null,null,null,null,null,"Number of spans"]
[null,"Reset","REGULATORY REPORTING STATEMENT",null,{"$f":"LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)","v":"2021"},"=LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)",null,"Formula errors are OK",null,null,null,null,null,"Reconductor - Single circuit",null,null,null,"Number","net circuit km added","net circuit km added","net circuit km added","net circuit km added",null,null,null,null,null,null,"Years"]
[null,"RFM","ROLL FORWARD MODEL",null,{"$f":"LEFT(dms_CRCP_FinalYear_Result,2)&RIGHT(dms_CRCP_FinalYear_Result,2)","v":"2016"},"=LEFT(dms_CRCP_FinalYear_Result,2)&RIGHT(dms_CRCP_FinalYear_Result,2)",null,null,null,null,null,null,null,"Reconductor - Dual circuit",null,null,null,"Number","total spend $0s","total spend $0s","total spend $0s","total spend $0s",null,null,null,null,null,null,"Years"]
[null,"WACC","WEIGHTED AVERAGE COST OF CAPITAL",null,{"$f":"LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)","v":"2021"},"=LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)",null,null,null,null,null,null,null,"Other",null,null,null,null,"net circuit km added","net circuit km added","net circuit km added","net circuit km added",null,null,null,null,null,null,"Trees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total spend $0s","total spend $0s","total spend $0s","total spend $0s",null,null,null,null,null,null,"Trees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0's",null,"$0s",null,null,null,null,null,null,null,"Defects"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0's",null,null,null,null,null,null,null,null,null,"Defects"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0's",null,null,null,null,null,null,null,null,null,"Spans"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$0s",null,null,null,null,null,null,null,null,null,"km"]
[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,"Spans",null,null,""]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"for TNSP only"]
[null,"dms_SourceList","dms_FormControl_Choices",null,"dms_FRCPlength_Num_List","dms_FinalYear_List","dms_CRCPlength_Num_List","dms_CFinalYear_List","dms_RCP_fyear_list","dms_CRY_ListF","dms_CRY_ListC","dms_RCP_cyear_list",null,null,null,null,null,null,null,null,null,null,null,null,null,"dms_030601_01_UOM",null,"dms_030701_01_UOM","dms_030702_01_UOM"]
[null,"After appeal","Revenue cap",null,1,"FRCP_y1",1,"CRCP_y1","dms_fy1","2005-06",2006,"dms_cy1",null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,"Number of spans","km"]
[null,"Draft decision","Revenue yield",null,2,"FRCP_y2",2,"CRCP_y2","dms_fy2","2006-07",2007,"dms_cy2",null,null,null,null,null,null,null,null,null,null,null,null,null,"number",null,"Years","%"]
[null,"Final decision","Weighted average price cap",null,3,"FRCP_y3",3,"CRCP_y3","dms_fy3","2007-08","2008","dms_cy3",null,null,null,null,null,null,null,null,null,null,null,null,null,"number",null,"Trees","km"]
[null,"Pass through decision",null,null,4,"FRCP_y4",4,"CRCP_y4","dms_fy4","2008-09","2009","dms_cy4",null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,"Defects","number"]
[null,"PTRM annual update",null,null,5,"FRCP_y5",5,"CRCP_y5","dms_fy5","2009-10","2010","dms_cy5",null,null,null,null,null,null,null,null,null,null,null,null,null,"number",null,"Number of spans"]
[null,"PTRM interim update 1",null,null,6,"FRCP_y6",6,"CRCP_y6","dms_fy6","2010-11","2011","dms_cy6",null,null,null,null,null,null,null,null,null,null,null,null,null,"number",null,"km"]
[null,"PTRM interim update 2",null,null,7,"FRCP_y7",7,"CRCP_y7","dms_fy7","2011-12","2012","dms_cy7",null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,"km"]
[null,"PTRM interim update 3",null,null,8,"FRCP_y8",8,"CRCP_y8","dms_fy8","2012-13","2013","dms_cy8",null,null,null,null,null,null,null,null,null,null,null,null,null,"number",null,"Number of spans"]
[null,"PTRM interim update 4",null,null,9,"FRCP_y9",9,"CRCP_y9","dms_fy9","2013-14","2014","dms_cy9",null,null,null,null,null,null,null,null,null,null,null,null,null,"number"]
[null,"Regulatory proposal",null,null,10,"FRCP_y10",10,"CRCP_y10","dms_fy10","2014-15","2015","dms_cy10",null,null,null,null,null,null,null,null,null,null,null,null,null,"%"]
[null,"Reporting",null,null,null,null,null,null,"dms_fy11","2015-16","2016","dms_cy11",null,null,null,null,null,null,null,null,null,null,null,null,null,"number"]
[null,"Revised regulatory proposal",null,null,null,null,null,null,"dms_fy12","2016-17","2017","dms_cy12",null,null,null,null,null,null,null,null,null,null,null,null,null,"%"]
[null,"RFM annual update",null,"dms_FRCP_years",null,"dms_CRCP_years",null,"dms_CRCP_index","dms_fy13","2017-18","2018","dms_cy13",null,null,null,null,null,null,null,null,null,null,null,null,null,"number"]
[null,"WACC annual update",null,{"$f":"FRCP_y1","v":"2016-17"},"dms_FRCP_y1",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y1,4)-1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y1,2)-1),\"0#\"),VALUE(LEFT(dms_FRCP_y1,4)-1))","v":"2015-16"},"dms_CRCP_yZ",1,"dms_fy14","2018-19",2019,"dms_cy14",null,null,null,null,null,null,null,null,null,null,null,null,null,"%"]
[null,null,null,{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y1,4)+1)&\"-\"&VALUE(MID(dms_FRCP_y1,3,2)+2),VALUE(LEFT(dms_FRCP_y1,4)+1))","v":"2017-18"},"dms_FRCP_y2",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yZ,4)-1)&\"-\"&TEXT(VALUE(RIGHT(dms_CRCP_yZ,2)-1),\"0#\"),VALUE(LEFT(dms_CRCP_yZ,4)-1))","v":"2014-15"},"dms_CRCP_yY",2,"dms_fy15","2019-20","2020","dms_cy15",null,null,null,null,null,null,null,null,null,null,null,null,null,"number"]
[null,"dms_DataQuality_List",null,{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y2,4)+1)&\"-\"&VALUE(MID(dms_FRCP_y2,3,2)+2),VALUE(LEFT(dms_FRCP_y2,4)+1))","v":"2018-19"},"dms_FRCP_y3",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yY,4)-1)&\"-\"&TEXT(VALUE(RIGHT(dms_CRCP_yY,2)-1),\"0#\"),VALUE(LEFT(dms_CRCP_yY,4)-1))","v":"2013-14"},"dms_CRCP_yX",3]
[null,"Actual",null,{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y3,4)+1)&\"-\"&VALUE(MID(dms_FRCP_y3,3,2)+2),VALUE(LEFT(dms_FRCP_y3,4)+1))","v":"2019-20"},"dms_FRCP_y4",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yX,4)-1)&\"-\"&TEXT(VALUE(RIGHT(dms_CRCP_yX,2)-1),\"0#\"),VALUE(LEFT(dms_CRCP_yX,4)-1))","v":"2012-13"},"dms_CRCP_yW",4]
[null,"Estimate",null,{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y4,4)+1)&\"-\"&VALUE(MID(dms_FRCP_y4,3,2)+2),VALUE(LEFT(dms_FRCP_y4,4)+1))","v":"2020-21"},"dms_FRCP_y5",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yW,4)-1)&\"-\"&TEXT(VALUE(RIGHT(dms_CRCP_yW,2)-1),\"0#\"),VALUE(LEFT(dms_CRCP_yW,4)-1))","v":"2011-12"},"dms_CRCP_yV",5]
[null,"Consolidated",null,{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y5,4)+1)&\"-\"&VALUE(MID(dms_FRCP_y5,3,2)+2),VALUE(LEFT(dms_FRCP_y5,4)+1))","v":"2021-22"},"dms_FRCP_y6",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yV,4)-1)&\"-\"&TEXT(VALUE(RIGHT(dms_CRCP_yV,2)-1),\"0#\"),VALUE(LEFT(dms_CRCP_yV,4)-1))","v":"2010-11"},"dms_CRCP_yU",6]
[null,"Recast",null,{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y6,4)+1)&\"-\"&VALUE(MID(dms_FRCP_y6,3,2)+2),VALUE(LEFT(dms_FRCP_y6,4)+1))","v":"2022-23"},"dms_FRCP_y7",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yU,4)-1)&\"-\"&TEXT(VALUE(RIGHT(dms_CRCP_yU,2)-1),\"0#\"),VALUE(LEFT(dms_CRCP_yU,4)-1))","v":"2009-10"},"dms_CRCP_yT",7]
[null,"Public",null,{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y7,4)+1)&\"-\"&VALUE(MID(dms_FRCP_y7,3,2)+2),VALUE(LEFT(dms_FRCP_y7,4)+1))","v":"2023-24"},"dms_FRCP_y8",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yT,4)-1)&\"-\"&TEXT(VALUE(RIGHT(dms_CRCP_yT,2)-1),\"0#\"),VALUE(LEFT(dms_CRCP_yT,4)-1))","v":"2008-09"},"dms_CRCP_yS",8]
[null,null,null,{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y8,4)+1)&\"-\"&VALUE(MID(dms_FRCP_y8,3,2)+2),VALUE(LEFT(dms_FRCP_y8,4)+1))","v":"2024-25"},"dms_FRCP_y9",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yS,4)-1)&\"-\"&TEXT(VALUE(RIGHT(dms_CRCP_yS,2)-1),\"0#\"),VALUE(LEFT(dms_CRCP_yS,4)-1))","v":"2007-08"},"dms_CRCP_yR",9]
[null,null,null,{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y9,4)+1)&\"-\"&VALUE(MID(dms_FRCP_y9,3,2)+2),VALUE(LEFT(dms_FRCP_y9,4)+1))","v":"2025-26"},"dms_FRCP_y10",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yR,4)-1)&\"-\"&TEXT(VALUE(RIGHT(dms_CRCP_yR,2)-1),\"0#\"),VALUE(LEFT(dms_CRCP_yR,4)-1))","v":"2006-07"},"dms_CRCP_yQ",10]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Reason for interruption","Detailed reason for interruption","dms_Reason_Interruption"]
[null,"Animal","Animal impact","Animal"]
[null,null,"Animal nesting/burrowing, etc and other","Asset failure"]
[null,null,"Other","Other"]
[null,"Asset failure","LV","Overloads"]
[null,null,"Distribution substation","Planned"]
[null,null,"HV","Network business"]
[null,null,"Zone substation","Third party"]
[null,null,"Subtransmission","Unknown"]
[null,"Other","insert description of 'other'","Vegetation"]
[null,"Overloads","-","Weather"]
[null,"Planned","-","2 - STPIS Exclusion (3.3)(a)"]
[null,"Network business","Network error","3 - STPIS Exclusion (3.3)(a)"]
[null,null,"Switching and protection error","4 - STPIS Exclusion (3.3)(a)"]
[null,"Third party","Fire","5 - STPIS Exclusion (3.3)(a)"]
[null,null,"Other","6 - STPIS Exclusion (3.3)(a)"]
[null,null,"Dig-in","7 - STPIS Exclusion (3.3)(a)"]
[null,null,"Unauthorised access"]
[null,null,"Vehicle impact"]
[null,"Unknown","Unknown"]
[null,"Vegetation","Blow-in/Fall-in - NSP responsibility"]
[null,null,"Grow-in - NSP responsibility"]
[null,null,"Blow-in/Fall-in - Other responsible party"]
[null,null,"Grow-in - Other responsible party"]
[null,"Weather","-"]
[null,"2 - STPIS Exclusion (3.3)(a)","-"]
[null,"3 - STPIS Exclusion (3.3)(a)","-"]
[null,"4 - STPIS Exclusion (3.3)(a)","-"]
[null,"5 - STPIS Exclusion (3.3)(a)","-"]
[null,"6 - STPIS Exclusion (3.3)(a)","-"]
[null,"7 - STPIS Exclusion (3.3)(a)","-"]

{"sheet":"Business & other details","index":1,"n_rows":88,"n_cols":9,"rows_kept":88,"cut":false,"hidden":true,"merged":[[24,2,24,3],[24,4,24,7],[32,1,32,8],[49,2,49,3],[51,2,51,8],[82,4,82,8],[28,2,28,3],[29,2,29,3],[30,2,30,3],[28,5,28,6],[29,5,29,6],[30,5,30,6],[23,4,23,7],[7,1,7,8],[11,1,11,8],[13,2,13,4],[14,2,14,4],[17,2,17,3],[17,4,17,7],[18,4,18,7],[19,2,19,3],[19,4,19,7],[22,2,22,3],[22,4,22,7]]}
[null,{"$f":"IF(dms_DataQuality=\"backcast\",INDEX(dms_Worksheet_List,MATCH(dms_Model,dms_Model_List))&\" BACKCAST\",INDEX(dms_Worksheet_List,MATCH(dms_Model,dms_Model_List)))","v":"POST TAX REVENUE MODEL"}]
[null,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"AGN"}]
[null,{"$f":"IF(SUM(dms_SingleYear_Model)>0,CRY,CONCATENATE(FRCP_y1,\" to \",dms_MultiYear_FinalYear_Result))","v":"2016-17 to 2020-21"}]
[null,"BUSINESS & OTHER DETAILS"]
[]
[]
[null,"Instructions"]
[null,"Complete the following business details regulatory template before entering data or values in any other regulatory template. This regulatory template is linked to other cells within the spreadsheet and automatically generates column headings."]
[]
[null,"SUBMISSION PARTICULARS INPUT SHEETS"]
[]
[null,"ENTITY DETAILS"]
[]
[null,"Short name",{"$f":"'DMS input'!C14","v":"AGN"}]
[null,"ACN / ABN",{"$f":"INDEX(dms_ABN_List,MATCH(dms_TradingName,dms_TradingName_List))","v":78551685}]
[]
[]
[null,"Business address","Address 1",null,{"$f":"'DMS input'!E18:H18","v":"Level 6"}]
[null,null,null,"Address 2",{"$f":"IF(ISBLANK('DMS input'!E19),\"\",'DMS input'!E19:H19)","v":"400 King William Street"}]
[null,null,"Suburb",null,{"$f":"'DMS input'!E20:H20","v":"Adelaide"}]
[null,null,null,"State",{"$f":"'DMS input'!E21","v":"SA"},"p/code",{"$f":"'DMS input'!G21","v":5063}]
[]
[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 Street"}]
[null,null,"Suburb",null,{"$f":"'DMS input'!E25:H25","v":"Adelaide"}]
[null,null,null,"State",{"$f":"'DMS input'!E26","v":"SA"},"p/code",{"$f":"'DMS input'!G26","v":5000}]
[]
[]
[null,"Contact name/s",{"$f":"'DMS input'!C29:D29","v":"Peter Bucki"},null,null,"Julie Lee"]
[null,"Contact phone/s",{"$f":"'DMS input'!C30:D30","v":"(08) 8418 1112"},null,null,291234567]
[null,"Contact email address/s",{"$f":"'DMS input'!C31:D31","v":"peter.bucki@agnl.com.au"},null,null,"julie@auselec.net.au"]
[]
[null,"REGULATORY CONTROL PERIODS"]
[]
[null,"Forthcoming regulatory control period","2016-17",{"$f":"dms_FRCP_y2","v":"2017-18"},{"$f":"dms_FRCP_y3","v":"2018-19"},{"$f":"dms_FRCP_y4","v":"2019-20"},{"$f":"dms_FRCP_y5","v":"2020-21"},{"$f":"dms_FRCP_y6","v":"2021-22"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(FRCP_y6,4)+1)&\"-\"&VALUE(MID(FRCP_y6,3,2)+2),VALUE(LEFT(FRCP_y6,4)+1))","v":"2022-23"}]
[]
[]
[null,"Current regulatory control period",{"$f":"dms_CRCP_FirstYear_Result","v":"2011-12"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y1,4)+1)&\"-\"&TEXT(VALUE(RIGHT(CRCP_y1,2)+1),\"0#\"),VALUE(LEFT(CRCP_y1,4)+1))","v":"2012-13"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y2,4)+1)&\"-\"&TEXT(VALUE(RIGHT(CRCP_y2,2)+1),\"0#\"),VALUE(LEFT(CRCP_y2,4)+1))","v":"2013-14"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y3,4)+1)&\"-\"&TEXT(VALUE(RIGHT(CRCP_y3,2)+1),\"0#\"),VALUE(LEFT(CRCP_y3,4)+1))","v":"2014-15"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y4,4)+1)&\"-\"&TEXT(VALUE(RIGHT(CRCP_y4,2)+1),\"0#\"),VALUE(LEFT(CRCP_y4,4)+1))","v":"2015-16"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y5,4)+1)&\"-\"&TEXT(VALUE(RIGHT(CRCP_y5,2)+1),\"0#\"),VALUE(LEFT(CRCP_y5,4)+1))","v":"2016-17"}]
[]
[]
[null,"Previous regulatory control period",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(PRCP_y2,4)-1)&\"-\"&TEXT(VALUE(MID(PRCP_y2,3,2)),\"0#\"),VALUE(LEFT(PRCP_y2,4)-1))","v":"2006-07"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(PRCP_y3,4)-1)&\"-\"&TEXT(VALUE(MID(PRCP_y3,3,2)),\"0#\"),VALUE(LEFT(PRCP_y3,4)-1))","v":"2007-08"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(PRCP_y4,4)-1)&\"-\"&TEXT(VALUE(MID(PRCP_y4,3,2)),\"0#\"),VALUE(LEFT(PRCP_y4,4)-1))","v":"2008-09"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(PRCP_y5,4)-1)&\"-\"&TEXT(VALUE(RIGHT(PRCP_y5,2)-1),\"0#\"),VALUE(LEFT(PRCP_y5,4)-1))","v":"2009-10"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y1,4)-1)&\"-\"&TEXT(VALUE(RIGHT(CRCP_y1,2)-1),\"0#\"),VALUE(LEFT(CRCP_y1,4)-1))","v":"2010-11"}]
[]
[]
[null,"Current regulatory year","2016-17","CRY"]
[]
[]
[null,null,"DELETE NR 'CRY' IF NOT AN ANNUAL RIN (EB, CA , ARR)"]
[null,null,"APPLY NR 'CRY' IF AN ANNUAL RIN (EB, CA , ARR) - including multi year annual RINs eg. Recast CA. EB"]
[]
[null,"Source",{"$f":"'DMS input'!C46:E46","v":"Regulatory proposal"},null,"Please select the correct submission type from the dropdown list."]
[null,"Data quality (actual, estimate, public, consolidated)","Consolidated"]
[null,"Amended RIN submission - amendment reason",{"$f":"'DMS input'!C53:I53","v":0}]
[null,"Submission Date","dd/mm/yyyy","dms_SubmissionDate","Please enter date this file submitted to AER (dd/mm/yyyy)"]
[null,"EBSS - First application of scheme in forthcoming period?","No"]
[null,"Sector",{"$f":"INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Gas"},"dms_Sector","=INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Segment",{"$f":"INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Distribution"},"dms_Segment","=INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Regulatory Year Ending",{"$f":"IF(dms_MultiYear_Flag=1,LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2),INDEX(dms_RYE_Formula_Result,MATCH(dms_Model,dms_Model_List)))","v":"2021"},"dms_RYE","=IF(dms_MultiYear_Flag=1,LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2),INDEX(dms_RYE_Formula_Result,MATCH(dms_Model,dms_Model_List)))"]
[null,"Reporting Period Type",{"$f":"INDEX(dms_RPT_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Financial"},"dms_RPT","=INDEX(dms_RPT_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Model or RIN Type","PTRM","dms_Model","Drop down selection"]
[null,"Security Classification","Public","dms_Classification","Always Public"]
[null,"Template - version no.",5,"dms_TemplateNumber"]
[null,"Dollar $ real month",{"$f":"INDEX(dms_RPTMonth_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"June"},"dms_RPTMonth","=INDEX(dms_RPTMonth_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Dollar $ real  (the last month before the FRCP_y1)",{"$f":"IF(SUM(dms_SingleYear_Model)>0,CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(CRY,2))&RIGHT(CRY,2)),CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(dms_CRCP_FinalYear_Result,2)&RIGHT(dms_CRCP_FinalYear_Result,2))))","v":"June 2016"},"dms_DollarReal","=IF(SUM(dms_SingleYear_Model)>0,CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(CRY,2))&RIGHT(CRY,2)),CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(dms_CRCP_FinalYear_Result,2)&RIGHT(dms_CRCP_FinalYear_Result,2))))"]
[null,"Form of control",{"$f":"'DMS input'!C56","v":"Weighted average price cap"},"dms_FormControl","=INDEX(dms_FormControl_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"RIN response - version no.",1,"dms_RINversion"]
[null,"Jurisdiction",{"$f":"INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))","v":"SA"},"dms_Jurisdiction","=INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Backcast Multiyear EB, CA or ARR?",0,"dms_MultiYear_Flag","1=y, 0-n"]
[null,null,2013,"dms_Specified_FinalYear","The result here is returned to dms_CRCP_FinalYear_Result if dms_MultiYear_Flag is set to 1"]
[null,"Single Year Model T/F",{"$f":"IF(dms_Model=\"EB\",1,0)","v":0},"dms_EB"]
[null,null,{"$f":"IF(dms_Model=\"CA\",1,0)","v":0},"dms_CA","=dms_SingleYear_Model"]
[null,null,{"$f":"IF(dms_Model=\"ARR\",1,0)","v":0},"dms_ARR"]
[null,"Single Year Final Year Reference","CRY","dms_SingleYear_FinalYear_Ref","This is the reference for EB, CA & ARR RINs"]
[null,"Single Year Final Year Result",{"$f":"INDIRECT(dms_SingleYear_FinalYear_Ref)","v":{"$error":"#REF!"}},"dms_SingleYear_FinalYear_Result","=INDIRECT(dms_SingleYear_FinalYear_Ref)",null,null,null,"Formula errors OK"]
[null,"FRCP length in years",{"$f":"INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_FRCPlength_Num","=INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Multi Year Final Year Reference",{"$f":"INDEX(dms_FinalYear_List,MATCH(dms_FRCPlength_Num,dms_FRCPlength_Num_List))","v":"FRCP_y5"},"dms_MultiYear_FinalYear_Ref","=INDEX(dms_FinalYear_List,MATCH(dms_FRCPlength_Num,dms_FRCPlength_Num_List))"]
[null,"Multi Year Final Year Result",{"$f":"IF(dms_MultiYear_Flag=0,INDIRECT(dms_MultiYear_FinalYear_Ref),dms_Specified_FinalYear)","v":"2020-21"},"dms_MultiYear_FinalYear_Result","=IF(dms_MultiYear_Flag=0,INDIRECT(dms_MultiYear_FinalYear_Ref),dms_Specified_FinalYear)",null,null,null,"Formula errors OK"]
[null,"CRCP length in years",{"$f":"INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_CRCPlength_Num","=INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"CRCP Final Year Reference",{"$f":"INDEX(dms_CFinalYear_List,MATCH(dms_CRCPlength_Num,dms_CRCPlength_Num_List))","v":"CRCP_y5"},"dms_CRCP_FinalYear_Ref","=INDEX(dms_CFinalYear_List,MATCH(dms_CRCPlength_Num,dms_CRCPlength_Num_List))"]
[null,"CRCP First Year Result",{"$f":"INDEX(dms_CRCP_years,MATCH(dms_CRCPlength_Num,dms_CRCP_index))","v":"2011-12"},"dms_CRCP_FirstYear_Result","=INDEX(dms_CRCP_years,MATCH(dms_CRCPlength_Num,dms_CRCP_index))"]
[null,"CRCP Final Year Result",{"$f":"IF(dms_MultiYear_Flag=0,(IF(SUM(dms_SingleYear_Model)>0,CRY,dms_CRCP_yZ)),dms_Specified_FinalYear)","v":"2015-16"},"dms_CRCP_FinalYear_Result","=IF(dms_MultiYear_Flag=0,(IF(SUM(dms_SingleYear_Model)>0,CRY,dms_CRCP_yZ)),dms_Specified_FinalYear)"]
[null,"Table 6.6.3 - Public lighting repair - no. business days",{"$f":"INDEX(dms_663_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_663"]
[null,"Distribution Determination Reference",{"$f":"INDEX(dms_DeterminationRef_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"distribution determination"}]
[null,"Backcast templates only - unit of measure ","$0s","dms_Backcast_UOM","If the cover sheet is for Backcast data ensure to apply dms_Backcast_UOM named range to this field. Otherwise, do not apply this named range."]
[null,"EB/CA Unit of Measure for Monetary Values","$0s","dms_dollar_nom_UOM","If the cover sheet is attached to an EB files make sure this field is set"]
[]
[null,"discard this record?","NO","dms_DISCARD","If record is to be discarded from DB set this flag to YES"]
[]
[null,"USES NAMED RANGES FLAG","yes","dms_Defined_Names_Used"]

{"sheet":"Cover","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Intro","index":3,"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":4,"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,"Australian Gas Networks - 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",78551685]
[null,"Business short name","Australian Gas Networks"]
[]
[null,"Business address","Address 1",null,"Level 6"]
[null,null,null,"Address 2","400 King William Street"]
[null,null,"Suburb",null,"Adelaide"]
[null,null,null,"State","SA","Postcode",5063]
[]
[null,"Postal address","Address 1",null,"PO Box 6468"]
[null,null,null,"Address 2","Halifax Street"]
[null,null,"Suburb",null,"Adelaide"]
[null,null,null,"State","SA","Postcode",5000]
[]
[]
[null,"Contact name/s","Peter Bucki",null,null,"Will Chivell"]
[null,"Contact phone/s","(08) 8418 1112",null,null,"(08) 8418 1119"]
[null,"Contact email address/s","peter.bucki@agnl.com.au",null,null,"will.chivell@agnl.com.au"]
[]
[null,"Regulatory process details"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Source","Regulatory proposal"]
[]
[]
[]
[]
[]
[]
[null,"Amended model submission - reason"]
[]
[]
[null,"Form of control","Weighted average price cap"]

{"sheet":"PTRM input","index":5,"n_rows":339,"n_cols":65,"rows_kept":339,"cut":false,"hidden":false,"merged":[[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],[171,4,171,5],[184,4,184,5],[188,4,188,6],[86,4,86,5],[87,4,87,5],[88,4,88,5],[89,4,89,5],[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],[90,4,90,5],[91,4,91,5],[110,4,110,5],[111,4,111,5],[109,4,109,5],[114,4,114,5],[115,4,115,5],[116,4,116,5],[117,4,117,5],[98,4,98,5],[92,4,92,5],[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],[142,4,142,5],[143,4,143,5],[144,4,144,5],[145,4,145,5],[136,4,136,5],[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],[137,4,137,5],[276,59,276,64],[276,5,276,10],[276,35,276,40],[276,41,276,46],[276,47,276,52],[276,53,276,58],[112,4,112,5],[108,4,108,5],[276,11,276,16],[164,4,164,5],[165,4,165,5],[166,4,166,5],[167,4,167,5],[168,4,168,5],[276,17,276,22],[276,29,276,34],[276,23,276,28],[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],[310,59,310,64],[310,5,310,10],[310,11,310,16],[310,17,310,22],[310,23,310,28],[310,29,310,34],[310,35,310,40],[310,41,310,46],[310,47,310,52],[310,53,310,58],[274,4,274,6],[243,4,243,6],[85,4,85,5],[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],[99,4,99,5],[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],[12,6,12,8],[13,6,13,8],[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],[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],[31,6,31,8],[33,6,33,8],[25,6,25,8],[21,6,21,8],[22,6,22,8],[49,4,49,5],[50,4,50,5],[51,4,51,5],[52,4,52,5],[58,4,58,5],[32,4,32,5],[31,4,31,5],[42,4,42,5],[43,4,43,5],[23,6,23,8],[24,6,24,8],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[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],[65,4,65,5],[66,4,66,5],[67,4,67,5],[53,4,53,5],[54,4,54,5],[81,4,81,5],[82,4,82,5],[83,4,83,5],[84,4,84,5],[41,4,41,5],[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],[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],[155,4,155,5]]}
[]
[null,null,null,null,"Australian Gas Networks - 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 2018 ($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 & Services",null,null,1288.3000284651755,null,null,60,601.15086360899261,35.776286402849145,50,2018,5]
[null,null,null,null,"Asset Class 2",null,"Meters",null,null,88.936827627645513,null,null,15,52.691016431701556,8.8380573552699104,15]
[null,null,null,null,"Asset Class 3",null,"Buildings",null,null,6.5415457751568304,null,null,50,1.365931923249998,8.4924157130792235,35]
[null,null,null,null,"Asset Class 4",null,"SCADA",null,null,1.7280694402627039,null,null,15,1.2158191487337755,7.6312798748802848,10]
[null,null,null,null,"Asset Class 5",null,"Computer Equipment",null,null,10.626769420312243,null,null,5,7.4766843561737852,4,4]
[null,null,null,null,"Asset Class 6",null,"Other Assets",null,null,47.973955306428799,null,null,15,33.753072731375532,9.215054702537623,15]
[null,null,null,null,"Asset Class 7",null,"Equity Raising Costs",null,null,0,null,null,"N/A",0,"N/A",5]
[null,null,null,null,"Asset Class 8",null,"Land",null,null,0,null,null,"N/A",0,"N/A","N/A"]
[null,null,null,null,"Asset Class 9",null,"Mains & Services Albury",null,null,34.281399931714446,null,null,60,9.1086449966325151,30.236012853811939,50]
[null,null,null,null,"Asset Class 10",null,"Meters Albury",null,null,3.6742508872354795,null,null,15,1.6794883895561581,7.8033477627566032,15]
[null,null,null,null,"Asset Class 11",null,"Buildings Albury",null,null,3.7138983307745729E-19,null,null,50,0,"N/A",35]
[null,null,null,null,"Asset Class 12",null,"SCADA Albury",null,null,9.2251034654995193E-3,null,null,15,2.3491731943980677E-2,8.032707448969381,10]
[null,null,null,null,"Asset Class 13",null,"Computer Equipment Albury",null,null,-0.11130912058540549,null,null,5,0,"n/a",4]
[null,null,null,null,"Asset Class 14",null,"Other Assets Albury",null,null,0.36792957300940249,null,null,15,0.65348414814349798,13.356976797876339,15]
[null,null,null,null,"Asset Class 15",null,"Equity Raising Costs Albury",null,null,0,null,null,"N/A",0,0,5]
[null,null,null,null,"Asset Class 16",null,"Land Albury",null,null,0,null,null,"N/A",0,0,"N/A"]
[null,null,null,null,"Asset Class 17",null,"Low pressure mains accelerated depn",null,null,89.912577704896606,null,null,null,0.78562161313011813,5,"N/A"]
[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,null,null,null,55.233967056278594,null,null,5,null,null,null,null,0]
[null,null,null,null,"Total",null,null,null,null,1572.2412701147177,0,null,null,709.90411907963346]
[]
[null,null,null,null,"Forecast Capital Expenditure – As Incurred ($m Real 2017)"]
[null,null,null,null,"Year",null,2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027"]
[null,null,null,null,"Mains & Services",null,80.241860382866207,83.344391639879419,79.087759967829143,74.592369976625847,47.246288779481084]
[null,null,null,null,"Meters",null,14.925489117028256,14.518854232516695,14.624519919302809,12.652417385449624,13.415745671518723]
[null,null,null,null,"Buildings",null,0,0,0,0,0]
[null,null,null,null,"SCADA",null,0.30451714574997218,0.28933127682913617,0.28508626241141982,0.19082882634983295,0.17230659808500184]
[null,null,null,null,"Computer Equipment",null,12.47138930501788,26.014396012558972,17.886496967997672,5.8429214602968482,7.1795909124785995]
[null,null,null,null,"Other Assets",null,5.2079285830722792,7.0644509135178613,12.797054716629237,9.2756465462808837,4.8398345001184797]
[null,null,null,null,"Equity Raising Costs",null,0,0,0,0,0]
[null,null,null,null,"Land",null,0,0,0,0,0]
[null,null,null,null,"Mains & Services Albury",null,1.1556310676101909,1.1710206945072503,1.1999883123451476,1.2358647757290686,1.2685615505409602]
[null,null,null,null,"Meters Albury",null,0.66779360213113148,0.66665155143130739,0.67387805052284455,0.56217043453839999,0.57217879704522623]
[null,null,null,null,"Buildings Albury",null,0,0,0,0,0]
[null,null,null,null,"SCADA Albury",null,0,0,0,9.7782400693119761E-2,0]
[null,null,null,null,"Computer Equipment Albury",null,0.41329565834654802,0.86681595539580147,0.59529208157622093,0.19224705280688581,0.22694029091887807]
[null,null,null,null,"Other Assets Albury",null,7.5967706953070924E-2,0.11164194385624915,0.11275563124259702,0.10000472798159976,2.5853197795585287E-2]
[null,null,null,null,"Equity Raising Costs Albury",null,0,0,0,0,0]
[null,null,null,null,"Land Albury",null,0,0,0,0,0]
[null,null,null,null,"Low pressure mains accelerated depn",null,0,0,0,0,0]
[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,1.2144797193164361]
[null,null,null,null,"Total",null,116.67835228809194,134.04755422049269,127.26283190985708,104.74225358675211,74.947300297982537,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,557.67829230317636]
[null,null,null,null,"Forecast Asset Disposal – as incurred ($m Real 2017)"]
[null,null,null,null,"Year",null,2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027"]
[null,null,null,null,"Mains & Services"]
[null,null,null,null,"Meters"]
[null,null,null,null,"Buildings"]
[null,null,null,null,"SCADA"]
[null,null,null,null,"Computer Equipment"]
[null,null,null,null,"Other Assets"]
[null,null,null,null,"Equity Raising Costs"]
[null,null,null,null,"Land"]
[null,null,null,null,"Mains & Services Albury"]
[null,null,null,null,"Meters Albury"]
[null,null,null,null,"Buildings Albury"]
[null,null,null,null,"SCADA Albury"]
[null,null,null,null,"Computer Equipment Albury"]
[null,null,null,null,"Other Assets Albury"]
[null,null,null,null,"Equity Raising Costs Albury"]
[null,null,null,null,"Land Albury"]
[null,null,null,null,"Low pressure mains accelerated depn"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Equity raising costs"]
[null,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Forecast Customer Contributions – As Incurred ($m Real 2017)"]
[null,null,null,null,"Year",null,2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027"]
[null,null,null,null,"Mains & Services",null,1.3675000000000002,1.3675000000000002,1.3675000000000002,1.3675000000000002,1.3675000000000002]
[null,null,null,null,"Meters"]
[null,null,null,null,"Buildings"]
[null,null,null,null,"SCADA"]
[null,null,null,null,"Computer Equipment"]
[null,null,null,null,"Other Assets"]
[null,null,null,null,"Equity Raising Costs"]
[null,null,null,null,"Land"]
[null,null,null,null,"Mains & Services Albury"]
[null,null,null,null,"Meters Albury"]
[null,null,null,null,"Buildings Albury"]
[null,null,null,null,"SCADA Albury"]
[null,null,null,null,"Computer Equipment Albury"]
[null,null,null,null,"Other Assets Albury"]
[null,null,null,null,"Equity Raising Costs Albury"]
[null,null,null,null,"Land Albury"]
[null,null,null,null,"Low pressure mains accelerated depn"]
[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,1.3675000000000002,1.3675000000000002,1.3675000000000002,1.3675000000000002,1.3675000000000002,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8375000000000004]
[null,null,null,null,"Forecast Net Capital Expenditure – As Incurred ($m Real 2017)"]
[null,null,null,null,"Year",null,2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027"]
[null,null,null,null,"Mains & Services",null,78.8743603828662,81.976891639879412,77.720259967829136,73.22486997662584,45.878788779481084,0,0,0,0,0]
[null,null,null,null,"Meters",null,14.925489117028256,14.518854232516695,14.624519919302809,12.652417385449624,13.415745671518723,0,0,0,0,0]
[null,null,null,null,"Buildings",null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"SCADA",null,0.30451714574997218,0.28933127682913617,0.28508626241141982,0.19082882634983295,0.17230659808500184,0,0,0,0,0]
[null,null,null,null,"Computer Equipment",null,12.47138930501788,26.014396012558972,17.886496967997672,5.8429214602968482,7.1795909124785995,0,0,0,0,0]
[null,null,null,null,"Other Assets",null,5.2079285830722792,7.0644509135178613,12.797054716629237,9.2756465462808837,4.8398345001184797,0,0,0,0,0]
[null,null,null,null,"Equity Raising Costs",null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Land",null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Mains & Services Albury",null,1.1556310676101909,1.1710206945072503,1.1999883123451476,1.2358647757290686,1.2685615505409602,0,0,0,0,0]
[null,null,null,null,"Meters Albury",null,0.66779360213113148,0.66665155143130739,0.67387805052284455,0.56217043453839999,0.57217879704522623,0,0,0,0,0]
[null,null,null,null,"Buildings Albury",null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"SCADA Albury",null,0,0,0,9.7782400693119761E-2,0,0,0,0,0,0]
[null,null,null,null,"Computer Equipment Albury",null,0.41329565834654802,0.86681595539580147,0.59529208157622093,0.19224705280688581,0.22694029091887807,0,0,0,0,0]
[null,null,null,null,"Other Assets Albury",null,7.5967706953070924E-2,0.11164194385624915,0.11275563124259702,0.10000472798159976,2.5853197795585287E-2,0,0,0,0,0]
[null,null,null,null,"Equity Raising Costs Albury",null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Land Albury",null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Low pressure mains accelerated depn",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,1.2144797193164361,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,115.31085228809194,132.68005422049268,125.89533190985708,103.37475358675211,73.579800297982544,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,550.84079230317627]
[null,null,null,null,"Forecast Operating and Maintenance Expenditure ($m Real 2017)"]
[null,null,null,null,"Year",null,2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027"]
[null,null,null,null,"Total opex ex. DRC and ARS",null,63.286723345500931,63.956120677654198,64.681839720681026,65.510816794193019,66.401528679742967]
[null,null,null,null,"Ancillary Reference Services",null,3.9150628392567919,3.937858184848269,3.9638759122225009,3.9959179450224118,4.0314064236077023]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Debt raising costs",null,0.77354270489644106,0.79349704928177855,0.81935169343739744,0.83773480257979038,0.8487510855878323,0,0,0,0,0]
[null,null,null,null,"Total",null,67.975328889654165,68.687475911784247,69.465067326340929,70.34446954179522,71.281686188938508,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347.7540278585131]
[null,null,null,null,"Revenue Adjustments ($m Real 2017)"]
[null,null,null,null,"Year",null,2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027",null,"Tax income?","Tax Expense?"]
