 Date:11/01/2016 Time:11:54
 *********************************************************************
   SHAZAM  - FOR WINDOWS                     SITE NO. 3736ABC5PWU
   ** Copyright (C)  2008  by K.J. White - All Rights Reserved **

   For Use Only By: DR DENIS LAWRENCE
   At: HAWKER ACT 2614



   FOR USE ON SINGLE COMPUTER ONLY - SHAZAMPRO ENABLED
 *********************************************************************
 Hello/Bonjour/Aloha/Howdy/G Day/Kia Ora/Konnichiwa/Buenos Dias/Nee Hau/Ciao
 Welcome to SHAZAM - Version 10.0 -  APR 2008 SYSTEM=WIN-NT   PAR= 22480
 CURRENT WORKING DIRECTORY IS: C:\SHAZAM
 TYPE COMMAND
fi input aer\tfpindin.txt
 UNIT 80 IS NOW ASSIGNED TO: aer\tfpindin.txt
 |_FI 11 AER\DINDDATA.TXT
 UNIT 11 IS NOW ASSIGNED TO: AER\DINDDATA.TXT
 |_SET NODOECHO
 |_SET NOCOLOR
 |_**************************************************************************
 |_** THIS FILE CALCULATES ELECTRICITY DISTRIBUTION INDUSTRY TFP ************
 |_** FOR 2006-2015 *********************************************************
 |_**************************************************************************
 |_** VARIABLES ARE IN ORDER: YEAR, TOTAL REVENUE, GWH, RATCHETED MAX DEMAND,
 |_** CONNECTION NO, CIRCUIT KMS, MINS OFF SUPPLY, PRICE MIN OFF-SUPPLY, ****
 |_** OPEX, PRICE OF OPEX, OVERHEAD ST MVAKMS, OVERHEAD DN MVAKMS, **********
 |_** UNDERGROUND ST MVAKMS, UNDERGROUND DN MVAKMS, *************************
 |_** MVA TRANSFORMER CAPACITY, USER COST OF OVERHEAD ST LINES, *************
 |_** USER COST OF OVERHEAD DN LINES, USER COST OF UNDERGROUND ST CABLES, ***
 |_** USER COST OF UNDERGROUND DN CABLES, USER COST OF TRANSFORMERS & OTHER *
 |_**************************************************************************
 |_** WE USE LEONTIEF COST FUNCTION SHARES OF 0.128, 0.176, 0.458 AND 0.238 ON
 |_** OUTPUTS OF GWH, RATCHETED MAX DEMAND, CONNECTION NO, CIRCUIT LENGTH ***
 |_** RELIABILITY IS INCLUDED AS 5th OUTPUT USING DNSP VCRs/2 ***************
 |_** INPUTS ARE OPEX, OH ST MVAKMS, OH DN MVAKMS, UG ST MVAKMS, ************
 |_** UG DN MVAKMS, MVA TRF CAP EXCL FIRST STAGE & OTHER ASSETS *************
 |_** WITH EXOGENOUS CAPITAL AUCs *******************************************
 |_**************************************************************************
 |_** THIS FILE REPORTS OUTPUT SPECIFICATION #4A & INPUT SPECIFICATION #2A **
 |_**************************************************************************
 |_** THIS VERSION USES CURRENT AEMO VCRs ***********************************
 |_**************************************************************************
 |_SMPL 1 10
 |_READ (11) YEAR TR Q1 Q2 Q3 Q4 Q5 P5 VI1 R1 X2 X3 X4 X5 X6 VI2 VI3 VI4 VI5 VI6 / SKIPLINES=2
   20 VARIABLES AND       10 OBSERVATIONS STARTING AT OBS       1