[null,null,null,null,"Carry-over amounts - AGN Vic",null,11.644605616573855,5.1174438804161113,3.147884160599915,-1.7642954187502227,0,null,null,null,null,null,null,"Yes","Yes",""]
[null,null,null,null,"Carry-over amounts - AGN Albury",null,1.3275925905636163,-3.833163290437458E-2,1.7500620174385695E-2,-0.2924267815926318,4.4408920985006262E-16,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,"No","No",""]
[null,null,null,null,null,null,null,null,null,null,null,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,"Total Adjustments Included as Tax Income",null,12.972198207137472,5.0791122475117367,3.1653847807743007,-2.0567222003428545,4.4408920985006262E-16,0,0,0,0,0]
[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,12.972198207137472,5.0791122475117367,3.1653847807743007,-2.0567222003428545,4.4408920985006262E-16,0,0,0,0,0]
[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,12.972198207137472,5.0791122475117367,3.1653847807743007,-2.0567222003428545,4.4408920985006262E-16,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.159973035080654]
[null,null,null,null,"Tax"]
[null,null,null,null,"Year",null,2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027"]
[null,null,null,null,"Expected Corporate Tax Rate",null,0.3,0.3,0.3,0.3,0.3]
[]
[null,null,null,null,"Year","2017"]
[null,null,null,null,"Tax Loss Carried Forward From Previous Period",0,""]
[]
[null,null,null,null,"Cost of Capital"]
[null,null,null,null,"Year",null,"2018-22"]
[null,null,null,null,"Inflation Rate","f",2.47E-2]
[null,null,null,null,"Return on Equity","Re",7.0000000000000007E-2,""]
[null,null,null,null,"Value of Imputation Credits (gamma)","γ",0.4]
[null,null,null,null,"Proportion of Debt Funding","D/V",0.6]
[]
[null,null,null,null,null,null,2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027"]
[null,null,null,null,"Trailing Average Portfolio Return on Debt",null,4.65E-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",8.1999999999999998E-4]
[]
[null,null,null,null,"Price/Revenue Constraint for 2017 ($ Nominal)"]
[null,null,null,null,null,null,"Value"]
[null,null,null,null,"Maximum Allowed Revenue","$m Nominal",226.50216501941105]
[null,null,null,null,"Revenue yield","$/MWh",30]
[]
[null,null,null,null,"Energy Delivered Forecast (GJ)"]
[null,null,null,null,"Year","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027"]
[null,null,null,null,"Energy",36560716.523070946,36460126.965780735,36422888.988121636,36433274.569095798,36390694.911565743,36372060.939578302]
[]
[null,null,null,null,"Base Year Prices per Tariff Component for 2017"]
[]
[null,null,null,null,null,"Standing Charge ($ per customer per day)","Block 1 ($/GJ)","Block 2 ($/GJ)","Block 3 ($/GJ)","Block 4 ($/GJ)"]
[null,null,null,null,null,2017,2017,2017,2017,2017]
[null,null,null,null,"Tariff V Dom Central",0.19589999999999999,11.281000000000001,6.9358000000000004,3.8075999999999999]
[null,null,null,null,"Tariff V Dom Northern",0.19589999999999999,9.9254999999999995,6.2129000000000003,3.4110999999999998]
[null,null,null,null,"Tariff V Dom Murray Valley",0.24929999999999999,8.6412999999999993,5.5900999999999996,3.4967999999999999]
[null,null,null,null,"Tariff V Dom Bairnsdale",0.32229999999999998,18.418099999999999,11.4552,6.2888000000000002]
[null,null,null,null,"Tariff V Non Dom Central",0.19589999999999999,8.1288999999999998,3.9950999999999999,2.9855999999999998,1.2107000000000001]
[null,null,null,null,"Tariff V Non Dom Northern",0.19589999999999999,7.2915999999999999,3.6105999999999998,2.6981000000000002,1.0941000000000001]
[null,null,null,null,"Tariff V Non Dom Murray Valley",0.24929999999999999,6.5195999999999996,4.0096999999999996,2.9983,1.3627]
[null,null,null,null,"Tariff V Non Dom Bairnsdale",0.32229999999999998,13.367000000000001,6.7858999999999998,5.0693999999999999,2.0556999999999999]
[null,null,null,null,"Tariff D Nor/Cent",null,1453.5347999999999,888.59810000000004,162.27629999999999]
[null,null,null,null,"Tariff D MV",null,1694.2693999999999,1045.4711,178.06209999999999]
[null,null,null,null,"Tariff D Bairn",null,2404.3415,1489.4996000000001,271.65089999999998]
[null,null,null,null,"Tariff V Dom Albury",0.25490000000000002,8.1692,5.2214,2.8673000000000002]
[null,null,null,null,"Tariff V Non Dom Albury",0.25490000000000002,6.1204000000000001,3.1469,2.2391000000000001,0.90769999999999995]
[null,null,null,null,"Tariff D Albury",null,1250.0405000000001,776.39,187.60570000000001]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Forecast Sales Quantities (Years 1-5, including final year of previous regulatory control period)"]
[]
[null,null,null,null,"Tariff Quantities","Customer Numbers",null,null,null,null,null,"Block 1 (GJ)",null,null,null,null,null,"Block 2 (GJ)",null,null,null,null,null,"Block 3 (GJ)",null,null,null,null,null,"Block 4 (GJ)",null,null,null,null,null,"Block 1 (GJ)"]
[null,null,null,null,"Year",2017,2018,"2019","2020","2021","2022",2017,2018,"2019","2020","2021","2022",2017,2018,"2019","2020","2021","2022",2017,2018,"2019","2020","2021","2022",2017,2018,"2019","2020","2021","2022",2017,2018,"2019","2020","2021","2022",2017,2018,"2019","2020","2021","2022",2017,2018,"2019","2020","2021","2022",2017,2018,"2019","2020","2021","2022",2017,2018,"2019","2020","2021","2022"]
[null,null,null,null,"Tariff V Dom Central",null,197010546.65713829,200851963.64182535,204670772.83209586,208575437.54448584,212544302.69370323,null,4252972.3704218324,4236379.5798510052,4224171.991668568,4205280.2893354455,4192812.9726164392,null,2760433.3950640582,2749663.6817389578,2741740.226997904,2729478.3824647386,2721386.3483717516,null,17216037.240570255,17148869.604500234,17099453.272941623,17022979.639309116,16972511.926323924,null,0,0,0,0,0]
[null,null,null,null,"Tariff V Dom Northern",null,27569495.744883399,28156689.644867297,28740427.747413319,29337289.611079123,29943965.068278678,null,580102.00688213937,582284.4059864101,585026.4461718807,586834.699679952,589514.51991842024,null,350936.886790964,352257.14484610251,353915.96180368675,355009.87778591557,356631.05433847063,null,2295938.7406441541,2304576.2812690749,2315428.779994362,2322585.5200725426,2333191.7635098482,null,0,0,0,0,0]
[null,null,null,null,"Tariff V Dom Murray Valley",null,3108967.45685443,3263009.2566818967,3416144.4781930954,3572722.5280161221,3731875.0317133386,null,56296.129842950279,58281.449962661907,60281.970005042851,62187.857394741695,64178.272890563203,null,30681.536277329928,31763.540874181857,32853.829468176977,33892.543021856072,34977.32461185829,null,201191.21879345123,208286.35971511374,215435.82215010122,222247.08622609163,229360.43701284821,null,0,0,0,0,0]
[null,null,null,null,"Tariff V Dom Bairnsdale",null,1612732.4294876971,1705097.5734216624,1796919.1231054752,1890805.0302099236,1986234.6079473249,null,28341.969534243013,29127.551824875954,29884.879465358455,30565.548877177698,31259.137992435011,null,14561.415086981388,14965.028174105308,15354.124708719322,15703.836108646427,16060.185338182906,null,72569.011242672481,74580.478018547321,76519.599362607754,78262.438939764659,80038.35914326676,null,0,0,0,0,0]
[null,null,null,null,"Tariff V Non Dom Central",null,6699569.0077623734,6742126.6733608926,6784930.6934558302,6827982.4941248894,6871283.5097009344,null,265201.11814890365,265903.61679056083,266933.08926674089,267814.63367873244,268030.24720110028,null,1370100.2621833074,1373729.5589971223,1379048.0905303599,1383602.3859210669,1384716.3033343432,null,1050028.3169194437,1052809.7662266195,1056885.8246498397,1060376.1817104516,1061229.8745816478,null,3821739.9293646161,3831863.442899873,3846698.8858869202,3859402.578474388,3862509.7252824246]
[null,null,null,null,"Tariff V Non Dom Northern",null,1037052.828547789,1039616.8693993527,1042186.4793467077,1044761.670485928,1047342.4549393599,null,36329.28766177324,36045.600455460743,35808.041974307926,35551.743756762109,35208.81210023717,null,173874.51818256368,172516.77132082035,171379.79977226752,170153.13853129526,168511.84357657577,null,117333.3348272849,116417.10530265521,115649.85852728024,114822.08769800019,113714.51533785577,null,455945.34455448284,452384.97028477344,449403.52774867235,446186.89492626255,441882.9819580646]
[null,null,null,null,"Tariff V Non Dom Murray Valley",null,122410.06608277849,125032.31149848607,127707.56876769014,130436.90958894121,133221.42732646849,null,4584.5763588451537,4704.8365746480022,4834.0863827493877,4964.0963206706811,5085.0275970490738,null,21262.149876986408,21819.887502559075,22419.316670342781,23022.271135316849,23583.120976592119,null,13088.743858618755,13432.08096063666,13801.082914056147,14172.255001362244,14517.50794888024,null,31195.26730665069,32013.565287681668,32893.032003352571,33777.670942379307,34600.535084467389]
[null,null,null,null,"Tariff V Non Dom Bairnsdale",null,46611.468749999993,50425.624999999993,54239.781249999985,58053.937499999985,61868.093749999978,null,1494.0110055087207,1492.2855378591444,1484.3411380768762,1468.5264376370653,1442.957363510777,null,11180.794395521822,11167.881439087831,11108.427592875283,10990.074439255719,10798.722059898551,null,9454.3839544368311,9443.464869102183,9393.1912060888808,9293.1127933254756,9131.3068606663164,null,60189.28590083748,60119.771911121163,59799.715533997842,59162.588014389141,58132.485620810818]
[null,null,null,null,"Tariff D Nor/Cent",null,0,0,0,0,0,null,1880.2320392214915,1881.1229630409987,1890.9772397124707,1891.8690939070989,1892.7614136535644,null,1948.5041209982073,1949.4273946674102,1959.6394846133778,1960.5637224400461,1961.488442722951,null,1731.4832880805225,1732.3037292134522,1741.3784152186117,1742.1997131229077,1743.0214397483453,null,0,0,0,0,0]
[null,null,null,null,"Tariff D MV",null,0,0,0,0,0,null,67.539124263829223,67.571126811014949,67.925098662765905,67.957134629614515,67.989187319379624,null,106.11755950583614,106.16784194941734,106.72400298127853,106.77433793387735,106.82469916154422,null,123.53901861407101,123.59755599245086,124.24502271131884,124.30362121919067,124.362250315743,null,0,0,0,0,0]
[null,null,null,null,"Tariff D Bairn",null,0,0,0,0,0,null,13.48220367924395,13.488592048416862,13.559252138461609,13.565647178889249,13.572045557556299,null,2.9346467114998038,2.9360372561786385,2.9514177092423561,2.9528097060410525,2.9542024294682396,null,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,"Tariff V Dom Albury",null,7762294.5754762273,7910265.3401026269,8060980.0649605952,8214489.6338701313,8370845.8742374834,null,168054.57045795966,169740.3028920939,171657.28511041304,173282.15542150632,175181.81996960894,null,100477.62585350049,101485.50318968054,102631.64174202814,103603.13041224753,104738.91495646592,null,633145.51873114926,639496.51491972862,646718.74456637597,652840.44273373019,659997.42806561373,null,0,0,0,0,0]
[null,null,null,null,"Tariff V Non Dom Albury",null,311003.00212739396,312999.98318119609,315008.53745046334,317028.73200609552,319060.63430769223,null,11156.589112896827,11227.691248535923,11303.191710361396,11370.358290968834,11407.73377976502,null,56779.896038405735,57141.760388597642,57526.00940323119,57867.844297888812,58058.061607745534,null,41171.916495937359,41434.309523196171,41712.933991501603,41960.80337345189,42098.732671388709,null,169913.24678297414,170996.12207733057,172145.98324659697,173168.9206041382,173738.1439202608]
[null,null,null,null,"Tariff D Albury",null,0,0,0,0,0,null,58.598565642801852,58.427155964546863,58.268061137113421,58.121047081492698,57.985922322065385,null,119.57658602841458,119.2268064064542,118.9021565432607,118.60215877579867,118.32642237776598,null,207.52179625103318,206.91476357137483,206.35134288008197,205.8307052064138,205.35217245588069,null,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total",0,245280683.23711035,250157226.91933873,255009317.30603907,259969008.09136698,265009999.39590448,0,5406552.481359859,5397207.9309619768,5393416.0525451498,5381351.4221163923,5376153.8099979805,0,4892465.612662863,4888688.5165514965,4890165.64575144,4885512.3771470841,4881651.4729385767,0,21652020.970140349,21611408.781353679,21593071.085084647,21541611.901897386,21517864.587318458,0,4538983.0739095621,4547377.8724607797,4560941.1444195397,4571698.6529615577,4570863.8718660278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Forecast Sales Quantities (Years 6-10)"]
[null,null,null,null,"If the regulatory control period is longer than 5 years, expand this section to input forecast sales quantities for years 6 through to 10."]
[null,null,null,null,""]
[null,null,null,null,"Note that year 5 quantities are transferred from the table above as a reference point"]
[null,null,null,null,"Tariff Quantities","Customer Numbers [years 6-10]",null,null,null,null,null,"Block 1 (GJ) [years 6-10]",null,null,null,null,null,"Block 2 (GJ) [years 6-10]",null,null,null,null,null,"Block 3 (GJ) [years 6-10]",null,null,null,null,null,"Block 4 (GJ) [years 6-10]",null,null,null,null,null,"Block 1 (GJ) [years 6-10]",null,null,null,null,null," [years 6-10]",null,null,null,null,null," [years 6-10]",null,null,null,null,null," [years 6-10]",null,null,null,null,null," [years 6-10]"]
[null,null,null,null,"Year","2022","2023","2024","2025","2026","2027","2022","2023","2024","2025","2026","2027","2022","2023","2024","2025","2026","2027","2022","2023","2024","2025","2026","2027","2022","2023","2024","2025","2026","2027","2022","2023","2024","2025","2026","2027","2022","2023","2024","2025","2026","2027","2022","2023","2024","2025","2026","2027","2022","2023","2024","2025","2026","2027","2022","2023","2024","2025","2026","2027"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total",265009999.39590448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Demand Forecast Split","index":6,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
["Splits based on historical volumes"]
[null,"Bairnsdale","Central","Murray","North","Albury"]
["Residential",0.24544367787820615,0.17552910190130258,0.19535811390533556,0.1797663549672768,0.18637986461716882]
[null,0.12610299611471124,0.11392888372935722,0.10647067703549952,0.10875095106297904,0.11143407913630465]
[null,0.62845332600708259,0.71054201436934017,0.69817120905916497,0.71148269396974406,0.70218605624652652]
["Total",1,1,1,0.99999999999999989,1]
[]
["Commercial",1.8149157899936843E-2,4.0755844545467143E-2,6.5371854464105192E-2,4.6368985072192129E-2,3.9984672069942252E-2]
[null,0.13582363328170943,0.21055564805686133,0.30317875820100254,0.2219252139789511,0.20349638229811734]
[null,0.11485130069525566,0.16136730927612142,0.18663348402797872,0.14975872089013417,0.14755814370523598]
[null,0.73117590812309807,0.58732119812155015,0.44481590330691351,0.58194708005872253,0.60896080192670432]
["Total",1,1,1,0.99999999999999989,0.99999999999999989]
[]
[null,"Split",2018,2019,2020,2021,2022,"Split based on 2015 volumes"]
["Central",0.25484960564957881,1496.9437691257642,1497.6530767178895,1505.4985435299054,1506.2085918387143,1506.9190107958832,5630.5505999999996]
[null,0.22240688148686555,1306.3806577367795,1306.9996694444001,1313.8463969605039,1314.4660550905003,1315.0860366847835]
[null,0.2220958106654792,1304.5534799915199,1305.1716259144171,1312.0087772108554,1312.6275686520057,1313.2466831050276]
[]
[]
["Northern",6.5253529557127155E-2,383.2882700957274,383.46988632310928,385.47869618256533,385.66050206838469,385.84240285768118]
[null,0.10931934436394196,642.12346326142767,642.42772522301027,645.79308765287396,646.09766734954576,646.40240603816756]
[null,7.2683353560484831E-2,426.92980808900268,427.13210329903518,429.36963800775624,429.57214447090195,429.77475664331774]
[]
[]
["Murray Valley",1.1498307110498217E-2,67.539124263829223,67.571126811014949,67.925098662765905,67.957134629614515,67.989187319379624]
[null,1.8066155022210442E-2,106.11755950583614,106.16784194941734,106.72400298127853,106.77433793387735,106.82469916154422]
[null,2.103209941848316E-2,123.53901861407101,123.59755599245086,124.24502271131884,124.30362121919067,124.362250315743]
[]
[]
["Bairnsdale",2.2952995041017835E-3,13.48220367924395,13.488592048416862,13.559252138461609,13.565647178889249,13.572045557556299]
[null,4.9961366122879718E-4,2.9346467114998038,2.9360372561786385,2.9514177092423561,2.9528097060410525,2.9542024294682396]
[null,0,0,0,0,0,0]
[null,0.99999999999999989]
[]
[null,"Total",5873.832001074702,5876.6152409793413,5907.399933747527,5910.1860801376652,5912.9736809085516]
[null,null,5873.832001074702,5876.6152409793403,5907.3999337475279,5910.1860801376661,5912.9736809085525]
[null,null,0,0,0,0,0]
[]
["Albury","Split",2018,2019,2020,2021,2022,"Split based on historical volumes"]
[null,0.15192903640662045,58.598565642801852,58.427155964546863,58.268061137113421,58.121047081492698,57.985922322065385,356.28409999999997]
[null,0.31002730685989077,119.57658602841458,119.2268064064542,118.9021565432607,118.60215877579867,118.32642237776598]
[null,0.53804365673348886,207.52179625103318,206.91476357137483,206.35134288008197,205.8307052064138,205.35217245588069]
[null,1,385.69694792224959,384.56872594237586,383.52156056045612,382.55391106370519,381.66451715571202]
[null,null,385.69694792224959,384.56872594237586,383.52156056045607,382.55391106370513,381.66451715571202]
[null,"Check",0,0,0,0,0]

{"sheet":"WACC","index":7,"n_rows":35,"n_cols":18,"rows_kept":35,"cut":false,"hidden":false,"merged":[[16,6,16,15],[4,17,8,17]]}
[]
[null,"Australian Gas Networks - Cost of Capital Parameters - DNSP PTRM - version 3"]
[]
[null,"Year",null,null,null,null,2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027",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",2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2]
[null,"Value of Imputation Credits (gamma)",null,"γ",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 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",7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000002113483E-2]
[null,"Post-tax Real Return on Equity",null,"Rre",null,"Constant",4.4208060895872148E-2,4.4208060895872148E-2,4.4208060895872148E-2,4.4208060895872148E-2,4.4208060895872148E-2,4.4208060895872148E-2,4.4208060895872148E-2,4.4208060895872148E-2,4.4208060895872148E-2,4.4208060895872148E-2,null,4.4208060895879919E-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",4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2]
[null,"Real Pre-tax Return on Debt",null,"Rrd",null,"Varying",2.1274519371523359E-2,2.1274519371523359E-2,2.1274519371523359E-2,2.1274519371523359E-2,2.1274519371523359E-2,2.1274519371523359E-2,2.1274519371523359E-2,2.1274519371523359E-2,2.1274519371523359E-2,2.1274519371523359E-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",5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,null,5.5900000000000061E-2]
[null,"Real Vanilla WACC",null,null,null,"Varying",3.0447935981262872E-2,3.0447935981262872E-2,3.0447935981262872E-2,3.0447935981262872E-2,3.0447935981262872E-2,3.0447935981262872E-2,3.0447935981262872E-2,3.0447935981262872E-2,3.0447935981262872E-2,3.0447935981262872E-2,null,3.0447935981260388E-2]
[null,"Post-tax Nominal WACC ",null,null,null,"Varying",5.0878000000002033E-2,5.0878000000002033E-2,5.0878000000002033E-2,5.0878000000002033E-2,5.0878000000002033E-2,5.0878000000002033E-2,5.0878000000002033E-2,5.0878000000002033E-2,5.0878000000002033E-2,5.0878000000002033E-2,null,5.1634978520597619E-2]
[null,"Post-tax Real WACC ",null,null,null,"Varying",2.5546989362742245E-2,2.5546989362742245E-2,2.5546989362742245E-2,2.5546989362742245E-2,2.5546989362742245E-2,2.5546989362742245E-2,2.5546989362742245E-2,2.5546989362742245E-2,2.5546989362742245E-2,2.5546989362742245E-2,null,2.6285721206777524E-2]
[null,"Pre-tax Nominal WACC ",null,null,null,"Varying",6.200680752934791E-2,6.200680752934791E-2,6.200680752934791E-2,6.200680752934791E-2,6.200680752934791E-2,6.200680752934791E-2,6.200680752934791E-2,6.200680752934791E-2,6.200680752934791E-2,6.200680752934791E-2,null,6.2118512995447794E-2]
[null,"Pre-tax Real WACC ",null,null,null,"Varying",3.64075412602205E-2,3.64075412602205E-2,3.64075412602205E-2,3.64075412602205E-2,3.64075412602205E-2,3.64075412602205E-2,3.64075412602205E-2,3.64075412602205E-2,3.64075412602205E-2,3.64075412602205E-2,null,3.6516554108992905E-2]
[null,"Nominal Tax Allowance",null,null,null,"Varying",1.1128807529345877E-2,1.1128807529345877E-2,1.1128807529345877E-2,1.1128807529345877E-2,1.1128807529345877E-2,1.1128807529345877E-2,1.1128807529345877E-2,1.1128807529345877E-2,1.1128807529345877E-2,1.1128807529345877E-2,null,1.0483534474850176E-2]
[null,"Real Tax Allowance",null,null,null,"Varying",1.0860551897478254E-2,1.0860551897478254E-2,1.0860551897478254E-2,1.0860551897478254E-2,1.0860551897478254E-2,1.0860551897478254E-2,1.0860551897478254E-2,1.0860551897478254E-2,1.0860551897478254E-2,1.0860551897478254E-2,null,1.0230832902215381E-2]
[]
[null,"Effective Tax Rate for Equity (from relevant cashflows)",null,"Te",null,null,0.29841586727679803,0.29841586727679803,0.29841586727679803,0.29841586727679803,0.29841586727679803,0.29841586727679803,0.29841586727679803,0.29841586727679803,0.29841586727679803,0.29841586727679803,null,0.29836295910661814]
[null,"Effective Tax Rate for Debt (effective debt shield)",null,"Td",null,null,0.29999999999987892,0.29999999999987892,0.29999999999987892,0.29999999999987892,0.29999999999987892,0.29999999999987892,0.29999999999987892,0.29999999999987892,0.29999999999987892,0.29999999999987892,null,0.29999999996106963]
[]
[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":8,"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,"Australian Gas Networks - 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,"2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041","2042","2043","2044","2045","2046","2047","2048","2049","2050","2051","2052","2053","2054","2055","2056","2057","2058","2059","2060","2061","2062","2063","2064","2065","2066","2067","2068","2069","2070","2071","2072"]
[]
[null,"Inflation Assumption (CPI % increase)",null,2.47E-2,null,null,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2]
[null,"Cumulative Inflation Index (CPI end period)",null,null,null,1,1.0246999999999999,1.0500100899999998,1.0759453392229996,1.1025211891018076,1.1297534624726222,1.157658372995696,1.1862525348086896,1.2155529724184642,1.2455771308372001,1.2763428859688788,1.3078685552523099,1.340172908567042,1.3732751794086477,1.4071950763400412,1.4419527947256401,1.4775690287553633,1.5140649837656208,1.5514623888646315,1.5897835098695878,1.6290511625633666,1.6692887262786817,1.7105201578177651,1.7527700057158637,1.7960634248570455,1.8404261914510145,1.8858847183798544,1.9324660709238366,1.9801979828756553,2.0291088730526838,2.0792278622170852,2.1305847904138471,2.1832102347370688,2.2371355275350742,2.2923927750651902,2.3490148766093002,2.4070355440615496,2.4664893219998696,2.5274116082532663,2.5898386749771216,2.6538076902490562,2.7193567401982075,2.786524851681103,2.8553520155176262,2.9258792103009115,2.998148426795344,3.0722026929371888,3.1480860994527373,3.2258438261092199,3.3055221686141176,3.387168566178886,3.4708316297635045,3.5565611710186626,3.6444082319428235,3.7344251152718111,3.8266654156190247]
[]
[null,"Opening Regulatory Asset Base (RAB)",null,null,null,1572.2412701147177]
[null,"Real Net Capital Expenditure (capex)",null,null,null,null,117.05317790366439,134.6848252594435,127.79758705163253,104.93672696223017,74.691577449083496,0,0,0,0,0]
[null,null,"Mains & Services",null,null,null,80.066137355978981,83.215547285510397,78.894598697479466,74.331284196325512,46.57200877842979,0,0,0,0,0]
[null,null,"Meters",null,null,null,15.151010492488865,14.738231430205555,14.845493705943371,12.843593068155588,13.618455103212911,0,0,0,0,0]
[null,null,"Buildings",null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"SCADA",null,null,null,0.30911834340737571,0.29370301882048155,0.28939386302134534,0.19371221456301041,0.17491011886052768,0,0,0,0,0]
[null,null,"Computer Equipment",null,null,null,12.659829686965802,26.407468716878988,18.1567586235298,5.9312069211016869,7.2880732010743809,0,0,0,0,0]
[null,null,"Other Assets",null,null,null,5.2866194191411022,7.1711934580601948,12.990415842613798,9.4157998471879303,4.9129635027870195,0,0,0,0,0]
[null,null,"Equity Raising Costs",null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Land",null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mains & Services Albury",null,null,null,1.1730924389494473,1.1887146002578375,1.2181199134347214,1.2545384635338961,1.2877292805557874,0,0,0,0,0]
[null,null,"Meters Albury",null,null,null,0.67788383974381972,0.67672453286949763,0.68406022302352598,0.57066472565652115,0.58082431266667522,0,0,0,0,0]
[null,null,"Buildings Albury",null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"SCADA Albury",null,null,null,0,0,0,9.9259874652414926E-2,0,0,0,0,0,0]
[null,null,"Computer Equipment Albury",null,null,null,0.41954047917696707,0.87991338389541662,0.6042868346449638,0.19515187015908855,0.23036931667168009,0,0,0,0,0]
[null,null,"Other Assets Albury",null,null,null,7.7115564931346414E-2,0.11332883294511878,0.11445934794155252,0.10151578089451528,2.6243834824710429E-2,0,0,0,0,0]
[null,null,"Equity Raising Costs Albury",null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Land Albury",null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Low pressure mains accelerated depn",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,1.2328302828806665,0,0,0,0,0,0,0,0,0]
[null,"Nominal Net Capex",null,null,null,null,119.94439139788487,141.42042549230251,137.5032181521496,115.69496499084973,84.383068240644079,0,0,0,0,0]
[null,null,"Mains & Services",null,null,null,82.043770948671664,87.377164294658016,84.886275758421974,81.951815839597202,52.614888171736411,0,0,0,0,0]
[null,null,"Meters",null,null,null,15.525240451653339,15.475291710470961,15.972939761374146,14.160333501842633,15.385496806382738,0,0,0,0,0]
[null,null,"Buildings",null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"SCADA",null,null,null,0.3167535664895379,0.30839113322496547,0.31137197811755568,0.21357182114355475,0.19760531240417906,0,0,0,0,0]
[null,null,"Computer Equipment",null,null,null,12.972527480233856,27.728108604082284,19.535679816383894,6.5392813074619029,8.23372593366771,0,0,0,0,0]
[null,null,"Other Assets",null,null,null,5.4171989187938872,7.5298254883051952,13.976977380428931,10.381118843866256,5.5504375282752578,0,0,0,0,0]
[null,null,"Equity Raising Costs",null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Land",null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mains & Services Albury",null,null,null,1.2020678221914984,1.2481623244010458,1.3106304434748122,1.3831552385893457,1.4548166134352796,0,0,0,0,0]
[null,null,"Meters Albury",null,null,null,0.69462757058549207,0.71056758766350903,0.73601140871000847,0.62916995190928449,0.65618827832345727,0,0,0,0,0]
[null,null,"Buildings Albury",null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"SCADA Albury",null,null,null,0,0,0,0.10943611503187688,0,0,0,0,0,0]
[null,null,"Computer Equipment Albury",null,null,null,0.42990312901263816,0.9239179314162308,0.6501796032900683,0.21515907194323988,0.26026053315728254,0,0,0,0,0]
[null,null,"Other Assets Albury",null,null,null,7.9020319385150667E-2,0.11899641808029911,0.12315200194821707,0.11192329946441955,2.9649063261776191E-2,0,0,0,0,0]
[null,null,"Equity Raising Costs Albury",null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Land Albury",null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Low pressure mains accelerated depn",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,1.263281190867819,0,0,0,0,0,0,0,0,0]
[]
[null,"Asset Values ($m Real 2017)"]
[null,null,null,null,null,0]
[null,"Real Straight-line Depreciation",null,null,null,null,76.495567364360383,82.134735512250785,90.433544079288865,82.545907840193863,86.210585685766773,70.558053655871703,65.525065347008052,60.067588926853212,56.315379835218252,55.090108076966096,51.886317340007707,50.932638937876249,49.860881825072617,48.990378862241009,48.010971919316447,46.620306550336345,44.730008652994009,43.197129901467292,41.268875035964363,39.720572001890375,38.43301221040025,38.43301221040025,38.43301221040025,38.43301221040025,38.43301221040025,38.43301221040025,38.43301221040025,38.43301221040025,38.43301221040025,38.43301221040025,38.43301221040025,38.43301221040025,37.904790364523166,37.548953641548053,37.548953641548053,37.535422379591814,13.639316745112344,13.639316745112344,13.639316745112344,13.639316745112344,13.639316745112344,13.639316745112344,13.639316745112344,13.639316745112344,13.639316745112344,13.639316745112344,13.656012898995547,13.656012898995547,13.656012898995547,13.656012898995547,13.656012898995547,13.656012898995547,13.656012898995547,13.656012898995547,13.656012898995547]
[null,"Mains & Services",null,"Initial Asset Base",null,null,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.292433741180549,31.278902479224314,7.3827968447448411,7.3827968447448411,7.3827968447448411,7.3827968447448411,7.3827968447448411,7.3827968447448411,7.3827968447448411,7.3827968447448411,7.3827968447448411,7.3827968447448411,7.3827968447448411,7.3827968447448411,7.3827968447448411,7.3827968447448411,7.3827968447448411,7.3827968447448411,7.3827968447448411,7.3827968447448411,7.3827968447448411]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497,1.3344356225996497]
[null,null,null,null,2,null,null,null,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184,1.38692578809184]
[null,null,null,null,3,null,null,null,null,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245,1.3149099782913245]
[null,null,null,null,4,null,null,null,null,null,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252,1.2388547366054252]
[null,null,null,null,5,null,null,null,null,null,null,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316,0.77620014630716316]
[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 & Services",null,null,null,31.292433741180549,32.626869363780202,34.013795151872039,35.328705130163364,36.567559866768789,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.343760013075951,37.330228751119712,13.434123116640245,13.434123116640245,13.434123116640245,13.434123116640245,13.434123116640245,13.434123116640245,13.434123116640245,13.434123116640245,13.434123116640245,13.434123116640245,13.434123116640245,13.434123116640245,13.434123116640245,13.434123116640245,13.434123116640245,13.434123116640245,13.434123116640245,13.434123116640245,13.434123116640245]
[null,"Meters",null,"Initial Asset Base",null,null,16.653391577451639,16.653391577451639,16.653391577451639,4.0485014336953942,3.7478344738583935,3.7478344738583935,3.7478344738583935,3.7478344738583935,3.7478344738583935,3.7478344738583935,3.8627144498322181,3.240147029248944,2.4874466410126024,1.8142172231353986,1.0366192752156598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,1.0100673661659243,1.0100673661659243,1.0100673661659243,1.0100673661659243,1.0100673661659243,1.0100673661659243,1.0100673661659243,1.0100673661659243,1.0100673661659243,1.0100673661659243,1.0100673661659243,1.0100673661659243,1.0100673661659243,1.0100673661659243,1.0100673661659243,5.3290705182007514E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.98254876201370367,0.98254876201370367,0.98254876201370367,0.98254876201370367,0.98254876201370367,0.98254876201370367,0.98254876201370367,0.98254876201370367,0.98254876201370367,0.98254876201370367,0.98254876201370367,0.98254876201370367,0.98254876201370367,0.98254876201370367,0.98254876201370367,5.3290705182007514E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.98969958039622474,0.98969958039622474,0.98969958039622474,0.98969958039622474,0.98969958039622474,0.98969958039622474,0.98969958039622474,0.98969958039622474,0.98969958039622474,0.98969958039622474,0.98969958039622474,0.98969958039622474,0.98969958039622474,0.98969958039622474,0.98969958039622474,-5.3290705182007514E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.85623953787703921,0.85623953787703921,0.85623953787703921,0.85623953787703921,0.85623953787703921,0.85623953787703921,0.85623953787703921,0.85623953787703921,0.85623953787703921,0.85623953787703921,0.85623953787703921,0.85623953787703921,0.85623953787703921,0.85623953787703921,0.85623953787703921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.90789700688086072,0.90789700688086072,0.90789700688086072,0.90789700688086072,0.90789700688086072,0.90789700688086072,0.90789700688086072,0.90789700688086072,0.90789700688086072,0.90789700688086072,0.90789700688086072,0.90789700688086072,0.90789700688086072,0.90789700688086072,0.90789700688086072,1.7763568394002505E-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,16.653391577451639,17.663458943617563,18.646007705631266,7.030817142271248,7.5863897203112867,8.4942867271921472,8.4942867271921472,8.4942867271921472,8.4942867271921472,8.4942867271921472,8.6091667031659718,7.9865992825826968,7.2338988943463551,6.5606694764691511,5.7830715285494119,4.7464522533337528,3.7363848871678336,2.7538361251541303,1.7641365447578945,0.90789700688086072,1.7763568394002505E-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,"Buildings",null,"Initial Asset Base",null,null,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,-1.66961538832009E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202388E-2,0,0,0,0,0,0,0,0,0]
[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,"Buildings",null,null,null,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,0.4401518994783078,-1.66961538832009E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202829E-2,-1.6696153883202388E-2,0,0,0,0,0,0,0,0,0]
[null,"SCADA",null,"Initial Asset Base",null,null,0.22603776669209502,0.22603776669209502,0.21536082486079292,9.3814109676526578E-2,9.3814109676526578E-2,9.3814109676526578E-2,9.3814109676526578E-2,9.3814109676526578E-2,9.3814109676526578E-2,9.3814109676526578E-2,0.12253230952933458,0.11119653342986215,8.2059186052476002E-2,5.2508282059744095E-2,3.5638003210618184E-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]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,2.0607889560491713E-2,2.0607889560491713E-2,2.0607889560491713E-2,2.0607889560491713E-2,2.0607889560491713E-2,2.0607889560491713E-2,2.0607889560491713E-2,2.0607889560491713E-2,2.0607889560491713E-2,2.0607889560491713E-2,2.0607889560491713E-2,2.0607889560491713E-2,2.0607889560491713E-2,2.0607889560491713E-2,2.0607889560491713E-2,1.1102230246251565E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,1.9580201254698771E-2,1.9580201254698771E-2,1.9580201254698771E-2,1.9580201254698771E-2,1.9580201254698771E-2,1.9580201254698771E-2,1.9580201254698771E-2,1.9580201254698771E-2,1.9580201254698771E-2,1.9580201254698771E-2,1.9580201254698771E-2,1.9580201254698771E-2,1.9580201254698771E-2,1.9580201254698771E-2,1.9580201254698771E-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]
[null,null,null,null,3,null,null,null,null,1.9292924201423024E-2,1.9292924201423024E-2,1.9292924201423024E-2,1.9292924201423024E-2,1.9292924201423024E-2,1.9292924201423024E-2,1.9292924201423024E-2,1.9292924201423024E-2,1.9292924201423024E-2,1.9292924201423024E-2,1.9292924201423024E-2,1.9292924201423024E-2,1.9292924201423024E-2,1.9292924201423024E-2,1.9292924201423024E-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]
[null,null,null,null,4,null,null,null,null,null,1.2914147637534028E-2,1.2914147637534028E-2,1.2914147637534028E-2,1.2914147637534028E-2,1.2914147637534028E-2,1.2914147637534028E-2,1.2914147637534028E-2,1.2914147637534028E-2,1.2914147637534028E-2,1.2914147637534028E-2,1.2914147637534028E-2,1.2914147637534028E-2,1.2914147637534028E-2,1.2914147637534028E-2,1.2914147637534028E-2,-8.3266726846886741E-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]
[null,null,null,null,5,null,null,null,null,null,null,1.1660674590701846E-2,1.1660674590701846E-2,1.1660674590701846E-2,1.1660674590701846E-2,1.1660674590701846E-2,1.1660674590701846E-2,1.1660674590701846E-2,1.1660674590701846E-2,1.1660674590701846E-2,1.1660674590701846E-2,1.1660674590701846E-2,1.1660674590701846E-2,1.1660674590701846E-2,1.1660674590701846E-2,1.1660674590701846E-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]
[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,"SCADA",null,null,null,0.22603776669209502,0.24664565625258672,0.25554891567598342,0.15329512469314011,0.16620927233067415,0.177869946921376,0.177869946921376,0.177869946921376,0.177869946921376,0.177869946921376,0.20658814677418399,0.19525237067471157,0.16611502329732541,0.13656411930459347,0.11969384045546756,8.4055837244849371E-2,6.3447947684357783E-2,4.3867746429658842E-2,2.4574822228235819E-2,1.1660674590701763E-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]
[null,"Computer Equipment",null,"Initial Asset Base",null,null,2.6266047134793875,2.8401416735713663,2.7826003845594882,1.2242063109824515,1.153216337719551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,2.5319659373931604,2.5319659373931604,2.5319659373931604,2.5319659373931604,2.5319659373931604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,5.2814937433757976,5.2814937433757976,5.2814937433757976,5.2814937433757976,5.2814937433757976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,3.6313517247059601,3.6313517247059601,3.6313517247059601,3.6313517247059601,3.6313517247059601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,1.1862413842203374,1.1862413842203374,1.1862413842203374,1.1862413842203374,1.1862413842203374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,1.4576146402148762,1.4576146402148762,1.4576146402148762,1.4576146402148762,1.4576146402148762,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"Computer Equipment",null,null,null,2.6266047134793875,5.3721076109645267,10.596060065328446,12.66901771645737,13.784269127414808,14.088667429910132,11.556701492516972,6.275207749141174,2.6438560244352134,1.4576146402148762,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Assets",null,"Initial Asset Base",null,null,5.5048983329360004,5.5048983329360004,5.5048983329360004,5.5048983329360004,5.5048983329360004,5.3793227818795106,2.9622085062444192,2.9622085062444192,2.9622085062444192,2.9622085062444192,1.1316577942379793,0.83504027732593467,0.56460761661470138,0.41585960847114323,0.27414153824184057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.35244129460940682,0.35244129460940682,0.35244129460940682,0.35244129460940682,0.35244129460940682,0.35244129460940682,0.35244129460940682,0.35244129460940682,0.35244129460940682,0.35244129460940682,0.35244129460940682,0.35244129460940682,0.35244129460940682,0.35244129460940682,0.35244129460940682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.47807956387067968,0.47807956387067968,0.47807956387067968,0.47807956387067968,0.47807956387067968,0.47807956387067968,0.47807956387067968,0.47807956387067968,0.47807956387067968,0.47807956387067968,0.47807956387067968,0.47807956387067968,0.47807956387067968,0.47807956387067968,0.47807956387067968,-2.6645352591003757E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.86602772284091989,0.86602772284091989,0.86602772284091989,0.86602772284091989,0.86602772284091989,0.86602772284091989,0.86602772284091989,0.86602772284091989,0.86602772284091989,0.86602772284091989,0.86602772284091989,0.86602772284091989,0.86602772284091989,0.86602772284091989,0.86602772284091989,-5.3290705182007514E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.62771998981252863,0.62771998981252863,0.62771998981252863,0.62771998981252863,0.62771998981252863,0.62771998981252863,0.62771998981252863,0.62771998981252863,0.62771998981252863,0.62771998981252863,0.62771998981252863,0.62771998981252863,0.62771998981252863,0.62771998981252863,0.62771998981252863,1.7763568394002505E-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]
[null,null,null,null,5,null,null,null,null,null,null,0.32753090018580128,0.32753090018580128,0.32753090018580128,0.32753090018580128,0.32753090018580128,0.32753090018580128,0.32753090018580128,0.32753090018580128,0.32753090018580128,0.32753090018580128,0.32753090018580128,0.32753090018580128,0.32753090018580128,0.32753090018580128,0.32753090018580128,8.8817841970012523E-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]
[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 Assets",null,null,null,5.5048983329360004,5.8573396275454073,6.3354191914160873,7.2014469142570068,7.8291669040695355,8.0311222531988484,5.6140079775637552,5.6140079775637552,5.6140079775637552,5.6140079775637552,3.7834572655573155,3.4868397486452714,3.2164070879340376,3.0676590797904795,2.9259410095611771,2.6517994713193365,2.2993581767099296,1.8212786128392473,0.95525088999832453,0.32753090018580305,8.8817841970012523E-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]
[null,"Equity Raising Costs",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,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","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,"Land",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,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","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,"Land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mains & Services Albury",null,"Initial Asset Base",null,null,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.98159162558842272,0.45336977971134174,9.7533056736225643E-2,9.7533056736225643E-2,9.7533056736225643E-2,9.7533056736225643E-2,9.7533056736225643E-2,9.7533056736225643E-2,9.7533056736225643E-2,9.7533056736225643E-2,9.7533056736225643E-2,9.7533056736225643E-2,9.7533056736225643E-2,9.7533056736225643E-2,9.7533056736225643E-2,9.7533056736225643E-2,9.7533056736225643E-2,9.7533056736225643E-2,9.7533056736225643E-2,9.7533056736225643E-2,9.7533056736225643E-2,9.7533056736225643E-2,9.7533056736225643E-2,9.7533056736225643E-2]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2,1.9551540649157453E-2]
[null,null,null,null,2,null,null,null,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2,1.981191000429729E-2]
[null,null,null,null,3,null,null,null,null,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2,2.0301998557245356E-2]
[null,null,null,null,4,null,null,null,null,null,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2,2.0908974392231602E-2]
[null,null,null,null,5,null,null,null,null,null,null,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2,2.1462154675929788E-2]
[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 & Services Albury",null,null,null,0.98159162558842272,1.0011431662375803,1.0209550762418775,1.041257074799123,1.0621660491913545,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,1.0836282038672842,0.55540635799020321,0.19956963501508715,0.19956963501508715,0.19956963501508715,0.19956963501508715,0.19956963501508715,0.19956963501508715,0.19956963501508715,0.19956963501508715,0.19956963501508715,0.19956963501508715,0.19956963501508715,0.19956963501508715,0.19956963501508715,0.19956963501508715,0.19956963501508715,0.19956963501508715,0.19956963501508715,0.19956963501508715,0.19956963501508715,0.19956963501508715,0.19956963501508715,0.19956963501508715]
[null,"Meters Albury",null,"Initial Asset Base",null,null,0.78323325321010129,0.78323325321010129,0.75316718131362992,0.13468594074975329,0.13468594074975329,0.13468594074975329,0.13468594074975329,0.13468594074975329,0.13468594074975329,0.13468594074975329,0.1188226576038923,0.10056378644653804,8.6142407543823227E-2,7.1329541159965051E-2,3.4957221499156345E-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]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,4.5192255982921314E-2,4.5192255982921314E-2,4.5192255982921314E-2,4.5192255982921314E-2,4.5192255982921314E-2,4.5192255982921314E-2,4.5192255982921314E-2,4.5192255982921314E-2,4.5192255982921314E-2,4.5192255982921314E-2,4.5192255982921314E-2,4.5192255982921314E-2,4.5192255982921314E-2,4.5192255982921314E-2,4.5192255982921314E-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]
[null,null,null,null,2,null,null,null,4.5114968857966509E-2,4.5114968857966509E-2,4.5114968857966509E-2,4.5114968857966509E-2,4.5114968857966509E-2,4.5114968857966509E-2,4.5114968857966509E-2,4.5114968857966509E-2,4.5114968857966509E-2,4.5114968857966509E-2,4.5114968857966509E-2,4.5114968857966509E-2,4.5114968857966509E-2,4.5114968857966509E-2,4.5114968857966509E-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]
[null,null,null,null,3,null,null,null,null,4.5604014868235065E-2,4.5604014868235065E-2,4.5604014868235065E-2,4.5604014868235065E-2,4.5604014868235065E-2,4.5604014868235065E-2,4.5604014868235065E-2,4.5604014868235065E-2,4.5604014868235065E-2,4.5604014868235065E-2,4.5604014868235065E-2,4.5604014868235065E-2,4.5604014868235065E-2,4.5604014868235065E-2,4.5604014868235065E-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]
[null,null,null,null,4,null,null,null,null,null,3.8044315043768075E-2,3.8044315043768075E-2,3.8044315043768075E-2,3.8044315043768075E-2,3.8044315043768075E-2,3.8044315043768075E-2,3.8044315043768075E-2,3.8044315043768075E-2,3.8044315043768075E-2,3.8044315043768075E-2,3.8044315043768075E-2,3.8044315043768075E-2,3.8044315043768075E-2,3.8044315043768075E-2,3.8044315043768075E-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]
[null,null,null,null,5,null,null,null,null,null,null,3.8721620844445012E-2,3.8721620844445012E-2,3.8721620844445012E-2,3.8721620844445012E-2,3.8721620844445012E-2,3.8721620844445012E-2,3.8721620844445012E-2,3.8721620844445012E-2,3.8721620844445012E-2,3.8721620844445012E-2,3.8721620844445012E-2,3.8721620844445012E-2,3.8721620844445012E-2,3.8721620844445012E-2,3.8721620844445012E-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]
[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 Albury",null,null,null,0.78323325321010129,0.8284255091930226,0.84347440615451774,0.27059718045887615,0.30864149550264425,0.34736311634708927,0.34736311634708927,0.34736311634708927,0.34736311634708927,0.34736311634708927,0.33149983320122833,0.31324096204387403,0.29881958314115925,0.28400671675730099,0.24763439709649232,0.21267717559733595,0.16748491961441464,0.12236995075644815,7.6765935888213094E-2,3.8721620844445012E-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]
[null,"Buildings Albury",null,"Initial Asset Base",null,null,3.7138983307745729E-19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"Buildings Albury",null,null,null,3.7138983307745729E-19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA Albury",null,"Initial Asset Base",null,null,9.2251034654995223E-4,9.2251034654995223E-4,9.2251034654995223E-4,9.2251034654995223E-4,9.2251034654995223E-4,9.2251034654995223E-4,9.2251034654995223E-4,9.2251034654995223E-4,9.2251034654995223E-4,9.2251034654995223E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6.6173249768276621E-3,6.6173249768276621E-3,6.6173249768276621E-3,6.6173249768276621E-3,6.6173249768276621E-3,6.6173249768276621E-3,6.6173249768276621E-3,6.6173249768276621E-3,6.6173249768276621E-3,6.6173249768276621E-3,6.6173249768276621E-3,6.6173249768276621E-3,6.6173249768276621E-3,6.6173249768276621E-3,6.6173249768276621E-3,-4.163336342344337E-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]
[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,"SCADA Albury",null,null,null,9.2251034654995223E-4,9.2251034654995223E-4,9.2251034654995223E-4,9.2251034654995223E-4,7.5398353233776146E-3,7.5398353233776146E-3,7.5398353233776146E-3,7.5398353233776146E-3,7.5398353233776146E-3,7.5398353233776146E-3,6.6173249768276621E-3,6.6173249768276621E-3,6.6173249768276621E-3,6.6173249768276621E-3,6.6173249768276621E-3,6.6173249768276621E-3,6.6173249768276621E-3,6.6173249768276621E-3,6.6173249768276621E-3,-4.163336342344337E-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]
[null,"Computer Equipment Albury",null,"Initial Asset Base",null,null,-2.2861079186882481E-2,-2.2861079186882481E-2,-2.2861079186882481E-2,-2.2861079186882481E-2,-1.9864803837875523E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,8.3908095835393409E-2,8.3908095835393409E-2,8.3908095835393409E-2,8.3908095835393409E-2,8.3908095835393409E-2,5.5511151231257827E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.17598267677908333,0.17598267677908333,0.17598267677908333,0.17598267677908333,0.17598267677908333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.12085736692899277,0.12085736692899277,0.12085736692899277,0.12085736692899277,0.12085736692899277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,3.9030374031817708E-2,3.9030374031817708E-2,3.9030374031817708E-2,3.9030374031817708E-2,3.9030374031817708E-2,2.7755575615628914E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,4.6073863334336017E-2,4.6073863334336017E-2,4.6073863334336017E-2,4.6073863334336017E-2,4.6073863334336017E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"Computer Equipment Albury",null,null,null,-2.2861079186882481E-2,6.1047016648510928E-2,0.23702969342759425,0.35788706035658702,0.39991370973741164,0.46585237690962322,0.38194428107422984,0.20596160429514651,8.5104237366153718E-2,4.6073863334336045E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Assets Albury",null,"Initial Asset Base",null,null,2.6647482204895084E-2,2.6647482204895084E-2,2.6647482204895084E-2,2.6647482204895084E-2,2.6647482204895084E-2,2.6647482204895084E-2,2.6647482204895084E-2,2.6647482204895084E-2,2.6647482204895084E-2,2.6647482204895084E-2,3.0283578467932781E-2,2.5384761088626553E-2,2.0319423512666933E-2,1.615765707840262E-2,9.3093308128228327E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,5.1410376620897608E-3,5.1410376620897608E-3,5.1410376620897608E-3,5.1410376620897608E-3,5.1410376620897608E-3,5.1410376620897608E-3,5.1410376620897608E-3,5.1410376620897608E-3,5.1410376620897608E-3,5.1410376620897608E-3,5.1410376620897608E-3,5.1410376620897608E-3,5.1410376620897608E-3,5.1410376620897608E-3,5.1410376620897608E-3,1.3877787807814457E-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]
[null,null,null,null,2,null,null,null,7.5552555296745849E-3,7.5552555296745849E-3,7.5552555296745849E-3,7.5552555296745849E-3,7.5552555296745849E-3,7.5552555296745849E-3,7.5552555296745849E-3,7.5552555296745849E-3,7.5552555296745849E-3,7.5552555296745849E-3,7.5552555296745849E-3,7.5552555296745849E-3,7.5552555296745849E-3,7.5552555296745849E-3,7.5552555296745849E-3,4.163336342344337E-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]
[null,null,null,null,3,null,null,null,null,7.6306231961035011E-3,7.6306231961035011E-3,7.6306231961035011E-3,7.6306231961035011E-3,7.6306231961035011E-3,7.6306231961035011E-3,7.6306231961035011E-3,7.6306231961035011E-3,7.6306231961035011E-3,7.6306231961035011E-3,7.6306231961035011E-3,7.6306231961035011E-3,7.6306231961035011E-3,7.6306231961035011E-3,7.6306231961035011E-3,4.163336342344337E-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]
[null,null,null,null,4,null,null,null,null,null,6.7677187263010192E-3,6.7677187263010192E-3,6.7677187263010192E-3,6.7677187263010192E-3,6.7677187263010192E-3,6.7677187263010192E-3,6.7677187263010192E-3,6.7677187263010192E-3,6.7677187263010192E-3,6.7677187263010192E-3,6.7677187263010192E-3,6.7677187263010192E-3,6.7677187263010192E-3,6.7677187263010192E-3,6.7677187263010192E-3,-4.163336342344337E-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]
[null,null,null,null,5,null,null,null,null,null,null,1.7495889883140285E-3,1.7495889883140285E-3,1.7495889883140285E-3,1.7495889883140285E-3,1.7495889883140285E-3,1.7495889883140285E-3,1.7495889883140285E-3,1.7495889883140285E-3,1.7495889883140285E-3,1.7495889883140285E-3,1.7495889883140285E-3,1.7495889883140285E-3,1.7495889883140285E-3,1.7495889883140285E-3,1.7495889883140285E-3,1.0408340855860843E-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]
[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 Assets Albury",null,null,null,2.6647482204895084E-2,3.1788519866984846E-2,3.9343775396659432E-2,4.6974398592762936E-2,5.3742117319063955E-2,5.5491706307377986E-2,5.5491706307377986E-2,5.5491706307377986E-2,5.5491706307377986E-2,5.5491706307377986E-2,5.912780257041568E-2,5.4228985191109455E-2,4.9163647615149825E-2,4.5001881180885522E-2,3.8153554915305733E-2,2.8844224102482892E-2,2.3703186440393147E-2,1.6147930910718589E-2,8.5173077146150893E-3,1.7495889883139869E-3,1.0408340855860843E-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]
[null,"Equity Raising Costs Albury",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,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","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 Albury",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land Albury",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,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","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,"Land Albury",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains accelerated depn",null,"Initial Asset Base",null,null,17.982515540979321,17.982515540979321,17.982515540979321,17.982515540979321,17.982515540979318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"Low pressure mains accelerated depn",null,null,null,17.982515540979321,17.982515540979321,17.982515540979321,17.982515540979321,17.982515540979318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2]
[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,"Equity raising costs",null,null,null,0,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2,2.2320147340214039E-2]
[null,"Real Residual RAB (end period)",null,null,null,1572.2412701147177,1612.7988806540218,1665.3489704012145,1702.7130133735582,1725.1038324955944,1713.5848242589111,1643.0267706030395,1577.5017052560315,1517.4341163291783,1461.1187364939601,1406.028628416994,1354.1423110769863,1303.2096721391101,1253.3487903140376,1204.3584114517967,1156.3474395324802,1109.7271329821438,1064.9971243291498,1021.7999944276825,980.53111939171811,940.81054738982778,902.37753517942747,863.94452296902728,825.51151075862708,787.07849854822689,748.6454863378267,710.2124741274265,671.77946191702631,633.34644970662612,594.91343749622592,556.48042528582573,518.04741307542554,479.61440086502529,441.70961050050209,404.16065685895404,366.61170321740599,329.07628083781418,315.43696409270183,301.79764734758947,288.15833060247712,274.51901385736477,260.87969711225242,247.24038036714006,233.60106362202771,219.96174687691536,206.322430131803,192.68311338669065,179.02710048769509,165.37108758869954,151.71507468970398,138.05906179070843,124.40304889171288,110.74703599271734,97.091023093721802,83.43501019472626,69.778997295730719]
[null,"Real Residual RAB (start period)",null,null,null,0,1572.2412701147177,1612.7988806540218,1665.3489704012145,1702.7130133735582,1725.1038324955944,1713.5848242589111,1643.0267706030395,1577.5017052560315,1517.4341163291783,1461.1187364939601,1406.028628416994,1354.1423110769863,1303.2096721391101,1253.3487903140376,1204.3584114517967,1156.3474395324802,1109.7271329821438,1064.9971243291498,1021.7999944276825,980.53111939171811,940.81054738982778,902.37753517942747,863.94452296902728,825.51151075862708,787.07849854822689,748.6454863378267,710.2124741274265,671.77946191702631,633.34644970662612,594.91343749622592,556.48042528582573,518.04741307542554,479.61440086502529,441.70961050050209,404.16065685895404,366.61170321740599,329.07628083781418,315.43696409270183,301.79764734758947,288.15833060247712,274.51901385736477,260.87969711225242,247.24038036714006,233.60106362202771,219.96174687691536,206.322430131803,192.68311338669065,179.02710048769509,165.37108758869954,151.71507468970398,138.05906179070843,124.40304889171288,110.74703599271734,97.091023093721802,83.43501019472626]
[]
[null,"Asset Values ($m Nominal)"]
[]
[null,"Inflation on Opening RAB",null,null,null,null,38.834359371833528,40.82008482125255,43.191240590621938,45.251045430108633,46.978499159560066,47.817431194642005,46.980973341703773,46.221490294167445,45.559682298662018,44.95242126528116,44.325993542510673,43.744691655458766,43.139199530549298,42.513461786539004,41.86075050056894,41.184741026060138,40.500551518978334,39.828128887818821,39.156521229326991,38.503155451716161,37.855924344638723,37.206317564157416,36.501524687836927,35.739215841143476,34.916979722226579,34.032321000842657,33.082657638463637,32.065318127263687,30.977538645611812,29.816460127630069,28.579125244307736,27.262475293590004,25.863346996786518,24.407657283857517,22.884425752801974,21.271055716479978,19.564828125699723,19.217141021358024,18.840341868070634,18.433204651045124,17.994460551328267,17.52279657925984,17.016854166533474,16.475227715653386,15.896463105541361,15.279056152012759,14.621451021803782,13.920740343824841,13.176494157299844,12.38698930468415,11.550444065028811,10.665016312229607,9.728801618022489,8.7398312981196096,7.6960703998343902]
[null,"Nominal Straight-line Depreciation",null,null,null,null,78.385007878260083,86.242301027344624,97.301550261528547,91.008612467458761,97.39670768028769,81.682121596999451,77.729274861393336,73.015336266046845,70.145149237158265,70.313867531292345,67.860482896838761,68.258542866368586,68.472711433799986,68.939019922978773,69.229555136552577,68.884721069857775,67.724139825031457,67.018722349026248,65.608577003044843,64.706843997361418,64.155793999752049,65.740442111545931,67.364231031701109,69.028127538184123,70.733122288377274,72.480230408900184,74.270492100000013,76.104973254870004,77.984766094265282,79.910989816793645,81.884791265268447,83.907345609520561,84.79815318824393,86.076950039142517,88.203050705109334,90.349095829040849,33.641229111193617,34.472167470240095,35.323630006755018,36.196123667921867,37.090167922519534,38.006295070205759,38.945050558439839,39.906993307233307,40.892696041921965,41.902745634157441,42.990304381275159,44.052164899492652,45.140253372510124,46.255217630811117,47.39772150629215,48.568445227497563,49.768085824616755,50.997357544484785,52.256992275833561]
[null,"Nominal Regulatory Depreciation",null,null,null,null,39.550648506426555,45.422216206092074,54.110309670906609,45.757567037350128,50.418208520727624,33.864690402357446,30.748301519689562,26.793845971879399,24.585466938496246,25.361446266011185,23.534489354328088,24.51385121090982,25.333511903250688,26.425558136439768,27.368804635983636,27.699980043797638,27.223588306053124,27.190593461207428,26.452055773717852,26.203688545645257,26.299869655113326,28.534124547388515,30.862706343864183,33.288911697040646,35.816142566150695,38.447909408057527,41.187834461536376,44.039655127606316,47.007227448653467,50.094529689163579,53.305666020960714,56.644870315930561,58.934806191457412,61.669292755284999,65.31862495230736,69.078040112560871,14.076400985493894,15.25502644888207,16.483288138684383,17.762919016876744,19.095707371191267,20.483498490945919,21.928196391906365,23.431765591579921,24.996232936380604,26.623689482144684,28.368853359471377,30.131424555667813,31.963759215210281,33.868228326126967,35.847277441263337,37.903428915267952,40.039284206594267,42.257526246365174,44.560921875999171]
[null,"Nominal Residual RAB (end period)",null,null,null,1572.2412701147177,1652.635013006176,1748.6332222923861,1832.0261307736289,1901.9635287271283,1935.9283884470447,1902.0636980446873,1871.3153965249978,1844.5215505531182,1819.9360836146218,1794.5746373486104,1771.0401479942821,1746.5262967833723,1721.1927848801215,1694.7672267436817,1667.3984221076978,1639.6984420639001,1612.4748537578471,1585.2842602966393,1558.8322045229215,1532.6285159772763,1506.3286463221627,1477.7945217747742,1446.9318154309101,1413.6429037338696,1377.8267611677188,1339.3788517596613,1298.191017298125,1254.1513621705187,1207.1441347218652,1157.0496050327019,1103.7439390117411,1047.0990686958105,988.16426250435291,926.49496974906776,861.1763447967603,792.09830468419932,778.02190369870539,762.76687724982321,746.28358911113867,728.52067009426185,709.42496272307051,688.94146423212442,667.01326784021808,643.58150224863812,618.58526931225742,591.96157983011267,563.59272647064131,533.46130191497343,501.49754269976313,467.62931437363608,431.78203693237276,393.8786080171048,353.83932381051051,311.58179756414535,267.02087568814619]
[null,"Inflated Nominal Residual RAB (start period)",null,null,null,0,1611.0756294865512,1693.4550978274283,1791.824462883008,1877.2771762037373,1948.9420278866883,1983.7458196416867,1949.044671386391,1917.5368868191651,1890.08123285178,1864.8885048799027,1838.900630891121,1814.7848396497409,1789.6654963139215,1763.7062466666605,1736.6279772442506,1708.583163133758,1680.1989935828785,1652.3029826456657,1624.4407815259663,1597.3353599746376,1570.4844403219149,1543.5349638863202,1514.296046462611,1482.6710312720536,1448.559883456096,1411.8590821685614,1372.4615093981249,1330.2563354253887,1285.1289008161305,1236.9605948494955,1185.6287302770095,1131.006414305331,1072.9624156925968,1012.5719197882103,949.37939550186968,882.44740051324015,811.66313280989903,797.23904472006336,781.60721911789369,764.71679376218367,746.51513064559003,726.94775930233027,705.95831839865787,683.4884955558714,659.47796535417945,633.86432546427022,606.58303085191653,577.51346681446614,546.63779607227332,513.88453200444724,479.17975843866492,442.44705324460233,403.60740963512723,362.57915510863012,319.2778679639797]
[]
[null,"Tax Values ($m Nominal)"]
[]
[null,"Tax Depreciation",null,null,null,null,29.342489129090321,36.017672523682087,46.444606210156607,55.197699219778812,58.356282616917973,59.525971067215508,52.220689644093483,47.148271478802755,44.16137421095231,34.118719546989723,33.331013206627162,33.299809334702161,33.269429258699844,33.207295911045378,33.158010980683422,33.138544583104085,31.712354894389961,30.147027947595408,28.123661929778198,26.463247445225715,25.04325187021275,25.043251870212757,25.043251870212757,25.043251870212757,25.043251870212757,25.043251870212757,25.043251870212757,25.043251870212757,25.043251870212757,25.043251870212757,24.813099576976771,24.742000344733125,24.742000344733125,24.742000344733125,24.742000344733125,20.982928745909721,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,6.2707863991744039,4.495945684942102,2.7682411137668597,1.0961964028336699]
[null,"Mains & Services",null,"Initial Asset Base",null,null,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,16.803053755772659,13.043982156949255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,1.64447668668646,0,0,0,0]
[null,null,null,null,2,null,null,null,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,1.7502490433357005,2.8421709430404007E-14,0,0]
[null,null,null,null,3,null,null,null,null,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,1.7018821345394619,4.2632564145606011E-14,0]
[null,null,null,null,4,null,null,null,null,null,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,1.6447933688910299,0]
[null,null,null,null,5,null,null,null,null,null,null,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032,1.0675331667520032]
[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 & Services",null,null,null,16.803053755772659,18.447530442459119,20.197779485794818,21.899661620334282,23.544454989225311,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,24.611988155977315,20.852916557153911,7.808934400204655,7.808934400204655,7.808934400204655,7.808934400204655,7.808934400204655,7.808934400204655,7.808934400204655,7.808934400204655,7.808934400204655,7.808934400204655,7.808934400204655,7.808934400204655,7.808934400204655,7.808934400204655,7.808934400204655,6.1644577135181953,4.4142086701825232,2.7123265356430757,1.0675331667520032]
[null,"Meters",null,"Initial Asset Base",null,null,5.9618323703549212,5.9618323703549212,5.9618323703549212,5.9618323703549212,5.9618323703549212,5.9618323703549212,5.9618323703549212,5.9618323703549212,4.9963574688621932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,1.0196099132145902,1.0196099132145902,1.0196099132145902,1.0196099132145902,1.0196099132145902,1.0196099132145902,1.0196099132145902,1.0196099132145902,1.0196099132145902,1.0196099132145902,1.0196099132145902,1.0196099132145902,1.0196099132145902,1.0196099132145902,1.0196099132145902,-5.3290705182007514E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,1.0163295626254487,1.0163295626254487,1.0163295626254487,1.0163295626254487,1.0163295626254487,1.0163295626254487,1.0163295626254487,1.0163295626254487,1.0163295626254487,1.0163295626254487,1.0163295626254487,1.0163295626254487,1.0163295626254487,1.0163295626254487,1.0163295626254487,-3.5527136788005009E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,1.049012269703185,1.049012269703185,1.049012269703185,1.049012269703185,1.049012269703185,1.049012269703185,1.049012269703185,1.049012269703185,1.049012269703185,1.049012269703185,1.049012269703185,1.049012269703185,1.049012269703185,1.049012269703185,1.049012269703185,-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,0.92997055072122026,0.92997055072122026,0.92997055072122026,0.92997055072122026,0.92997055072122026,0.92997055072122026,0.92997055072122026,0.92997055072122026,0.92997055072122026,0.92997055072122026,0.92997055072122026,0.92997055072122026,0.92997055072122026,0.92997055072122026,0.92997055072122026,-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]
[null,null,null,null,5,null,null,null,null,null,null,1.010432341603358,1.010432341603358,1.010432341603358,1.010432341603358,1.010432341603358,1.010432341603358,1.010432341603358,1.010432341603358,1.010432341603358,1.010432341603358,1.010432341603358,1.010432341603358,1.010432341603358,1.010432341603358,1.010432341603358,-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]
[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,5.9618323703549212,6.9814422835695114,7.9977718461949596,9.046784115898145,9.9767546666193656,10.987187008222724,10.987187008222724,10.987187008222724,10.021712106729996,5.0253546378678022,5.0253546378678022,5.0253546378678022,5.0253546378678022,5.0253546378678022,5.0253546378678022,5.0253546378678022,4.0057447246532067,2.9894151620277594,1.9404028923245749,1.0104323416033545,-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]
[null,"Buildings",null,"Initial Asset Base",null,null,0.16084138711513116,0.16084138711513116,0.16084138711513116,0.16084138711513116,0.16084138711513116,0.16084138711513116,0.16084138711513116,0.16084138711513116,7.9200826328948759E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"Buildings",null,null,null,0.16084138711513116,0.16084138711513116,0.16084138711513116,0.16084138711513116,0.16084138711513116,0.16084138711513116,0.16084138711513116,0.16084138711513116,7.9200826328948759E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA",null,"Initial Asset Base",null,null,0.15932047686206091,0.15932047686206091,0.15932047686206091,0.15932047686206091,0.15932047686206091,0.15932047686206091,0.15932047686206091,0.10057581069934929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,3.1203871924999647E-2,3.1203871924999647E-2,3.1203871924999647E-2,3.1203871924999647E-2,3.1203871924999647E-2,3.1203871924999647E-2,3.1203871924999647E-2,3.1203871924999647E-2,3.1203871924999647E-2,3.1203871924999647E-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,3.0380076002317614E-2,3.0380076002317614E-2,3.0380076002317614E-2,3.0380076002317614E-2,3.0380076002317614E-2,3.0380076002317614E-2,3.0380076002317614E-2,3.0380076002317614E-2,3.0380076002317614E-2,3.0380076002317614E-2,-5.5511151231257827E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,3.0673723531807216E-2,3.0673723531807216E-2,3.0673723531807216E-2,3.0673723531807216E-2,3.0673723531807216E-2,3.0673723531807216E-2,3.0673723531807216E-2,3.0673723531807216E-2,3.0673723531807216E-2,3.0673723531807216E-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]
[null,null,null,null,4,null,null,null,null,null,2.1039282454212018E-2,2.1039282454212018E-2,2.1039282454212018E-2,2.1039282454212018E-2,2.1039282454212018E-2,2.1039282454212018E-2,2.1039282454212018E-2,2.1039282454212018E-2,2.1039282454212018E-2,2.1039282454212018E-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]
[null,null,null,null,5,null,null,null,null,null,null,1.9466397579340933E-2,1.9466397579340933E-2,1.9466397579340933E-2,1.9466397579340933E-2,1.9466397579340933E-2,1.9466397579340933E-2,1.9466397579340933E-2,1.9466397579340933E-2,1.9466397579340933E-2,1.9466397579340933E-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]