 |_GENR GR=TR+P5*Q5/1000
 |_GENR V1=GR*0.128
 |_GENR V2=GR*0.176
 |_GENR V3=GR*0.458
 |_GENR V4=GR*0.238
 |_GENR V5=-1*P5*Q5/1000
 |_GENR X1=VI1/R1
 |_DO #=1,5
 |_GENR P#=V#/Q#
 |_GENR SO#=V#/TR
 |_ENDO
 ****** EXECUTION BEGINNING FOR DO LOOP  # =       1
 ****** EXECUTION FINISHED FOR DO LOOP  #=       5
 |_DO #=2,6
 |_GENR R#=VI#/X#
 |_ENDO
 ****** EXECUTION BEGINNING FOR DO LOOP  # =       2
 ****** EXECUTION FINISHED FOR DO LOOP  #=       6
 |_**********************************************************************
 |_** OUTPUT INDEX - SPECIFICATION #4a **********************************
 |_**********************************************************************
 |_INDEX Q1-Q5 P1-P5 / NOLIST NOALTERN CHAIN FISHER=QO QFISHER=PO
 REQUIRED MEMORY IS PAR=       7 CURRENT PAR=   22480
 BASE PERIOD IS OBSERVATION     1
 ALL INDEXES ARE CHAINED
 FISHER   WILL BE STORED AS VARIABLE: QO
 QFISHER  WILL BE STORED AS VARIABLE: PO
 |_**********************************************************************
 |_** INPUT INDEX - SPECIFICATION #2a ***********************************
 |_**********************************************************************
 |_INDEX X1-X6 R1-R6 / NOLIST NOALTERN CHAIN FISHER=QI QFISHER=PI

 REQUIRED MEMORY IS PAR=       7 CURRENT PAR=   22480
 BASE PERIOD IS OBSERVATION     1
 ALL INDEXES ARE CHAINED
 FISHER   WILL BE STORED AS VARIABLE: QI
 QFISHER  WILL BE STORED AS VARIABLE: PI
 |_INDEX X2-X6 R2-R6 / NOLIST NOALTERN CHAIN FISHER=Qk QFISHER=Pk