[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,"SCADA",null,null,null,0.15932047686206091,0.19052434878706057,0.22090442478937819,0.25157814832118541,0.27261743077539741,0.29208382835473834,0.29208382835473834,0.23333916219202674,0.13276335149267743,0.13276335149267743,0.13276335149267743,0.10155947956767779,7.1179403565360108E-2,4.0505680033552954E-2,1.9466397579340933E-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]
[null,"Computer Equipment",null,"Initial Asset Base",null,null,1.8691710890434463,1.8691710890434463,1.8691710890434463,1.8691710890434463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,3.1948581552129554,3.1948581552129554,3.1948581552129554,3.1948581552129554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,6.8288445746106703,6.8288445746106703,6.8288445746106703,6.8288445746106703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,4.8112232619358526,4.8112232619358526,4.8112232619358526,4.8112232619358526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,1.6104861790587379,1.6104861790587379,1.6104861790587379,1.6104861790587379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,2.0277919231274177,2.0277919231274177,2.0277919231274177,2.0277919231274177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"Computer Equipment",null,null,null,1.8691710890434463,5.0640292442564014,11.892873818867072,16.704097080802924,16.445412170818216,15.278345938732677,8.4495013641220069,3.6382781021861557,2.0277919231274177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Assets",null,"Initial Asset Base",null,null,3.66281848789033,3.66281848789033,3.66281848789033,3.66281848789033,3.66281848789033,3.66281848789033,3.66281848789033,3.66281848789033,3.66281848789033,0.78770634036256126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.35577096127161095,0.35577096127161095,0.35577096127161095,0.35577096127161095,0.35577096127161095,0.35577096127161095,0.35577096127161095,0.35577096127161095,0.35577096127161095,0.35577096127161095,0.35577096127161095,0.35577096127161095,0.35577096127161095,0.35577096127161095,0.35577096127161095,-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,0.49451631596689799,0.49451631596689799,0.49451631596689799,0.49451631596689799,0.49451631596689799,0.49451631596689799,0.49451631596689799,0.49451631596689799,0.49451631596689799,0.49451631596689799,0.49451631596689799,0.49451631596689799,0.49451631596689799,0.49451631596689799,0.49451631596689799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.91792875854259548,0.91792875854259548,0.91792875854259548,0.91792875854259548,0.91792875854259548,0.91792875854259548,0.91792875854259548,0.91792875854259548,0.91792875854259548,0.91792875854259548,0.91792875854259548,0.91792875854259548,0.91792875854259548,0.91792875854259548,0.91792875854259548,-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]
[null,null,null,null,4,null,null,null,null,null,0.68177312399291168,0.68177312399291168,0.68177312399291168,0.68177312399291168,0.68177312399291168,0.68177312399291168,0.68177312399291168,0.68177312399291168,0.68177312399291168,0.68177312399291168,0.68177312399291168,0.68177312399291168,0.68177312399291168,0.68177312399291168,0.68177312399291168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.36452131895355372,0.36452131895355372,0.36452131895355372,0.36452131895355372,0.36452131895355372,0.36452131895355372,0.36452131895355372,0.36452131895355372,0.36452131895355372,0.36452131895355372,0.36452131895355372,0.36452131895355372,0.36452131895355372,0.36452131895355372,0.36452131895355372,-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,"Other Assets",null,null,null,3.66281848789033,4.0185894491619409,4.5131057651288389,5.4310345236714346,6.1128076476643463,6.4773289666179004,6.4773289666179004,6.4773289666179004,6.4773289666179004,3.6022168190901307,2.8145104787275699,2.8145104787275699,2.8145104787275699,2.8145104787275699,2.8145104787275699,2.8145104787275699,2.4587395174559572,1.9642232014890608,1.0462944429464636,0.36452131895355372,-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,"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"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,"Land",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,"Land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mains & Services Albury",null,"Initial Asset Base",null,null,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,0.30125152547962891,7.1099232243645005E-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]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,2.3683503099603251E-2,8.8817841970012523E-16,0,0,0]
[null,null,null,null,2,null,null,null,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,2.4591670896628403E-2,-6.6613381477509392E-16,0,0]
[null,null,null,null,3,null,null,null,null,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,2.582243663579669E-2,1.3322676295501878E-15,0]
[null,null,null,null,4,null,null,null,null,null,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,2.7251342042117033E-2,1.1102230246251565E-15]
[null,null,null,null,5,null,null,null,null,null,null,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2,2.8663236081665763E-2]
[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 & Services Albury",null,null,null,0.30125152547962891,0.32493502857923218,0.34952669947586057,0.37534913611165727,0.40260047815377431,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.43126371423544008,0.20111142099945617,0.13001218875581114,0.13001218875581114,0.13001218875581114,0.13001218875581114,0.13001218875581114,0.13001218875581114,0.13001218875581114,0.13001218875581114,0.13001218875581114,0.13001218875581114,0.13001218875581114,0.13001218875581114,0.13001218875581114,0.13001218875581114,0.13001218875581114,0.13001218875581114,0.13001218875581114,0.13001218875581114,0.13001218875581114,0.13001218875581114,0.10632868565620877,8.1737014759578827E-2,5.5914578123784128E-2,2.8663236081666873E-2]
[null,"Meters Albury",null,"Initial Asset Base",null,null,0.21522664894827956,0.21522664894827956,0.21522664894827956,0.21522664894827956,0.21522664894827956,0.21522664894827956,0.21522664894827956,0.17290184691820132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,4.5619206940251358E-2,4.5619206940251358E-2,4.5619206940251358E-2,4.5619206940251358E-2,4.5619206940251358E-2,4.5619206940251358E-2,4.5619206940251358E-2,4.5619206940251358E-2,4.5619206940251358E-2,4.5619206940251358E-2,4.5619206940251358E-2,4.5619206940251358E-2,4.5619206940251358E-2,4.5619206940251358E-2,4.5619206940251358E-2,1.1102230246251565E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,4.6666057034468439E-2,4.6666057034468439E-2,4.6666057034468439E-2,4.6666057034468439E-2,4.6666057034468439E-2,4.6666057034468439E-2,4.6666057034468439E-2,4.6666057034468439E-2,4.6666057034468439E-2,4.6666057034468439E-2,4.6666057034468439E-2,4.6666057034468439E-2,4.6666057034468439E-2,4.6666057034468439E-2,4.6666057034468439E-2,-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]
[null,null,null,null,3,null,null,null,null,4.8337063177649048E-2,4.8337063177649048E-2,4.8337063177649048E-2,4.8337063177649048E-2,4.8337063177649048E-2,4.8337063177649048E-2,4.8337063177649048E-2,4.8337063177649048E-2,4.8337063177649048E-2,4.8337063177649048E-2,4.8337063177649048E-2,4.8337063177649048E-2,4.8337063177649048E-2,4.8337063177649048E-2,4.8337063177649048E-2,-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]
[null,null,null,null,4,null,null,null,null,null,4.132032106434378E-2,4.132032106434378E-2,4.132032106434378E-2,4.132032106434378E-2,4.132032106434378E-2,4.132032106434378E-2,4.132032106434378E-2,4.132032106434378E-2,4.132032106434378E-2,4.132032106434378E-2,4.132032106434378E-2,4.132032106434378E-2,4.132032106434378E-2,4.132032106434378E-2,4.132032106434378E-2,-1.1102230246251565E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,4.3094731807684278E-2,4.3094731807684278E-2,4.3094731807684278E-2,4.3094731807684278E-2,4.3094731807684278E-2,4.3094731807684278E-2,4.3094731807684278E-2,4.3094731807684278E-2,4.3094731807684278E-2,4.3094731807684278E-2,4.3094731807684278E-2,4.3094731807684278E-2,4.3094731807684278E-2,4.3094731807684278E-2,4.3094731807684278E-2,-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]
[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 Albury",null,null,null,0.21522664894827956,0.26084585588853093,0.3075119129229994,0.35584897610064847,0.39716929716499227,0.44026402897267658,0.44026402897267658,0.39793922694259831,0.22503738002439688,0.22503738002439688,0.22503738002439688,0.22503738002439688,0.22503738002439688,0.22503738002439688,0.22503738002439688,0.22503738002439688,0.17941817308414565,0.13275211604967688,8.4415052872027829E-2,4.3094731807684167E-2,-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]
[null,"Buildings Albury",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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"Buildings Albury",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA Albury",null,"Initial Asset Base",null,null,2.9245098359700294E-3,2.9245098359700294E-3,2.9245098359700294E-3,2.9245098359700294E-3,2.9245098359700294E-3,2.9245098359700294E-3,2.9245098359700294E-3,2.9245098359700294E-3,9.5653256220445265E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1.0780716868540782E-2,1.0780716868540782E-2,1.0780716868540782E-2,1.0780716868540782E-2,1.0780716868540782E-2,1.0780716868540782E-2,1.0780716868540782E-2,1.0780716868540782E-2,1.0780716868540782E-2,1.0780716868540782E-2,2.7755575615628914E-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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"SCADA Albury",null,null,null,2.9245098359700294E-3,2.9245098359700294E-3,2.9245098359700294E-3,2.9245098359700294E-3,1.3705226704510812E-2,1.3705226704510812E-2,1.3705226704510812E-2,1.3705226704510812E-2,1.0876370124761227E-2,1.0780716868540782E-2,1.0780716868540782E-2,1.0780716868540782E-2,1.0780716868540782E-2,1.0780716868540782E-2,2.7755575615628914E-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,"Computer Equipment Albury",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,0.10587601527692693,0.10587601527692693,0.10587601527692693,0.10587601527692693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.22754137483464532,0.22754137483464532,0.22754137483464532,0.22754137483464532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.16012543516207314,0.16012543516207314,0.16012543516207314,0.16012543516207314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,5.2989112315491436E-2,5.2989112315491436E-2,5.2989112315491436E-2,5.2989112315491436E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,6.4096644860036675E-2,6.4096644860036675E-2,6.4096644860036675E-2,6.4096644860036675E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"Computer Equipment Albury",null,null,null,0,0.10587601527692693,0.33341739011157223,0.49354282527364535,0.54653193758913676,0.50475256717224648,0.27721119233760128,0.1170857571755281,6.4096644860036675E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Assets Albury",null,"Initial Asset Base",null,null,4.8924555161868451E-2,4.8924555161868451E-2,4.8924555161868451E-2,4.8924555161868451E-2,4.8924555161868451E-2,4.8924555161868451E-2,4.8924555161868451E-2,4.8924555161868451E-2,4.8924555161868451E-2,4.8924555161868451E-2,4.8924555161868451E-2,4.8924555161868451E-2,4.8924555161868451E-2,1.7464931039208098E-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]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,5.1896072876541181E-3,5.1896072876541181E-3,5.1896072876541181E-3,5.1896072876541181E-3,5.1896072876541181E-3,5.1896072876541181E-3,5.1896072876541181E-3,5.1896072876541181E-3,5.1896072876541181E-3,5.1896072876541181E-3,5.1896072876541181E-3,5.1896072876541181E-3,5.1896072876541181E-3,5.1896072876541181E-3,5.1896072876541181E-3,-2.7755575615628914E-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]
[null,null,null,null,2,null,null,null,7.8150111677516738E-3,7.8150111677516738E-3,7.8150111677516738E-3,7.8150111677516738E-3,7.8150111677516738E-3,7.8150111677516738E-3,7.8150111677516738E-3,7.8150111677516738E-3,7.8150111677516738E-3,7.8150111677516738E-3,7.8150111677516738E-3,7.8150111677516738E-3,7.8150111677516738E-3,7.8150111677516738E-3,7.8150111677516738E-3,2.7755575615628914E-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]
[null,null,null,null,3,null,null,null,null,8.0879263937746349E-3,8.0879263937746349E-3,8.0879263937746349E-3,8.0879263937746349E-3,8.0879263937746349E-3,8.0879263937746349E-3,8.0879263937746349E-3,8.0879263937746349E-3,8.0879263937746349E-3,8.0879263937746349E-3,8.0879263937746349E-3,8.0879263937746349E-3,8.0879263937746349E-3,8.0879263937746349E-3,8.0879263937746349E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,7.3504887740050793E-3,7.3504887740050793E-3,7.3504887740050793E-3,7.3504887740050793E-3,7.3504887740050793E-3,7.3504887740050793E-3,7.3504887740050793E-3,7.3504887740050793E-3,7.3504887740050793E-3,7.3504887740050793E-3,7.3504887740050793E-3,7.3504887740050793E-3,7.3504887740050793E-3,7.3504887740050793E-3,7.3504887740050793E-3,-2.7755575615628914E-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]
[null,null,null,null,5,null,null,null,null,null,null,1.9471826483701362E-3,1.9471826483701362E-3,1.9471826483701362E-3,1.9471826483701362E-3,1.9471826483701362E-3,1.9471826483701362E-3,1.9471826483701362E-3,1.9471826483701362E-3,1.9471826483701362E-3,1.9471826483701362E-3,1.9471826483701362E-3,1.9471826483701362E-3,1.9471826483701362E-3,1.9471826483701362E-3,1.9471826483701362E-3,-6.9388939039072284E-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 Assets Albury",null,null,null,4.8924555161868451E-2,5.4114162449522565E-2,6.1929173617274236E-2,7.0017100011048869E-2,7.7367588785053953E-2,7.9314771433424094E-2,7.9314771433424094E-2,7.9314771433424094E-2,7.9314771433424094E-2,7.9314771433424094E-2,7.9314771433424094E-2,7.9314771433424094E-2,7.9314771433424094E-2,4.7855147310763735E-2,3.039021627155564E-2,3.039021627155564E-2,2.5200608983901498E-2,1.7385597816149879E-2,9.2976714223752151E-3,1.9471826483701085E-3,-6.9388939039072284E-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs Albury",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,"Equity Raising Costs Albury",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land Albury",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,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","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,"Land Albury",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains accelerated depn",null,"Initial Asset Base",null,null,0.15712432262602363,0.15712432262602363,0.15712432262602363,0.15712432262602363,0.15712432262602363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","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,"Low pressure mains accelerated depn",null,null,null,0.15712432262602363,0.15712432262602363,0.15712432262602363,0.15712432262602363,0.15712432262602363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.24889547367671039,0.24889547367671039,0.24889547367671039,0.24889547367671039,0.24889547367671039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"Equity raising costs",null,null,null,0,0.24889547367671039,0.24889547367671039,0.24889547367671039,0.24889547367671039,0.24889547367671039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residual Tax Value (end period)",null,null,null,709.90411907963346,800.12193754015095,904.85554948780828,995.33879412738247,1055.6216488812727,1081.9373382789759,1022.4113672117603,970.19067756766685,923.04240608886414,878.88103187791182,844.7623123309221,811.43129912429492,778.13148978959271,744.8620605308929,711.65476461984758,678.49675363916413,645.35820905605999,613.64585416167006,583.4988262140746,555.37516428429637,528.91191683907061,503.86866496885784,478.82541309864507,453.7821612284323,428.73890935821953,403.69565748800676,378.65240561779399,353.60915374758122,328.56590187736845,303.52265000715568,278.4793981369429,253.66629855996612,228.92429821523299,204.18229787049987,179.44029752576674,154.69829718103361,133.71536843512388,125.77642184616342,117.83747525720295,109.89852866824249,101.95958207928203,94.020635490321567,86.081688901361105,78.142742312400642,70.20379572344018,62.264849134479718,54.325902545519256,46.386955956558793,38.448009367598331,30.509062778637865,22.5701161896774,14.631169600716934,8.360383201542529,3.864437516600427,1.0961964028335673,-1.0258460747536446E-13]
[]
[null,"Summary of Asset Roll Forward ($m Nominal)"]
[null,"RAB roll forward"]
[null,"Opening RAB",null,null,null,null,1572.2412701147177,1652.635013006176,1748.6332222923861,1832.0261307736289,1901.9635287271283,0,0,0,0,0]
[null,"Net Capex",null,null,null,null,119.94439139788487,141.42042549230251,137.5032181521496,115.69496499084973,84.383068240644079,0,0,0,0,0]
[null,"Straight-line Depreciation",null,null,null,null,-78.385007878260083,-86.242301027344624,-97.301550261528547,-91.008612467458761,-97.39670768028769,0,0,0,0,0]
[null,"Inflation on Opening RAB",null,null,null,null,38.834359371833528,40.82008482125255,43.191240590621938,45.251045430108633,46.978499159560066,0,0,0,0,0]
[null,"Closing RAB",null,null,null,null,1652.635013006176,1748.6332222923863,1832.0261307736291,1901.9635287271285,1935.9283884470447,0,0,0,0,0]
[]
[null,"Check",null,null,null,null,"ok","ok","ok","ok","ok","","","","",""]
[]
[null,"TAB roll forward"]
[null,"Opening TAB",null,null,null,null,709.90411907963346,800.12193754015095,904.85554948780828,995.33879412738247,1055.6216488812727,0,0,0,0,0]
[null,"Net Capex (without cap cons)",null,null,null,null,118.1590303396078,139.31539567326436,135.45649559834331,113.97285624757228,83.127034154689852,0,0,0,0,0]
[null,"Capital contributions",null,null,null,null,1.4012772500000001,1.4358887980749999,1.4713552513874522,1.5076977260967221,1.5449378599313111,0,0,0,0,0]
[null,"Tax Depreciation",null,null,null,null,-29.342489129090321,-36.017672523682087,-46.444606210156607,-55.197699219778812,-58.356282616917973,0,0,0,0,0]
[null,"Closing TAB",null,null,null,null,800.12193754015095,904.85554948780816,995.33879412738236,1055.6216488812727,1081.9373382789759,0,0,0,0,0]
[]
[null,"Check",null,null,null,null,"ok","ok","ok","ok","ok","","","","",""]

{"sheet":"Analysis","index":9,"n_rows":184,"n_cols":61,"rows_kept":184,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Australian Gas Networks - Cash Flow Analysis - DNSP PTRM - version 3"]
[]
[null,"Year",null,null,null,"2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041","2042","2043","2044","2045","2046","2047","2048","2049","2050","2051","2052","2053","2054","2055","2056","2057","2058","2059","2060","2061","2062","2063","2064","2065","2066","2067","2068","2069","2070","2071","2072"]
[]
[null,"Inflation Assumption (CPI % increase)",null,null,null,null,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2]
[null,"Cumulative Inflation Index (CPI end period)",null,null,null,1,1.0246999999999999,1.0500100899999998,1.0759453392229996,1.1025211891018076,1.1297534624726222,1.157658372995696,1.1862525348086896,1.2155529724184642,1.2455771308372001,1.2763428859688788,1.3078685552523099,1.340172908567042,1.3732751794086477,1.4071950763400412,1.4419527947256401,1.4775690287553633,1.5140649837656208,1.5514623888646315,1.5897835098695878,1.6290511625633666,1.6692887262786817,1.7105201578177651,1.7527700057158637,1.7960634248570455,1.8404261914510145,1.8858847183798544,1.9324660709238366,1.9801979828756553,2.0291088730526838,2.0792278622170852,2.1305847904138471,2.1832102347370688,2.2371355275350742,2.2923927750651902,2.3490148766093002,2.4070355440615496,2.4664893219998696,2.5274116082532663,2.5898386749771216,2.6538076902490562,2.7193567401982075,2.786524851681103,2.8553520155176262,2.9258792103009115,2.998148426795344,3.0722026929371888,3.1480860994527373,3.2258438261092199,3.3055221686141176,3.387168566178886,3.4708316297635045,3.5565611710186626,3.6444082319428235,3.7344251152718111,3.8266654156190247]
[]
[null,"Time Varying WACC"]
[null,"Time Varying Return on Debt",null,null,null,null,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2,4.65E-2]
[null,"Time Varying Nominal Vanilla WACC",null,null,null,null,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2]
[null,"Cumulative Discount Factor",null,null,null,1,1.0559000000000001,1.1149248100000002,1.1772491068790003,1.2430573319535365,1.3125442368097393,1.3859154596474037,1.4633881338416936,1.5451915305234445,1.631567737079705,1.7227723735824607,1.8190753492657203,1.9207616612896743,2.0281322381557674,2.141504830268675,2.261214950280694,2.3876168660013848,2.5210846488108625,2.6620132806793899,2.8108198230693682,2.967944651178946,3.1338527571798491,3.309035126306203,3.49401018986672,3.6893253594802697,3.8955586470752173,4.1133203754467225,4.3432549844341946,4.5860429380640664,4.842402738301848,5.1130930513729211,5.3989149529446676,5.7007142988142752,6.0193842281179935,6.3558678064697895,6.7111608168514509,7.0863147065134475,7.4824396986075499,7.9007080777597123,8.3423576593064812,8.8086954524617145,9.3011015282543248,9.8210331036837424,10.370028854179663,10.949713467128307,11.56180244994078,12.208107206892469,12.890540399757759,13.611121608104218,14.371983305997245,15.175377172802492,16.02368075676215,16.919404511065157,17.865199223233699,18.863863859812465,19.918353849575983]
[null,"Inverse Cumulative Discount Factor",null,null,null,1,0.94705938062316497,0.89692147042633286,0.84943789224958122,0.80446812411173518,0.76187908335233934,0.72154473278941123,0.68334570772744696,0.6471689627118542,0.61290743698442485,0.58045973764980097,0.5497298396153053,0.52062680141614293,0.49306449608499181,0.46696135626952529,0.44224013284356972,0.41882766629753737,0.3966546702315914,0.37565552631081667,0.35576809007559107,0.33693350703247571,0.31909603848136725,0.30220289656346927,0.28620408804192565,0.27105226635280388,0.25670259148859159,0.24311259729954687,0.23024206582019779,0.21805290824907453,0.20650905222944835,0.19557633509749819,0.18522240278198521,0.17541661405624132,0.16612994985911667,0.15733492741653252,0.1490055189094919,0.14111707444785671,0.13364624912194023,0.12657093391603394,0.11987019027941463,0.11352418816120335,0.10751414732569689,0.10182228177450221,9.6431747110997459E-2,9.1326590691350934E-2,8.6491704414576126E-2,8.1912780011910338E-2,7.7576266703201377E-2,7.3469331094991361E-2,6.9579819201620749E-2,6.5896220476958756E-2,6.2407633750316084E-2,5.910373496573168E-2,5.5974746629161548E-2,5.3011408873152324E-2,5.0204952053368994E-2]
[]
[null,"Annual Building Blocks ($m Nominal)"]
[]
[null,"RAB (start period)",null,"(nominal value)",null,null,1572.2412701147177,1652.635013006176,1748.6332222923861,1832.0261307736289,1901.9635287271283,1935.9283884470447,1902.0636980446873,1871.3153965249978,1844.5215505531182,1819.9360836146218,1794.5746373486104,1771.0401479942821,1746.5262967833723,1721.1927848801215,1694.7672267436817,1667.3984221076978,1639.6984420639001,1612.4748537578471,1585.2842602966393,1558.8322045229215,1532.6285159772763,1506.3286463221627,1477.7945217747742,1446.9318154309101,1413.6429037338696,1377.8267611677188,1339.3788517596613,1298.191017298125,1254.1513621705187,1207.1441347218652,1157.0496050327019,1103.7439390117411,1047.0990686958105,988.16426250435291,926.49496974906776,861.1763447967603,792.09830468419932,778.02190369870539,762.76687724982321,746.28358911113867,728.52067009426185,709.42496272307051,688.94146423212442,667.01326784021808,643.58150224863812,618.58526931225742,591.96157983011267,563.59272647064131,533.46130191497343,501.49754269976313,467.62931437363608,431.78203693237276,393.8786080171048,353.83932381051051,311.58179756414535]
[null," - Equity",null,0.4,null,null,628.89650804588712,661.05400520247042,699.45328891695453,732.81045230945165,760.7854114908514,774.37135537881795,760.825479217875,748.52615860999913,737.80862022124734,727.97443344584872,717.8298549394442,708.41605919771291,698.61051871334894,688.47711395204863,677.9068906974727,666.95936884307912,655.87937682556003,644.98994150313888,634.11370411865573,623.53288180916866,613.05140639091053,602.53145852886507,591.1178087099097,578.77272617236406,565.45716149354791,551.13070446708753,535.75154070386452,519.27640691925001,501.66054486820752,482.85765388874609,462.8198420130808,441.49757560469646,418.83962747832425,395.2657050017412,370.59798789962713,344.47053791870417,316.83932187367975,311.20876147948218,305.1067508999293,298.51343564445546,291.40826803770477,283.76998508922821,275.57658569284979,266.80530713608727,257.43260089945528,247.43410772490299,236.78463193204507,225.43709058825652,213.38452076598938,200.59901707990525,187.05172574945445,172.71281477294912,157.55144320684192,141.53572952420421,124.63271902565815]
[null," - Debt",null,0.6,null,null,943.34476206883062,991.58100780370557,1049.1799333754316,1099.2156784641772,1141.1781172362769,1161.5570330682267,1141.2382188268123,1122.7892379149987,1106.7129303318709,1091.9616501687731,1076.7447824091662,1062.6240887965691,1047.9157780700234,1032.7156709280728,1016.860336046209,1000.4390532646187,983.81906523834004,967.48491225470821,951.1705561779836,935.29932271375287,919.57710958636574,903.79718779329767,886.67671306486454,868.15908925854603,848.1857422403217,826.69605670063129,803.62731105579678,778.91461037887495,752.49081730231126,724.28648083311907,694.22976301962115,662.24636340704467,628.25944121748626,592.89855750261177,555.89698184944064,516.70580687805614,475.25898281051957,466.81314221922321,457.66012634989391,447.77015346668321,437.11240205655707,425.65497763384229,413.36487853927463,400.20796070413081,386.14890134918284,371.15116158735447,355.17694789806757,338.15563588238479,320.07678114898403,300.89852561985788,280.57758862418166,259.06922215942365,236.32716481026287,212.30359428630629,186.94907853848721]
[]
[null,"Revenue Building Blocks"]
[]
[null,"Nominal Vanilla WACC",null,null,null,null,87.888286999412728,92.382297227045242,97.748597126144389,102.41026071024586,106.31976125584649,108.21839691418981,106.32536072069803,104.60653066574739,103.10875467591931,101.73442707405736,100.31672222778732,99.001144272880367,97.630819990190531,96.214676674798795,94.737487974971813,93.207571795820314,91.659142911372015,90.137344325063651,88.617390150582139,87.138720232831318,85.673934043129748,84.203771329408909,82.608713767209878,80.883488482587879,79.022638318723324,77.020515949275477,74.871277813365069,72.568877866965181,70.107061145331997,67.479357130952252,64.679072921328043,61.699286190756332,58.53283794009581,55.238382273993338,51.791068808972895,48.139757674138906,44.278295231846741,43.491424416757638,42.638668438265121,41.717252631312654,40.724305458269242,39.656855416219642,38.511827850575756,37.28604167226819,35.976205975698875,34.578916554555192,33.090652312503295,31.504833409708851,29.820486777047016,28.033712636916761,26.140478673486257,24.136615864519641,22.017814188156159,19.779618201007537,17.417422483835729]
[null,"Return on Capital"]
[null," - Return on Equity",null,7.0000000000000007E-2,null,null,44.022755563212101,46.273780364172936,48.961730224186823,51.296731661661617,53.254978804359602,54.205994876517259,53.257783545251257,52.396831102699942,51.64660341548732,50.958210341209416,50.2480898457611,49.589124143839911,48.902736309934433,48.193397976643411,47.453482348823094,46.687155819015544,45.911556377789204,45.149295905219724,44.387959288305908,43.647301726641807,42.913598447363739,42.177202097020562,41.378246609693683,40.514090832065492,39.582001304548356,38.579149312696131,37.502607849270518,36.349348484347502,35.116238140774527,33.800035772212226,32.397388940915661,30.904830292328757,29.318773923482699,27.668599350121887,25.941859152973901,24.112937654309295,22.178752531157585,21.784613303563756,21.357472562995053,20.895940495111883,20.398578762639335,19.863898956245976,19.290360998499487,18.676371499526109,18.020282062961872,17.320387540743212,16.574924235243156,15.780596341177958,14.936916453619258,14.041931195593369,13.093620802461812,12.089897034106439,11.028601024478936,9.9075010666942962,8.7242903317960714]
[null," - Return on Debt",null,null,null,null,43.865531436200627,46.108516862872307,48.786866901957566,51.11352904858424,53.064782451486877,54.012402037672544,53.067577175446772,52.209699563047437,51.462151260431995,50.776216732847949,50.06863238202623,49.412020129040464,48.728083680256091,48.021278698155385,47.284005626148719,46.52041597680477,45.747586533582812,44.988048419843935,44.229430862276239,43.491418506189511,42.760335595766009,42.02656923238834,41.230467157516202,40.369397650522387,39.44063701417496,38.441366636579353,37.368669964094551,36.219529382617687,34.99082300455747,33.679321358740033,32.281683980412382,30.794455898427575,29.214064016613111,27.569782923871447,25.84920965599899,24.026820019829611,22.09954270068916,21.706811113193879,21.281195875270068,20.82131213620077,20.325726695629903,19.792956459973666,19.221466852076269,18.609670172742081,17.955923912737003,17.258529013811984,16.515728077260142,15.724237068530892,14.883570323427756,13.991781441323392,13.046857871024446,12.0467188304132,10.989213163677224,9.8721171343132426,8.6931321520396558]
[]
[null,"Return of Capital (regulatory depreciation)",null,null,null,null,39.550648506426555,45.422216206092074,54.110309670906609,45.757567037350128,50.418208520727624,33.864690402357446,30.748301519689562,26.793845971879399,24.585466938496246,25.361446266011185,23.534489354328088,24.51385121090982,25.333511903250688,26.425558136439768,27.368804635983636,27.699980043797638,27.223588306053124,27.190593461207428,26.452055773717852,26.203688545645257,26.299869655113326,28.534124547388515,30.862706343864183,33.288911697040646,35.816142566150695,38.447909408057527,41.187834461536376,44.039655127606316,47.007227448653467,50.094529689163579,53.305666020960714,56.644870315930561,58.934806191457412,61.669292755284999,65.31862495230736,69.078040112560871,14.076400985493894,15.25502644888207,16.483288138684383,17.762919016876744,19.095707371191267,20.483498490945919,21.928196391906365,23.431765591579921,24.996232936380604,26.623689482144684,28.368853359471377,30.131424555667813,31.963759215210281,33.868228326126967,35.847277441263337,37.903428915267952,40.039284206594267,42.257526246365174,44.560921875999171]
[]
[null,"Opex",null,null,null,null,69.654319513228614,72.122542764005388,74.740615428588399,77.556268205955959,80.530731782840178,0,0,0,0,0]
[]
[null,"Revenue Adjustments",null,null,null,null,13.292611502853767,5.3331191081298996,3.4057810017215253,-2.2675798059740901,5.0171132247483916E-16,0,0,0,0,0]
[]
[null,"Tax Payable",null,null,null,null,20.353241045322555,20.895443723655333,21.255654488899118,15.864986782437684,17.144576549305086,10.443188126216778,11.628803202749024,11.722831315528019,11.733181515743142,15.439367217157633,14.799353412242205,14.927987568310085,14.987860593104374,15.150607390989441,15.243027806386575,15.090948029161867,15.154679191263059,15.436412714206734,15.627934072772764,15.873564448924879,16.159835206925969,16.707832234462071,17.267451615857958,17.83893316788782,18.422521463592549,19.018465920929593,19.627020892900294,20.248445759173556,20.883005019225084,21.530968387010866,22.276812945694978,22.97842692568031,23.235943818368405,23.632643327075765,24.336030644102976,26.417578910107476,10.359587900374757,10.646595059811716,10.939688090019132,11.23899253281518,11.544636418854928,11.856750313987108,12.175467366382456,12.500923354443499,12.833256735505614,13.172608695339301,13.538352806983189,13.89258816142145,14.254291126781366,14.623614487595072,15.000714020035858,15.996051054951215,17.038514468096743,18.071994950960708,19.093542367668864]
[null,"Less Value of Imputation Credits",null,0.4,null,null,-8.1412964181290217,-8.3581774894621343,-8.5022617955596473,-6.3459947129750738,-6.8578306197220344,-4.1772752504867112,-4.6515212810996101,-4.6891325262112078,-4.6932726062972572,-6.1757468868630534,-5.9197413648968826,-5.9711950273240344,-5.9951442372417496,-6.0602429563957765,-6.0972111225546302,-6.0363792116647472,-6.0618716765052234,-6.1745650856826941,-6.2511736291091058,-6.3494257795699518,-6.4639340827703879,-6.6831328937848289,-6.9069806463431833,-7.1355732671551282,-7.3690085854370198,-7.6073863683718379,-7.8508083571601182,-8.0993783036694236,-8.3532020076900348,-8.6123873548043459,-8.9107251782779908,-9.1913707702721243,-9.294377527347363,-9.4530573308303065,-9.7344122576411909,-10.567031564042992,-4.1438351601499033,-4.2586380239246866,-4.3758752360076532,-4.4955970131260719,-4.6178545675419711,-4.7427001255948431,-4.870186946552983,-5.0003693417774002,-5.1333026942022464,-5.2690434781357212,-5.4153411227932757,-5.5570352645685803,-5.7017164507125466,-5.8494457950380294,-6.0002856080143436,-6.3984204219804859,-6.8154057872386975,-7.2287979803842832,-7.6374169470675461]
[]
[null,"Revenue Subtotal",null,null,null,null,222.59781114911519,227.79744153946578,242.7586959207004,232.97550821704047,247.55544748899737,148.34900019227732,144.05094416203701,138.43407542694359,134.73413052386147,136.35949367036312,132.73082362946073,132.47178802477623,131.95704824930385,131.73059924583225,131.2521092947874,129.96212065711507,127.97553873218298,126.5897854147951,124.44620636796367,122.86654744783148,121.66970482239866,122.76259521747465,123.83189108058883,124.87576008036122,125.89229376302954,126.87950490989076,127.83532481064164,128.75760045007564,129.64409160552052,130.49246785232233,131.35082670970573,132.13121266209507,131.40921042257426,131.08726102552379,131.71131214774203,133.06834513276425,64.570448957565489,65.134407901526728,65.685769430960974,66.2235671678785,66.746794680773462,67.254404095557831,67.745304662311597,68.218361276514216,68.672392953382854,69.106171253903454,69.582517356164573,69.971810862229532,70.336820668326112,70.676109655600783,70.988184526771107,71.637675412758313,72.280207075608459,72.880341417949126,73.434469780436217]
[]
[null,"Additional Tax Income calculations"]
[null," - Add Customer Contributions",null,null,null,null,1.4012772500000001,1.4358887980749999,1.4713552513874522,1.5076977260967221,1.5449378599313111,0,0,0,0,0]
[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,223.99908839911518,229.23333033754079,244.23005117208785,234.48320594313719,249.10038534892868,148.34900019227732,144.05094416203701,138.43407542694359,134.73413052386147,136.35949367036312,132.73082362946073,132.47178802477623,131.95704824930385,131.73059924583225,131.2521092947874,129.96212065711507,127.97553873218298,126.5897854147951,124.44620636796367,122.86654744783148,121.66970482239866,122.76259521747465,123.83189108058883,124.87576008036122,125.89229376302954,126.87950490989076,127.83532481064164,128.75760045007564,129.64409160552052,130.49246785232233,131.35082670970573,132.13121266209507,131.40921042257426,131.08726102552379,131.71131214774203,133.06834513276425,64.570448957565489,65.134407901526728,65.685769430960974,66.2235671678785,66.746794680773462,67.254404095557831,67.745304662311597,68.218361276514216,68.672392953382854,69.106171253903454,69.582517356164573,69.971810862229532,70.336820668326112,70.676109655600783,70.988184526771107,71.637675412758313,72.280207075608459,72.880341417949126,73.434469780436217]
[]
[null,"Tax Expenses"]
[null," - Opex",null,null,null,null,69.654319513228614,72.122542764005388,74.740615428588399,77.556268205955959,80.530731782840178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," - Tax Depreciation",null,null,null,null,29.342489129090321,36.017672523682087,46.444606210156607,55.197699219778812,58.356282616917973,59.525971067215508,52.220689644093483,47.148271478802755,44.16137421095231,34.118719546989723,33.331013206627162,33.299809334702161,33.269429258699844,33.207295911045378,33.158010980683422,33.138544583104085,31.712354894389961,30.147027947595408,28.123661929778198,26.463247445225715,25.04325187021275,25.043251870212757,25.043251870212757,25.043251870212757,25.043251870212757,25.043251870212757,25.043251870212757,25.043251870212757,25.043251870212757,25.043251870212757,24.813099576976771,24.742000344733125,24.742000344733125,24.742000344733125,24.742000344733125,20.982928745909721,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,7.9389465889604658,6.2707863991744039,4.495945684942102,2.7682411137668597,1.0961964028336699]
[null," - Interest",null,null,null,null,43.865531436200627,46.108516862872307,48.786866901957566,51.11352904858424,53.064782451486877,54.012402037672544,53.067577175446772,52.209699563047437,51.462151260431995,50.776216732847949,50.06863238202623,49.412020129040464,48.728083680256091,48.021278698155385,47.284005626148719,46.52041597680477,45.747586533582812,44.988048419843935,44.229430862276239,43.491418506189511,42.760335595766009,42.02656923238834,41.230467157516202,40.369397650522387,39.44063701417496,38.441366636579353,37.368669964094551,36.219529382617687,34.99082300455747,33.679321358740033,32.281683980412382,30.794455898427575,29.214064016613111,27.569782923871447,25.84920965599899,24.026820019829611,22.09954270068916,21.706811113193879,21.281195875270068,20.82131213620077,20.325726695629903,19.792956459973666,19.221466852076269,18.609670172742081,17.955923912737003,17.258529013811984,16.515728077260142,15.724237068530892,14.883570323427756,13.991781441323392,13.046857871024446,12.0467188304132,10.989213163677224,9.8721171343132426,8.6931321520396558]
[null," - Tax expense revenue adjustments",null,null,null,null,13.292611502853767,5.3331191081298996,3.4057810017215253,-2.2675798059740901,5.0171132247483916E-16,0,0,0,0,0]
[null,"Total Tax Expenses",null,null,null,null,156.15495158137333,159.58185125868968,173.37786954242409,181.59991666834492,191.95179685124504,113.53837310488805,105.28826681954025,99.357971041850192,95.623525471384312,84.89493627983768,83.399645588653385,82.711829463742617,81.997512938955936,81.228574609200763,80.442016606832141,79.658960559908849,77.45994142797278,75.135076367439339,72.35309279205444,69.954665951415222,67.803587465978751,67.069821102601097,66.273719027728959,65.412649520735144,64.48388888438771,63.48461850679211,62.411921834307307,61.262781252830443,60.034074874770226,58.72257322895279,57.09478355738915,55.5364562431607,53.956064361346236,52.311783268604572,50.591210000732119,45.009748765739332,30.038489289649625,29.645757702154345,29.220142464230534,28.760258725161236,28.264673284590369,27.731903048934132,27.160413441036734,26.548616761702547,25.894870501697469,25.19747560277245,24.454674666220608,23.663183657491359,22.822516912388224,21.930728030283859,20.985804459984912,18.317505229587603,15.485158848619326,12.640358248080101,9.7893285548733253]
[]
[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,67.844136817741855,69.651479078851111,70.852181629663761,52.883289274792276,57.148588497683647,34.810627087389264,38.762677342496758,39.076104385093402,39.110605052477155,51.464557390525442,49.331178040807345,49.759958561033613,49.959535310347917,50.502024636631489,50.810092687955262,50.303160097206217,50.515597304210203,51.454709047355763,52.093113575909229,52.911881496416257,53.866117356419906,55.692774114873558,57.558172052859874,59.463110559626074,61.408404878641832,63.394886403098646,65.42340297633433,67.494819197245192,69.610016730750289,71.769894623369538,74.256043152316579,76.594756418934367,77.453146061228026,78.775477756919216,81.120102147009916,88.058596367024919,34.531959667915864,35.488650199372387,36.46562696673044,37.463308442717263,38.482121396183089,39.522501046623702,40.584891221274859,41.669744514811669,42.777522451685385,43.908695651131005,45.127842689943961,46.308627204738173,47.514303755937888,48.745381625316924,50.002380066786195,53.32017018317071,56.795048226989131,60.239983169869021,63.645141225562895]
[null," - Pre-tax Income",null,null,null,null,67.844136817741855,69.651479078851111,70.852181629663761,52.883289274792276,57.148588497683647,34.810627087389264,38.762677342496758,39.076104385093402,39.110605052477155,51.464557390525442,49.331178040807345,49.759958561033613,49.959535310347917,50.502024636631489,50.810092687955262,50.303160097206217,50.515597304210203,51.454709047355763,52.093113575909229,52.911881496416257,53.866117356419906,55.692774114873558,57.558172052859874,59.463110559626074,61.408404878641832,63.394886403098646,65.42340297633433,67.494819197245192,69.610016730750289,71.769894623369538,74.256043152316579,76.594756418934367,77.453146061228026,78.775477756919216,81.120102147009916,88.058596367024919,34.531959667915864,35.488650199372387,36.46562696673044,37.463308442717263,38.482121396183089,39.522501046623702,40.584891221274859,41.669744514811669,42.777522451685385,43.908695651131005,45.127842689943961,46.308627204738173,47.514303755937888,48.745381625316924,50.002380066786195,53.32017018317071,56.795048226989131,60.239983169869021,63.645141225562895]
[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,20.353241045322555,20.895443723655333,21.255654488899129,15.864986782437683,17.144576549305093,10.443188126216778,11.628803202749028,11.722831315528021,11.733181515743146,15.439367217157631,14.799353412242203,14.927987568310083,14.987860593104374,15.150607390989446,15.243027806386579,15.090948029161865,15.15467919126306,15.436412714206728,15.627934072772767,15.873564448924876,16.159835206925973,16.707832234462067,17.267451615857961,17.83893316788782,18.422521463592549,19.018465920929593,19.627020892900298,20.248445759173556,20.883005019225084,21.530968387010862,22.276812945694974,22.97842692568031,23.235943818368408,23.632643327075765,24.336030644102973,26.417578910107476,10.359587900374759,10.646595059811716,10.939688090019132,11.238992532815178,11.544636418854926,11.85675031398711,12.175467366382458,12.500923354443501,12.833256735505616,13.172608695339301,13.538352806983188,13.892588161421452,14.254291126781366,14.623614487595077,15.000714020035858,15.996051054951213,17.038514468096739,18.071994950960704,19.093542367668867]
[null,"Value of Imputation Credits",null,0.4,null,null,8.1412964181290217,8.3581774894621343,8.5022617955596527,6.3459947129750738,6.8578306197220371,4.1772752504867112,4.6515212810996109,4.6891325262112087,4.693272606297259,6.1757468868630525,5.9197413648968817,5.9711950273240335,5.9951442372417496,6.0602429563957791,6.0972111225546319,6.0363792116647463,6.0618716765052243,6.1745650856826915,6.2511736291091076,6.3494257795699509,6.4639340827703897,6.6831328937848271,6.9069806463431851,7.1355732671551282,7.3690085854370198,7.6073863683718379,7.850808357160119,8.0993783036694236,8.3532020076900348,8.6123873548043459,8.9107251782779908,9.1913707702721243,9.294377527347363,9.4530573308303065,9.7344122576411891,10.567031564042992,4.1438351601499042,4.2586380239246866,4.3758752360076532,4.4955970131260719,4.6178545675419711,4.742700125594844,4.8701869465529839,5.0003693417774002,5.1333026942022464,5.2690434781357212,5.4153411227932757,5.5570352645685812,5.7017164507125466,5.8494457950380312,6.0002856080143436,6.3984204219804859,6.8154057872386957,7.2287979803842823,7.637416947067547]
[null,null,null,"(intermediate tax calculation)",null,null,20.353241045322555,20.895443723655333,21.255654488899118,15.864986782437684,17.144576549305086,10.443188126216778,11.628803202749024,11.722831315528019,11.733181515743142,15.439367217157633,14.799353412242205,14.927987568310085,14.987860593104374,15.150607390989441,15.243027806386575,15.090948029161867,15.154679191263059,15.436412714206734,15.627934072772764,15.873564448924879,16.159835206925969,16.707832234462071,17.267451615857958,17.83893316788782,18.422521463592549,19.018465920929593,19.627020892900294,20.248445759173556,20.883005019225084,21.530968387010866,22.276812945694978,22.97842692568031,23.235943818368405,23.632643327075765,24.336030644102976,26.417578910107476,10.359587900374757,10.646595059811716,10.939688090019132,11.23899253281518,11.544636418854928,11.856750313987108,12.175467366382456,12.500923354443499,12.833256735505614,13.172608695339301,13.538352806983189,13.89258816142145,14.254291126781366,14.623614487595072,15.000714020035858,15.996051054951215,17.038514468096743,18.071994950960708,19.093542367668864]
[]
[null,"Cash Flow Analysis Below This Line"]
[]
[null,"Net Present Values"]
[null,"RAB (start period)",null,"Project NPV Check",null,-2.9114488597770105E-12,1572.2412701147177,1652.635013006176,1748.6332222923861,1832.0261307736289,1901.9635287271283,1935.9283884470447,1902.0636980446873,1871.3153965249978,1844.5215505531182,1819.9360836146218,1794.5746373486104,1771.0401479942821,1746.5262967833723,1721.1927848801215,1694.7672267436817,1667.3984221076978,1639.6984420639001,1612.4748537578471,1585.2842602966393,1558.8322045229215,1532.6285159772763,1506.3286463221627,1477.7945217747742,1446.9318154309101,1413.6429037338696,1377.8267611677188,1339.3788517596613,1298.191017298125,1254.1513621705187,1207.1441347218652,1157.0496050327019,1103.7439390117411,1047.0990686958105,988.16426250435291,926.49496974906776,861.1763447967603,792.09830468419932,778.02190369870539,762.76687724982321,746.28358911113867,728.52067009426185,709.42496272307051,688.94146423212442,667.01326784021808,643.58150224863812,618.58526931225742,591.96157983011267,563.59272647064131,533.46130191497343,501.49754269976313,467.62931437363608,431.78203693237276,393.8786080171048,353.83932381051051,311.58179756414535]
[null,"PV for Returns on and of Asset Only",null,null,null,2073.4360268026176,127.43893550583928,137.80451343313732,151.85890679705099,148.16782774759599,156.73796977657412,142.08308731654725,137.07366224038759,131.40037663762678,127.69422161441557,127.09587334006855,123.85121158211541,123.51499548379019,122.96433189344123,122.64023481123857,122.10629261095545,120.90755183961795,118.88273121742515,117.32793778627108,115.0694459243,113.34240877847657,111.97380369824307,112.73789587679742,113.47142011107405,114.17240017962853,114.83878088487401,115.468425357333,116.05911227490145,116.6085329945715,117.11428859398546,117.57388682011583,117.98473894228876,118.34415650668689,117.46764413155321,116.90767502927834,117.10969376128025,117.21779778669978,58.354696217340631,58.746450865639709,59.121956576949501,59.480171648189398,59.820012829460509,60.140353907165562,60.440024242482124,60.717807263848115,60.972438912079483,61.202606036699876,61.459505671974668,61.636257965376664,61.784245992257297,61.901940963043728,61.987756114749594,62.040044779787593,62.057098394750426,62.037144447372711,61.9783443598349]
[null,"PV for Capex Only",null,null,null,514.60052694907483,119.94439139788487,141.42042549230251,137.5032181521496,115.69496499084973,84.383068240644079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV for End of Period Assets",null,null,null,13.405770261171982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,267.02087568814619]
[]
[null,"Nominal Cash Flow Analysis"]
[null,"Capital Expenditure",null,null,null,1572.2412701147177,119.94439139788487,141.42042549230251,137.5032181521496,115.69496499084973,84.383068240644079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest Payments",null,null,null,0,43.865531436200627,46.108516862872307,48.786866901957566,51.11352904858424,53.064782451486877,54.012402037672544,53.067577175446772,52.209699563047437,51.462151260431995,50.776216732847949,50.06863238202623,49.412020129040464,48.728083680256091,48.021278698155385,47.284005626148719,46.52041597680477,45.747586533582812,44.988048419843935,44.229430862276239,43.491418506189511,42.760335595766009,42.02656923238834,41.230467157516202,40.369397650522387,39.44063701417496,38.441366636579353,37.368669964094551,36.219529382617687,34.99082300455747,33.679321358740033,32.281683980412382,30.794455898427575,29.214064016613111,27.569782923871447,25.84920965599899,24.026820019829611,22.09954270068916,21.706811113193879,21.281195875270068,20.82131213620077,20.325726695629903,19.792956459973666,19.221466852076269,18.609670172742081,17.955923912737003,17.258529013811984,16.515728077260142,15.724237068530892,14.883570323427756,13.991781441323392,13.046857871024446,12.0467188304132,10.989213163677224,9.8721171343132426,8.6931321520396558]
[null,"Repayment of Debt",null,null,null,-943.34476206883062,-48.236245734874956,-57.598925571725999,-50.035745088745671,-41.962438772099631,-20.378915831949826,20.318814241414429,18.448980911813578,16.0763075831278,14.751280163097817,15.216867759606885,14.120693612597051,14.708310726545733,15.200107141950639,15.855334881863769,16.421282781590321,16.619988026278634,16.334152983631839,16.314356076724607,15.871233464230727,15.722213127387136,15.77992179306807,17.120474728433123,18.517623806318511,19.973347018224331,21.489685539690413,23.068745644834507,24.712700676921827,26.423793076563697,28.204336469192185,30.056717813497926,31.983399612576477,33.986922189558413,35.36088371487449,37.00157565317113,39.191174971384498,41.446824067536568,8.4458405912963599,9.1530158693292947,9.889972883210703,10.657751410126139,11.45742442271478,12.290099094567665,13.156917835143815,14.059059354947976,14.99773976182837,15.974213689286898,17.021312015682781,18.07885473340076,19.178255529126147,20.32093699567622,21.508366464758012,22.742057349160774,24.023570523956579,25.354515747819079,26.736553125599499]
[]
[null,"Analysis Including Revenue Adjustments"]
[]
[null,"Nominal Cash Flow to Equity Holders"]
[null," -  Pre-tax","Te  =",0.29518338629299745,8.722000719061862E-2,-628.89650804588712,37.369814536676031,25.744881992011585,31.76374052675051,30.57318474375019,49.955780845976065,74.017783913190343,72.534386074776663,70.148068280768356,68.520699100331655,70.366409177908281,68.541497634837441,68.351457169190041,68.028857427097122,67.853985665813099,67.546820887048369,66.821716654031661,65.89379921496834,65.28738091822656,64.345542041456696,63.65291581425484,63.129447433564579,63.615551256653191,64.083800116754119,64.5330154116145,64.961971209164176,65.369392628476902,65.75395416962526,66.114277990894266,66.44893213177086,66.756428680084383,67.08574311671687,67.349834574109082,66.834262691086664,66.515902448481214,66.670927520358546,67.594701045398068,34.025065665579973,34.274580919003554,34.514600672480199,34.744503621551587,34.963643562428778,35.171348541016499,35.366919975091513,35.549631748824154,35.718729278817477,35.873428550804576,36.045477263221649,36.168719060297882,36.27499481577221,36.363391218601173,36.432960190988652,36.848899233184341,37.267423387974659,37.653708535816804,144.81313477805554]
[null," -  Post-tax ",null,null,6.1474110115592229E-2,-628.89650804588712,17.016573491353476,4.849438268356252,10.508086037851381,14.708197961312507,32.811204296670972,63.574595786973561,60.905582872027637,58.425236965240337,56.787517584588507,54.92704196075065,53.742144222595236,53.423469600879955,53.04099683399275,52.703378274823649,52.303793080661791,51.730768624869796,50.739120023705283,49.850968204019836,48.717607968683929,47.779351365329966,46.969612226638603,46.907719022191124,46.816348500896154,46.694082243726683,46.539449745571631,46.350926707547309,46.126933276724962,45.865832231720709,45.565927112545779,45.225460293073525,44.808930171021899,44.371407648428772,43.598318872718252,42.883259121405445,42.33489687625557,41.177122135290588,23.665477765205214,23.627985859191838,23.574912582461067,23.505511088736409,23.41900714357385,23.314598227029389,23.191452608709056,23.048708394380654,22.885472543311863,22.700819855465276,22.507124456238461,22.276130898876431,22.020703688990842,21.739776731006096,21.432246170952794,20.852848178233128,20.22890891987792,19.5817135848561,125.71959241038667]
[null," -  Post-tax + Value of Imputation Credits",null,null,7.2063545353003855E-2,-628.89650804588712,25.1578699094825,13.207615757818386,19.010347833411029,21.054192674287581,39.669034916393009,67.751871037460276,65.557104153127241,63.114369491451548,61.480790190885763,61.102788847613702,59.661885587492122,59.394664628203991,59.036141071234496,58.763621231219425,58.401004203216424,57.767147836534541,56.800991700210503,56.02553328970253,54.968781597793033,54.128777144899914,53.433546309408989,53.590851915975954,53.72332914723934,53.829655510881814,53.908458331008653,53.95831307591915,53.977741633885081,53.965210535390135,53.919129120235816,53.837847647877872,53.719655349299892,53.562778418700894,52.892696400065617,52.336316452235749,52.069309133896759,51.74415369933358,27.809312925355115,27.886623883116524,27.950787818468719,28.001108101862481,28.036861711115822,28.057298352624233,28.06163955526204,28.049077736158054,28.018775237514109,27.969863333600998,27.922465579031737,27.833166163445011,27.722420139703388,27.589222526044125,27.432531778967139,27.251268600213614,27.044314707116619,26.810511565240382,133.35700935745422]
[null,"Real Cash Flow to Equity"]
[null," -  Pre-tax",null,null,6.101298642577202E-2,-628.89650804588712,36.469029507832566,24.518699617459475,29.521704652476942,27.730246861429745,44.218302935439482,63.93750145965172,61.145821776030594,57.708771129243146,55.011205170631435,55.131273853963435,52.407023136674944,51.001969023738681,49.53767347371074,48.219317141368784,46.843989022470382,45.224091296986117,43.52111694115289,42.081188294873343,40.47440525203023,39.073613694302175,37.81817155999012,37.190763853851436,36.561442692294996,35.930254198428926,35.297243383581367,34.66245417409985,34.025929437504104,33.387711008008765,32.747839711430593,32.106355389496301,31.487009303059025,30.848991774821101,29.874927946241211,29.015927450124536,28.382505442705028,28.082136639885707,13.794937347627314,13.561139312282915,13.326930748991575,13.092321553371812,12.857321382512087,12.621939660720312,12.386185585135323,12.150068131202197,11.913596058016532,11.676777913539185,11.44996551062812,11.212173003403572,10.974058852245109,10.735630810256144,10.496896443654665,10.360822564632048,10.225919001425234,10.082866136967958,37.843166059667041]
[null," -  Post-tax ",null,null,3.5887684313070878E-2,-628.89650804588712,16.606395521961041,4.6184682552491028,9.7663753489929697,13.340512732725667,29.042800386607446,54.916542971533381,51.34284739956324,48.064739497940174,45.591329656493805,43.034706868017864,41.091395619820119,39.863117109270718,38.62372059825109,37.452787577895251,36.272888593841671,35.010728851325091,33.51185092301148,32.131599555243518,30.644177440663164,29.329558495969859,28.137500413932106,27.423072921885183,26.70992106678337,25.998014099888046,25.287322013646936,24.577815523828491,23.869466052086221,23.162245708943747,22.45612727718958,21.751084195673251,21.031282290491788,20.323928013177607,19.488456705506731,18.706767700480974,18.022404752652793,17.106985493786983,9.5948024401001089,9.3486893001656775,9.1028498455292102,8.8572774791117013,8.611965762854231,8.3669084138846834,8.1220993007774016,7.8775324399021294,7.633201991861907,7.3891022580160843,7.1494627990483153,6.9055205706422225,6.6617927715255059,6.4182742329623865,6.1749599108076429,5.8632052636003165,5.5506704058491128,5.2435684155982436,32.853562764396926]
[null," -  Post-tax + Value of Imputation Credits",null,null,4.6221865280249075E-2,-628.89650804588712,24.551449116309652,12.578560800133253,17.668507070386553,19.096406384207299,35.113001406140256,58.524926366780718,55.26403715015018,51.922352150461364,49.35927986214886,47.873333662396092,45.617646626562056,44.318657875057902,42.989301748434947,41.759399403284661,40.501328765293152,39.0960738295895,37.515557330268045,36.111435051095448,34.576268565209986,33.227180575302782,32.009768872355309,31.330149294671685,30.650529716988018,29.970910139304401,29.291290561620713,28.611670983937039,27.932051406253372,27.252431828569755,26.572812250885988,25.893192673202474,25.213573095518687,24.533953517835005,23.643045201800522,22.830431600338397,22.166445028673689,21.497045952226472,11.27485640311099,11.033669305012573,10.792482206914157,10.551295108815747,10.310108010717373,10.068920912618935,9.8277338145205704,9.5865467164221556,9.3453596183237568,9.1041725202253261,8.8696638836802375,8.6281815437467628,8.3866992038133468,8.1452168638798881,7.9037345239464516,7.6622521840130089,7.4207698440795626,7.1792875041461297,34.849404082504968]
[null,"Net Cash Flow to Debt"]
[null,"Cash flow to debt before Tax calculation",null,null,4.6500000000000208E-2,-943.34476206883062,-4.3707142986743293,-11.490408708853693,-1.2488781867881045,9.1510902764846094,32.685866619537052,74.331216279086973,71.51655808726035,68.286007146175237,66.213431423529812,65.993084492454841,64.189325994623289,64.12033085558619,63.92819082220673,63.876613580019153,63.70528840773904,63.140404003083404,62.08173951721465,61.302404496568542,60.100664326506966,59.213631633576647,58.540257388834078,59.147043960821463,59.748090963834713,60.342744668746718,60.930322553865373,61.510112281413861,62.081370641016377,62.643322459181384,63.195159473749655,63.736039172237959,64.265083592988859,64.781378087985985,64.574947731487597,64.571358577042574,65.040384627383489,65.473644087366182,30.545383291985519,30.859826982523174,31.171168758480771,31.479063546326909,31.783151118344684,32.083055554541332,32.378384687220084,32.668729527690061,32.953663674565377,33.232742703098879,33.537040092942924,33.80309180193165,34.061825852553902,34.31271843699961,34.555224335782455,34.788776179573972,35.012783687633799,35.226632882132321,195.64221069052687]
[null,"Deduction Utilised to Reduce Tax",null,null,null,null,43.865531436200627,46.108516862872307,48.786866901957566,51.11352904858424,53.064782451486877,54.012402037672544,53.067577175446772,52.209699563047437,51.462151260431995,50.776216732847949,50.06863238202623,49.412020129040464,48.728083680256091,48.021278698155385,47.284005626148719,46.52041597680477,45.747586533582812,44.988048419843935,44.229430862276239,43.491418506189511,42.760335595766009,42.02656923238834,41.230467157516202,40.369397650522387,39.44063701417496,38.441366636579353,37.368669964094551,36.219529382617687,34.99082300455747,33.679321358740033,32.281683980412382,30.794455898427575,29.214064016613111,27.569782923871447,25.84920965599899,24.026820019829611,22.09954270068916,21.706811113193879,21.281195875270068,20.82131213620077,20.325726695629903,19.792956459973666,19.221466852076269,18.609670172742081,17.955923912737003,17.258529013811984,16.515728077260142,15.724237068530892,14.883570323427756,13.991781441323392,13.046857871024446,12.0467188304132,10.989213163677224,9.8721171343132426,8.6931321520396558]
[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  =",0.29999999996106963,3.2550000001810409E-2,-943.34476206883062,-17.530373729534517,-25.322963767715386,-15.884938257375374,-6.1829684380906613,16.766431884090991,58.127495667785212,55.596284934626318,52.62309727726101,50.774786045400212,50.760219472600454,49.168736280015409,49.296724816874061,49.309765718129903,49.470229970572539,49.520086719894422,49.184279210041971,48.357463557139809,47.805989970615364,46.831835067824095,46.166206081719793,45.712156710104274,46.539073191104961,47.378950816579852,48.231925373590002,49.098131449612886,49.977702290440057,50.870769651788009,51.777463644396079,52.697912572382414,53.632242764615953,54.580578398865143,55.543041318457718,55.810728526503667,56.300423699881144,57.285621730583792,58.265598081417295,23.915520481778771,24.347783648565009,24.786809995899752,25.232669905466679,25.685433109655712,26.145168616549231,26.611944631597204,27.085828475867434,27.566886500744271,28.055183998955286,28.58232166976488,29.085820681372383,29.596754755525577,30.115184004602597,30.641166974475126,31.174760530450015,31.716019738530637,32.26499774183835,193.03427104491499]
[null,"Nominal Cash Flows to Assets"]
[null,"Cash flow to Asset",null,null,6.2860206050362244E-2,-1572.2412701147177,32.999100238001702,14.254473283157878,30.514862339962406,39.724275020234785,82.641647465513131,148.34900019227732,144.05094416203701,138.43407542694359,134.73413052386147,136.35949367036312,132.73082362946073,132.47178802477623,131.95704824930385,131.73059924583225,131.2521092947874,129.96212065711507,127.97553873218298,126.5897854147951,124.44620636796367,122.86654744783148,121.66970482239866,122.76259521747465,123.83189108058883,124.87576008036122,125.89229376302954,126.87950490989076,127.83532481064164,128.75760045007564,129.64409160552052,130.49246785232233,131.35082670970573,132.13121266209507,131.40921042257426,131.08726102552379,131.71131214774203,133.06834513276425,64.570448957565489,65.134407901526728,65.685769430960974,66.2235671678785,66.746794680773462,67.254404095557831,67.745304662311597,68.218361276514216,68.672392953382854,69.106171253903454,69.582517356164573,69.971810862229532,70.336820668326112,70.676109655600783,70.988184526771107,71.637675412758313,72.280207075608459,72.880341417949126,340.45534546858244]
[null,"Cash flow to Asset Post-tax",null,null,5.2313829211095619E-2,-1572.2412701147177,12.645859192679147,-6.6409704404974548,9.2592078510632767,23.859288237797102,65.497070916208031,137.90581206606055,132.42214095928799,126.71124411141557,123.00094900811833,120.92012645320548,117.93147021721853,117.54380045646614,116.96918765619948,116.5799918548428,116.00908148840082,114.8711726279532,112.82085954091993,111.15337270058838,108.81827229519089,106.9929829989066,105.50986961547268,106.05476298301258,106.56443946473087,107.0368269124734,107.469772299437,107.86103898896116,108.20830391774135,108.50915469090208,108.76108658629543,108.96149946531148,109.07401376401076,109.15278573641476,108.17326660420585,107.45461769844802,107.37528150363906,106.65076622265677,54.210861057190726,54.487812841715012,54.746081340941842,54.984574635063325,55.202158261918534,55.397653781570725,55.56983729592914,55.717437922070715,55.83913621787724,55.933562558564155,56.044164549181389,56.079222700808081,56.082529541544744,56.052495168005706,55.987470506735249,55.641624357807103,55.241692607511723,54.808346466988425,321.36180310091356]
[null,"Cash flow to Asset Real",null,null,3.7240368937616175E-2,-1572.2412701147177,32.203669598908661,13.575558386451203,28.360978227759134,36.030395980504473,73.150160818839552,128.1457497762415,121.4336238997108,113.88567883760356,108.17004197347578,106.83609801832515,101.486363515984,98.846788483748369,96.089298217802551,93.612180330000143,91.023859986873362,87.956716828715088,84.524468965589492,81.593847407048131,78.278712538773391,75.422153871764749,72.887154215457358,71.769160191652944,70.649252712430794,69.527477900899001,68.40388076838579,67.278505241238562,66.151394186977143,65.022589439816059,63.892131825572292,62.760061185972148,61.65012878186932,60.521524935965715,58.739941682193866,57.183595434162008,56.070871861765951,55.283082736796345,26.179091221530495,25.771191241201166,25.362880732924893,24.954169592320198,24.545067476475502,24.135583809698819,23.725727789128843,23.315508390210788,22.904934372040177,22.494014282577915,22.103117627011784,21.6910100532128,21.278580835479836,20.865837726916418,20.452788293740454,20.142399348143364,19.833180718362083,19.515812787330322,88.969196020893378]
[null,"Cash flow to Asset Real Post-tax",null,null,2.6948208462078016E-2,-1572.2412701147177,12.34103561303713,-6.3246729757591718,8.6056489242751582,21.640661851800399,57.974658270007517,119.12479128812319,111.63064952324345,104.24164720630058,98.750166459338146,94.73953103237956,90.170735999129178,87.707936569280406,85.175345342342908,82.845650766526617,80.452759558244651,77.743354383054054,74.515202947448088,71.644258667418299,68.448484727406324,65.67809867343243,63.206483069399333,62.001469259686687,60.797731086919171,59.595237802358128,58.393959398451351,57.193866590967211,55.994930801559264,54.797124140751038,53.600419391331279,52.404789992149098,51.194401769302083,49.996461174322221,48.353470441459379,46.874435684518446,45.710771171713716,44.307931590697621,21.978956314003291,21.558741229083928,21.138799829462531,20.719125518060089,20.299711856817645,19.880552562863191,19.461641504770924,19.04297269891072,18.624540305885549,18.206338627054812,17.802614915431981,17.38435762045145,16.966314754760234,16.54848114962266,16.130851760893432,15.644782047111635,15.157932122785963,14.676515065960611,83.979592725623263]
[null,"Check on Vanilla WACC Cash Flow (nom)",null,null,5.6603630043422726E-2,-1572.2412701147177,20.787155610808171,1.7172070489646796,17.761469646622928,30.205282950772176,72.354901535930068,142.08308731654725,137.07366224038759,131.40037663762678,127.69422161441558,127.09587334006854,123.85121158211541,123.51499548379017,122.96433189344123,122.64023481123859,122.10629261095545,120.90755183961795,118.88273121742515,117.32793778627106,115.0694459243,113.34240877847655,111.97380369824307,112.73789587679741,113.47142011107405,114.17240017962853,114.83878088487401,115.46842535733299,116.05911227490147,116.6085329945715,117.11428859398546,117.57388682011582,117.98473894228874,118.34415650668689,117.46764413155321,116.90767502927832,117.10969376128025,117.21779778669976,58.354696217340631,58.746450865639702,59.121956576949493,59.480171648189398,59.820012829460502,60.140353907165569,60.440024242482124,60.717807263848115,60.972438912079483,61.202606036699876,61.459505671974668,61.636257965376664,61.78424599225729,61.901940963043735,61.987756114749594,62.040044779787593,62.057098394750419,62.037144447372711,328.99922004798111]
[null,"Check on Vanilla WACC Cash Flow (real)",null,null,3.113460529269263E-2,-1572.2412701147177,20.286089207385743,1.6354195691249784,16.507780645668745,27.39655550328203,64.044859289540327,122.73317468337051,115.55183927383038,108.09925985882178,102.5181166649932,99.578157826757788,94.696987005871108,92.163477335067583,89.540926492526765,87.152262591916028,84.681199729696132,81.828699361318471,78.518909354704647,75.624094163270229,72.380575851953139,69.575720752765349,67.078751527822547,65.908545632473192,64.738339737123823,63.568133841774475,62.397927946425121,61.227722051075752,60.057516155726418,58.887310260377042,57.717104365027687,56.546898469678318,55.376692574328978,54.206486678979623,52.508058937753177,50.998099584375872,49.854811447734619,48.697992049137113,23.659010277014172,23.243721233930824,22.828432190847476,22.413143147764135,21.997854104680787,21.582565061597442,21.167276018514091,20.751986975430746,20.336697932347398,19.921408889264054,19.522816000063905,19.107018593555992,18.691221187048072,18.275423780540162,17.859626374032242,17.443828967524329,17.028031561016412,16.612234154508496,85.975434043731312]
[]
[null,"Analysis Excluding Revenue Adjustments (check target WACC is met)"]
[]
[null,"Restatement of figures above"]
[null,"Intermediate tax calculation (excluding revenue adjustments)",null,null,null,null,20.353241045322555,20.895443723655344,21.255654488899118,15.864986782437692,17.144576549305086,10.443188126216778,11.628803202749024,11.722831315528019,11.733181515743142,15.439367217157637,14.799353412242199,14.927987568310083,14.987860593104374,15.150607390989441,15.243027806386573,15.090948029161867,15.15467919126306,15.436412714206734,15.627934072772767,15.873564448924878,16.159835206925969,16.707832234462071,17.267451615857958,17.83893316788782,18.422521463592545,19.018465920929593,19.627020892900294,20.248445759173556,20.883005019225084,21.530968387010866,22.276812945694978,22.97842692568031,23.235943818368405,23.632643327075765,24.336030644102976,26.417578910107476,10.359587900374759,10.646595059811716,10.939688090019134,11.238992532815182,11.544636418854928,11.856750313987108,12.17546736638246,12.500923354443499,12.833256735505614,13.172608695339303,13.538352806983191,13.89258816142145,14.25429112678137,14.623614487595075,15.000714020035858,15.996051054951215,17.038514468096743,18.071994950960708,19.093542367668864]
[null,"Imputation credit value (excluding revenue adjustments)",null,null,null,null,-8.1412964181290217,-8.3581774894621379,-8.5022617955596473,-6.3459947129750773,-6.8578306197220344,-4.1772752504867112,-4.6515212810996101,-4.6891325262112078,-4.6932726062972572,-6.1757468868630552,-5.91974136489688,-5.9711950273240335,-5.9951442372417496,-6.0602429563957765,-6.0972111225546293,-6.0363792116647472,-6.0618716765052243,-6.1745650856826941,-6.2511736291091076,-6.3494257795699518,-6.4639340827703879,-6.6831328937848289,-6.9069806463431833,-7.1355732671551282,-7.3690085854370189,-7.6073863683718379,-7.8508083571601182,-8.0993783036694236,-8.3532020076900348,-8.6123873548043459,-8.9107251782779908,-9.1913707702721243,-9.294377527347363,-9.4530573308303065,-9.7344122576411909,-10.567031564042992,-4.1438351601499042,-4.2586380239246866,-4.375875236007654,-4.4955970131260727,-4.6178545675419711,-4.7427001255948431,-4.8701869465529839,-5.0003693417774002,-5.1333026942022464,-5.2690434781357212,-5.4153411227932766,-5.5570352645685803,-5.7017164507125484,-5.8494457950380303,-6.0002856080143436,-6.3984204219804859,-6.8154057872386975,-7.2287979803842832,-7.6374169470675461]