 REQUIRED MEMORY IS PAR=       7 CURRENT PAR=   22480
 BASE PERIOD IS OBSERVATION     1
 ALL INDEXES ARE CHAINED
 FISHER   WILL BE STORED AS VARIABLE: QK
 QFISHER  WILL BE STORED AS VARIABLE: PK
 |_**********************************************************************
 |_** TFP INDEX - OUTPUT SPEC #4a, INPUT SPEC #2a ***********************
 |_**********************************************************************
 |_GENR TFP=QO/QI
 |_DO #=1,5
 |_GEN1 BASEO#=Q#(1)
 |_GENR QB#=Q#/BASEO#
 |_ENDO
 ****** EXECUTION BEGINNING FOR DO LOOP  # =       1
 ****** EXECUTION FINISHED FOR DO LOOP  #=       5
 |_DO #=1,6
 |_GEN1 BASE#=X#(1)
 |_GENR XB#=X#/BASE#
 |_GENR PP#=QO/XB#
 |_ENDO
 ****** EXECUTION BEGINNING FOR DO LOOP  # =       1
 ****** EXECUTION FINISHED FOR DO LOOP  #=       6
 |_GENR PPK=QO/QK
 |_PRINT YEAR QB1-QB5 QO / WIDE
       YEAR           QB1            QB2            QB3            QB4            QB5            QO
    2006.000       1.000000       1.000000       1.000000       1.000000       1.000000       1.000000
    2007.000       1.011191       1.032499       1.013073      0.9924081      0.8962530       1.036801
    2008.000       1.026659       1.072861       1.026585      0.9919494      0.8945478       1.055416
    2009.000       1.031035       1.117538       1.042804       1.001640       1.021462       1.050058
    2010.000       1.037973       1.131459       1.055781       1.008568      0.9313893       1.081095
    2011.000       1.018273       1.142297       1.069573       1.014656      0.9171744       1.092035
    2012.000       1.003272       1.144575       1.082127       1.020865      0.8879611       1.103392
    2013.000      0.9743857       1.144575       1.094621       1.019820      0.8855036       1.105313
    2014.000      0.9562707       1.158700       1.106283       1.024133      0.8989954       1.110427
    2015.000      0.9668718       1.159410       1.120777       1.029142      0.9039521       1.120422
 |_PRINT YEAR SO1-SO5 / WIDE
       YEAR           SO1            SO2            SO3            SO4            SO5
    2006.000      0.1563127      0.2149300      0.5593065      0.2906440     -0.2211931
    2007.000      0.1526928      0.2099526      0.5463539      0.2839132     -0.1929125
    2008.000      0.1519250      0.2088969      0.5436067      0.2824856     -0.1869142
    2009.000      0.1534852      0.2110421      0.5491892      0.2853865     -0.1991030
    2010.000      0.1495106      0.2055771      0.5349677      0.2779963     -0.1680517
    2011.000      0.1469062      0.2019960      0.5256486      0.2731537     -0.1477045
    2012.000      0.1438471      0.1977898      0.5147031      0.2674658     -0.1238058
    2013.000      0.1416280      0.1947386      0.5067629      0.2633397     -0.1064691
    2014.000      0.1412520      0.1942215      0.5054174      0.2626405     -0.1035314
    2015.000      0.1406740      0.1934268      0.5033493      0.2615658     -0.9901597E-01
 |_PRINT YEAR XB1-XB6 / WIDE
       YEAR           XB1            XB2            XB3            XB4            XB5            XB6
    2006.000       1.000000       1.000000       1.000000       1.000000       1.000000       1.000000
    2007.000      0.9961105       1.007931       1.017015       1.033122       1.060229       1.057149
    2008.000       1.140685       1.018494       1.032614       1.055896       1.085749       1.099255
    2009.000       1.125342       1.040937       1.045669       1.068252       1.150446       1.146632
    2010.000       1.172972       1.064761       1.059563       1.105702       1.204145       1.189209
    2011.000       1.242551       1.078965       1.075271       1.144166       1.251842       1.218541
    2012.000       1.356710       1.119616       1.086116       1.193752       1.299590       1.254037
    2013.000       1.249127       1.198920       1.097494       1.254305       1.345664       1.286394
    2014.000       1.265336       1.185338       1.099607       1.326377       1.394309       1.323016
    2015.000       1.332531       1.225868       1.106980       1.330776       1.439069       1.346901
 |_PRINT YEAR QK QI / WIDE
       YEAR           QK             QI
    2006.000       1.000000       1.000000
    2007.000       1.043205       1.024303
    2008.000       1.072517       1.099359
    2009.000       1.111189       1.117184
    2010.000       1.146692       1.157167
    2011.000       1.174878       1.199922
    2012.000       1.207170       1.260613
    2013.000       1.241289       1.245803
    2014.000       1.268320       1.268870
    2015.000       1.291729       1.308953
 |_PRINT YEAR QO QI TFP
       YEAR           QO             QI             TFP
    2006.000       1.000000       1.000000       1.000000
    2007.000       1.036801       1.024303       1.012202
    2008.000       1.055416       1.099359      0.9600282
    2009.000       1.050058       1.117184      0.9399150
    2010.000       1.081095       1.157167      0.9342601
    2011.000       1.092035       1.199922      0.9100888
    2012.000       1.103392       1.260613      0.8752819
    2013.000       1.105313       1.245803      0.8872298
    2014.000       1.110427       1.268870      0.8751309
    2015.000       1.120422       1.308953      0.8559681
 |_PRINT YEAR PP1 PPK PP2-PP6 / WIDE
       YEAR           PP1            PPK            PP2            PP3            PP4            PP5            PP6
    2006.000       1.000000       1.000000       1.000000       1.000000       1.000000       1.000000       1.000000
    2007.000       1.040850      0.9938612       1.028643       1.019455       1.003561      0.9779027      0.9807518
    2008.000      0.9252468      0.9840548       1.036251       1.022081      0.9995450      0.9720624      0.9601186
    2009.000      0.9331014      0.9449856       1.008762       1.004197      0.9829681      0.9127403      0.9157761
    2010.000      0.9216709      0.9427945       1.015340       1.020321      0.9777447      0.8978112      0.9090869
    2011.000      0.8788658      0.9294880       1.012114       1.015591      0.9544378      0.8723426      0.8961826
    2012.000      0.8132850      0.9140319      0.9855095       1.015906      0.9243058      0.8490308      0.8798718
    2013.000      0.8848683      0.8904564      0.9219240       1.007124      0.8812159      0.8213888      0.8592339
    2014.000      0.8775751      0.8755104      0.9368022       1.009840      0.8371885      0.7963999      0.8393149
    2015.000      0.8408220      0.8673814      0.9139827       1.012143      0.8419310      0.7785741      0.8318516
 |_STOP
 TYPE COMMAND