[null,"Revenue Subtotal (excluding revenue adjustments)",null,null,null,null,209.30519964626143,222.46432243133589,239.35291491897885,235.24308802301459,247.55544748899734,148.34900019227732,144.05094416203701,138.43407542694359,134.73413052386147,136.35949367036312,132.73082362946073,132.47178802477623,131.95704824930385,131.73059924583222,131.2521092947874,129.96212065711507,127.97553873218298,126.58978541479512,124.44620636796365,122.86654744783149,121.66970482239866,122.76259521747467,123.83189108058883,124.87576008036122,125.89229376302954,126.87950490989076,127.83532481064162,128.75760045007564,129.64409160552052,130.49246785232236,131.35082670970576,132.13121266209507,131.40921042257426,131.08726102552379,131.71131214774203,133.06834513276425,64.570448957565489,65.134407901526743,65.685769430960974,66.223567167878514,66.746794680773462,67.254404095557831,67.745304662311597,68.218361276514216,68.672392953382854,69.106171253903454,69.582517356164587,69.971810862229532,70.336820668326112,70.676109655600769,70.988184526771107,71.637675412758327,72.280207075608473,72.88034141794914,73.434469780436217]
[null,"Taxable income before loss carried forward (excluding revenue adjustments)",null,null,null,null,67.844136817741855,69.651479078851111,70.852181629663733,52.883289274792318,57.148588497683619,34.810627087389264,38.762677342496758,39.076104385093402,39.110605052477155,51.464557390525449,49.331178040807337,49.759958561033606,49.959535310347917,50.502024636631461,50.810092687955255,50.303160097206217,50.51559730421021,51.454709047355777,52.093113575909221,52.911881496416264,53.866117356419892,55.692774114873572,57.558172052859874,59.463110559626074,61.408404878641825,63.394886403098646,65.423402976334316,67.494819197245192,69.610016730750289,71.769894623369566,74.256043152316607,76.594756418934367,77.453146061228026,78.775477756919216,81.120102147009916,88.058596367024919,34.531959667915871,35.488650199372401,36.46562696673044,37.463308442717278,38.482121396183096,39.522501046623702,40.584891221274866,41.669744514811669,42.777522451685385,43.908695651131012,45.127842689943982,46.30862720473818,47.514303755937895,48.745381625316917,50.002380066786202,53.320170183170731,56.795048226989152,60.239983169869035,63.645141225562895]
[null,"Taxable income (excluding revenue adjustments)",null,null,null,null,67.844136817741855,69.651479078851111,70.852181629663733,52.883289274792318,57.148588497683619,34.810627087389264,38.762677342496758,39.076104385093402,39.110605052477155,51.464557390525449,49.331178040807337,49.759958561033606,49.959535310347917,50.502024636631461,50.810092687955255,50.303160097206217,50.51559730421021,51.454709047355777,52.093113575909221,52.911881496416264,53.866117356419892,55.692774114873572,57.558172052859874,59.463110559626074,61.408404878641825,63.394886403098646,65.423402976334316,67.494819197245192,69.610016730750289,71.769894623369566,74.256043152316607,76.594756418934367,77.453146061228026,78.775477756919216,81.120102147009916,88.058596367024919,34.531959667915871,35.488650199372401,36.46562696673044,37.463308442717278,38.482121396183096,39.522501046623702,40.584891221274866,41.669744514811669,42.777522451685385,43.908695651131012,45.127842689943982,46.30862720473818,47.514303755937895,48.745381625316917,50.002380066786202,53.320170183170731,56.795048226989152,60.239983169869035,63.645141225562895]
[null,"Tax payable (excluding revenue adjustments)",null,null,null,null,20.353241045322555,20.895443723655333,21.255654488899118,15.864986782437695,17.144576549305086,10.443188126216778,11.628803202749028,11.722831315528021,11.733181515743146,15.439367217157635,14.799353412242201,14.927987568310082,14.987860593104374,15.150607390989437,15.243027806386575,15.090948029161865,15.154679191263062,15.436412714206732,15.627934072772765,15.873564448924878,16.159835206925965,16.707832234462071,17.267451615857961,17.83893316788782,18.422521463592545,19.018465920929593,19.627020892900294,20.248445759173556,20.883005019225084,21.530968387010869,22.276812945694981,22.97842692568031,23.235943818368408,23.632643327075765,24.336030644102973,26.417578910107476,10.359587900374761,10.64659505981172,10.939688090019132,11.238992532815184,11.544636418854928,11.85675031398711,12.17546736638246,12.500923354443501,12.833256735505616,13.172608695339303,13.538352806983195,13.892588161421454,14.254291126781368,14.623614487595074,15.00071402003586,15.996051054951218,17.038514468096746,18.071994950960711,19.093542367668867]
[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  =",0.29836295910661814,8.4901487798621611E-2,-628.89650804588712,24.077203033822272,20.411762883881693,28.35795952502896,32.840764549724284,49.955780845976065,74.017783913190343,72.534386074776663,70.148068280768356,68.520699100331655,70.366409177908281,68.541497634837441,68.351457169190041,68.028857427097122,67.853985665813099,67.546820887048369,66.821716654031661,65.89379921496834,65.28738091822656,64.345542041456696,63.65291581425484,63.129447433564579,63.615551256653191,64.083800116754119,64.5330154116145,64.961971209164176,65.369392628476902,65.75395416962526,66.114277990894266,66.44893213177086,66.756428680084383,67.08574311671687,67.349834574109082,66.834262691086664,66.515902448481214,66.670927520358546,67.594701045398068,34.025065665579973,34.274580919003554,34.514600672480199,34.744503621551587,34.963643562428778,35.171348541016499,35.366919975091527,35.549631748824154,35.718729278817477,35.873428550804576,36.045477263221649,36.168719060297882,36.27499481577221,36.363391218601159,36.432960190988652,36.848899233184341,37.267423387974659,37.653708535816804,144.81313477805554]
[null," -  Post-tax ",null,null,5.9570028666470431E-2,-628.89650804588712,3.7239619884997168,-0.48368083977365117,7.1023050361298417,16.975777767286594,32.811204296670979,63.574595786973561,60.905582872027637,58.425236965240337,56.787517584588514,54.927041960750643,53.742144222595243,53.423469600879955,53.04099683399275,52.703378274823656,52.303793080661798,51.730768624869796,50.739120023705283,49.850968204019829,48.717607968683929,47.779351365329958,46.96961222663861,46.907719022191117,46.816348500896162,46.694082243726683,46.539449745571631,46.350926707547309,46.126933276724969,45.865832231720709,45.565927112545779,45.225460293073517,44.808930171021892,44.371407648428772,43.598318872718259,42.883259121405445,42.33489687625557,41.177122135290588,23.665477765205214,23.627985859191838,23.574912582461067,23.505511088736405,23.41900714357385,23.314598227029393,23.191452608709067,23.048708394380654,22.885472543311863,22.700819855465273,22.507124456238458,22.276130898876431,22.020703688990842,21.739776731006081,21.432246170952794,20.852848178233124,20.228908919877917,19.581713584856097,125.71959241038668]
[null," -  Post-tax + Value of Imputation Credits",null,null,7.0000000002113483E-2,-628.89650804588712,11.865258406628739,7.8744966496884867,15.604566831689489,23.321772480261671,39.669034916393016,67.751871037460276,65.557104153127241,63.114369491451548,61.48079019088577,61.102788847613695,59.661885587492122,59.394664628203991,59.036141071234496,58.763621231219432,58.401004203216431,57.767147836534541,56.80099170021051,56.025533289702523,54.96878159779304,54.128777144899914,53.433546309408996,53.590851915975946,53.723329147239347,53.829655510881814,53.908458331008646,53.95831307591915,53.977741633885088,53.965210535390135,53.919129120235816,53.837847647877865,53.719655349299885,53.562778418700894,52.892696400065624,52.336316452235749,52.069309133896759,51.74415369933358,27.809312925355119,27.886623883116524,27.950787818468722,28.001108101862478,28.036861711115822,28.057298352624237,28.061639555262051,28.049077736158054,28.018775237514109,27.969863333600994,27.922465579031734,27.833166163445011,27.722420139703392,27.589222526044111,27.432531778967139,27.25126860021361,27.044314707116612,26.810511565240379,133.35700935745422]
[null,"Real Cash Flow to Equity (excluding revenue adjustments)"]
[null," -  Pre-tax",null,null,5.8750354052221621E-2,-628.89650804588712,23.496831300695103,19.439587369947748,26.35631987170262,29.786969061772602,44.218302935439482,63.93750145965172,61.145821776030594,57.708771129243146,55.011205170631435,55.131273853963435,52.407023136674944,51.001969023738681,49.53767347371074,48.219317141368784,46.843989022470382,45.224091296986117,43.52111694115289,42.081188294873343,40.47440525203023,39.073613694302175,37.81817155999012,37.190763853851436,36.561442692294996,35.930254198428926,35.297243383581367,34.66245417409985,34.025929437504104,33.387711008008765,32.747839711430593,32.106355389496301,31.487009303059025,30.848991774821101,29.874927946241211,29.015927450124536,28.382505442705028,28.082136639885707,13.794937347627314,13.561139312282915,13.326930748991575,13.092321553371812,12.857321382512087,12.621939660720312,12.386185585135328,12.150068131202197,11.913596058016532,11.676777913539185,11.44996551062812,11.212173003403572,10.974058852245109,10.73563081025614,10.496896443654665,10.360822564632048,10.225919001425234,10.082866136967958,37.843166059667041]
[null," -  Post-tax ",null,null,3.4029500016196756E-2,-628.89650804588712,3.6341973148235747,-0.46064399226263747,6.6009905682186547,15.397234933068518,29.042800386607453,54.916542971533381,51.34284739956324,48.064739497940174,45.591329656493812,43.034706868017857,41.091395619820126,39.863117109270718,38.62372059825109,37.452787577895251,36.272888593841678,35.010728851325091,33.51185092301148,32.131599555243511,30.644177440663164,29.329558495969856,28.137500413932109,27.423072921885179,26.709921066783373,25.998014099888046,25.287322013646936,24.577815523828491,23.869466052086224,23.162245708943747,22.45612727718958,21.751084195673247,21.031282290491784,20.323928013177607,19.488456705506735,18.706767700480974,18.022404752652793,17.106985493786983,9.5948024401001089,9.3486893001656775,9.1028498455292102,8.8572774791117013,8.611965762854231,8.3669084138846852,8.1220993007774052,7.8775324399021294,7.633201991861907,7.3891022580160826,7.1494627990483144,6.9055205706422225,6.6617927715255059,6.4182742329623821,6.1749599108076429,5.8632052636003156,5.5506704058491119,5.2435684155982427,32.853562764396926]
[null," -  Post-tax + Value of Imputation Credits",null,null,4.4208060895879919E-2,-628.89650804588712,11.579250909172186,7.4994485526215167,14.503122289612241,21.153128584550153,35.113001406140263,58.524926366780718,55.26403715015018,51.922352150461364,49.35927986214886,47.873333662396085,45.617646626562056,44.318657875057902,42.989301748434947,41.759399403284661,40.50132876529316,39.0960738295895,37.515557330268045,36.111435051095441,34.576268565209993,33.227180575302782,32.009768872355316,31.330149294671681,30.650529716988022,29.970910139304401,29.291290561620709,28.611670983937039,27.932051406253375,27.252431828569755,26.572812250885988,25.893192673202471,25.213573095518683,24.533953517835005,23.643045201800525,22.830431600338397,22.166445028673689,21.497045952226472,11.274856403110991,11.033669305012573,10.792482206914157,10.551295108815745,10.310108010717373,10.068920912618935,9.8277338145205739,9.5865467164221556,9.3453596183237568,9.1041725202253243,8.8696638836802357,8.6281815437467628,8.3866992038133485,8.1452168638798845,7.9037345239464516,7.662252184013008,7.42076984407956,7.1792875041461288,34.849404082504968]
[null,"Net Cash Flow to Debt (excluding revenue adjustments)"]
[null,"Cash flow to debt before Tax calculation",null,null,4.6500000000000208E-2,-943.34476206883062,-4.3707142986743293,-11.490408708853693,-1.2488781867881045,9.1510902764846094,32.685866619537052,74.331216279086973,71.51655808726035,68.286007146175237,66.213431423529812,65.993084492454841,64.189325994623289,64.12033085558619,63.92819082220673,63.876613580019153,63.70528840773904,63.140404003083404,62.08173951721465,61.302404496568542,60.100664326506966,59.213631633576647,58.540257388834078,59.147043960821463,59.748090963834713,60.342744668746718,60.930322553865373,61.510112281413861,62.081370641016377,62.643322459181384,63.195159473749655,63.736039172237959,64.265083592988859,64.781378087985985,64.574947731487597,64.571358577042574,65.040384627383489,65.473644087366182,30.545383291985519,30.859826982523174,31.171168758480771,31.479063546326909,31.783151118344684,32.083055554541332,32.378384687220084,32.668729527690061,32.953663674565377,33.232742703098879,33.537040092942924,33.80309180193165,34.061825852553902,34.31271843699961,34.555224335782455,34.788776179573972,35.012783687633799,35.226632882132321,195.64221069052687]
[null,"Deduction Utilised to Reduce Tax",null,null,null,null,43.865531436200627,46.108516862872307,48.786866901957566,51.11352904858424,53.064782451486877,54.012402037672544,53.067577175446772,52.209699563047437,51.462151260431995,50.776216732847949,50.06863238202623,49.412020129040464,48.728083680256091,48.021278698155385,47.284005626148719,46.52041597680477,45.747586533582812,44.988048419843935,44.229430862276239,43.491418506189511,42.760335595766009,42.02656923238834,41.230467157516202,40.369397650522387,39.44063701417496,38.441366636579353,37.368669964094551,36.219529382617687,34.99082300455747,33.679321358740033,32.281683980412382,30.794455898427575,29.214064016613111,27.569782923871447,25.84920965599899,24.026820019829611,22.09954270068916,21.706811113193879,21.281195875270068,20.82131213620077,20.325726695629903,19.792956459973666,19.221466852076269,18.609670172742081,17.955923912737003,17.258529013811984,16.515728077260142,15.724237068530892,14.883570323427756,13.991781441323392,13.046857871024446,12.0467188304132,10.989213163677224,9.8721171343132426,8.6931321520396558]
[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  =",0.29999999996106963,3.2550000001810409E-2,-943.34476206883062,-17.530373729534517,-25.322963767715386,-15.884938257375374,-6.1829684380906613,16.766431884090991,58.127495667785212,55.596284934626318,52.62309727726101,50.774786045400212,50.760219472600454,49.168736280015409,49.296724816874061,49.309765718129903,49.470229970572539,49.520086719894422,49.184279210041971,48.357463557139809,47.805989970615364,46.831835067824095,46.166206081719793,45.712156710104274,46.539073191104961,47.378950816579852,48.231925373590002,49.098131449612886,49.977702290440057,50.870769651788009,51.777463644396079,52.697912572382414,53.632242764615953,54.580578398865143,55.543041318457718,55.810728526503667,56.300423699881144,57.285621730583792,58.265598081417295,23.915520481778771,24.347783648565009,24.786809995899752,25.232669905466679,25.685433109655712,26.145168616549231,26.611944631597204,27.085828475867434,27.566886500744271,28.055183998955286,28.58232166976488,29.085820681372383,29.596754755525577,30.115184004602597,30.641166974475126,31.174760530450015,31.716019738530637,32.26499774183835,193.03427104491499]
[null,"Nominal Cash Flows to Assets"]
[null,"Cash flow to Asset",null,null,6.2118512995447794E-2,-1572.2412701147177,19.706488735147943,8.9213541750279859,27.109081338240856,41.991854826208908,82.641647465513074,148.34900019227732,144.05094416203701,138.43407542694359,134.73413052386147,136.35949367036312,132.73082362946073,132.47178802477623,131.95704824930385,131.73059924583222,131.2521092947874,129.96212065711507,127.97553873218298,126.58978541479512,124.44620636796365,122.86654744783149,121.66970482239866,122.76259521747467,123.83189108058883,124.87576008036122,125.89229376302954,126.87950490989076,127.83532481064162,128.75760045007564,129.64409160552052,130.49246785232236,131.35082670970576,132.13121266209507,131.40921042257426,131.08726102552379,131.71131214774203,133.06834513276425,64.570448957565489,65.134407901526743,65.685769430960974,66.223567167878514,66.746794680773462,67.254404095557831,67.745304662311597,68.218361276514216,68.672392953382854,69.106171253903454,69.582517356164587,69.971810862229532,70.336820668326112,70.676109655600769,70.988184526771107,71.637675412758327,72.280207075608473,72.88034141794914,340.45534546858244]
[null,"Cash flow to Asset Post-tax",null,null,5.1634978520597619E-2,-1572.2412701147177,-0.64675231017461243,-11.974089548627347,5.8534268493417372,26.126868043771211,65.497070916207988,137.90581206606055,132.42214095928799,126.71124411141557,123.00094900811833,120.92012645320548,117.93147021721853,117.54380045646614,116.96918765619948,116.57999185484279,116.00908148840082,114.8711726279532,112.82085954091993,111.15337270058839,108.81827229519089,106.99298299890661,105.5098696154727,106.05476298301259,106.56443946473087,107.0368269124734,107.469772299437,107.86103898896116,108.20830391774133,108.50915469090208,108.76108658629543,108.96149946531149,109.07401376401077,109.15278573641476,108.17326660420585,107.45461769844802,107.37528150363906,106.65076622265677,54.210861057190726,54.487812841715026,54.746081340941842,54.984574635063332,55.202158261918534,55.397653781570725,55.569837295929133,55.717437922070715,55.83913621787724,55.933562558564148,56.044164549181389,56.079222700808074,56.082529541544744,56.052495168005692,55.987470506735249,55.64162435780711,55.241692607511723,54.808346466988425,321.36180310091356]
[null,"Cash flow to Asset Real",null,null,3.6516554108992905E-2,-1572.2412701147177,19.231471391771194,8.4964461389394721,25.195593446984809,38.087118180847362,73.15016081883951,128.1457497762415,121.4336238997108,113.88567883760356,108.17004197347578,106.83609801832515,101.486363515984,98.846788483748369,96.089298217802551,93.612180330000129,91.023859986873362,87.956716828715088,84.524468965589492,81.593847407048131,78.278712538773377,75.422153871764749,72.887154215457358,71.769160191652944,70.649252712430794,69.527477900899001,68.40388076838579,67.278505241238562,66.151394186977129,65.022589439816059,63.892131825572292,62.760061185972162,61.650128781869334,60.521524935965715,58.739941682193866,57.183595434162008,56.070871861765951,55.283082736796345,26.179091221530495,25.771191241201173,25.362880732924893,24.954169592320206,24.545067476475502,24.135583809698819,23.725727789128843,23.315508390210788,22.904934372040177,22.494014282577915,22.103117627011788,21.6910100532128,21.278580835479836,20.865837726916411,20.452788293740454,20.142399348143368,19.833180718362087,19.515812787330326,88.969196020893378]
[null,"Cash flow to Asset Real Post-tax",null,null,2.6285721206777524E-2,-1572.2412701147177,-0.63116259410033426,-11.403785223270901,5.4402641435008441,23.697384052143271,57.974658270007474,119.12479128812319,111.63064952324345,104.24164720630058,98.750166459338146,94.73953103237956,90.170735999129178,87.707936569280406,85.175345342342908,82.845650766526603,80.452759558244651,77.743354383054054,74.515202947448088,71.644258667418313,68.448484727406324,65.67809867343243,63.206483069399347,62.001469259686694,60.797731086919171,59.595237802358128,58.393959398451351,57.193866590967211,55.994930801559256,54.797124140751038,53.600419391331279,52.404789992149105,51.19440176930209,49.996461174322221,48.353470441459379,46.874435684518446,45.710771171713716,44.307931590697621,21.978956314003291,21.558741229083935,21.138799829462531,20.719125518060093,20.299711856817645,19.880552562863191,19.46164150477092,19.04297269891072,18.624540305885549,18.206338627054809,17.802614915431981,17.38435762045145,16.966314754760234,16.548481149622656,16.130851760893432,15.644782047111637,15.157932122785963,14.676515065960611,83.979592725623263]
[null,"Check on Vanilla WACC Cash Flow (nom)",null,null,5.5900000000000061E-2,-1572.2412701147177,7.4945441079544093,-3.6159120591652094,14.355688644901385,32.472862756746288,72.354901535930026,142.08308731654725,137.07366224038759,131.40037663762678,127.69422161441558,127.09587334006854,123.85121158211541,123.51499548379017,122.96433189344123,122.64023481123857,122.10629261095545,120.90755183961795,118.88273121742515,117.32793778627109,115.0694459243,113.34240877847657,111.97380369824309,112.73789587679742,113.47142011107405,114.17240017962853,114.83878088487401,115.46842535733299,116.05911227490145,116.6085329945715,117.11428859398546,117.57388682011583,117.98473894228876,118.34415650668689,117.46764413155321,116.90767502927832,117.10969376128025,117.21779778669976,58.354696217340631,58.746450865639716,59.121956576949493,59.480171648189405,59.820012829460502,60.140353907165569,60.440024242482117,60.717807263848115,60.972438912079483,61.202606036699869,61.459505671974668,61.636257965376657,61.78424599225729,61.901940963043721,61.987756114749594,62.040044779787593,62.057098394750419,62.037144447372711,328.99922004798111]
[null,"Check on Vanilla WACC Cash Flow (real)",null,null,3.0447935981260388E-2,-1572.2412701147177,7.3138910002482769,-3.4436926783867476,13.34239586489443,29.453277703624906,64.044859289540284,122.73317468337051,115.55183927383038,108.09925985882178,102.5181166649932,99.578157826757788,94.696987005871108,92.163477335067583,89.540926492526765,87.152262591916013,84.681199729696132,81.828699361318471,78.518909354704647,75.624094163270243,72.380575851953139,69.575720752765363,67.078751527822547,65.908545632473192,64.738339737123823,63.568133841774475,62.397927946425121,61.227722051075752,60.057516155726411,58.887310260377042,57.717104365027687,56.546898469678325,55.376692574328985,54.206486678979623,52.508058937753177,50.998099584375872,49.854811447734619,48.697992049137113,23.659010277014172,23.243721233930831,22.828432190847476,22.413143147764139,21.997854104680787,21.582565061597442,21.167276018514087,20.751986975430746,20.336697932347398,19.92140888926405,19.522816000063905,19.107018593555988,18.691221187048072,18.275423780540159,17.859626374032242,17.443828967524329,17.028031561016412,16.612234154508496,85.975434043731312]
[]
[null,"Return on Equity - Individual Years"]
[]
[null,"Return on Equity"]
[null,"Cash flow with Imputation",null,null,null,null,11.865258406628739,7.8744966496884867,15.604566831689489,23.321772480261671,39.669034916393016,67.751871037460276,65.557104153127241,63.114369491451548,61.48079019088577,61.102788847613695,59.661885587492122,59.394664628203991,59.036141071234496,58.763621231219432,58.401004203216431,57.767147836534541,56.80099170021051,56.025533289702523,54.96878159779304,54.128777144899914,53.433546309408996,53.590851915975946,53.723329147239347,53.829655510881814,53.908458331008646,53.95831307591915,53.977741633885088,53.965210535390135,53.919129120235816,53.837847647877865,53.719655349299885,53.562778418700894,52.892696400065624,52.336316452235749,52.069309133896759,51.74415369933358,27.809312925355119,27.886623883116524,27.950787818468722,28.001108101862478,28.036861711115822,28.057298352624237,28.061639555262051,28.049077736158054,28.018775237514109,27.969863333600994,27.922465579031734,27.833166163445011,27.722420139703392,27.589222526044111,27.432531778967139,27.25126860021361,27.044314707116612,26.810511565240379,26.548659082195741]
[null,"Add back Capex",null,null,null,null,119.94439139788487,141.42042549230251,137.5032181521496,115.69496499084973,84.383068240644079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Nominal Depreciation of RAB",null,null,null,null,-39.550648506426555,-45.422216206092074,-54.110309670906609,-45.757567037350128,-50.418208520727624,-33.864690402357446,-30.748301519689562,-26.793845971879399,-24.585466938496246,-25.361446266011185,-23.534489354328088,-24.51385121090982,-25.333511903250688,-26.425558136439768,-27.368804635983636,-27.699980043797638,-27.223588306053124,-27.190593461207428,-26.452055773717852,-26.203688545645257,-26.299869655113326,-28.534124547388515,-30.862706343864183,-33.288911697040646,-35.816142566150695,-38.447909408057527,-41.187834461536376,-44.039655127606316,-47.007227448653467,-50.094529689163579,-53.305666020960714,-56.644870315930561,-58.934806191457412,-61.669292755284999,-65.31862495230736,-69.078040112560871,-14.076400985493894,-15.25502644888207,-16.483288138684383,-17.762919016876744,-19.095707371191267,-20.483498490945919,-21.928196391906365,-23.431765591579921,-24.996232936380604,-26.623689482144684,-28.368853359471377,-30.131424555667813,-31.963759215210281,-33.868228326126967,-35.847277441263337,-37.903428915267952,-40.039284206594267,-42.257526246365174,-44.560921875999171]
[null,"Add Debt Repayment",null,null,null,null,-48.236245734874956,-57.598925571725999,-50.035745088745671,-41.962438772099631,-20.378915831949826,20.318814241414429,18.448980911813578,16.0763075831278,14.751280163097817,15.216867759606885,14.120693612597051,14.708310726545733,15.200107141950639,15.855334881863769,16.421282781590321,16.619988026278634,16.334152983631839,16.314356076724607,15.871233464230727,15.722213127387136,15.77992179306807,17.120474728433123,18.517623806318511,19.973347018224331,21.489685539690413,23.068745644834507,24.712700676921827,26.423793076563697,28.204336469192185,30.056717813497926,31.983399612576477,33.986922189558413,35.36088371487449,37.00157565317113,39.191174971384498,41.446824067536568,8.4458405912963599,9.1530158693292947,9.889972883210703,10.657751410126139,11.45742442271478,12.290099094567665,13.156917835143815,14.059059354947976,14.99773976182837,15.974213689286898,17.021312015682781,18.07885473340076,19.178255529126147,20.32093699567622,21.508366464758012,22.742057349160774,24.023570523956579,25.354515747819079,26.736553125599499]
[null,"Gives Nominal Return to Equity",null,null,null,null,44.022755563212101,46.273780364172936,48.961730224186795,51.296731661661653,53.254978804359638,54.205994876517259,53.257783545251257,52.396831102699949,51.646603415487341,50.958210341209394,50.248089845761086,49.589124143839904,48.902736309934447,48.193397976643432,47.453482348823115,46.687155819015537,45.911556377789225,45.149295905219702,44.387959288305915,43.647301726641793,42.913598447363739,42.177202097020555,41.378246609693676,40.514090832065499,39.582001304548363,38.579149312696131,37.502607849270539,36.349348484347516,35.116238140774534,33.800035772212212,32.397388940915647,30.904830292328747,29.318773923482702,27.66859935012188,25.941859152973898,24.112937654309277,22.178752531157585,21.784613303563749,21.357472562995042,20.895940495111873,20.398578762639335,19.863898956245983,19.290360998499501,18.676371499526109,18.020282062961876,17.320387540743209,16.574924235243138,15.780596341177958,14.936916453619258,14.041931195593364,13.093620802461814,12.089897034106432,11.028601024478924,9.9075010666942838,8.7242903317960696]
[null,"Less Inflation in Equity Component",null,null,null,null,-15.533743748733379,-16.328033928500918,-17.27649623624875,-18.100418172043373,-18.791399663823995,-19.126972477856818,-18.792389336681481,-18.48859611766693,-18.223872919464704,-17.980968506112369,-17.730397417004223,-17.497876662183536,-17.255679812219661,-17.005384714615595,-16.744300200227553,-16.473896410424096,-16.200220607591383,-15.931251555127439,-15.662608491730772,-15.401262180686444,-15.142369737855461,-14.882527025662966,-14.600609875134706,-14.295686336457402,-13.966791888890567,-13.612928400337024,-13.233063055385447,-12.826127250905484,-12.391015458244693,-11.926584051052124,-11.431650097723015,-10.904990117435956,-10.345338798714511,-9.7630629135429459,-9.1537703011207672,-8.5084222865919408,-7.8259312502798828,-7.6868564085431901,-7.536136747228193,-7.3732818604180013,-7.1977842205312754,-7.0091186317039051,-6.8067416666133802,-6.590091086261328,-6.3585852422165319,-6.1116224608051199,-5.8485804087215456,-5.5682961375299334,-5.270597662919954,-4.9547957218736434,-4.6201776260115368,-4.2660065248918277,-3.8915206472089725,-3.4959325192478445,-3.078428159933742]
[null,"Gives Real Return to Equity",null,null,null,null,28.489011814478722,29.945746435672017,31.685233987938044,33.196313489618277,34.463579140535643,35.079022398660442,34.465394208569776,33.908234985033019,33.422730496022638,32.977241835097026,32.51769242875686,32.091247481656367,31.647056497714786,31.188013262027837,30.709182148595563,30.213259408591441,29.711335770197842,29.218044350092264,28.725350796575142,28.246039545955348,27.771228709508279,27.294675071357588,26.777636734558968,26.218404495608098,25.615209415657795,24.966220912359105,24.269544793885093,23.52322123344203,22.725222682529839,21.873451721160087,20.965738843192632,19.999840174892789,18.973435124768191,17.905536436578934,16.788088851853132,15.604515367717337,14.352821280877702,14.097756895020559,13.821335815766849,13.522658634693872,13.20079454210806,12.854780324542077,12.483619331886121,12.086280413264781,11.661696820745345,11.20876507993809,10.726343826521592,10.212300203648024,9.6663187906993038,9.0871354737197194,8.473443176450278,7.8238905092146043,7.1370803772699514,6.4115685474464392,5.6458621718623281]
[null,"%ROE (1 year)",null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2,6.9999999999999965E-2,7.0000000000000048E-2,7.0000000000000048E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000034E-2,6.9999999999999979E-2,6.9999999999999993E-2,6.9999999999999993E-2,7.0000000000000034E-2,7.0000000000000034E-2,7.0000000000000034E-2,6.9999999999999993E-2,7.0000000000000034E-2,6.9999999999999965E-2,7.0000000000000021E-2,6.9999999999999979E-2,7.0000000000000007E-2,6.9999999999999993E-2,6.9999999999999993E-2,7.0000000000000021E-2,7.0000000000000021E-2,7.0000000000000007E-2,7.0000000000000048E-2,7.0000000000000034E-2,7.0000000000000021E-2,6.9999999999999965E-2,6.9999999999999979E-2,6.9999999999999993E-2,7.0000000000000007E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999965E-2,7.0000000000000007E-2,6.9999999999999993E-2,6.9999999999999979E-2,6.9999999999999965E-2,7.0000000000000007E-2,7.0000000000000021E-2,7.0000000000000062E-2,7.0000000000000007E-2,7.0000000000000021E-2,6.9999999999999993E-2,6.9999999999999923E-2,7.0000000000000007E-2,7.0000000000000007E-2,6.9999999999999979E-2,7.0000000000000021E-2,6.9999999999999965E-2,6.9999999999999937E-2,6.9999999999999923E-2,6.9999999999999993E-2]
[null,"%real ROE (1 year)",null,null,null,null,4.4208060895872016E-2,4.420806089587212E-2,4.4208060895871974E-2,4.420806089587212E-2,4.4208060895872058E-2,4.4208060895871953E-2,4.4208060895872009E-2,4.4208060895872037E-2,4.4208060895872141E-2,4.4208060895872071E-2,4.4208060895872009E-2,4.4208060895871926E-2,4.4208060895872071E-2,4.4208060895872009E-2,4.420806089587203E-2,4.4208060895871905E-2,4.4208060895871926E-2,4.4208060895872071E-2,4.4208060895872023E-2,4.4208060895871981E-2,4.4208060895872009E-2,4.4208060895871967E-2,4.4208060895872058E-2,4.4208060895871981E-2,4.4208060895872092E-2,4.4208060895872037E-2,4.4208060895872016E-2,4.4208060895871974E-2,4.4208060895872037E-2,4.4208060895871738E-2,4.4208060895872113E-2,4.4208060895872051E-2,4.4208060895872203E-2,4.4208060895872106E-2,4.4208060895872023E-2,4.4208060895872071E-2,4.4208060895871995E-2,4.4208060895872016E-2,4.4208060895872134E-2,4.4208060895872092E-2,4.4208060895872078E-2,4.4208060895872099E-2,4.4208060895872051E-2,4.4208060895872064E-2,4.4208060895872037E-2,4.4208060895871905E-2,4.4208060895871759E-2,4.4208060895871981E-2,4.4208060895871898E-2,4.4208060895872016E-2,4.4208060895871919E-2,4.4208060895872016E-2,4.4208060895872037E-2,4.4208060895871884E-2,4.4208060895872071E-2]
[]
[null,"Equity at Start of Period",null,null,null,null,628.89650804588712,661.05400520247042,699.45328891695453,732.81045230945165,760.7854114908514,774.37135537881795,760.825479217875,748.52615860999913,737.80862022124734,727.97443344584872,717.8298549394442,708.41605919771291,698.61051871334894,688.47711395204863,677.9068906974727,666.95936884307912,655.87937682556003,644.98994150313888,634.11370411865573,623.53288180916866,613.05140639091053,602.53145852886507,591.1178087099097,578.77272617236406,565.45716149354791,551.13070446708753,535.75154070386452,519.27640691925001,501.66054486820752,482.85765388874609,462.8198420130808,441.49757560469646,418.83962747832425,395.2657050017412,370.59798789962713,344.47053791870417,316.83932187367975,311.20876147948218,305.1067508999293,298.51343564445546,291.40826803770477,283.76998508922821,275.57658569284979,266.80530713608727,257.43260089945528,247.43410772490299,236.78463193204507,225.43709058825652,213.38452076598938,200.59901707990525,187.05172574945445,172.71281477294912,157.55144320684192,141.53572952420421,124.63271902565815]
[]
[null,"Return on Equity - Regulatory Control Period"]
[]
[null,"Revenue",null,null,null,0,209.30519964626143,222.46432243133589,239.35291491897885,235.24308802301459,247.55544748899734,0,0,0,0,0]
[null,"Less Opex",null,null,null,0,-69.654319513228614,-72.122542764005388,-74.740615428588399,-77.556268205955959,-80.530731782840178,0,0,0,0,0]
[null,"Less Interest",null,null,null,0,-43.865531436200627,-46.108516862872307,-48.786866901957566,-51.11352904858424,-53.064782451486877,0,0,0,0,0]
[null,"Less Tax",null,null,null,0,-20.353241045322555,-20.895443723655333,-21.255654488899118,-15.864986782437695,-17.144576549305086,0,0,0,0,0]
[null,"Plus Imputation Credits",null,null,null,0,8.1412964181290217,8.3581774894621379,8.5022617955596473,6.3459947129750773,6.8578306197220344,0,0,0,0,0]
[null,"Less Capex",null,null,null,-1572.2412701147177,-119.94439139788487,-141.42042549230251,-137.5032181521496,-115.69496499084973,-84.383068240644079,0,0,0,0,0]
[null,"Less Loan Repayments",null,null,null,943.34476206883062,48.236245734874956,57.598925571725999,50.035745088745671,41.962438772099631,20.378915831949826,0,0,0,0,0]
[null,"RAB Residual Value",null,null,null,null,0,0,0,0,774.37135537881795,0,0,0,0,0]
[null,"Post-tax Return on Equity",null,null,null,-628.89650804588712,11.865258406628726,7.8744966496884956,15.604566831689496,23.321772480261657,814.04039029521095,0,0,0,0,0]
[]
[null,"IRR (during regulatory control period)",null,null,6.999999999999984E-2]
[null,"Target (during regulatory control period)",null,null,7.0000000000000007E-2]
[]
[]
[null,"Summary for Generation of Graphs"]
[null,"Return on Capital",null,null,null,null,87.888286999412728,92.382297227045242,97.748597126144389,102.41026071024586,106.31976125584649,108.21839691418981,106.32536072069803,104.60653066574739,103.10875467591931,101.73442707405736]
[null,"Opex",null,null,null,null,69.654319513228614,72.122542764005388,74.740615428588399,77.556268205955959,80.530731782840178,0,0,0,0,0]
[null,"Carry-Over Amounts",null,null,null,null,13.292611502853767,5.3331191081298996,3.4057810017215253,-2.2675798059740901,5.0171132247483916E-16,0,0,0,0,0]
[null,"Return of Capital",null,null,null,null,39.550648506426555,45.422216206092074,54.110309670906609,45.757567037350128,50.418208520727624,33.864690402357446,30.748301519689562,26.793845971879399,24.585466938496246,25.361446266011185]
[null,"Net Tax Costs",null,null,null,null,12.211944627193533,12.537266234193199,12.753392693339471,9.5189920694626107,10.286745929583052,6.2659128757300673,6.9772819216494142,7.0336987893168113,7.0399089094458853,9.2636203302945788]
[null,"Building Block Total",null,null,null,null,222.59781114911516,227.79744153946578,242.75869592070038,232.97550821704044,247.55544748899734,148.34900019227732,144.05094416203701,138.43407542694359,134.73413052386147,136.35949367036312]
[]
[null,null,null,null,null,"Revenue Forecasts in Absence of Corporate Tax",210.38586652192163,215.26017530527258,230.00530322736091,223.45651614757784,237.2687015594143,142.08308731654725,137.07366224038759,131.40037663762678,127.69422161441557,127.09587334006855]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Debt",943.34476206883062,991.58100780370557,1049.1799333754316,1099.2156784641772,1141.1781172362769]
[]
[null,null,null,null,null,"Smoothed Revenue (incl ARS)",216.77008564981378,225.53563145469772,234.85538457618097,244.29211182771226,254.33066209890291]
[null,null,null,null,null,"Interest",43.865531436200627,46.108516862872307,48.786866901957566,51.11352904858424,53.064782451486877]
[null,null,null,null,null,"Opex",82.946931016082374,77.455661872135295,78.14639643030992,75.288688399981865,80.530731782840178]
[null,null,null,null,null,"Tax (gross)",20.353241045322555,20.895443723655333,21.255654488899118,15.864986782437684,17.144576549305086]
[null,null,null,null,null,"FFO",69.604382152208217,81.076008996034787,86.666466755014369,102.02490759670847,103.59057131527076]
[null,null,null,null,null,"FFO + Interest",113.46991358840884,127.18452585890709,135.45333365697195,153.1384366452927,156.65535376675763]
[]
[null,null,null,null,null,"FFO/debt",7.3784670197945698E-2,8.176438269588629E-2,8.2604007185107131E-2,9.2816095690390399E-2,9.0775111922184459E-2,8.4348853538302793E-2]
[null,null,null,null,null,"FFO Interest Cover",2.5867671010310902,2.7583738214169093,2.7764302620453152,2.9960450686105458,2.9521529445631063,2.8139538395333932]

{"sheet":"Forecast revenues","index":10,"n_rows":115,"n_cols":115,"rows_kept":115,"cut":false,"hidden":false,"merged":[[45,110,45,114],[78,11,78,15],[78,22,78,26],[78,33,78,37],[78,44,78,48],[78,55,78,59],[78,66,78,70],[78,77,78,81],[78,88,78,92],[78,99,78,103],[78,110,78,114],[45,44,45,48],[45,55,45,59],[45,66,45,70],[45,77,45,81],[78,93,78,98],[11,110,11,114],[11,99,11,103],[11,88,11,92],[11,77,11,81],[1,4,1,6],[11,66,11,70],[11,82,11,87],[11,93,11,98],[11,104,11,109],[11,71,11,76],[4,4,4,6],[9,4,9,6],[11,33,11,37],[4,11,4,16],[4,18,4,23],[78,104,78,109],[45,104,45,109],[45,82,45,87],[45,93,45,98],[45,99,45,103],[45,88,45,92],[76,4,76,6],[78,5,78,10],[78,16,78,21],[78,71,78,76],[78,82,78,87],[78,27,78,32],[78,38,78,43],[78,49,78,54],[78,60,78,65],[45,11,45,15],[45,22,45,26],[45,33,45,37],[11,11,11,15],[11,22,11,26],[45,49,45,54],[45,60,45,65],[45,71,45,76],[11,49,11,54],[43,4,43,6],[11,5,11,10],[11,16,11,21],[11,27,11,32],[11,38,11,43],[11,60,11,65],[11,44,11,48],[11,55,11,59],[45,5,45,10],[45,16,45,21],[45,27,45,32],[45,38,45,43]]}
[]
[null,null,null,null,"Australian Gas Networks - Forecast Revenues - DNSP PTRM - version 3"]
[]
[null,null,null,null,"Year","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027"]
[null,null,null,null,"Total Forecast Revenues ($ Nominal)",null,null,null,null,null,null,"Tariff Revenue (Including ARS)",null,null,null,null,null,null,"Building Block Revenue (Including ARS)"]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,"Total",null,2018,2019,2020,2021,2022,"Total"]
[null,null,null,null,"Reference Services",226502165.01941106,212758320.75842735,221400840.62761796,230590470.76316684,239886527.62341291,249776166.73319775,216.77008564981378,225.53563145469772,234.85538457618097,244.29211182771226,254.33066209890291,1175.7838756073077,"nominal",222.59781114911519,227.79744153946578,242.75869592070038,232.97550821704047,247.55544748899734,1173.684904315319,"nominal"]
[null,null,null,null,"Ancillary Reference Services",3931337.2396437498,4011764.8913864344,4134790.8270797669,4264913.8130141152,4405584.2042993605,4554495.3657051725,211.5449259781534,214.79377541476558,218.27817456394502,221.57588828449639,225.12049800871154,1091.3132622500721,"$2017",217.23217639222719,216.94785955767895,225.62363260573258,211.31159248452988,219.1234244568615,1090.2386854970302,"$2017"]
[null,null,null,null,"Total Revenue",230433502.25905481,216770085.64981377,225535631.45469773,234855384.57618096,244292111.82771227,254330662.09890291,208.8377697042099,212.04504337106655,215.48485240316325,218.74036503405492,222.23961412194555,1077.34764463444,"$2016",217.23217639222719,216.94785955767895,225.62363260573258,211.31159248452988,219.1234244568615,1090.2386854970302,"$2016"]
[null,null,null,null,"Forecast Sales Quantities"]
[]
[null,null,null,null,"Quantities","Customer Numbers",null,null,null,null,null,"Customer Numbers [years 6-10]",null,null,null,null,"Block 1 (GJ)",null,null,null,null,null,"Block 1 (GJ) [years 6-10]",null,null,null,null,"Block 2 (GJ)",null,null,null,null,null,"Block 2 (GJ) [years 6-10]",null,null,null,null,"Block 3 (GJ)",null,null,null,null,null,"Block 3 (GJ) [years 6-10]",null,null,null,null,"Block 4 (GJ)",null,null,null,null,null,"Block 4 (GJ) [years 6-10]",null,null,null,null,"Block 1 (GJ)",null,null,null,null,null,"Block 1 (GJ) [years 6-10]",null,null,null,null,0,null,null,null,null,null," [years 6-10]",null,null,null,null,0,null,null,null,null,null," [years 6-10]",null,null,null,null,0,null,null,null,null,null," [years 6-10]",null,null,null,null,0,null,null,null,null,null," [years 6-10]"]
[null,null,null,null,"Year","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027"]
[null,null,null,null,"Tariff V Dom Central",0,197010546.65713829,200851963.64182535,204670772.83209586,208575437.54448584,212544302.69370323,0,0,0,0,0,0,4252972.3704218324,4236379.5798510052,4224171.991668568,4205280.2893354455,4192812.9726164392,0,0,0,0,0,0,2760433.3950640582,2749663.6817389578,2741740.226997904,2729478.3824647386,2721386.3483717516,0,0,0,0,0,0,17216037.240570255,17148869.604500234,17099453.272941623,17022979.639309116,16972511.926323924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Dom Northern",0,27569495.744883399,28156689.644867297,28740427.747413319,29337289.611079123,29943965.068278678,0,0,0,0,0,0,580102.00688213937,582284.4059864101,585026.4461718807,586834.699679952,589514.51991842024,0,0,0,0,0,0,350936.886790964,352257.14484610251,353915.96180368675,355009.87778591557,356631.05433847063,0,0,0,0,0,0,2295938.7406441541,2304576.2812690749,2315428.779994362,2322585.5200725426,2333191.7635098482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Dom Murray Valley",0,3108967.45685443,3263009.2566818967,3416144.4781930954,3572722.5280161221,3731875.0317133386,0,0,0,0,0,0,56296.129842950279,58281.449962661907,60281.970005042851,62187.857394741695,64178.272890563203,0,0,0,0,0,0,30681.536277329928,31763.540874181857,32853.829468176977,33892.543021856072,34977.32461185829,0,0,0,0,0,0,201191.21879345123,208286.35971511374,215435.82215010122,222247.08622609163,229360.43701284821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Dom Bairnsdale",0,1612732.4294876971,1705097.5734216624,1796919.1231054752,1890805.0302099236,1986234.6079473249,0,0,0,0,0,0,28341.969534243013,29127.551824875954,29884.879465358455,30565.548877177698,31259.137992435011,0,0,0,0,0,0,14561.415086981388,14965.028174105308,15354.124708719322,15703.836108646427,16060.185338182906,0,0,0,0,0,0,72569.011242672481,74580.478018547321,76519.599362607754,78262.438939764659,80038.35914326676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Non Dom Central",0,6699569.0077623734,6742126.6733608926,6784930.6934558302,6827982.4941248894,6871283.5097009344,0,0,0,0,0,0,265201.11814890365,265903.61679056083,266933.08926674089,267814.63367873244,268030.24720110028,0,0,0,0,0,0,1370100.2621833074,1373729.5589971223,1379048.0905303599,1383602.3859210669,1384716.3033343432,0,0,0,0,0,0,1050028.3169194437,1052809.7662266195,1056885.8246498397,1060376.1817104516,1061229.8745816478,0,0,0,0,0,0,3821739.9293646161,3831863.442899873,3846698.8858869202,3859402.578474388,3862509.7252824246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Non Dom Northern",0,1037052.828547789,1039616.8693993527,1042186.4793467077,1044761.670485928,1047342.4549393599,0,0,0,0,0,0,36329.28766177324,36045.600455460743,35808.041974307926,35551.743756762109,35208.81210023717,0,0,0,0,0,0,173874.51818256368,172516.77132082035,171379.79977226752,170153.13853129526,168511.84357657577,0,0,0,0,0,0,117333.3348272849,116417.10530265521,115649.85852728024,114822.08769800019,113714.51533785577,0,0,0,0,0,0,455945.34455448284,452384.97028477344,449403.52774867235,446186.89492626255,441882.9819580646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Non Dom Murray Valley",0,122410.06608277849,125032.31149848607,127707.56876769014,130436.90958894121,133221.42732646849,0,0,0,0,0,0,4584.5763588451537,4704.8365746480022,4834.0863827493877,4964.0963206706811,5085.0275970490738,0,0,0,0,0,0,21262.149876986408,21819.887502559075,22419.316670342781,23022.271135316849,23583.120976592119,0,0,0,0,0,0,13088.743858618755,13432.08096063666,13801.082914056147,14172.255001362244,14517.50794888024,0,0,0,0,0,0,31195.26730665069,32013.565287681668,32893.032003352571,33777.670942379307,34600.535084467389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Non Dom Bairnsdale",0,46611.468749999993,50425.624999999993,54239.781249999985,58053.937499999985,61868.093749999978,0,0,0,0,0,0,1494.0110055087207,1492.2855378591444,1484.3411380768762,1468.5264376370653,1442.957363510777,0,0,0,0,0,0,11180.794395521822,11167.881439087831,11108.427592875283,10990.074439255719,10798.722059898551,0,0,0,0,0,0,9454.3839544368311,9443.464869102183,9393.1912060888808,9293.1127933254756,9131.3068606663164,0,0,0,0,0,0,60189.28590083748,60119.771911121163,59799.715533997842,59162.588014389141,58132.485620810818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff D Nor/Cent",0,0,0,0,0,0,0,0,0,0,0,0,1880.2320392214915,1881.1229630409987,1890.9772397124707,1891.8690939070989,1892.7614136535644,0,0,0,0,0,0,1948.5041209982073,1949.4273946674102,1959.6394846133778,1960.5637224400461,1961.488442722951,0,0,0,0,0,0,1731.4832880805225,1732.3037292134522,1741.3784152186117,1742.1997131229077,1743.0214397483453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff D MV",0,0,0,0,0,0,0,0,0,0,0,0,67.539124263829223,67.571126811014949,67.925098662765905,67.957134629614515,67.989187319379624,0,0,0,0,0,0,106.11755950583614,106.16784194941734,106.72400298127853,106.77433793387735,106.82469916154422,0,0,0,0,0,0,123.53901861407101,123.59755599245086,124.24502271131884,124.30362121919067,124.362250315743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff D Bairn",0,0,0,0,0,0,0,0,0,0,0,0,13.48220367924395,13.488592048416862,13.559252138461609,13.565647178889249,13.572045557556299,0,0,0,0,0,0,2.9346467114998038,2.9360372561786385,2.9514177092423561,2.9528097060410525,2.9542024294682396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Dom Albury",0,7762294.5754762273,7910265.3401026269,8060980.0649605952,8214489.6338701313,8370845.8742374834,0,0,0,0,0,0,168054.57045795966,169740.3028920939,171657.28511041304,173282.15542150632,175181.81996960894,0,0,0,0,0,0,100477.62585350049,101485.50318968054,102631.64174202814,103603.13041224753,104738.91495646592,0,0,0,0,0,0,633145.51873114926,639496.51491972862,646718.74456637597,652840.44273373019,659997.42806561373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Non Dom Albury",0,311003.00212739396,312999.98318119609,315008.53745046334,317028.73200609552,319060.63430769223,0,0,0,0,0,0,11156.589112896827,11227.691248535923,11303.191710361396,11370.358290968834,11407.73377976502,0,0,0,0,0,0,56779.896038405735,57141.760388597642,57526.00940323119,57867.844297888812,58058.061607745534,0,0,0,0,0,0,41171.916495937359,41434.309523196171,41712.933991501603,41960.80337345189,42098.732671388709,0,0,0,0,0,0,169913.24678297414,170996.12207733057,172145.98324659697,173168.9206041382,173738.1439202608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff D Albury",0,0,0,0,0,0,0,0,0,0,0,0,58.598565642801852,58.427155964546863,58.268061137113421,58.121047081492698,57.985922322065385,0,0,0,0,0,0,119.57658602841458,119.2268064064542,118.9021565432607,118.60215877579867,118.32642237776598,0,0,0,0,0,0,207.52179625103318,206.91476357137483,206.35134288008197,205.8307052064138,205.35217245588069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",0,245280683.23711035,250157226.91933873,255009317.30603907,259969008.09136698,265009999.39590448,0,0,0,0,0,0,5406552.481359859,5397207.9309619768,5393416.0525451498,5381351.4221163923,5376153.8099979805,0,0,0,0,0,0,4892465.612662863,4888688.5165514965,4890165.64575144,4885512.3771470841,4881651.4729385767,0,0,0,0,0,0,21652020.970140349,21611408.781353679,21593071.085084647,21541611.901897386,21517864.587318458,0,0,0,0,0,0,4538983.0739095621,4547377.8724607797,4560941.1444195397,4571698.6529615577,4570863.8718660278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,"Forecast Prices"]
[]
[null,null,null,null,"Prices","Standing Charge ($ per customer per day)",null,null,null,null,null,"Standing Charge ($ per customer per day) [years 6-10]",null,null,null,null,"Block 1 ($/GJ)",null,null,null,null,null,"Block 1 ($/GJ) [years 6-10]",null,null,null,null,"Block 2 ($/GJ)",null,null,null,null,null,"Block 2 ($/GJ) [years 6-10]",null,null,null,null,"Block 3 ($/GJ)",null,null,null,null,null,"Block 3 ($/GJ) [years 6-10]",null,null,null,null,"Block 4 ($/GJ)",null,null,null,null,null,"Block 4 ($/GJ) [years 6-10]",null,null,null,null,0,null,null,null,null,null,"0 [years 6-10]",null,null,null,null,0,null,null,null,null,null,"0 [years 6-10]",null,null,null,null,0,null,null,null,null,null,"0 [years 6-10]",null,null,null,null,0,null,null,null,null,null,"0 [years 6-10]",null,null,null,null,0,null,null,null,null,null,"0 [years 6-10]"]
[null,null,null,null,"Year","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027"]
[null,null,null,null,"Tariff V Dom Central",0.19589999999999999,0.18371809308329995,0.19060912910723815,0.19775863927863926,0.20517631863968189,0.21287222588145804,null,null,null,null,null,11.281000000000001,10.579498765047001,10.976322539350456,11.388030677398316,11.815181473069179,12.258354161147162,null,null,null,null,null,6.9358000000000004,6.5045020418945994,6.7484777828585134,7.0016047488963071,7.2642261910214705,7.5366982351639464,null,null,null,null,null,3.8075999999999999,3.5708270098211994,3.7047642674258299,3.8437253441416379,3.9878986771437099,4.1374797716500229,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Dom Northern",0.19589999999999999,0.18371809308329995,0.19060912910723815,0.19775863927863926,0.20517631863968189,0.21287222588145804,null,null,null,null,null,9.9254999999999995,9.3082896013184993,9.6574319089019536,10.01967010801498,10.395495409178986,10.785417447608026,null,null,null,null,null,6.2129000000000003,5.8265550817623,6.0451018796853511,6.2718460948149986,6.5070952020238897,6.7511682091828025,null,null,null,null,null,3.4110999999999998,3.1989830899256995,3.31897294689995,3.4434634734219833,3.5726234839806996,3.7066281250854605,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Dom Murray Valley",0.24929999999999999,0.2337974507691,0.24256690090063546,0.25166528214479211,0.26110493229644061,0.27089865192571466,null,null,null,null,null,8.6412999999999993,8.1039466960730984,8.4079156067094285,8.723286011222589,9.0504855653960341,9.3899579658470813,null,null,null,null,null,5.5900999999999996,5.2424834718986988,5.4391224738252788,5.6431371589153727,5.8548041798248391,6.0744105661048433,null,null,null,null,null,3.4967999999999999,3.2793538943015998,3.4023583596844849,3.5299765688083,3.6623815774335879,3.7997529324261494,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Dom Bairnsdale",0.32229999999999998,0.30225799592009994,0.31359531552456799,0.32535788381575009,0.33756165134032406,0.35022316693003541,null,null,null,null,null,18.418099999999999,17.272783104734696,17.920663608014411,18.592845299121521,19.290239685234944,20.013792463028498,null,null,null,null,null,11.4552,10.742866257722397,11.145817742466742,11.563883433714491,11.997630246458828,12.447646359965688,null,null,null,null,null,6.2888000000000002,5.8977352924056001,6.1189519710546181,6.3484662107989127,6.5865892427832158,6.8336439720434603,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Non Dom Central",0.19589999999999999,0.18371809308329995,0.19060912910723815,0.19775863927863926,0.20517631863968189,0.21287222588145804,null,null,null,null,null,8.1288999999999998,7.6234099380542988,7.9093545155682916,8.2060245167541126,8.5138222388469131,8.8331650687482615,null,null,null,null,null,3.9950999999999999,3.7466674511336997,3.8872002638914105,4.0330042867896472,4.1842772363317673,4.341224245120026,null,null,null,null,null,2.9855999999999998,2.7999425151071993,2.9049648589207262,3.0139264595727684,3.1269750736632682,3.2442639999575351,null,null,null,null,null,1.2107000000000001,1.1354134522509001,1.1780013915780159,1.2221867512743676,1.26802944858123,1.3155916481607011,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Non Dom Northern",0.19589999999999999,0.18371809308329995,0.19060912910723815,0.19775863927863926,0.20517631863968189,0.21287222588145804,null,null,null,null,null,7.2915999999999999,6.8381768633291991,7.0946683297515971,7.3607804704651674,7.6368741449367263,7.9233237480206204,null,null,null,null,null,3.6105999999999998,3.3860773194821996,3.5130848471393272,3.6448562683994643,3.781570270956792,3.9234122448575421,null,null,null,null,null,2.6981000000000002,2.5303205050947,2.6252296643401705,2.7236987475124894,2.8258612829082481,2.9318558073035326,null,null,null,null,null,1.0941000000000001,1.0260641431466999,1.0645505265759536,1.1044804861396593,1.1459081685741501,1.1888897515921557,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Non Dom Murray Valley",0.24929999999999999,0.2337974507691,0.24256690090063546,0.25166528214479211,0.26110493229644061,0.27089865192571466,null,null,null,null,null,6.5195999999999996,6.1141831529651993,6.3435185203039826,6.581455970602434,6.8283181572397673,7.0844398359201337,null,null,null,null,null,4.0096999999999996,3.7603595601638991,3.9014059468161961,4.0477428071238375,4.1995685801405429,4.3570891481208891,null,null,null,null,null,2.9983,2.8118527743320998,2.9173218570813289,3.0267469532881277,3.1402764480722736,3.2580642922939043,null,null,null,null,null,1.3627,1.2779614366748999,1.3258961727127796,1.37562888078102,1.4272270005630148,1.4807605013203826,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Non Dom Bairnsdale",0.32229999999999998,0.30225799592009994,0.31359531552456799,0.32535788381575009,0.33756165134032406,0.35022316693003541,null,null,null,null,null,13.367000000000001,12.535782288128999,13.005983812028857,13.493822007338292,13.999958403556041,14.525079343325423,null,null,null,null,null,6.7858999999999998,6.3639234704132992,6.6026262848841633,6.8502825435473111,7.1072280789025903,7.3738113201071274,null,null,null,null,null,5.0693999999999999,4.7541628436777996,4.9324855492405986,5.1174969165856767,5.3094478290556593,5.50859858031375,null,null,null,null,null,2.0556999999999999,1.9278677077658997,2.0001796156495635,2.075203852808059,2.1530421553220731,2.2338000752655098,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff D Nor/Cent",0,0,0,0,0,0,null,null,null,null,null,1453.5347999999999,1363.1477370404073,1414.2777047221214,1467.3254935791172,1522.3630386864029,1579.4649733137314,null,null,null,null,null,888.59810000000004,833.34123761839464,864.5988257649135,897.028846970823,930.67527773463974,965.58374405836878,null,null,null,null,null,162.27629999999999,152.18525976831808,157.89353863065296,163.81592789776545,169.96045858330075,176.33546293418712,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff D MV",0,0,0,0,0,0,null,null,null,null,null,1694.2693999999999,1588.9124213240777,1648.5105401074172,1710.3441098286712,1774.4969794582071,1841.0561430364598,null,null,null,null,null,1045.4711,980.45919788514561,1017.2349968238199,1055.3902100109353,1094.976577550683,1136.0477802538871,null,null,null,null,null,178.06209999999999,166.98943064016268,173.25299544668687,179.75149873964779,186.49375276799853,193.48890031713515,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff D Bairn",0,0,0,0,0,0,null,null,null,null,null,2404.3415,2254.8291756051103,2339.4049994455886,2427.153156718543,2518.192637685609,2612.646895784399,null,null,null,null,null,1489.4996000000001,1396.8760906602251,1449.2711667257768,1503.6315166007021,1560.0308552489985,1618.5456625908191,null,null,null,null,null,271.65089999999998,254.75847540766827,264.31414737211566,274.22824064735948,284.51419916874107,295.18597113681153,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Dom Albury",0.25490000000000002,0.23904921861629999,0.24801565599507411,0.25731841323187932,0.26697010526419057,0.27698382020001872,null,null,null,null,null,8.1692,7.661203910240399,7.9485660924086279,8.2467068708272606,8.556030537168402,8.8769565475794163,null,null,null,null,null,5.2214,4.8967108281018001,5.0803803303753625,5.2709390460923293,5.4686453810374447,5.673767433473432,null,null,null,null,null,2.8673000000000002,2.6889989193350998,2.78985990755071,2.8945040653580527,3.0030732947195511,3.1157148201628631,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Non Dom Albury",0.25490000000000002,0.23904921861629999,0.24801565599507411,0.25731841323187932,0.26697010526419057,0.27698382020001872,null,null,null,null,null,6.1204000000000001,5.7398071307147989,5.9551001214289974,6.178468483108646,6.4102151128244467,6.6506542689375996,null,null,null,null,null,3.1469,2.9512121854202999,3.0619084654801831,3.1767568246347624,3.295913002180781,3.4195385790013288,null,null,null,null,null,2.2391000000000001,2.0998631047616998,2.1786263449924297,2.260343895910164,2.3451265700158839,2.4330893362489672,null,null,null,null,null,0.90769999999999995,0.85125529908989994,0.88318482128963804,0.91631197995518565,0.9506816969333296,0.98634057903317751,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff D Albury",0,0,0,0,0,0,null,null,null,null,null,1250.0405000000001,1172.3075902853236,1216.2793826124382,1261.9005019050023,1309.2328123558316,1358.3404986062833,null,null,null,null,null,776.39,728.11072122992982,755.42124424486281,783.75615083993227,813.15386436274946,843.65424937266573,null,null,null,null,null,187.60570000000001,175.93956843061591,182.53884171798774,189.3856454972773,196.48926432782329,203.85933102117951,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,"Forecast Revenues ($ Nominal)"]
[]
[null,null,null,null,"Revenues","Standing Charge",null,null,null,null,null,"Standing Charge [years 6-10]",null,null,null,null,"Non TOU Energy",null,null,null,null,null,"Non TOU Energy [years 6-10]",null,null,null,null,"Peak Energy BLK 1",null,null,null,null,null,"Peak Energy BLK 1 [years 6-10]",null,null,null,null,"Peak Energy BLK 2",null,null,null,null,null,"Peak Energy BLK 2 [years 6-10]",null,null,null,null,"Off Peak Energy BLK 1",null,null,null,null,null,"Off Peak Energy BLK 1 [years 6-10]",null,null,null,null,"Off Peak Energy BLK 2",null,null,null,null,null,"Off Peak Energy BLK 2 [years 6-10]",null,null,null,null,"Peak Demand BLK 1",null,null,null,null,null,"Peak Demand BLK 1 [years 6-10]",null,null,null,null,"Peak Demand BLK 2",null,null,null,null,null,"Peak Demand BLK 2 [years 6-10]",null,null,null,null,"Off Peak Demand BLK 1",null,null,null,null,null,"Off Peak Demand BLK 1 [years 6-10]",null,null,null,null,"Off Peak Demand BLK 2",null,null,null,null,null,"Off Peak Demand BLK 2 [years 6-10]"]
[null,null,null,null,"Year","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027"]
[null,null,null,null,"Tariff V Dom Central",0,36194401.94914794,38284217.869246989,40475413.53538277,42794740.434038498,45244778.812830985,0,0,0,0,0,0,44994315.940656789,46499868.667562604,48105000.227728397,49686149.763619155,51396986.349784531,0,0,0,0,0,0,17955244.654708207,18556044.266548298,19196581.393588565,19827548.353727274,20510267.688972637,0,0,0,0,0,0,61475490.780715898,63532519.337497391,65725601.916171394,67885917.984645128,70223424.769253999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Dom Northern",0,5065015.1855181307,5366922.0917509459,5683667.8836145056,6019317.0812673988,6374238.495801108,0,0,0,0,0,0,5399757.4783650106,5623372.0024291771,5861771.9951066272,6100437.4264698699,6358160.1887463992,0,0,0,0,0,0,2044753.1011097322,2129430.3284417694,2219706.4429311468,2310083.0724118184,2407676.2364572273,0,0,0,0,0,0,7344669.2068259558,7648826.3315993492,7973094.4292206112,8297723.5725646922,8648274.2118433472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Dom Murray Valley",0,726868.66593665758,791498.04300341383,859724.96395183902,932855.47379161767,1010959.9152463771,0,0,0,0,0,0,456220.83544247906,490025.51272271969,525856.86567393003,562830.30569401674,602631.28476305178,0,0,0,0,0,0,160847.44682636249,172765.78901703039,185398.66588453838,198434.20254925612,212466.63019635098,0,0,0,0,0,0,659777.20684958948,708664.83718496689,760483.4042718095,813953.63423273212,871512.99312211317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Dom Bairnsdale",0,487461.27209230524,534710.61153734149,584641.80328165076,638263.26836025319,695625.37466134934,0,0,0,0,0,0,489544.6925259782,521985.0579786083,555644.94068230328,589616.7639515216,625613.9003537636,0,0,0,0,0,0,156431.33480262221,166797.4765394576,177553.3083583457,188408.81908252867,199911.50756520676,0,0,0,0,0,0,427992.81874088827,456354.36297378573,485782.09101738536,515482.53843463218,546953.6504916345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Non Dom Central",0,1230832.0425860791,1285110.8935400005,1341778.6615376994,1400940.3118807382,1462705.4153725952,0,0,0,0,0,0,2021736.8396794645,2103125.9721683627,2190459.4748557899,2280126.1841026316,2367555.4169447203,0,0,0,0,0,0,5133310.0571119459,5339961.9042490451,5561706.860798019,5789375.9675438413,6011363.9886480272,0,0,0,0,0,0,2940018.9266092065,3058375.3740168745,3185376.1516595371,3315769.8889148147,3442909.8777846899,0,0,0,0,0,0,4339254.9268049896,4513940.4680729769,4701384.414472864,4893836.1234358558,5081485.5355210416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Non Dom Northern",0,190525.36808744221,198160.46608140395,206101.38003020058,214360.3534061471,222950.11964309221,0,0,0,0,0,0,248426.09434996871,255731.57997823707,263575.13605008274,271504.19270343223,278970.81705340493,0,0,0,0,0,0,588752.56245387415,606066.05520457448,624654.7374769944,643446.05017993879,661141.43049185618,0,0,0,0,0,0,296890.94304462109,305621.63827714382,314995.3748207498,324471.29204847419,333394.5621679991,0,0,0,0,0,0,467829.16928202228,481586.6583317027,496357.42680073151,511289.2076067403,525350.14865292446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Non Dom Murray Valley",0,28619.16139863068,30328.700312630655,32139.561325946182,34057.720447177438,36089.505070359875,0,0,0,0,0,0,28030.939536733575,29845.217946283152,31815.32668615388,33896.429040722731,36024.572075287695,0,0,0,0,0,0,79953.32855956351,85128.238861344376,90747.627793011532,96683.606503353178,102753.76048593163,0,0,0,0,0,0,36803.620731379378,39185.703372551303,41772.385662196277,44504.798596852343,47298.97426133963,0,0,0,0,0,0,39866.348624664854,42446.663689827816,45248.60480026617,48208.40398509652,51235.105677629421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Non Dom Bairnsdale",0,14088.689131267363,15813.239782398541,17647.340446129194,19596.783009307961,21667.639725049325,0,0,0,0,0,0,18728.596701126018,19408.641548320807,20029.435115379318,20559.309041441251,20959.0701940297,0,0,0,0,0,0,71153.719871526802,73737.347536191286,76095.867625732833,78108.965643907883,79627.738967970494,0,0,0,0,0,0,44947.680906047164,46579.754001607776,48069.627034059544,49341.297545691319,50300.704009075678,0,0,0,0,0,0,116036.98064171393,120250.34227412575,124096.60007297825,127379.54601293225,129856.35075513837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff D Nor/Cent",0,0,0,0,0,0,0,0,0,0,0,0,2563034.0493756463,2660430.2664696998,2774679.1116079777,2880111.5825973027,2989550.3557055877,0,0,0,0,0,0,1623768.8356971883,1685472.6363433974,1757853.1473612362,1824648.1868983491,1893981.3544516463,0,0,0,0,0,0,263506.23398103582,273519.56578858837,285265.52091017715,296105.06218606443,307356.49248223781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff D MV",0,0,0,0,0,0,0,0,0,0,0,0,107313.75346814866,111391.71475489304,116175.29240739302,120589.73013288568,125171.91097440044,0,0,0,0,0,0,104043.9372746213,107997.64436820736,112635.46791961924,116915.39912107709,121357.96235876159,0,0,0,0,0,0,20629.710380208177,21413.646805581713,22333.22904330114,23181.848803818681,24062.715054557404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff D Bairn",0,0,0,0,0,0,0,0,0,0,0,0,30400.066207409822,31555.279673548419,32910.381630609751,34160.912851319459,35458.962695393908,0,0,0,0,0,0,4099.3378258287312,4255.1141398123636,4437.844686270254,4606.4742511027671,4781.5115286310793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Dom Albury",0,1855570.4529371362,1961869.647420651,2074238.5994094717,2193023.1622459111,2318588.8685518634,0,0,0,0,0,0,1287500.3323262911,1349192.0160832678,1415607.3125475973,1482607.4133327692,1555081.4037960987,0,0,0,0,0,0,492009.87849879725,515584.95422309916,540965.12782261544,566568.78058995749,594264.24469733972,0,0,0,0,0,0,1702527.6156499216,1784105.6879929553,1871930.0352906312,1960527.6992865535,2056363.7678934059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff V Non Dom Albury",0,74345.024645877013,77628.896155131515,81057.497011248255,84637.193955440191,88374.633365985748,0,0,0,0,0,0,64036.669744660299,66862.025517523565,69836.413741002791,72886.442554997164,75868.893361297887,0,0,0,0,0,0,167569.52107544083,174962.83986628731,182746.1429657182,190727.38042958471,198531.78148972176,0,0,0,0,0,0,86455.38840214847,90269.878313805893,94285.575728194235,98403.394890294163,102429.97753235186,0,0,0,0,0,0,144639.55170957663,151021.17951808832,157739.42675002149,164628.52329605512,171364.98147445958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff D Albury",0,0,0,0,0,0,0,0,0,0,0,0,68695.543282889397,71063.745184359694,73528.49559395478,76093.981927568384,78764.626639099501,0,0,0,0,0,0,87064.994295361685,90066.462442905016,93190.29653891307,96441.803730305066,99826.589052067153,0,0,0,0,0,0,36511.295272352982,37769.981276670049,39079.982270574321,40443.523842085313,41862.956500601722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",0,45867727.811481468,48546260.458830915,51356411.225991458,54331791.782402486,57475978.780268766,0,0,0,0,0,0,57777741.831662588,59833857.700017616,62036890.409427196,64211570.438019626,66546797.753087074,0,0,0,0,0,0,28669002.71011107,29708271.057781424,30824272.931750722,31931997.062662296,33097952.425363377,0,0,0,0,0,0,75336221.428109258,78003206.099101275,80848069.723100603,83665826.535991818,86696145.652397364,0,0,0,0,0,0,5107626.9770629676,5309245.3118867213,5524826.4728968609,5745341.8043366801,5959292.1220811931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,"Tariff R",189376400.84967664,197094754.89175385,205278664.94193617,213564489.75029558,222453780.29502872,1027768090.7286909,0.89029549246025563]
[null,null,null,null,null,"Tariff C",18472852.151689976,19211149.678616442,19999717.05126071,20808739.366775464,21600211.000725981,100092669.24906857,8.6704435625725898E-2]
[null,null,null,null,null,"Tariff D",4909067.7570606908,5094936.0572476629,5312088.7699700268,5513298.5063418783,5722175.4374429844,26551566.528063241,2.3000071914018427E-2]
[null,null,null,null,null,null,212758320.75842729,221400840.62761796,230590470.7631669,239886527.62341291,249776166.73319769,1154412326.5058227,1]
[null,null,null,null,null,null,212758320.75842735,221400840.62761796,230590470.76316684,239886527.62341291,249776166.73319775]
[null,null,null,null,null,null,0,0,0,0,0]

{"sheet":"X factors","index":11,"n_rows":89,"n_cols":28,"rows_kept":89,"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,"Australian Gas Networks - 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,"2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027",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,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2,5.5900000000000005E-2]
[null,null,null,"Cumulative Discount Rate",null,1,1.0559000000000001,1.1149248100000002,1.1772491068790003,1.2430573319535365,1.3125442368097393,1.3859154596474037,1.4633881338416936,1.5451915305234445,1.631567737079705,1.7227723735824607]
[]
[null,null,null,"Inflation Assumption (CPI % increase) (constant)",null,null,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2,2.47E-2]
[null,null,null,"Cumulative Inflation Index (CPI end period)",null,1,1.0246999999999999,1.0500100899999998,1.0759453392229996,1.1025211891018076,1.1297534624726222,1.157658372995696,1.1862525348086896,1.2155529724184642,1.2455771308372001,1.2763428859688788]
[]
[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",""]
[null,null,null,"Caution - If you are updating the cost of debt within the regulatory period, you should not adjust X factors for past years."]
[null,null,null,""]
[null,null,null,"Caution - The equity raising costs shown on the PTRM input tab (cell G70) does not appear to match the equity raising costs currently shown on the Equity Raising Costs tab (cell Q54)"]
[]
[null,null,null,"Building Block Components ($m, Nominal)"]
[]
[null,null,null,"Return on Capital",null,null,87.888286999412728,92.382297227045242,97.748597126144389,102.41026071024586,106.31976125584649,0,0,0,0,0]
[null,null,null,"Return of Capital (regulatory depreciation)",null,null,39.550648506426555,45.422216206092074,54.110309670906609,45.757567037350128,50.418208520727624,0,0,0,0,0]
[null,null,null,"Operating Expenditure",null,null,69.654319513228614,72.122542764005388,74.740615428588399,77.556268205955959,80.530731782840178,0,0,0,0,0]
[null,null,null,"Carry-over amounts",null,null,13.292611502853767,5.3331191081298996,3.4057810017215253,-2.2675798059740901,5.0171132247483916E-16,0,0,0,0,0]
[null,null,null,"Net Tax Allowance",null,null,12.211944627193533,12.537266234193199,12.753392693339471,9.5189920694626107,10.286745929583052,0,0,0,0,0]
[null,null,null,"Annual Revenue Requirement (unsmoothed) incl. ARS",null,null,222.59781114911519,227.79744153946578,242.75869592070038,232.97550821704047,247.55544748899734,0,0,0,0,0]
[null,null,null,"less Ancillary Reference Services",null,null,4.0117648913864343,4.1347908270797671,4.2649138130141155,4.4055842042993607,4.5544953657051721]
[null,null,null,"Total Nominal Revenue excl. ARS",null,null,218.58604625772875,223.66265071238601,238.49378210768626,228.5699240127411,243.00095212329217]
[]
[null,null,null,"Price Cap Calculation ($m, Nominal)"]
[]
[null,null,null,"Unsmoothed - Annual Revenue Requirement",null,226.50216501941105,218.58604625772875,223.66265071238601,238.49378210768626,228.5699240127411,243.00095212329217,0,0,0,0,0,null,979.22201538263084,"NPV (unsmoothed)"]
[]
[null,null,null,null,null,null,-5.8277254993014083,"First year difference ($m)",null,null,null,null,null,null,null,null,null,6.7752146099055892,"Final year difference ($m)"]
[null,null,null,null,null,null,-2.6661013358693975E-2,"First year difference (%)",null,null,null,null,null,null,null,null,null,2.7881432359442071E-2,"Final year difference (%)"]
[]
[null,null,null,"Smoothed - Expected Revenue",null,226.50216501941105,212.75832075842735,221.40084062761795,230.59047076316685,239.88652762341292,249.77616673319775,0,0,0,0,0,null,979.22651629798793,"NPV (smoothed)"]
[]
[null,null,null,"X Factors",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,8.4790000000000004E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,0,0,0,0,0,null,-4.5009153570845228E-3,"NPV difference (smoothed vs unsmoothed)"]
[]
[]
[]
[null,null,null,null,null,"Caution - do not use default smoothing within the period",null,"","","","","","","","",""]
[]
[null,null,null,"Revenue Cap Calculation ($m, Nominal)"]
[]
[null,null,null,"Unsmoothed - Annual Revenue Requirement",null,226.50216501941105,222.59781114911519,227.79744153946578,242.75869592070038,232.97550821704047,247.55544748899734,0,0,0,0,0,null,997.36688383916044,"NPV (unsmoothed)"]
[]
[null,null,null,null,null,null,3.6036994264923976,"First year difference ($m)",null,null,null,null,null,null,null,null,null,-1.5781516899296264,"Final year difference ($m)"]
[null,null,null,null,null,null,1.6189285096241735E-2,"First year difference (%)",null,null,null,null,null,null,null,null,null,-6.3749422843937253E-3,"Final year difference (%)"]
[]
[null,null,null,"Smoothed - Expected Revenue",null,226.50216501941105,226.20151057560759,227.82203432513998,233.71979206992913,239.77022840228008,245.97729579906772,0,0,0,0,0,null,997.38764658657874,"NPV (smoothed)"]
[]
[null,null,null,"X Factors",null,null,"P_0","X_02","X_03","X_04","X_05","X_06","X_07","X_08","X_09","X_10"]
[null,null,null,"positive P0, X imply real decrease in price/ revenue constraint",null,null,2.5399999999999999E-2,1.7113231874464441E-2,-1.1589392992328743E-3,-1.1589392992328743E-3,-1.1589392992328743E-3,-1.1589392992328743E-3,-1.1589392992328743E-3,-1.1589392992328743E-3,-1.1589392992328743E-3,-1.1589392992328743E-3,null,2.0762747418302752E-2,"NPV difference (smoothed vs unsmoothed)"]
[]
[]
[]
[null,null,null,null,null,"Caution - do not use default smoothing within the period",null,"","","","","","","","",""]
[]
[null,null,null,"Revenue Yield/Average Revenue Cap Calculation ($m, Nominal)"]
[]
[null,null,null,"Unsmoothed - Annual Revenue Requirement",null,1096.8214956921283,222.59781114911519,227.79744153946578,242.75869592070038,232.97550821704047,247.55544748899734,0,0,0,0,0,null,997.36688383916044,"NPV (unsmoothed)"]
[]
[null,null,null,null,null,null,961.65665284055649,"First year difference ($m)",null,null,null,null,null,null,null,null,null,1051.0141718415866,"Final year difference ($m)"]
[null,null,null,null,null,null,4.3201532300618899,"First year difference (%)",null,null,null,null,null,null,null,null,null,4.2455707701132255,"Final year difference (%)"]
[]
[null,null,null,"Forecast Energy Throughput (MWh)",null,36560716.523070946,36460126.965780735,36422888.988121636,36433274.569095798,36390694.911565743,36372060.939578302,0,0,0,0,0]
[]
[null,null,null,"Revenue Yield ($/MWh)",null,30,32.480810204011114,32.801582063906309,33.741338221932594,34.708018131222701,35.70239314972509,0,0,0,0,0]
[]
[null,null,null,"Smoothed - Expected Revenue",null,1096.8214956921283,1184.2544639896716,1194.7283821484214,1229.3074397683968,1263.0488987984177,1298.5696193305839,0,0,0,0,0,null,5242.7927665290463,"NPV (smoothed)"]
[]
[null,null,null,"X Factors",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,-5.6595758238545235E-2,1.4466932213505958E-2,-3.8545140022410761E-3,-3.8545140022410761E-3,-3.8545140022410761E-3,-3.8545140022410761E-3,-3.8545140022410761E-3,-3.8545140022410761E-3,-3.8545140022410761E-3,-3.8545140022410761E-3,null,4245.4258826898858,"NPV difference (smoothed vs unsmoothed)"]
[]
[]
[]
[null,null,null,null,null,"Caution - do not use default smoothing within the period",null,"","","","","","","","",""]

{"sheet":"Equity raising costs","index":12,"n_rows":54,"n_cols":17,"rows_kept":54,"cut":false,"hidden":false,"merged":[[18,6,18,8]]}
[]
[null,null,null,null,null,"Australian Gas Networks - Equity Raising Costs  - DNSP PTRM - version 3"]
[]
[null,null,null,null,null,"Year",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","Total"]
[null,null,null,null,null,"RAB and Capex ($m Nominal)"]
[]
[null,null,null,null,null,"Opening RAB",1611.0756294865512,1693.4550978274283,1791.824462883008,1877.2771762037373,1948.9420278866883,0,0,0,0,0,8922.5743942874142]
[null,null,null,null,null,"Capex",119.94439139788487,141.42042549230251,137.5032181521496,115.69496499084973,84.383068240644079,0,0,0,0,0,598.94606827383086]
[null,null,null,null,null,"Capex Rate",7.4449882552137595E-2,8.3509994255964601E-2,7.6739223624009353E-2,6.1629133117577291E-2,4.3296859030816752E-2,0,0,0,0,0,6.7127046725135725E-2]
[]
[null,null,null,null,null,"Dividend Assessment ($m Nominal)"]
[]
[null,null,null,null,null,"Tax Payable",20.353241045322555,20.895443723655333,21.255654488899129,15.864986782437683,17.144576549305093,0,0,0,0,0,95.513902589619789]
[null,null,null,null,null,"Dividends",33.243627040693504,34.129224748637043,34.717568998535235,25.912811744648213,28.002808363864983,0,0,0,0,0,156.00604089637898]
[null,null,null,null,null,"Dividend Reinvestment",9.9730881122080515,10.238767424591112,10.415270699560571,7.7738435233944632,8.400842509159494,0,0,0,0,0,46.801812268913693]
[]
[null,null,null,null,null,"Benchmark Cash Flows ($m Nominal)"]
[]
[null,null,null,null,null,"Select form of control for ERC calculation","Weighted average price cap",null,null,"In almost all cases, this should be the same form of control as used to smooth on the X factor tab"]
[]
[null,null,null,null,null,"Revenue (smoothed) incl. ARS",216.77008564981378,225.53563145469772,234.85538457618097,244.29211182771229,254.33066209890293,0,0,0,0,0,1175.7838756073077]
[null,null,null,null,null,"Opex",69.654319513228614,72.122542764005388,74.740615428588399,77.556268205955959,80.530731782840178,0,0,0,0,0,374.60447769461854]
[null,null,null,null,null,"Interest Payment",43.865531436200627,46.108516862872307,48.786866901957566,51.11352904858424,53.064782451486877,0,0,0,0,0,242.93922670110163]
[null,null,null,null,null,"Revenue Adjustments",13.292611502853767,5.3331191081298996,3.4057810017215253,-2.2675798059740901,5.0171132247483916E-16,0,0,0,0,0,19.763931806731101]
[null,null,null,null,null,"Tax Payable",20.353241045322555,20.895443723655333,21.255654488899118,15.864986782437684,17.144576549305086,0,0,0,0,0,95.513902589619775]
[null,null,null,null,null,"Internal Cash Flow",69.604382152208217,81.076008996034815,86.666466755014369,102.02490759670849,103.59057131527079,0,0,0,0,0,442.96233681523665]
[null,null,null,null,null,"Dividends",33.243627040693504,34.129224748637043,34.717568998535235,25.912811744648213,28.002808363864983,0,0,0,0,0,156.00604089637898]
[null,null,null,null,null,"Retained Cash Flow (excl. dividend reinvestment)",36.360755111514713,46.946784247397773,51.948897756479134,76.112095852060278,75.587762951405807,0,0,0,0,0,286.95629591885773]
[]
[null,null,null,null,null,"Benchmark Capex Funding ($m Nominal)"]
[]
[null,null,null,null,null,"Capex Funding Requirement",115.41654443559109,136.23332242461532,132.45979276143262,111.45143577128403,81.28801552383743,0,0,0,0,0,576.84911091676054]
[null,null,null,null,null,"Debt Component",48.236245734874956,57.598925571725999,50.035745088745671,41.962438772099631,20.378915831949826,0,0,0,0,0,218.21227099939608]
[null,null,null,null,null,"Equity Component",67.180298700716136,78.634396852889324,82.424047672686953,69.488996999184394,60.909099691887604,0,0,0,0,0,358.63683991736445]
[null,null,null,null,null,"Retained Cash Flow (excl. dividend reinvestment)",36.360755111514713,46.946784247397773,51.948897756479134,76.112095852060278,75.587762951405807,0,0,0,0,0,286.95629591885773]
[null,null,null,null,null,"Equity Requirement (SEO)",30.819543589201423,31.687612605491552,30.475149916207819,-6.6230988528758843,-14.678663259518203,0,0,0,0,0,71.680543998506707]
[]
[null,null,null,null,null,"Benchmark Capex Funding ($m Real 2017)"]
[]
[null,null,null,null,null,"Equity Component",65.560943398766611,74.889182115277904,76.60616638035718,63.027357375140411,53.913620727994576,0,0,0,0,0,333.99726999753665]
[null,null,null,null,null,"Retained Cash Flow (excl. dividend reinvestment)",35.484293072620979,44.710793443325656,48.282097484612315,69.034587819637835,66.906422916351588,0,0,0,0,0,264.41819473654834]
[null,null,null,null,null,"Equity Requirement",30.076650326145632,30.178388671952249,28.324068895744865,-6.0072304444974236,-12.992802188357011,0,0,0,0,0,69.579075260988304]
[]
[null,null,null,null,null,"Dividend Reinvestment",9.7326906530770483,9.7511133674830823,9.6801113587071441,7.0509697230649966,7.4359962489276947,0,0,0,0,0,43.650881351259962]
[]
[null,null,null,null,null,"Equity Raising Costs ($m Real 2017)"]
[]
[null,null,null,null,null,"Dividend Reinvestment Plan Requirement",null,null,null,null,null,null,null,null,null,null,43.650881351259962]
[null,null,null,null,null,"External Equity (SEO) Requirement",null,null,null,null,null,null,null,null,null,null,25.928193909728343]
[null,null,null,null,null,"Total Equity Requirement",null,null,null,null,null,null,null,null,null,null,69.579075260988304]
[]
[null,null,null,null,null,"Dividend Reinvestment Plan Costs",null,null,null,null,null,null,null,null,null,null,0.43650881351259962]
[null,null,null,null,null,"External Equity Raising (SEO) Costs",null,null,null,null,null,null,null,null,null,null,0.77784581729185021]
[null,null,null,null,null,"Total Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,1.2143546308044497]

{"sheet":"Revenue summary","index":13,"n_rows":99,"n_cols":20,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Australian Gas Networks - Revenue and Price Summary - DNSP PTRM - version 3"]
[]
[null,null,"Year",null,null,"2017",2018,"2019","2020","2021","2022","2023","2024","2025","2026","2027","Total"]
[null,null,"Building Block Components ($m Nominal)"]
[]
[null,null,null,"Return on Capital",null,null,87.888286999412728,92.382297227045242,97.748597126144389,102.41026071024586,106.31976125584649,0,0,0,0,0,486.74920331869475]
[null,null,null,"Return of Capital (regulatory depreciation)",null,null,39.550648506426555,45.422216206092074,54.110309670906609,45.757567037350128,50.418208520727624,0,0,0,0,0,235.258949941503]
[null,null,null,"Operating Expenditure",null,null,69.654319513228614,72.122542764005388,74.740615428588399,77.556268205955959,80.530731782840178,0,0,0,0,0,374.60447769461854]
[null,null,null,"Revenue Adjustments",null,null,13.292611502853767,5.3331191081298996,3.4057810017215253,-2.2675798059740901,5.0171132247483916E-16,0,0,0,0,0,19.763931806731101]
[null,null,null,"Net Tax Allowance",null,null,12.211944627193533,12.537266234193199,12.753392693339471,9.5189920694626107,10.286745929583052,0,0,0,0,0,57.308341553771868]
[null,null,null,"Annual Revenue Requirement (unsmoothed)",null,226.50216501941105,222.59781114911519,227.79744153946578,242.75869592070038,232.97550821704047,247.55544748899734,0,0,0,0,0,1173.684904315319,null,997.36688383916044,"NPV"]
[]
[null,null,"Revenue Smoothing ($m Nominal)"]
[]
[null,null,"Weighted Average Price Cap"]
[null,null,null,"Expected Revenue (smoothed)",null,226.50216501941105,212.75832075842735,221.40084062761795,230.59047076316685,239.88652762341292,249.77616673319775,0,0,0,0,0,1154.4123265058229,null,979.22651629798793,"NPV"]
[null,null,null,"X factors",null,null,8.4790000000000004E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,"","","","",""]
[]
[null,null,"Revenue Cap"]
[null,null,null,"Expected Revenue (smoothed)",null,226.50216501941105,226.20151057560759,227.82203432513998,233.71979206992913,239.77022840228008,245.97729579906772,0,0,0,0,0,1173.4908611720243,null,997.38764658657874,"NPV"]
[null,null,null,"X factors",null,null,2.5399999999999999E-2,1.7113231874464441E-2,-1.1589392992328743E-3,-1.1589392992328743E-3,-1.1589392992328743E-3,"","","","",""]
[]
[null,null,"Revenue Yield"]
[null,null,null,"Expected Revenue (smoothed)",null,226.50216501941105,1184.2544639896716,1194.7283821484214,1229.3074397683968,1263.0488987984177,1298.5696193305839,0,0,0,0,0,6169.9088040354918,null,5242.7927665290463,"NPV"]
[null,null,null,"X factors",null,null,-5.6595758238545235E-2,1.4466932213505958E-2,-3.8545140022410761E-3,-3.8545140022410761E-3,-3.8545140022410761E-3,"","","","",""]
[]
[null,null,"Building Block Components ($m Real 2017)"]
[]
[null,null,null,"Return on Capital",null,null,85.769773591697799,87.982294748277383,90.849036250051626,92.887340145976296,94.108816469702106,0,0,0,0,0,451.59726120570519]
[null,null,null,"Return of Capital (regulatory depreciation)",null,null,38.597295312214847,43.258837832779385,50.290946666475357,41.502664519878756,44.62762026892166,0,0,0,0,0,218.27736460027]
[null,null,null,"Operating Expenditure",null,null,67.975328889654165,68.687475911784247,69.465067326340929,70.34446954179522,71.281686188938508,0,0,0,0,0,347.7540278585131]
[null,null,null,"Revenue Adjustments",null,null,12.972198207137472,5.0791122475117367,3.1653847807743007,-2.0567222003428545,4.4408920985006262E-16,0,0,0,0,0,19.159973035080654]
[null,null,null,"Net Tax Allowance",null,null,11.917580391522918,11.940138817326224,11.853197582090379,8.6338404772224475,9.1053015292992168,0,0,0,0,0,53.450058797461189]
[null,null,null,"Annual Revenue Requirement (unsmoothed)",null,226.50216501941105,217.23217639222719,216.94785955767895,225.62363260573258,211.31159248452988,219.1234244568615,0,0,0,0,0,1090.2386854970302]
[]
[null,null,"Revenue Smoothing ($m Real 2017)"]
[]
[null,null,"Weighted Average Price Cap"]
[null,null,null,"Expected Revenue (smoothed)",null,226.50216501941105,207.62986313889661,210.85591722991728,214.31429865172254,217.57997033947402,221.08909158510386,0,0,0,0,0,1071.4691409451143]
[null,null,null,"X factors",null,null,8.4790000000000004E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,"","","","",""]
[]
[null,null,"Revenue Cap"]
[null,null,null,"Expected Revenue (smoothed)",null,226.50216501941105,220.74901002791802,216.97128103325181,217.22273757764617,217.47448554491186,217.7265252727903,0,0,0,0,0,1090.1440394565182]
[null,null,null,"X factors",null,null,2.5399999999999999E-2,1.7113231874464441E-2,-1.1589392992328743E-3,-1.1589392992328743E-3,-1.1589392992328743E-3,"","","","",""]
[]
[null,null,"Revenue Yield"]
[null,null,null,"Expected Revenue (smoothed)",null,226.50216501941105,1155.7084649064816,1137.8256204646773,1142.5370741009469,1145.6005664865156,1149.4274303780262,0,0,0,0,0,5731.0991563366479]
[null,null,null,"X factors",null,null,-5.6595758238545235E-2,1.4466932213505958E-2,-3.8545140022410761E-3,-3.8545140022410761E-3,-3.8545140022410761E-3,"","","","",""]
[]
[null,null,"Price Path Analysis ($ Nominal)"]
[]
[null,null,null,"Forecast Energy","GWh",36560.716523070943,36460.126965780735,36422.888988121638,36433.274569095796,36390.694911565741,36372.060939578303,0,0,0,0,0]
[]
[null,null,"Weighted Average Price Cap"]
[null,null,null,"Expected Revenue","$m Nominal",226.50216501941105,212.75832075842735,221.40084062761795,230.59047076316685,239.88652762341292,249.77616673319775,0,0,0,0,0,null,null,0.10275399227107673,"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,-6.0678644108350444E-2,4.0621301382631314E-2,4.1506753585480949E-2,4.0314141471152976E-2,4.1226321493594398E-2,"","","","","",null,null,1.9754728429639767E-2,"Average yearly change"]
[]
[null,null,null,"Price Path","$/MWh",6.1952332054674359,5.8099868847106553,6.0279122302725456,6.2540116831397805,6.4885918438597496,6.731970813183124,0,0,0,0,0,null,null,8.6637191840010841E-2,"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,-6.2184313000000047E-2,3.750874999999998E-2,3.750874999999998E-2,3.750874999999998E-2,3.750874999999998E-2,"","","","","",null,null,1.6756396037091559E-2,"Average yearly change"]
[]
[null,null,"Revenue Cap"]
[null,null,null,"Expected Revenue","$m Nominal",226.50216501941105,226.20151057560759,227.82203432513998,233.71979206992913,239.77022840228008,245.97729579906772,0,0,0,0,0,null,null,8.5982095482344034E-2,"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,-1.3273799999999891E-3,7.1640712982361521E-3,2.5887565099923737E-2,2.5887565099923737E-2,2.5887565099923959E-2,"","","","","",null,null,1.6633772939714131E-2,"Average yearly change"]
[]
[null,null,null,"Price Path","$/MWh",6.1952332054674359,6.2040790693874053,6.2549138921802196,6.4150092143564796,6.5887785046411951,6.7628088550629037,0,0,0,0,0,null,null,9.1614896610279217E-2,"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,1.4278500302720154E-3,8.1937741644277917E-3,2.5595128076248752E-2,2.7087925282449854E-2,2.641314324030164E-2,"","","","","",null,null,1.7686212347418406E-2,"Average yearly change"]
[]
[null,null,"Revenue Yield"]
[null,null,null,"Expected Revenue","$m Nominal",1096.8214956921283,1184.2544639896719,1194.7283821484214,1229.3074397683968,1263.0488987984174,1298.5696193305839,0,0,0,0,0,null,null,0.18393888561706784,"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,7.9714856648000598E-2,8.8443138508116359E-3,2.8943028504766488E-2,2.7447535041663418E-2,2.8122997111163839E-2,"","","","","",null,null,3.4346042112298747E-2,"Average yearly change"]
[]
[null,null,null,"Price Path","$/MWh",30,32.480810204011114,32.801582063906309,33.741338221932594,34.708018131222701,35.70239314972509,0,0,0,0,0,null,null,0.19007977165750289,"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,8.2693673467037154E-2,9.8757345608202485E-3,2.8649720498096221E-2,2.8649720498096443E-2,2.8649720498096221E-2,"","","","","",null,null,3.541681761169424E-2,"Average yearly change"]
[]
[null,null,"Price Path Analysis ($ Real 2017)"]
[]
[null,null,null,"Forecast Energy","GWh",36560.716523070943,36460.126965780735,36422.888988121638,36433.274569095796,36390.694911565741,36372.060939578303,0,0,0,0,0]
[]
[null,null,"Weighted Average Price Cap"]
[null,null,null,"Expected Revenue","$m Real",226.50216501941105,207.62986313889661,210.85591722991728,214.31429865172254,217.57997033947402,221.08909158510386,0,0,0,0,0,null,null,-2.3898550523096751E-2,"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,-8.3320624678784427E-2,1.5537524526819002E-2,1.6401633244345959E-2,1.5237768587052836E-2,1.6127960860343959E-2,"","","","","",null,null,-4.8260676982142536E-3,"Average yearly change"]
[]
[null,null,null,"Price Path","$/MWh",6.1952332054674359,5.6699393819758521,5.740813624250551,5.8125737945536828,5.8852309669856044,5.9587963540729243,0,0,0,0,0,null,null,-3.8164318202880687E-2,"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,-8.4790000000000032E-2,1.2500000000000178E-2,1.2499999999999956E-2,1.2500000000000178E-2,1.2499999999999956E-2,"","","","","",null,null,-7.7521264398442424E-3,"Average yearly change"]
[]
[null,null,"Revenue Cap"]
[null,null,null,"Expected Revenue","$m Real",226.50216501941105,220.74901002791802,216.97128103325181,217.22273757764617,217.47448554491186,217.7265252727903,0,0,0,0,0,null,null,-3.874417600321256E-2,"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,-2.5399999999999978E-2,-1.7113231874464341E-2,1.1589392992330527E-3,1.1589392992328307E-3,1.1589392992328307E-3,"","","","","",null,null,-7.8717937545484951E-3,"Average yearly change"]
[]
[null,null,null,"Price Path","$/MWh",6.1952332054674359,6.0545321258782137,5.9570036057274658,5.9622073543151526,5.976101475209636,5.9860926119770932,0,0,0,0,0,null,null,-3.3758308453307517E-2,"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,-2.2711183731558338E-2,-1.6108349600441052E-2,8.7355135771338688E-4,2.3303652605151104E-3,1.6718485803668415E-3,"","","","","",null,null,-6.8447229946145827E-3,"Average yearly change"]
[]
[null,null,"Revenue Yield"]
[null,null,null,"Expected Revenue","$m Real",1096.8214956921283,1155.7084649064818,1137.8256204646773,1142.5370741009469,1145.6005664865154,1149.4274303780262,0,0,0,0,0,null,null,4.7962166033864939E-2,"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,5.3688744655021603E-2,-1.5473490923380573E-2,4.1407519320451058E-3,2.6813067645783395E-3,3.3404870802811182E-3,"","","","","",null,null,9.4135279714051556E-3,"Average yearly change"]
[]
[null,null,null,"Price Path","$/MWh",30,31.697872747156353,31.239301770810904,31.359714096906728,31.480590553999537,31.601932931088744,0,0,0,0,0,null,null,5.3397764369624845E-2,"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,5.6595758238545013E-2,-1.4466932213505923E-2,3.8545140022410163E-3,3.8545140022412383E-3,3.8545140022410163E-3,"","","","","",null,null,1.0458492838581357E-2,"Average yearly change"]

{"sheet":"AER ECM (AGN) VIC","index":14,"n_rows":62,"n_cols":24,"rows_kept":62,"cut":false,"hidden":false,"merged":[[58,11,58,12],[16,18,16,22],[17,3,17,4],[17,5,17,9],[17,11,17,12],[17,13,17,17],[33,3,33,4],[33,5,33,9],[33,11,33,12],[33,13,33,17],[34,3,34,4],[34,5,34,9],[34,11,34,12],[34,13,34,17],[53,13,53,22],[54,11,54,12],[6,16,6,17],[16,3,16,4],[16,5,16,9],[16,11,16,12],[16,13,16,17],[55,11,55,12],[56,11,56,12],[57,11,57,12],[6,2,6,7],[6,8,6,9],[6,11,6,15]]}
[null,"Australian Gas Networks Limited (reporting data for Victoria"]
[null,"2018 to 2022"]
[null,"OPEX INCENTIVE MECHANISM"]
[]
[]
[null,"Actual and estimated inflation"]
[null,null,"Actual",null,null,null,null,null,"Estimate",null,null,"Actual",null,null,null,null,"Estimate"]
[null,null,2010,2011,2012,2013,2014,2015,2016,2017,null,2011,2012,2013,2014,2015,2016,2017]
[null,"ABS CPI index - December (old base)",174,179.4,null,null,null,null,null,null,"Inflation rate (per cent)",2.9927760577915352E-2,2.2044088176352838E-2,2.7450980392156765E-2,1.7175572519083859E-2,1.6885553470919357E-2,1.4760147601476037E-2,2.0000000000000018E-2]
[null,"ABS CPI index - December (rebased index in March 2012)",96.9,99.8,102,104.8,106.6,108.4,110,112.2,"Cumulative index (2017=1)",0.88948306595365412,0.90909090909090917,0.93404634581105173,0.95008912655971467,0.96613190730837784,0.98039215686274506,1]
[]
[]
[]
[null," The carryover amounts that arise from applying the opex incentive mechanism during the 2013-17 access arrangement period"]
[]
[null,"Opex allowance applicable to Incentive Mechanism (Incentive Mechanism 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,"$m, real 2012",null,"$m, real December 2012",null,null,null,null,null,"$m, real 2017",null,"$m, real December 2017"]
[null,null,null,2011,2012,2013,2014,2015,2016,2017,null,2013,2013,2013,2014,2015,2016,2017,"2018",2019,2020,2021,2022]
[null,"Total opex allowance",null,53.977779375621807,54.957575417692219,58.04053350090134,59.801001516849766,61.005388145365103,61.896497340213102,62.810890748343255,null,59.375557313183982,60.453332959461434,63.844586850991469,65.781101668534731,67.105926959901609,68.086147074234404,69.091979823177567]
[null,"Less approved excludable costs - allowance "]
[null,"Unaccounted for gas expenses (clause 4.13(10)(c))",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Licence fees  (clause 4.13(10)(d))",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Energy Safe Victoria levy (clause 4.13(10)(e))",null,null,null,1.0617626171511352,2.0694045666438066,2.1382542451120323,2.2091190361207906,2.2820579185737078,null,0,0,-1.1679388788662486,-2.276345023308187,-2.3520796696232353,-2.4300309397328697,-2.5102637104310781]
[null,"Debt raising costs (clause 4.13(10)(f))",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Network management fee (clause 4.13(10)(g))",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Incentive fees (clause 4.13(10)(h))",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Any other activity that AGN and the Regulator agree to exclude (clause 4.13(10)(j))",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Change in scale adjustment (clause 4.13(11)(b))",null,null,null,2.0397499999802449E-4,2.4395409999996787E-2,5.641948499999927E-2,0.10496553500001227,0.10496553499999806,null,0,0,2.2437249999782691E-4,2.6834950999996464E-2,6.2061433499999194E-2,0.11546208850001348,0.11546208849999785]
[null,"Change in capitalisation policy (clause 4.12)",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Forecast opex for Incentive Mechanism purposes",null,53.977779375621807,54.957575417692219,56.978974858750206,57.755992360205958,58.923553385253072,59.792343839092325,60.633798364769547,null,59.375557313183982,60.453332959461434,62.676872344625224,63.531591596226541,64.815908723778378,65.771578223001541,66.697178201246487]
[]
[null,"Actual and estimated opex applicable to Incentive Mechanism"]
[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,"$m, real 2017",null,"$m, real December 2017"]
[null,null,null,2011,2012,2013,2014,2015,2016,2017,null,2011,2012,2013,2014,2015,2016,2017]
[null,"Total opex (actual)",null,56.445248201338373,59.651547616858004,59.579730481048564,61.830264623914644,60.32430815465159,62.706306697050039,null,null,64.401070259586604,66.335990162480854,64.656272576933048,65.634883461745588,62.963949694218734,64.430736464847769]
[null,"Less approved excludable costs"]
[null,"Costs associated with complying with any retailer of last resort requirements (clause 4.13(10)(a))",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Amounts for approved Cost Pass Through Events (clause 4.13(10)(b))",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Unaccounted for gas expenses (clause 4.13(10)(c))",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Licence fees  (clause 4.13(10)(d))",null,8.5860000000000006E-2,1.6640040000000002E-2,7.1351939999999947E-2,-2.1080000000000001E-3,2.4422999999999997E-2,2.7641999999999535E-2,null,null,-9.7961760620923211E-2,-1.8504692230840565E-2,-7.7431543316571524E-2,2.2377121492028296E-3,-2.5491689675736909E-2,-2.8402157791970188E-2]
[null,"Energy Safe Victoria levy (clause 4.13(10)(e))",null,0.25652671000000005,0.40712999999999999,1.4643500300000001,2.5532472399999997,2.8147839299999995,3.0605499200000006,null,null,-0.29268353316903084,-0.45275223785171892,-1.5891212317221917,-2.710356911227036,-2.937951867002873,-3.1447153519297886]
[null,"Debt raising costs (clause 4.13(10)(f))",null,2.0880258366686184,2.1243816154606074,1.3565670573637836,0.72275076693722229,1.1836373684933845,1.1180952758804308,null,null,-2.3823280594227128,-2.3624359061008522,-1.4721545183508375,-0.76722399052233625,-1.235430392918119,-1.1488430088999699]
[null,"Network management fee (clause 4.13(10)(g))",null,2.083264016165435,2.1144557587180719,2.8260000000000001,2.9420000000000002,3.3290000000000002,3.5261198082457335,null,null,-2.3768950717654485,-2.3513977761355371,-3.0667917566450376,-3.123030902729945,-3.474668752017696,-3.6230884591270049]
[null,"Incentive fees (clause 4.13(10)(h))",null,1.296414361108573,0,0,1.6020000000000001,1.516,5.6108960168518185E-2,null,null,-1.4791408491549629,0,0,-1.7005763107319414,-1.5823363857190831,-5.7651962240418582E-2]
[null,"Movements in provisions (clause 4.13(10)(i))",null,null,null,0,0,0,0,null,null,0,0,0,0,0,0]
[null,"Any other activity that AGN and the Regulator agree to exclude (clause 4.13(10)(j))",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Actual opex for Incentive Mechanism purposes",null,50.635157277395749,54.988940202679323,53.861461453684782,54.012374616977425,51.456463856158209,54.917790732755357,null,null,57.772060985453528,61.15089955016191,58.450773526898409,57.33593305868353,53.708070606885229,56.428035524858615,57.353635503103561]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Incremental gain ($m, 2017)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6.5271617361577441,1.9695597198161963,4.9121795793501377,-1.7642954187502227,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Carryover",null,"$m, real 2017",null,null,null,null,null,null,null,null,null,"Total "]
[null,null,null,null,null,null,null,null,null,null,null,2013,null,null,6.5271617361577441,6.5271617361577441,6.5271617361577441,6.5271617361577441,6.5271617361577441]
[null,null,null,null,null,null,null,null,null,null,null,2014,null,null,null,1.9695597198161963,1.9695597198161963,1.9695597198161963,1.9695597198161963,1.9695597198161963]
[null,null,null,null,null,null,null,null,null,null,null,2015,null,null,null,null,4.9121795793501377,4.9121795793501377,4.9121795793501377,4.9121795793501377,4.9121795793501377]
[null,null,null,null,null,null,null,null,null,null,null,2016,null,null,null,null,null,-1.7642954187502227,-1.7642954187502227,-1.7642954187502227,-1.7642954187502227,-1.7642954187502227]
[null,null,null,null,null,null,null,null,null,null,null,2017,null,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, 2017)",null,null,null,null,null,null,11.644605616573855,5.1174438804161113,3.147884160599915,-1.7642954187502227,0,18.145638238839659]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PTRM inputs",null,null,null,null,null,null,11.644605616573855,5.1174438804161113,3.147884160599915,-1.7642954187502227,0,18.145638238839659]

{"sheet":"AER ECM (AGN) Albury","index":15,"n_rows":64,"n_cols":24,"rows_kept":64,"cut":false,"hidden":false,"merged":[[18,18,18,22],[19,3,19,4],[19,5,19,9],[19,11,19,12],[19,13,19,17],[7,2,7,7],[7,8,7,9],[7,11,7,15],[7,16,7,17],[18,3,18,4],[18,5,18,9],[18,11,18,12],[18,13,18,17],[35,3,35,4],[35,5,35,9],[35,11,35,12],[35,13,35,17],[36,3,36,4],[36,5,36,9],[36,11,36,12],[36,13,36,17],[59,11,59,12],[60,11,60,12],[55,13,55,22],[56,11,56,12],[57,11,57,12],[58,11,58,12]]}
[null,"Australian Gas Networks Limited (reporting data for Albury)"]
[null,"2018 to 2022"]
[null,"OPEX INCENTIVE MECHANISM"]
[]
[]
[]
[null,"Actual and estimated inflation"]
[null,null,"Actual",null,null,null,null,null,"Estimate",null,null,"Actual",null,null,null,null,"Estimate"]
[null,null,2010,2011,2012,2013,2014,2015,2016,2017,null,2011,2012,2013,2014,2015,2016,2017]
[null,"ABS CPI index - December (old base)",174,179.4,null,null,null,null,null,null,"Inflation rate (per cent)",2.9927760577915352E-2,2.2044088176352838E-2,2.7450980392156765E-2,1.7175572519083859E-2,1.6885553470919357E-2,1.4760147601476037E-2,2.0000000000000018E-2]
[null,"ABS CPI index - December (rebased index in March 2012)",96.9,99.8,102,104.8,106.6,108.4,110,112.2,"Cumulative index (2017=1)",0.88948306595365412,0.90909090909090917,0.93404634581105173,0.95008912655971467,0.96613190730837784,0.98039215686274506,1]
[]
[]
[]
[]
[null,"The carryover amounts that arise from applying the Incentive Mechanism during the 2013-17 access arrangement period"]
[]
[null,"Opex allowance applicable to Incentive Mechanism (Incentive Mechanism 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,"$m, real 2012",null,"$m, real 2012",null,null,null,null,null,"$m, real 2017",null,"$m, real December 2017"]
[null,null,null,2011,2012,2013,2014,2015,2016,2017,null,2013,2013,2013,2014,2015,2016,2017,"2018",2019,2020,2021,2022]
[null,"Total opex allowance",null,1.9299707597533706,1.9668516187210996,2.0056027365055469,2.0203929069860576,2.0534137445929268,2.0698822597423132,2.0948139133465258,null,2.1229678357287076,2.1635367805932093,2.2061630101561014,2.2224321976846633,2.2587551190522195,2.2768704857165445,2.3042953046811783]
[null,"Less approved excludable costs - allowance "]
[null,"Unaccounted for gas expenses (clause 4.13(10)(c))",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Licence fees  (clause 4.13(10)(d))",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Energy Safe Victoria levy (clause 4.13(10)(e))",null,null,null,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,"Debt raising costs (clause 4.13(10)(f))",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Network management fee (clause 4.13(10)(g))",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Incentive fees (clause 4.13(10)(h))",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Any other activity that AGN and the Regulator agree to exclude (clause 4.13(10)(j))",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Change in scale adjustment (clause 4.13(11)(b))",null,null,null,5.0193645291152222E-4,4.7743073960893057E-3,9.0826590371797522E-3,1.3445649717170216E-2,1.344564971717066E-2,null,0,0,5.5213009820267436E-4,5.2517381356982354E-3,9.990924940897726E-3,1.4790214688887237E-2,1.4790214688887724E-2]
[null,"Change in capitalisation policy (clause 4.12)",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Forecast opex for Incentive Mechanism purposes",null,1.9299707597533706,1.9668516187210996,2.0061046729584584,2.0251672143821469,2.0624964036301066,2.0833279094594834,2.1082595630636964,null,2.1229678357287076,2.1635367805932093,2.2067151402543042,2.2276839358203615,2.2687460439931173,2.2916607004054317,2.3190855193700659]
[]
[null,"Actual and estimated opex applicable to Incentive Mechanism"]
[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,"$m, real 2017",null,"$m, real December 2017"]
[null,null,null,2011,2012,2013,2014,2015,2016,2017,null,2011,2012,2013,2014,2015,2016,2017]
[null,"Total opex (actual)",null,2.7760000000000002,3.8350000000000004,2.1314492889747845,2.2308741712060063,2.0389259215511881,2.378562666170259,null,null,3.1672705274130308,4.2647430357903913,2.3130612558863395,2.3681471708968087,2.1281442437046554,2.4439733797358421]
[null,"Less approved excludable costs"]
[null,"Costs associated with complying with any retailer of last resort requirements (clause 4.13(10)(a))",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Amounts for approved Cost Pass Through Events (clause 4.13(10)(b))",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Unaccounted for gas expenses (clause 4.13(10)(c))",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Licence fees  (clause 4.13(10)(d))",null,1.4E-2,1.2999999999999999E-2,4.9998010000000002E-2,-5.9800000000000001E-4,1.34E-2,1.4999999999999999E-2,null,null,-1.5973266348624796E-2,-1.445675605352675E-2,-5.4258133374612931E-2,6.3479690001104927E-4,-1.3986350638941764E-2,-1.541250151506982E-2]
[null,"Energy Safe Victoria levy (clause 4.13(10)(e))",null,0,0,0,0,3.6986399999999996E-3,5.5479599999999994E-3,null,null,0,0,0,0,-3.8604832781504147E-3,-5.7005294603697833E-3]
[null,"Debt raising costs (clause 4.13(10)(f))",null,7.4999999999999997E-2,7.6999999999999999E-2,4.6144297620970276E-2,2.5501865184870437E-2,3.0402241203978709E-2,2.7995680913941525E-2,null,null,-8.5571069724775684E-2,-8.5628478163196908E-2,-5.0076062123201294E-2,-2.7071078534875347E-2,-3.1732567588696206E-2,-2.8765564966769002E-2]
[null,"Network management fee (clause 4.13(10)(g))",null,6.3E-2,7.3999999999999996E-2,9.2999999999999999E-2,9.1999999999999998E-2,0.10299999999999999,0.15666936621028257,null,null,-7.1879698568811573E-2,-8.2292303689306109E-2,-0.10092414485774538,-9.7661061540161423E-2,-0.10750702356798518,-0.16097778960540057]
[null,"Incentive fees (clause 4.13(10)(h))",null,4.5999999999999999E-2,0,0,5.6000000000000001E-2,5.2999999999999999E-2,1.9823702206537854E-3,null,null,-5.248358943119575E-2,0,0,-5.9445863546185217E-2,-5.5319148049545769E-2,-2.0368856019503841E-3]
[null,"Movements in provisions (clause 4.13(10)(i))",null,0.14599999999999999,0,0,0,0,0,null,null,-0.16657834906423,0,0,0,0,0]
[null,"Any other activity that AGN and the Regulator agree to exclude (clause 4.13(10)(j))",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Actual opex for Incentive Mechanism purposes",null,2.4320000000000004,3.6710000000000003,1.9423069813538141,2.0579703060211356,1.8354250403472094,2.171367288825381,null,null,2.7747845542753931,4.0823654978843615,2.10780291553078,2.1846039641755977,1.915738670581336,2.2310801085862826,2.2585049275509164]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Incremental gain ($m, 2017)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.3659242234679909,-5.5832253078760274E-2,0.3099274017670175,-0.29242678159263225,4.4408920985006262E-16]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Carryover",null,"$m, real 2017",null,null,null,null,null,null,null,null,null,"Total "]
[null,null,null,null,null,null,null,null,null,null,null,2013,null,null,1.3659242234679909,1.3659242234679909,1.3659242234679909,1.3659242234679909,1.3659242234679909]
[null,null,null,null,null,null,null,null,null,null,null,2014,null,null,null,-5.5832253078760274E-2,-5.5832253078760274E-2,-5.5832253078760274E-2,-5.5832253078760274E-2,-5.5832253078760274E-2]
[null,null,null,null,null,null,null,null,null,null,null,2015,null,null,null,null,0.3099274017670175,0.3099274017670175,0.3099274017670175,0.3099274017670175,0.3099274017670175]
[null,null,null,null,null,null,null,null,null,null,null,2016,null,null,null,null,null,-0.29242678159263225,-0.29242678159263225,-0.29242678159263225,-0.29242678159263225,-0.29242678159263225]
[null,null,null,null,null,null,null,null,null,null,null,2017,null,null,null,null,null,null,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16]
[null,null,null,null,null,null,null,null,null,null,null,"Total Carryover Amount ($million, 2017)",null,null,null,null,null,null,1.3275925905636163,-3.833163290437458E-2,1.7500620174385695E-2,-0.2924267815926318,4.4408920985006262E-16,1.0143347962409961]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PTRM inputs",null,null,null,null,null,null,1.3275925905636163,-3.833163290437458E-2,1.7500620174385695E-2,-0.2924267815926318,4.4408920985006262E-16,1.0143347962409961]

{"sheet":"Chart 1-Revenue","index":16,"n_rows":53,"n_cols":3,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Australian Gas Networks - 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":17,"n_rows":53,"n_cols":3,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Australian Gas Networks - 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":18,"n_rows":5,"n_cols":3,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Australian Gas Networks - Building Blocks Chart - DNSP PTRM - version 3"]
[]
[]
[null,null,"All forms of control (Weighted Average Price Cap, Revenue Cap, Revenue Yield)"]